ICAD INC - Quarter Report: 2008 March (Form 10-Q)
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
FORM
10-Q
(Mark
One)
x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
For
the
quarterly period ended March
31, 2008
OR
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
For
the
transition period from ________________
to
________________
Commission
file number 1-9341
iCAD,
INC.
|
(Exact
name of registrant as specified in its
charter)
|
Delaware
|
02-0377419
|
|
(State
or other jurisdiction
|
(I.R.S.
Employer Identification No.)
|
|
of
incorporation or organization)
|
98
Spit Brook Road, Suite 100, Nashua, NH
|
03062
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
(603)
882-5200
|
(Registrant's
telephone number, including area
code)
|
Not
Applicable
|
(Former name, former address and former fiscal year, if changed since last report)
|
Indicate by check mark
whether the registrant (1) has filed all reports required to be filed by Section
13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12
months (or for such shorter period that the registrant was required to file
such
reports), and (2) has been subject to such filing requirement for the past
90
days. YES x NO o.
Indicate
by check mark whether the registrant is a large accelerated filer, an
accelerated filer, a non-accelerated filer, or a smaller reporting company.
See
the definitions of “large accelerated filer”, “accelerated filer” and “smaller
reporting company” in Rule 12b-2 of the Exchange Act.
Large
Accelerated filer o
|
Accelerated
filer x
|
Non-accelerated
filer o
|
Smaller
reporting company o
|
(do
not check if a smaller reporting company)
|
Indicate
by check mark whether the registrant is a shell company (as defined in Rule
12b-2 of the Exchange Act) YES o NO x.
As
of the
close of business on May 1, 2008 there were 39,220,832 shares outstanding of
the
registrant 's Common Stock, $.01 par value.
2
iCAD,
INC.
INDEX
PAGE
|
||
PART
I
|
FINANCIAL
INFORMATION
|
|
Item
1
|
Financial
Statements
|
|
Consolidated
Balance Sheets as of March 31, 2008 (unaudited) and December 31,
2007
|
4
|
|
Consolidated
Statements of Operations for the three month periods ended March
31, 2008
and March 31, 2007 (unaudited)
|
5
|
|
|
||
Consolidated
Statements of Cash Flows for the three month periods ended March
31, 2008
and March 31, 2007 (unaudited)
|
6
|
|
|
||
Notes
to Consolidated Financial Statements (unaudited)
|
7-12
|
|
Item
2
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
13-19
|
Item
3
|
Quantitative
and Qualitative Disclosures about Market Risk
|
19
|
Item
4
|
Controls
and Procedures
|
19-20
|
PART
II
|
OTHER
INFORMATION
|
|
Item
5
|
Other
Information
|
20
|
Item
6
|
Exhibits
|
20
|
Signatures
|
21
|
3
iCAD,
INC. AND SUBSIDIARY
Consolidated
Balance Sheets
March 31,
|
December 31,
|
||||||
2008
|
2007
|
||||||
|
(unaudited)
|
|
|||||
Assets
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
5,255,657
|
$
|
4,348,729
|
|||
Trade
accounts receivable, net of allowance for doubtful accounts of
$50,000 in
2008 and 2007
|
4,544,996
|
6,483,618
|
|||||
Inventory,
net
|
1,971,195
|
1,798,243
|
|||||
Prepaid
and other current assets
|
327,100
|
320,169
|
|||||
Total
current assets
|
12,098,948
|
12,950,759
|
|||||
Property
and equipment:
|
|||||||
Equipment
|
3,505,790
|
3,512,557
|
|||||
Leasehold
improvements
|
71,611
|
71,611
|
|||||
Furniture
and fixtures
|
330,077
|
330,077
|
|||||
Marketing
assets
|
323,873
|
323,873
|
|||||
4,231,351
|
4,238,118
|
||||||
Less
accumulated depreciation and amortization
|
2,511,671
|
2,369,590
|
|||||
Net
property and equipment
|
1,719,680
|
1,868,528
|
|||||
Other
assets:
|
|||||||
Deposits
|
63,194
|
63,194
|
|||||
Patents,
net of accumulated amortization
|
48,738
|
68,269
|
|||||
Technology
intangibles, net of accumulated amortization
|
2,961,823
|
3,115,843
|
|||||
Tradename,
net of accumulated amortization
|
142,600
|
148,800
|
|||||
Goodwill
|
43,515,285
|
43,515,285
|
|||||
Total
other assets
|
46,731,640
|
46,911,391
|
|||||
Total
assets
|
$
|
60,550,268
|
$
|
61,730,678
|
|||
Liabilities
and Stockholders' Equity
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable
|
$
|
1,609,407
|
$
|
2,010,717
|
|||
Accrued
salaries and other expenses
|
2,532,638
|
3,461,422
|
|||||
Deferred
revenue
|
1,865,045
|
1,674,005
|
|||||
Convertible
loans payable to related parties
|
2,795,588
|
2,793,382
|
|||||
Convertible
loans payable to non-related parties
|
689,706
|
684,559
|
|||||
Total
current liabilities
|
9,492,384
|
10,624,085
|
|||||
Convertible
revolving loans payable to related party
|
2,258,906
|
2,258,906
|
|||||
Total
liabilities
|
11,751,290
|
12,882,991
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders'
equity:
|
|||||||
Common
stock, $ .01 par value: authorized 85,000,000 shares; issued 39,243,708
in
2008 and 39,239,208 in 2007; outstanding 39,175,832 in 2008 and
39,171,332
in 2007
|
392,437
|
392,392
|
|||||
Additional
paid-in capital
|
135,452,517
|
135,055,418
|
|||||
Accumulated
deficit
|
(86,095,712
|
)
|
(85,649,859
|
)
|
|||
Treasury
stock at cost (67,876 shares)
|
(950,264
|
)
|
(950,264
|
)
|
|||
Total
Stockholders' equity
|
48,798,978
|
48,847,687
|
|||||
Total
liabilities and stockholders' equity
|
$
|
60,550,268
|
$
|
61,730,678
|
See
accompanying notes to consolidated financial statements.
