Symbolic Logic, Inc. - Quarter Report: 2010 September (Form 10-Q)

Table of Contents

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

x      Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For the quarterly period ended September 30, 2010

 

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: 0-24081

 

EVOLVING SYSTEMS, INC.

(Exact name of registrant as specified in its charter)

 

 

(303) 802-1000

(Registrant’s telephone number, including area code)

 

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 requirements for the past 90 days.  Yes x No o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).     Yes  o   No  o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer, or a smaller reporting company.  See definition of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

 

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 October 28, 2010 there were 10,309,674 shares outstanding of Registrant’s Common Stock (par value $0.001 per share).

 

 

Table of Contents

 

EVOLVING SYSTEMS, INC.

Quarterly Report on Form 10-Q

September 30, 2010

Table of Contents

 

	PART I — FINANCIAL INFORMATION
Item 1	Financial Statements
	Condensed Consolidated Balance Sheets as of September  30, 2010 and December 31, 2009 (Unaudited)
	Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2010 and 2009 (Unaudited)
	Condensed Consolidated Statements of Changes In Stockholders’ Equity and Comprehensive Income (Loss) for the Nine Months Ended September 30, 2010 (Unaudited)
	Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2010 and 2009 (Unaudited)
	Notes to Unaudited Condensed Consolidated Financial Statements
Item 2	Management’s Discussion and Analysis of Financial Condition and Results of Operations
Item 3	Quantitative and Qualitative Disclosures About Market Risk
Item 4	Controls and Procedures
	PART II — OTHER INFORMATION
Item 1	Legal Proceedings
Item 1A	Risk Factors
Item 2	Unregistered Sales of Equity Securities and Use of Proceeds
Item 3	Defaults upon Senior Securities
Item 4	Submission of Matters to a Vote of Security Holders
Item 5	Other Information
Item 6	Exhibits
Signature

 

2

Table of Contents

 

PART I — FINANCIAL INFORMATION

 

ITEM 1.  FINANCIAL STATEMENTS

 

EVOLVING SYSTEMS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands except share data)

(unaudited)

 

		September 30,			December 31,
		2010			2009
ASSETS
Current assets:
Cash and cash equivalents		$	10,701		$	5,369
Contract receivables, net of allowance for doubtful accounts of $520 at September 30, 2010 and December 31, 2009		4,531			11,344
Unbilled work-in-progress		3,651			1,720
Deferred income taxes		8			8
Prepaid and other current assets		1,588			1,909
Total current assets		20,479			20,350
Property and equipment, net		1,127			1,196
Amortizable intangible assets, net		1,323			1,864
Goodwill		22,175			22,295
Long-term restricted cash		50			50
Other long-term assets		2			82
Total assets		$	45,156		$	45,837
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Current portion of capital lease obligations		$	26		$	24
Current portion of long-term debt		—			333
Accounts payable and accrued liabilities		4,957			4,502
Dividends payable		506			—
Deferred income taxes		22			29
Unearned revenue		5,842			10,688
Total current liabilities		11,353			15,576
Long-term liabilities:
Capital lease obligations, net of current portion		15			35
Long-term debt, net of current portion		—			1,500
Deferred income taxes		67			257
Total liabilities		11,435			17,368
Commitments and contingencies (Note 10)
Stockholders’ equity:
Preferred stock, $0.001 par value; 2,000,000 shares authorized; no shares issued and outstanding as of September 30, 2010 and December 31, 2009		—			—
Common stock, $0.001 par value; 40,000,000 shares authorized; 10,251,111 and 9,930,682 shares issued and outstanding as of September 30, 2010 and December 31, 2009, respectively		10			10
Additional paid-in capital		85,559			83,499
Accumulated other comprehensive loss		(3,232		)	(3,242		)
Accumulated deficit		(48,616		)	(51,798		)
Total stockholders’ equity		33,721			28,469
Total liabilities and stockholders’ equity		$	45,156		$	45,837

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

3

Table of Contents

 

EVOLVING SYSTEMS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands except per share data)

(unaudited)

 