4
Consolidated
Statements of Operations
(unaudited)
Three Months Ended
|
Three Months Ended
|
||||||
March 31, 2008
|
March 31, 2007
|
||||||
Revenue
|
|||||||
Products
|
$
|
5,654,623
|
$
|
5,270,674
|
|||
Service
and supplies
|
777,393
|
876,812
|
|||||
Total
revenue
|
6,432,016
|
6,147,486
|
|||||
Cost
of revenue
|
|||||||
Products
|
955,416
|
1,004,118
|
|||||
Service
and supplies
|
182,769
|
204,510
|
|||||
Total
cost of revenue
|
1,138,185
|
1,208,628
|
|||||
|
|
||||||
Gross
margin
|
5,293,831
|
4,938,858
|
|||||
Operating
expenses:
|
|||||||
Engineering
and product development
|
1,409,209
|
1,064,875
|
|||||
Marketing
and sales
|
2,383,522
|
2,508,759
|
|||||
General
and administrative
|
1,848,346
|
1,813,355
|
|||||
Total
operating expenses
|
5,641,077
|
5,386,989
|
|||||
Loss
from operations
|
(347,246
|
)
|
(448,131
|
)
|
|||
Interest
expense - net
|
98,607
|
105,806
|
|||||
Net
loss
|
(445,853
|
)
|
(553,937
|
)
|
|||
Preferred
dividend
|
-
|
29,050
|
|||||
Net
loss attributable to common stockholders
|
$
|
(445,853
|
)
|
$
|
(582,987
|
)
|
|
Net
loss per share:
|
|||||||
Basic
and Diluted
|
$
|
(0.01
|
)
|
$
|
(0.02
|
)
|
|
Weighted
average number of shares used in computing loss per share:
|
|||||||
Basic
and diluted
|
39,171,876
|
37,472,457
|
See
accompanying notes to consolidated financial statements.
5
iCAD,
Inc.
Consolidated
Statements of Cash Flows
(unaudited)
Three Months Ended
|
Three Months Ended
|
||||||
March 31, 2008
|
March 31, 2007
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
loss
|
$
|
(445,853
|
)
|
$
|
(553,937
|
)
|
|
Adjustments
to reconcile net loss to net cash provided by (used for) operating
activities:
|
|||||||
Depreciation
|
234,724
|
243,935
|
|||||
Amortization
|
179,751
|
179,752
|
|||||
Loss
on disposal of assets
|
-
|
12,733
|
|||||
Stock
based compensation
|
392,059
|
276,868
|
|||||
Non-cash
interest expense associated with discount on convertible loans
payable
|
7,353
|
7,354
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
1,938,622
|
(191,369
|
)
|
||||
Inventory
|
(172,952
|
)
|
403,613
|
||||
Other
current assets
|
(6,931
|
)
|
(56,403
|
)
|
|||
Accounts
payable
|
(401,310
|
)
|
(494,756
|
)
|
|||
Accrued
interest
|
102,338
|
106,619
|
|||||
Accrued
salaries and other expenses
|
(1,014,993
|
)
|
(466,981
|
)
|
|||
Deferred
revenue
|
191,040
|
129,473
|
|||||
Total
adjustments
|
1,449,701
|
150,838
|
|||||
Net
cash provided by (used for) operating activities
|
1,003,848
|
(403,099
|
)
|
||||
Cash
flows from investing activities:
|
|||||||
Additions
to property and equipment
|
(102,005
|
)
|
(169,371
|
)
|
|||
Net
cash used for investing activities
|
(102,005
|
)
|
(169,371
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Issuance
of common stock for cash
|
5,085
|
755,115
|
|||||
Payment
of note payable
|
-
|
(375,000
|
)
|
||||
Net
cash provided by financing activities
|
5,085
|
380,115
|
|||||
Increase
(decrease) in cash and equivalents
|
906,928
|
(192,355
|
)
|
||||
Cash
and equivalents, beginning of period
|
4,348,729
|
3,623,404
|
|||||
Cash
and equivalents, end of period
|
$
|
5,255,657
|
3,431,049
|
||||
$ | |||||||
Supplemental
disclosure of cash flow information:
|
|||||||
Interest
paid
|
$
|
-
|
$
|
8,743
|
|||
Non-cash
items from investing and financing activities:
|
|||||||
Accrued
dividends on convertible preferred stock
|
$
|
-
|
$
|
29,050
|
See
accompanying notes to consolidated financial statements.
6
iCAD,
INC.
Notes
to Consolidated Financial Statements
(Unaudited)
March
31, 2008
(1) |
Basis
of Presentation and Significant Accounting
Policies
|
Reference
should be made to iCAD, Inc.'s (“iCAD”, “Company”, “we”, “our” or “us”) Annual
Report on Form 10-K for the year ended December 31, 2007 for a comprehensive
summary of significant accounting policies.
The
accompanying consolidated financial statements of the Company have been prepared
in accordance with accounting principles generally accepted in the United States
of America. In the opinion of management, these unaudited interim consolidated
financial statements reflect all adjustments, consisting of normal recurring
adjustments, necessary for a fair presentation of the financial position at
March 31, 2008, the results of operations for the three month periods ended
March 31, 2008 and 2007, and cash flows for the three month periods ended March
31, 2008 and 2007. Although the Company believes that the disclosures in these
financial statements are adequate to make the information presented not
misleading, certain information normally included in the footnotes prepared
in
accordance with generally accepted accounting principles in the United States
of
America has been omitted as permitted by the rules and regulations of the
Securities and Exchange Commission. The accompanying financial statements should
be read in conjunction with the audited financial statements and notes thereto
included in the Company’s Annual Report on Form 10−K for the fiscal year ended
December 31, 2007 filed with the Securities and Exchange Commission on March
17,
2008. The results for the three month period ended March 31, 2008 are not
necessarily indicative of the results that may be expected for the fiscal year
ending December 31, 2008, or any future period. Interim period amounts are
not
necessarily indicative of the results of operations for the full fiscal
year.