		Three Months Ended September 30,						Nine Months Ended September 30,
		2010			2009			2010			2009
REVENUE
License fees and services		$	4,891		$	5,836		$	16,184		$	15,940
Customer support		4,353			4,077			12,519			12,445
Total revenue		9,244			9,913			28,703			28,385
COSTS OF REVENUE AND OPERATING EXPENSES
Costs of license fees and services, excluding depreciation and amortization		1,964			1,984			6,071			5,726
Costs of customer support, excluding depreciation and amortization		1,250			1,452			3,536			4,286
Sales and marketing		1,760			2,032			5,521			5,861
General and administrative		1,321			1,546			4,271			4,378
Product development		982			919			3,311			2,300
Depreciation		146			160			446			474
Amortization		172			194			512			548
Total costs of revenue and operating expenses		7,595			8,287			23,668			23,573
Income from operations		1,649			1,626			5,035			4,812
Other income (expense)
Interest income		6			1			10			24
Interest expense		(20		)	(145		)	(81		)	(563		)
Foreign currency exchange gain (loss)		63			226			(86		)	(436		)
Other income (expense), net		49			82			(157		)	(975		)
Income before income taxes		1,698			1,708			4,878			3,837
Income tax expense		122			380			688			438
Net income		$	1,576		$	1,328		$	4,190		$	3,399
Basic income per common share		$	0.16		$	0.14		$	0.42		$	0.35
Diluted income per common share		$	0.15		$	0.13		$	0.39		$	0.34
Cash dividend declared per common share		$	0.05		$	—		$	0.10		$	—
Weighted average basic shares outstanding		10,157			9,797			10,067			9,780
Weighted average diluted shares outstanding		10,807			10,249			10,717			10,024

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

4

Table of Contents

 

EVOLVING SYSTEMS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

AND COMPREHENSIVE INCOME (LOSS)

(in thousands, except share data)

(unaudited)

 

										Accumulated
							Additional			Other						Total
		Common Stock					Paid-in			Comprehensive			Accumulated			Stockholders’
		Shares		Amount			Capital			Income (Loss)			(Deficit)			Equity
Balance at December 31, 2009		9,930,682		$	10		$	83,499		$	(3,242	)	$	(51,798	)	$	28,469
Stock option exercises		264,356		—			1,283			—			—			1,283
Common Stock issued pursuant to the Employee Stock Purchase Plan		7,323		—			40			—			—			40
Stock-based compensation expense		—		—			737			—			—			737
Restricted stock issuance		48,750		—			—			—			—			—
Common stock cash dividends		—		—			—			—			(1,008		)	(1,008		)
Comprehensive income (loss):
Net income		—		—			—			—			4,190
Foreign currency translation adjustment		—		—			—			10			—
Comprehensive income																4,200
Balance at September 30, 2010		10,251,111		$	10		$	85,559		$	(3,232	)	$	(48,616	)	$	33,721

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

5

Table of Contents

 

EVOLVING SYSTEMS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

		Nine Months Ended September 30,
		2010			2009
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income		$	4,190		$	3,399
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation		446			474
Amortization of intangible assets		512			548
Amortization of debt issuance costs		64			101
Stock-based compensation		737			649
Unrealized foreign currency transaction (gains) and losses, net		86			436
Benefit from foreign deferred income taxes		(189		)	(89		)
Change in operating assets and liabilities:
Contract receivables		6,726			3,022
Unbilled work-in-progress		(1,908		)	(142		)
Prepaid and other assets		301			(188		)
Accounts payable and accrued liabilities		460			(573		)
Unearned revenue		(4,778		)	(4,381		)
Other long-term obligations		—			(1,069		)
Net cash provided by operating activities		6,647			2,187
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment		(370		)	(439		)
Common stock dividend		(502		)	—
Net cash used in investing activities		(872		)	(439		)
CASH FLOWS FROM FINANCING ACTIVITIES:
Capital lease payments		(18		)	(15		)
Principal payments on long-term debt		(1,811		)	(3,073		)
Proceeds from the issuance of stock		1,323			211
Net cash used in financing activities		(506		)	(2,877		)
Effect of exchange rate changes on cash		63			499
Net decrease in cash and cash equivalents		5,332			(630		)
Cash and cash equivalents at beginning of period		5,369			5,783
Cash and cash equivalents at end of period		$	10,701		$	5,153
Supplemental disclosure of other cash and non-cash financing transactions:
Interest paid		$	19		$	1,542
Income taxes paid		290			681
Common stock dividend declared		506			—

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 

6

Table of Contents

 

EVOLVING SYSTEMS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 1 — BASIS OF PRESENTATION

 

Organization - We are a provider of software solutions and services to the wireless, wireline and cable markets. We maintain long-standing relationships with many of the largest wireless, wireline and cable companies worldwide. Our customers rely on us to develop, deploy, enhance, maintain and integrate complex, highly reliable software solutions for a range of Operations Support Systems (“OSS”).  We offer software products and solutions in four core areas:  service activation solutions used to activate complex bundles of voice, video and data services for traditional and next generation wireless and wireline networks;  numbering solutions that enable carriers to comply with government-mandated requirements regarding number portability as well as providing phone number management and assignment capabilities; SIM card activation solutions used to dynamically allocate and assign resources to a wireless device when it is first used, and mediation solutions supporting data collection for both service assurance and billing applications.

 

Interim Consolidated Financial Statements — The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and in conformity with the instructions to Form 10-Q and Article 10 of Regulation S-X and the related rules and regulations of the Securities and Exchange Commission (“SEC”).  Accordingly, certain information and note disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. However, we believe that the disclosures included in these financial statements are adequate to make the information presented not misleading. The unaudited condensed consolidated financial statements included in this document have been prepared on the same basis as the annual consolidated financial statements, and in our opinion reflect all adjustments, which include normal recurring adjustments necessary for a fair presentation in accordance with GAAP and SEC regulations for interim financial statements. The results for the three and nine months ended September 30, 2010 are not necessarily indicative of the results that we will have for any subsequent period.  These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the notes to those statements for the year ended December 31, 2009 included in our Annual Report on Form 10-K.

 

Use of Estimates - The preparation of financial statements in conformity with accounting principles generally accepted in the U.S. requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities, at the date of the financial statements, as well as the reported amounts of revenue and expenses during the reporting period. We made estimates with respect to revenue recognition for estimated hours to complete projects accounted for using the percentage-of-completion method, allowance for doubtful accounts, income tax valuation allowance, fair values of long-lived assets, valuation of intangible assets and goodwill, useful lives for property, equipment and intangible assets, business combinations, capitalization of internal software development costs and fair value of stock-based compensation amounts.  Actual results could differ from these estimates.

 

Foreign Currency Translation - Our functional currency is the U.S. dollar.  The functional currency of our foreign operations is the respective local currency for each foreign subsidiary.  Assets and liabilities of foreign operations denominated in local currencies are translated at the spot rate in effect at the applicable reporting date.  Our consolidated statements of operations are translated at the weighted average rate of exchange during the applicable period.  The resulting unrealized cumulative translation adjustment, net of applicable income taxes, is recorded as a component of accumulated other comprehensive income (loss) in stockholders’ equity.  Realized and unrealized transaction gains and losses generated by transactions denominated in a currency different from the functional currency of the applicable entity are recorded in other income (loss) in the period in which they occur.

 

Principles of Consolidation - The consolidated financial statements include the accounts of Evolving Systems, Inc. and subsidiaries, all of which are wholly owned.  All significant intercompany transactions and balances have been eliminated in consolidation.

 

Goodwill - Goodwill is the excess of acquisition cost of an acquired entity over the fair value of the identifiable net assets acquired.  Goodwill is not amortized, but tested for impairment annually or whenever indicators of impairment exist. These indicators may include a significant change in the business climate, legal factors, operating performance indicators, competition, sale or disposition of a significant portion of the business or other factors. For purposes of the goodwill evaluation, we compare the fair value of each of our reporting units to its respective carrying amount. If the carrying value of a reporting unit were to exceed its fair value, we would then compare the fair value of the reporting unit’s goodwill to its carrying amount, and any excess of the carrying amount over the fair value would be charged to operations as an impairment loss.