(2) |
Financing
Arrangements
|
Convertible
Revolving Loan Payable to Related Party
The
Company has a Revolving Loan and Security Agreement (the "Loan Agreement")
with
Mr. Robert Howard, its former Chairman of the Board of Directors of the Company,
under which Mr. Howard has agreed to advance funds, or to provide guarantees
of
advances made by third parties in an amount up to $5,000,000. The Loan Agreement
currently expires March 31, 2009, subject to extension by the parties. Mr.
Howard has advised the Company that he does not intend to request repayment
of
the outstanding principal balance under the Loan Agreement prior to March 31,
2010. Accordingly, the outstanding borrowings related to the loan payable have
been classified as a long term liability in the Company’s consolidated balance
sheet as of March 31, 2008. Outstanding advances are collateralized by
substantially all of the assets of the Company and bear interest at prime
interest rate plus 1% (6.25% at March 31, 2008). Mr. Howard is entitled to
convert outstanding advances made by him under the Loan Agreement into shares
of
the Company's common stock at any time based on the closing market price of
the
Company's common stock at the lesser of the market price at the time each
advance is made or at the time of conversion. Mr. Howard has also agreed that
while the Loan Agreement exists, not to convert any outstanding advances under
the Loan Agreement into shares of the Company’s common stock that would exceed
the shares available for issuance, defined as the authorized shares of the
Company’s common stock less issued and outstanding common shares less any
reserved shares for outstanding convertible preferred stock, convertible notes,
non-employee warrants and non-employee stock options. At March 31, 2008,
$2,258,906 was outstanding under the Loan Agreement and $2,741,094 was available
for future borrowings.
7
iCAD,
INC.
Notes
to Consolidated Financial Statements
(Unaudited)
March
31, 2008
(2) |
Financing
Arrangements (continued)
|
Convertible
Revolving Loan Payable to Related Party (continued)
Convertible
Loans Payable to Related Parties
On
June
19, 2006, the Company and Dr. Lawrence Howard, who subsequently became and
is
currently Chairman of the Board of the Company, entered into a Note Purchase
Agreement with respect to the purchase by Dr. Howard from the Company of an
aggregate of $200,000 principal amount of a 7% Convertible Note of the Company
due June 19, 2008 (the “Howard Note”) at a purchase price of $200,000. Interest
on the Howard Note is payable on the due date. Principal and accrued and unpaid
interest under the Howard Note can be converted by the holder into shares of
the
Company’s common stock at $1.50 per share. Payment of principal under the Howard
Note can be accelerated by the holder if the Company files for, or is found
by a
court to be, bankrupt or insolvent and the Company can prepay the Howard Note
prior to the due date. Dr. Howard has also agreed that he will not convert
any
principal amount or accrued and unpaid interest outstanding under the Howard
Note into shares of the Company’s common stock that would exceed the number of
shares of the Company’s common stock then available for issuance defined as the
authorized shares of the Company’s common stock less issued and outstanding
common shares less any reserved shares for outstanding convertible preferred
stock, non-employee warrants and non-employee stock options.
On
June
20, 2006, the Company and Mr. Kenneth Ferry, the Company’s President and Chief
Executive Officer, entered into a Note Purchase Agreement with respect to the
purchase by Mr. Ferry from the Company of an aggregate of $300,000 principal
amount of a 7% Convertible Note of the Company due June 20, 2008 (the “Ferry
Note”) at a purchase price of $300,000. Interest on the Ferry Note is payable on
the due date. Principal and accrued and unpaid interest under the Ferry Note
can
be converted by the holder into shares of the Company’s common stock at $1.50
per share. Payment of principal under the Ferry Note can be accelerated by
the
holder if the Company files for, or is found by a court to be, bankrupt or
insolvent and the Company can prepay the Ferry Note prior to the due date.
Mr.
Ferry has also agreed that he will not convert any principal amount or accrued
and unpaid interest outstanding under the Ferry Note into shares of the
Company’s common stock that would exceed the number of shares of the Company’s
common stock then available for issuance defined as the authorized shares of
the
Company’s common stock less issued and outstanding common shares less any
reserved shares for outstanding convertible preferred stock, non-employee
warrants and non-employee stock options.
8
iCAD,
INC.
Notes
to Consolidated Financial Statements
(Unaudited)
March
31, 2008
(2) |
Financing
Arrangements (continued)
|
Convertible
Loans Payable to Related Parties (continued)
On
September 12, 14 and 19, 2006 the Company entered into Note Purchase Agreements
with respect to the purchase from the Company of a total of $2,300,000 principal
amount of its 7.25% Convertible Promissory Notes (the “Notes”) by directors,
officers and employees of the Company, including the following: Mr. Robert
Howard (as to $1,350,000), former Chairman of the Board and director of the
Company, Mr. James Harlan (as to $300,000), and Dr. Elliott Sussman (as to
$100,000), both of whom are directors of the Company, Mr. Steven Rappaport
(as
to $300,000) and Dr. Lawrence Howard (as to $100,000) who subsequently became
and are currently directors of the Company, and $50,000 by each of the following
executive officers and/or employees of the Company: Mr. Jeffrey Barnes, Ms.
Stacey Stevens and Ms. Annette Heroux. The Notes are due two years from the
date
of issue subject to the right of the Company to prepay the Notes and the right
of the holders of the Notes to accelerate payment of their respective Notes
upon
the Company filing for or being adjudicated bankrupt or insolvent. The holders
of the Notes may convert the principal and accrued and unpaid interest under
the
Notes into shares of the Company’s common stock at a price of $1.70 per share,
which conversion price is subject to adjustment under certain circumstances
such
as common stock splits, or combinations or common stock dividends. The Note
issued to Mr. Steven Rappaport on September 19, 2006 in the principal amount
of
$300,000 was issued with a conversion price below the market price of $1.80
per
share on the date of the Note and the Company recorded a discount to Note
Payables of $17,647 to reflect the beneficial conversion feature. This loan
is
recorded on the balance sheet at its face value net of the discount at March
31,
2008 of $4,412 at $295,588.
9
iCAD,
INC.
Notes
to Consolidated Financial Statements
(Unaudited)
March
31, 2008
(2) |
Financing
Arrangements (continued)
|
Convertible
Loans Payable to Non-Related Parties
On
September 19, 2006 the Company entered into Note Purchase Agreements with
respect to the purchase from the Company of an aggregate of $700,000 principal
amount of its 7.25% Convertible Promissory Note (the “September Notes”) by two
accredited outside investors, pursuant to Note Purchase Agreements between
the
Company and each of the investors. The loans are evidenced by the September
Notes issued by the Company in favor of the non-related parties. The September
Notes mature two years from the date of issue subject to the right of the
Company to prepay the September Notes and the right of the holders of the
September Notes to accelerate payment of their respective Notes upon the Company
filing for or being adjudicated bankrupt or insolvent. The holders of the
September Notes may convert the principal and accrued and unpaid interest under
the September Notes into shares of the Company’s common stock at a price of
$1.70 per share, which conversion price is subject to adjustment under certain
circumstances such as common stock splits, or combinations or common stock
dividends. The September Notes issued on September 19, 2006 in the aggregate
principal amount of $700,000 were issued with a conversion price below the
market price of $1.80 per share on the date of the Note and the Company recorded
a discount to Note Payables of $41,177 to reflect the beneficial conversion
feature. These loans are recorded on the balance sheet at March 31, 2008 at
$689,706, which represents their face value net of the discount of
$10,294.
(3) |
Stock-Based
Compensation
|
The
Company follows the provisions of
Statement No. 123R, Share-Based
Payment
(“SFAS
123R”)
and
Staff Accounting Bulletin 107 ("SAB 107") for all share-based compensation
that
was not vested as of January 1, 2006. The Company adopted SFAS No. 123R
using a modified prospective application, as permitted under SFAS No. 123R.
Accordingly, prior period amounts have not been restated. Under this
application, the Company is required to record compensation expense for all
awards granted after the date of adoption and for the unvested portion of
previously granted awards that remain outstanding at the date of adoption.
During
the three month period ended March 31, 2008, the Company recorded
$392,059 for share-based compensation in accordance with SFAS 123R.
As of
March 31, 2008 there was approximately
$3,011,365 of
total
unrecognized compensation cost related to unvested options and restricted stock.
That cost is expected to be recognized over a weighted average period
of three years.
10
iCAD,
INC.
Notes
to Consolidated Financial Statements
(Unaudited)
March
31, 2008
(3) |
Stock-Based
Compensation (continued)
|
The
Company issued 294,456 stock options and 53,250 shares of restricted stock
in
the three months ended March 31, 2008. The options granted during the three
months of 2008 had a weighted average exercise price of $1.73. The weighted
average fair value of options granted during the three month period ended March
31, 2008 was $1.10 and was estimated on the grant date using the Black-Scholes
option-pricing model with the following weighted average assumptions: expected
volatility of 62.8%, expected term of 3.5 years, risk-free interest rate of
2.77%, and expected dividend yield of 0%. Expected volatility is based on peer
group volatility, also using the Company’s historical volatility within the peer
group. The average expected life was calculated using the simplified method
under SAB 107. The risk-free rate is based on the rate of
U.S.
Treasury zero-coupon issues with a remaining term equal to the expected life
of
option grants.
For
the
same period in 2007, the Company recorded
$276,868 for share-based compensation in accordance with SFAS 123R.
(4) |
Fair
Value Measurements
|
Effective
January 1, 2008, the Company adopted Statement of Financial Accounting
Standards (“SFAS”) No. 157, “Fair
Value Measurements”
(“SFAS
157”). In February 2008, the Financial Accounting Standards Board (“FASB”)
issued FASB Staff Position No. FAS 157-2, “Effective Date of FASB Statement
No. 157”, which provides a one year deferral of the effective date of SFAS
157 for non-financial assets and non-financial liabilities, except those that
are recognized or disclosed in the financial statements at fair value at least
annually. Therefore, the Company has adopted the provisions of SFAS 157 with
respect to its financial assets and liabilities only. SFAS 157 defines fair
value, establishes a framework for measuring fair value under generally accepted
accounting principles and enhances disclosures about fair value measurements.
Fair value is defined under SFAS 157 as the exchange price that would be
received for an asset or paid to transfer a liability (an exit price) in the
principal or most advantageous market for the asset or liability in an orderly
transaction between market participants on the measurement date. Valuation
techniques used to measure fair value under SFAS 157 must maximize the use
of
observable inputs and minimize the use of unobservable inputs. The standard
describes a fair value hierarchy based on three levels of inputs, of which
the
first two are considered observable and the last unobservable, that may be
used
to measure fair value which are the following:
§ |
Level
1 - Quoted prices in active markets for identical assets or
liabilities.
|
11
iCAD,
INC.