 

Intangible Assets - Amortizable intangible assets consist primarily of purchased software and licenses, customer contracts and relationships, trademarks and tradenames, and business partnerships acquired in conjunction with our purchases of CMS Communications, Inc. (“CMS”), Telecom Software Enterprises, LLC (“TSE”) and Tertio Telecoms Ltd. (“Evolving Systems U.K.”).  These definite life assets are amortized using the straight-line method over their estimated lives.

 

7

Table of Contents

 

We assess the impairment of identifiable intangibles if events or changes in circumstances indicate that the carrying value of the asset may not be recoverable. Factors that we consider significant which could trigger an impairment analysis include the following:

 

·                  Significant under-performance relative to historical or projected future operating results;

 

·                  Significant changes in the manner of use of the acquired assets or the strategy of the overall business;

 

·                  Significant negative industry or economic trends; and/or

 

·                  Significant decline in our stock price for a sustained period.

 

If, as a result of the existence of one or more of the above indicators of impairment, we determine that the carrying value of intangibles and/or long-lived assets may not be recoverable, we compare the estimated undiscounted cash flows expected to result from the use of the asset and its eventual disposition to the asset’s carrying amount. If an amortizable intangible or long-lived asset is not deemed to be recoverable, we recognize an impairment loss representing the excess of the asset’s carrying value over its estimated fair value.

 

Fair Value of Financial Instruments - The carrying amounts for certain financial instruments, including cash and cash equivalents, contract receivables and accounts payable, approximate fair value due to their short maturities.  We estimate the fair value of our debt based on current rates offered to us for debt of the same remaining maturities, if available, or if not available, based on discounted future cash flows using current market interest rates.  As of September 30, 2010, we had no debt outstanding. As of December 31, 2009, we estimated the fair value of our fixed rate senior term loan and revolver were $0.3 million and $1.5 million, respectively.

 

Revenue Recognition - We recognize revenue when an agreement is signed, the fee is fixed or determinable and collectability is reasonably assured. We recognize revenue from two primary sources: license fees and services, and customer support.   The majority of our license fees and services revenue is generated from fixed-price contracts, which provide for licenses to our software products and services to customize such software to meet our customers’ use.   When the customization services are determined to be essential to the functionality of the delivered software, we recognize revenue using the percentage-of-completion method of accounting. In these types of arrangements, we do not typically have vendor specific objective evidence (“VSOE”) of fair value on the license fee/services portion (services are related to customizing the software) of the arrangement due to the large amount of customization required by our customers; however, we do have VSOE for the warranty/maintenance services based on the renewal rate of the first year of maintenance in the arrangement. The license/services portion is recognized using the percentage-of-completion method of accounting and the warranty/maintenance services are separated based on the renewal rate in the contract and recognized ratably over the warranty or maintenance period. We estimate the percentage-of-completion for each contract based on the ratio of direct labor hours incurred to total estimated direct labor hours and recognize revenue based on the percent complete multiplied by the contract amount allocated to the license fee/services.  Since estimated direct labor hours, and changes thereto, can have a significant impact on revenue recognition, these estimates are critical and we review them regularly. If the arrangement includes a customer acceptance provision, the hours to complete the acceptance testing are included in the total estimated direct labor hours; therefore, the related revenue is recognized as the acceptance testing is performed. Revenue is not recognized in full until the customer has provided proof of acceptance on the arrangement.  We record amounts billed in advance of services being performed as unearned revenue. Unbilled work-in-progress represents revenue earned but not yet billable under the terms of the fixed-price contracts. All such amounts are expected to be billed and collected within 12 months.

 

We may encounter budget and schedule overruns on fixed-price contracts caused by increased labor or overhead costs. We make adjustments to cost estimates in the period in which the facts requiring such revisions become known. We record estimated losses, if any, in the period in which current estimates of total contract revenue and contract costs indicate a loss. If revisions to cost estimates are obtained after the balance sheet date but before the issuance of the interim or annual financial statements, we make adjustments to the interim or annual financial statements accordingly.