Notes
to Consolidated Financial Statements
(Unaudited)
March
31, 2008
(4) |
Fair
Value Measurements (continued)
|
§ |
Level
2 - Inputs other than Level 1 that are observable, either directly
or
indirectly, such as quoted prices for similar assets or liabilities;
quoted prices in markets that are not active; or other inputs that
are
observable or can be corroborated by observable market data for
substantially the full term of the assets or
liabilities.
|
§ |
Level
3 - Unobservable inputs that are supported by little or no market
activity
and that are significant to the fair
value
|
A
financial instrument’s level within the fair value hierarchy is based on the
lowest level of any input that is significant to the fair value measurement.
The
adoption of this statement did not have a material impact on the Company’s
consolidated results of operations and financial condition.
In
accordance with SFAS 157, the Company’s financial assets that are measured at
fair value on a recurring basis as of March 31, 2008 are cash equivalents.
The cash equivalents are measured using level one inputs.
(5) |
Commitments
and Contingencies
|
In
July
2007, a dissolved former Canadian subsidiary of the Company, CADx Medical
Systems Inc. (“CADx Medical”), received a tax re-assessment of approximately
$6,800,000 from the Canada Revenue Agency (“CRA”) resulting from CRA’s audit of
CADx Medical’s Canadian federal tax return for the year ended December 31, 2002.
The Company believes that it will not be liable for the re-assessment against
CADx Medical and no accrual was recorded as of March 31, 2008. The Company
responded to the notice outlining its grounds of objection with respect to
the
re-assessment. The CRA responded acknowledging receipt of the correspondence
and
advised that they expect to schedule a review within six
months.
12
Item
2. Management's Discussion and Analysis of Financial Condition and Results
of
Operations
"Safe
Harbor" Statement under the Private Securities Litigation Reform Act of
1995:
Certain
information included in this Item 2 and elsewhere in this Form 10-Q that are
not
historical facts contain forward looking statements that involve a number of
known and unknown risks, uncertainties and other factors that could cause the
actual results, performance or achievements of the Company to be materially
different from any future results, performance or achievement expressed or
implied by such forward looking statements. These risks and uncertainties
include, but are not limited to, uncertainty of future sales levels, protection
of patents and other proprietary rights, the impact of supply and manufacturing
constraints or difficulties, product market acceptance, possible technological
obsolescence of products, increased competition, litigation and/or government
regulation, changes in Medicare reimbursement policies, competitive factors,
the
effects of a decline in the economy in markets served by the Company and other
risks detailed in the Company’s other filings with the Securities and Exchange
Commission. The words “believe”, “demonstrate”, “intend”, “expect”, “estimate”,
“anticipate”, “likely”, “seek”, “should” and similar expressions identify
forward-looking statements. Readers are cautioned not to place undue reliance
on
those forward-looking statements, which speak only as of the date the statement
was made.
Results
of Operations
Overview
iCAD
is
an industry-leading provider of computer aided detection solutions (“CAD”) that
enable radiologists and other healthcare professionals to better serve patients
by identifying pathologies and pinpointing cancer earlier. Early detection
of
cancer is the key to better prognosis, less invasive and lower treatment costs,
and higher survival rates. Performed as an adjunct to mammography screening,
CAD
has quickly become the standard of care in breast cancer detection, helping
radiologists improve clinical outcomes while enhancing workflow. CAD for
mammography screening is also reimbursable in the United States under federal
and most third-party insurance programs. Since receiving FDA approval for the
Company’s first breast cancer detection product in January 2002, over twenty two
hundred of our CAD systems have been placed in mammography practices worldwide.
iCAD is the only stand alone company offering CAD solutions for the early
detection of breast cancer.
In
late
2005, the Company began to see a shift in sales from its film based analog
CAD
technology to its digital CAD technology. This shift has been primarily fueled
by the results reported in 2005 in the New England Journal of Medicine from
the
American College of Radiology Imaging Network’s (ACRIN) Digital Mammographic
Imaging Screening Trial (DMIST). The trial showed that there was no difference
in accuracy between the two modalities for screening asymptomatic women in
general. But for three subgroups of women (which represent over 60% of the
population), digital mammography performed better than film-based analog
mammography. Additionally, digital mammography offers better clinical images
combined with significant workflow improvements for the radiologist. CAD
technology is more often purchased for use with digital mammography equipment
than is purchased for use with analog mammography equipment. The Company
believes that the shift to digital CAD technology will continue and as such
it
will continue to have a positive impact on the Company’s overall financial
performance, primarily because as the number of facilities converting to digital
mammography systems continues to grow, the Company expects to realize higher
revenue of its digital products due to the higher adoption rate of digital
CAD
technology as compared to analog CAD technology and from higher gross margins
realized on the Company’s digital products.
13
iCAD’s
CAD products have been shown to detect up to 72 percent of the cancers that
biopsy proved were missed on the previous mammogram, an average of 15 months
earlier. Our advanced pattern recognition technology analyzes images to identify
patterns and then uses sophisticated mathematical analysis to mark suspicious
areas.
The
Company intends to apply its core competencies in pattern recognition and
algorithm development in disease detection. Our focus is on the development
and
marketing of cancer detection products for disease states where there are
established or emerging protocols for screening as a standard of care. iCAD
expects to pursue
development of products for select disease states where it is clinically proven
that screening has a significant positive impact on patient outcomes, where
there is an opportunity to lower health care costs, where screening is
non-invasive or minimally invasive and where public awareness is high. Virtual
colonoscopy (CTC) is a technology that has evolved rapidly in recent years.
We
expect that the market for virtual colonoscopy will grow. The anticipated growth
is due to the increased demand for the procedures for early detection of colon
cancer, combined with the recent results of the National
CT Colonography Trial demonstrating
that CTC is highly accurate for the detection of intermediate and large polyps
and that the accuracy of CTC is similar to colonoscopy. CT Colonography or
CTC
is emerging as an alternative imaging procedure for evaluation of the colon.
The
Company is developing a product for computer aided detection of polyps using
CTC. Colorectal cancer has been shown to be highly preventable with early
detection and removal of polyps.
The
Company’s CAD systems include proprietary algorithm technology together with
standard computer and display equipment. CAD systems for the film-based analog
mammography market also include a radiographic film digitizer, manufactured
by
the Company and others for the digitization of film-based medical images. The
Company’s headquarters are located in southern New Hampshire, with manufacturing
and contract manufacturing facilities in New Hampshire and Massachusetts and
a
research and development facility in Ohio.
Critical
Accounting Policies
The
Company’s discussion and analysis of our financial condition, results of
operations, and cash flows are based on our consolidated financial statements,
which have been prepared in accordance with accounting principles generally
accepted in the United States. The preparation of these financial statements
requires us to make estimates and judgments that affect the reported amounts
of
assets, liabilities, revenues and expenses, and related disclosure of contingent
assets and liabilities. On an on-going basis, we evaluate these estimates,
including those related to accounts receivable allowance, inventory valuation
and obsolescence, intangible assets, income taxes, warranty obligations,
contingencies and litigation. Additionally, we use assumptions and estimates
in
calculations to determine stock-based compensation. We base our estimates on
historical experience and on various other assumptions that we believe to be
reasonable under the circumstances, the results of which form the basis for
making judgments about the carrying values of assets and liabilities that are
not readily apparent from other sources. Actual results may differ from these
estimates under different assumptions or conditions.
14
The
Company’s critical accounting policies are set forth in its Annual Report on
Form 10-K for the fiscal year ended December 31, 2007. The Company believes
that
Revenue Recognition is a critical accounting policy because it is governed
by
multiple complex accounting rules, however there are no significant estimates
or
assumptions used in recording the Company’s revenue.
Quarter
Ended March 31, 2008 compared to Quarter Ended March 31, 2007
Revenue.
Revenue
for the three month period ended March 31, 2008 was $6,432,016 compared with
revenue of $6,147,486 for the three month period ended March 31, 2007 for an
increase of $284,530 or 4.6%. Sales of iCAD’s digital CAD products increased
$832,296 or 24.1% to $4,285,666, compared to sales of $3,453,370 in 2007. This
is due to a substantial increase in the market adoption of Full Field Digital
Mammography (“FFDM”) equipment and strong continued demand for digital CAD
technology for the detection of breast cancer used in conjunction with
FFDM.
Sales
of
iCAD’s film based products decreased 24.7% or $448,347 from $1,817,304 in the
first quarter of 2007 to $1,368,957 in the first quarter of 2008. This decrease
was led primarily by a $382,375 or 65.5% decrease in film based CAD sales as
a
result of the conversion of analog to digital technology, and a decrease of
$70,117 or 7.0% in TotalLook sales as a result of the timing of the introduction
during the first quarter of 2008, of a new version of the TotalLook product
as
customers awaited new product demonstrations.
Service
and supply revenue decreased 11.3% in the three month period ended March 31,
2008 from $876,812 in the first quarter of 2007 to $777,393 for the same three
month period in 2008. The decrease in the Company’s service revenue is due
primarily to a reduction in time and material billings for repair services
and
related parts sales due in part to certain of its older film based analog
products no longer being supported.
Three months ended March 31,
|
|||||||||||||
2008
|
2007
|
Change
|
% Change
|
||||||||||
Digital
revenue
|
$
|
4,285,666
|
$
|
3,453,370
|
$
|
832,296
|
24.1
|
%
|
|||||
Analog
revenue
|
1,368,957
|
1,817,304
|
(448,347
|
)
|
-24.7
|
%
|
|||||||
Service
& supply revenue
|
777,393
|
876,812
|
(99,419
|
)
|
-11.3
|
%
|
|||||||
Total
revenue
|
$
|
6,432,016
|
$
|
6,147,486
|
$
|
284,530
|
4.6
|
%
|
15
Gross
Margin. Gross
margin increased to 82.3% for the three month period ended March 31, 2008
compared to 80.3% in the same three month period in 2007. The increase in gross
margin is primarily attributable to increased volume on our digital products,
which have a slightly higher gross margin than our film based products which
include more hardware components, the realization of some component cost
reductions and higher selling prices.
Engineering
and Product Development. Engineering
and product development costs for the three month period ended March 31, 2008
increase by $344,334 or 32.3%, from $1,064,875 in 2007 to $1,409,209 in 2008.
The increase in engineering and product development cost during the first
quarter of 2008 was primarily due to an increase in personnel costs of
approximately $275,000 resulting from staff increases to support new product
development. In addition, the Company incurred approximately $94,000 in one
time
rent expense relating to the sublease of part of its Ohio facility, which the
Company has subleased for less than its lease obligation. The expense was
recognized in accordance with SFAS No. 146, “Accounting for Loss Associated with
Exit or Disposal Activities”. These increases in expenses were partially offset
by a decrease in travel expense of approximately $12,000 and a decrease in
stock
based compensation expense of approximately $11,000, to approximately $44,000
for the three month period of 2008 compared to $54,000 for the same period
in
2007.
Marketing
and Sales. Marketing
and sales expense for the three month period ended March 31, 2008 decreased
by
$125,236 or 5.0%, from $2,508,759 in 2007 to $2,383,522 in 2008. The decrease
in
marketing and sales expense for the three month period ended March 31, 2008,
primarily resulted from a decrease in warranty repair costs of approximately
$90,000 and the reduction in commissions paid on sales of the Company’s film
base analog products of approximately $22,000. The decrease in marketing and
sales expense in the first quarter 2008 also includes a reduction of stock
based
compensation expense in the amount of approximately $13,000, to approximately
$43,000 in 2008 compared to $56,000 for the same period in 2007.
General
and Administrative. General
and administrative expenses for the three month period ended March 31, 2008
increased slightly by $34,991 from $1,813,355 in 2007 to $1,848,345 in 2008.
The
increase in general and administrative expense during the first quarter of
2008
was due primarily to the increase in stock based compensation expense of
approximately $136,000, to approximately $296,000 in 2008 compared to $160,000
for the same period in 2007. This increase in expense was partially offset
by
the reduction in Board of Director compensation of approximately $37,000 and
travel expenses and various administrative cost totaling approximately $65,000.
Interest
Expense.
Net
interest expense for the three month period ended March 31, 2008 decreased
from
$105,806 in 2007 to $98,607 in 2008. This decrease is due primarily to the
decrease in the interest rate on the Company’s Loan Agreement with Mr. Robert
Howard which bears interest at the prime rate plus 1%. The interest rate
decreased from approximately 9.25% in the first quarter of 2007 to approximately
6.25% in the first quarter of 2008.
Net
Loss. As
a
result of the foregoing, the Company recorded a net loss of ($445,853) or
($0.01) per share for the three month period ended March 31, 2008 on revenue
of
$6,432,016 with a net loss of ($553,937) or ($0.02) per share on revenue of
$6,147,486 for the three months ended March 31, 2007.
16
Backlog. The
Company’s product backlog (excluding service and supplies) as of March 31, 2008
totaled approximately $1,996,352 as compared to $2,072,000 as of March 31,
2007
and $1,731,000 at December 31, 2007. It is expected that the majority of the
backlog at March 31, 2008 will be shipped within the current fiscal year.
Backlog as of any particular period should not be relied upon as indicative
of
the Company’s net revenues for any future period
as a
large amount of the Company’s product is booked and shipped within the same
quarter.
Liquidity
and Capital Resources
The
Company believes that its current liquidity and capital resources are sufficient
to sustain operations through at least the next 12 months, primarily due to
cash
being generated and expected to be generated from continuing operations and
the
availability of a $5,000,000 credit line under the Loan Agreement with its
former Chairman, Mr. Robert Howard, of which $2,741,094 was available for
borrowing at March 31, 2008. The Loan Agreement expires March 31, 2009, subject
to extension by the parties, with an agreement from Mr. Howard that he will
not
request repayment of the principal balance of the note until March 31, 2010.
Outstanding advances are collateralized by substantially all of the assets
of
the Company and bear interest at the prime interest rate plus 1%, (6.25% at
March 31, 2008). Mr. Howard has also agreed that while the Loan Agreement exists
he will not convert any outstanding advances under the Loan Agreement into
shares of the Company’s common stock that would exceed the available shares for
issuance defined as the authorized shares of the Company’s common stock less
issued and outstanding common shares less any reserved shares for outstanding
convertible preferred stock, convertible notes payable, non-employee warrants
and non-employee stock options. The Company's ability to continue to generate
cash adequate to meet its future capital requirements will depend primarily
on
operating cash flow. If sales or cash collections are reduced from current
expectations, or if expenses and cash requirements are increased, the Company
may require additional financing.
At
March
31, 2008, the Company had current assets of $12,098,948, current liabilities
of
$9,492,384 and working capital of $2,606,564. The ratio of current assets to
current liabilities was 1.3:1
Net
cash
provided by operating activities for the three months ended March 31, 2008
was
$1,003,848, compared to net cash used of $403,099 for the same period in 2007.
The cash provided by operating activities for the three months ended March
31,
2008 resulted from the net loss of $445,853, increases in inventory of $172,952
and other current assets of $6,931, and a decrease in accounts payable of
$401,310 and accrued expenses of $1,014,993, which were more than offset by
the
decrease in accounts receivable of $1,938,622 and increases in accrued interest
and deferred revenue totaling $293,378, plus non-cash items including,
depreciation, amortization, and interest expense associated with discount on
convertible loans payable of $421,828 and stock based compensation of
$392,059.
17
The
net
cash used for investing activities, which consisted of additions to property
and
equipment, for the three month period ended March 31, 2008 was $102,005,
compared to $169,371 for the comparable period in 2007.
Net
cash
provided by financing activities for the three months ended March 31, 2008
was
$5,085, compared to net cash provided by financing activities of $380,115 for
the same period in 2007. The cash provided by financing activities during 2008
was due to cash received from the issuance of common stock relating to the
exercise of stock options.
Contractual
Obligations
The
following table summarizes, for the periods presented, the Company’s future
estimated cash payments under existing contractual obligations.
Contractual Obligations
|
Payments due by period
|
|||||||||||||||
|
Total
|
Less than 1
year
|
1-3 years
|
3-5 years
|
5+ years
|
|||||||||||
Convertible
revolving loan payable to related party
|
$
|
2,258,906
|
$
|
-
|
$
|
2,258,906
|
$
|
-
|
$
|
-
|
||||||
Convertible
loans payable to related parties
|
$
|
2,795,588
|
$
|
2,795,588
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Convertible
loans payable to investors
|
$
|
689,706
|
$
|
689,706
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Lease
Obligations*
|
$
|
1,508,880
|
$
|
342,994
|
$
|
945,566
|
$
|
220,320
|
$
|
-
|
||||||
Other
Obligations
|
$
|
86,433
|
$
|
86,433
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Interest
Obligation*
|
$
|
428,007
|
$
|
428,007
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Total
Contractual Obligations
|
$
|
7,767,520
|
$
|
4,342,728
|
$
|
3,204,472
|
$
|
220,320
|
$
|
-
|
*
The
Company’s lease obligations is shown net of sublease amounts, and the interest
obligation relating to the Loan Agreement with Mr. Howard, its former Chairman,
is not included in this table.
Recent
Accounting Pronouncements
In
December 2007, the FASB issued SFAS No. 141 (Revised 2007), “Business
Combinations” (“SFAS 141R”). SFAS 141R retains the fundamental requirements in
Statement 141 that the acquisition method of accounting (which Statement 141
called the purchase method) be used for all business combinations and for an
acquirer to be identified for each business combination. SFAS 141R requires
an
acquirer to recognize the assets acquired, the liabilities assumed, and any
non-controlling interest in the acquiree at the acquisition date, measured
at
their fair values as of that date, with limited exceptions specified in the
Statement. That replaces Statement 141’s cost-allocation process, which required
the cost of an acquisition to be allocated to the individual assets acquired
and
liabilities assumed based on their estimated fair values. SFAS 141R retains
the
guidance in Statement 141 for identifying and recognizing intangible assets
separately from goodwill. SFAS 141R will now require acquisition costs to be
expensed as incurred, restructuring costs associated with a business combination
must generally be expensed prior to the acquisition date and changes in deferred
tax asset valuation allowances and income tax uncertainties after the
acquisition date (including prior acquisitions) generally will affect income
tax
expense. SFAS 141R applies prospectively to business combinations for which
the
acquisition date is on or after the beginning of the first annual reporting
period beginning on or after December 15, 2008 except for income taxes, as
noted
above. The Company is currently evaluating the impact of the adoption of SFAS
141R on its consolidated financial statements.
18
In
September 2006, the FASB issued SFAS No. 157, “Fair Value
Measurements” (“SFAS 157”). SFAS 157 defines fair value, establishes a
framework for measuring fair value and expands disclosure of fair value
measurements. SFAS 157 applies under other accounting pronouncements that
require or permit fair value measurements and accordingly, does not require
any
new fair value measurements. SFAS 157 is effective for financial statements
issued for fiscal years beginning after November 15, 2007 and interim
periods within those fiscal years for financial assets and liabilities, as
well
as for any other assets and liabilities that are carried at fair value on a
recurring basis in financial statements. The FASB has provided a one year
deferral for the implementation for other non-financial assets and liabilities.
The adoption of this statement did not have a material impact on the Company’s
consolidated financial statements.
In
February 2007, the FASB issued Statement No. 159, “The Fair Value Option
for Financial Assets and Financial Liabilities” (SFAS 159”), including an
amendment of FASB Statement No. 115, which allows an entity to elect to
record financial assets and liabilities at fair value upon their initial
recognition on a contract-by-contract basis. Subsequent changes in fair value
would be recognized in earnings as the changes occur. SFAS 159 also
establishes additional disclosure requirements for these items stated at fair
value. SFAS 159 is effective as of the beginning of an entity’s first
fiscal year that begins after November 15, 2007. The Company did not elect
to adopt the fair value option under this statement.
Item
3. Quantitative
and Qualitative Disclosures about Market Risk
Not
applicable.
Item 4. Controls
and Procedures
The
Company, under the supervision and with the participation of its management,
including its principal executive officer and principal financial officer,
evaluated the effectiveness of the design and operation of its disclosure
controls and procedures as of the end of the period covered by this report.
Based on this evaluation, the principal executive officer and principal
financial officer concluded that the Company's disclosure controls and
procedures (as defined in Rule 13a-15(e) of the Securities Exchange Act of
1934
(”Exchange Act”)) were effective at the reasonable level of assurance.
A
control
system, no matter how well conceived and operated, can provide only reasonable,
not absolute, assurance that the objectives of the control system are met.
Further, the design of a control system must reflect the fact that there are
resource constraints, and the benefits of controls must be considered relative
to their costs. Because of the inherent limitations in all control systems,
no
evaluation of controls can provide absolute assurance that all control issues
and instances of fraud, if any, within the Company have been detected. Because
of the inherent limitations in a cost-effective control system, misstatements
due to error or fraud may occur and not be detected. The Company conducts
periodic evaluations to enhance, where necessary its procedures and
controls.
19
The
Company’s principal executive officer and principal financial officer conducted
an evaluation of the Company's internal control over financial reporting (as
defined in Exchange Act Rule 13a-15(f)) to determine whether any changes in
internal control over financial reporting occurred during the quarter ended
March 31, 2008, that have materially affected or which are reasonably likely
to
materially affect internal control over financial reporting. Based on that
evaluation, there has been no such change during such period.
PART
II OTHER INFORMATION
Item
5. Other
Information
On
May 6,
2008, Mr. Robert Howard signed an addendum to his Loan Agreement with the
Company confirming that he does not intend to call the principal balance of
the
note, issued pursuant to the Loan Agreement, which has been extended until
March
31, 2009, any earlier than March 31, 2010. The description of the addendum
is
modified in its entirety by the text of the addendum which is filed as exhibit
10.1 to this report on Form 10-Q and is incorporated herein by reference.
Item
6. Exhibits
Exhibit No.
|
Description
|
|
10.1
|
Addendum
No. 20 dated May 6, 2008, extending the Revolving Loan and Security
Agreement, and Convertible Revolving Credit Promissory Note between
Robert
Howard and the Company dated October 26, 1987.
|
|
11.
|
Earnings
Per Share Calculation
|
|
31.1
|
Certification
of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
|
31.2
|
Certification
of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
|
32.1
|
Certification
of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002.
|
|
32.2
|
Certification
of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002.
|
20
Signatures
Pursuant
to the requirements of the Securities Exchange Act of 1934, the Registrant
has
duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
iCAD,
Inc.
|
||||
(Registrant)
|
||||
Date:
|
May
7, 2008
|
By:
|
/s/
Kenneth M. Ferry
|
|
Kenneth
M. Ferry
|
||||
President,
Chief Executive Officer,
|
||||
Director
|
||||
Date:
|
May
7, 2008
|
|
By:
|
/s/
Darlene M. Deptula-Hicks
|
Darlene
M. Deptula-Hicks
|
||||
Executive
Vice President of Finance
|
||||
and
Chief Financial Officer,
Treasurer
|
21