 

In arrangements where the services are not essential to the functionality of the delivered software, we recognize license revenue when a license agreement has been signed, delivery and acceptance have occurred, the fee is fixed or determinable and collectability is reasonably assured. Where applicable, we unbundle and record as revenue fees from multiple element arrangements as the elements are delivered to the extent that VSOE of fair value of the undelivered elements exist. If VSOE for the undelivered elements does not exist, we defer fees from such arrangements until the earlier of the date that VSOE does exist on the undelivered elements or all of the elements have been delivered.

 

We recognize revenue from fixed-price service contracts using the proportional performance method of accounting, which is similar to the percentage-of-completion method described above. We recognize revenue from professional services provided pursuant to time-and-materials based contracts and training services as the services are performed, as that is when our obligation to our customers under such arrangements is fulfilled.

 

8

Table of Contents

 

We recognize customer support, including maintenance revenue, ratably over the service contract period. When maintenance is bundled with the original license fee arrangement, its fair value, based upon VSOE, is deferred and recognized during the periods when services are provided.

 

Stock-based Compensation - We account for stock-based compensation by applying a fair-value-based measurement method to account for share-based payment transactions with employees and directors and record compensation cost for all stock awards granted after January 1, 2006 and awards modified, repurchased, or cancelled after that date. We record compensation costs associated with the vesting of unvested options on a straight-line basis over the vesting period.  Stock-based compensation is a non-cash expense because we settle these obligations by issuing shares of our common stock instead of settling such obligations with cash payments.    We use the Black-Scholes model to estimate the fair value of each option grant on the date of grant.  This model requires the use of estimates for expected term of the options and expected volatility of the price of our common stock.

 

Income Taxes - We record deferred tax assets and liabilities for the estimated future tax effects of temporary differences between the tax bases of assets and liabilities and amounts reported in the accompanying consolidated balance sheets, as well as operating loss and tax credit carry-forwards. We measure deferred tax assets and liabilities using enacted tax rates expected to be applied to taxable income in the years in which those temporary differences are expected to be recovered or settled.  We reduce deferred tax assets by a valuation allowance if, based on available evidence, it is more likely than not that these benefits will not be realized.  We evaluate tax benefits recorded in our consolidated financial statements and record accruals for any amounts deemed not probable of being sustained.

 

We use a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return.  For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing authorities.

 

As of September 30, 2010 and December 31, 2009, we had no liability for unrecognized tax benefits.  We do not believe there will be any material changes to our unrecognized tax positions over the next twelve months.

 

NOTE 2 — GOODWILL AND INTANGIBLE ASSETS

 

We recorded goodwill as a result of three acquisitions which occurred over the period from November 2003 to November 2004. We acquired CMS in November 2003, TSE in October 2004 and Evolving Systems U.K. in November 2004.

 

Changes in the carrying amount of goodwill by reporting unit were as follows (in thousands):

 

		License and Services						Customer Support						Total
		US			UK			US			UK			Goodwill
Balance as of December 31, 2009		$	—		$	7,274		$	6,033		$	8,988		$	22,295
Effects of changes in foreign currency exchange rates		—			(54		)	—			(66		)	(120		)
Balance as of September 30, 2010		$	—		$	7,220		$	6,033		$	8,922		$	22,175

 

We conducted our annual goodwill impairment test as of July 31, 2010, and we determined that goodwill was not impaired as of the test date. From July 31, 2010 through September 30, 2010, no events have occurred that we believe may have impaired goodwill.

 

We amortized identifiable intangible assets on a straight-line basis over estimated lives ranging from one to seven years and include the cumulative effects of foreign currency exchange rates.  As of September 30, 2010 and December 31, 2009, identifiable intangibles were as follows (in thousands):

 

		September 30, 2010									December 31, 2009									Weighted-
		(1) Gross Amount			Accumulated Amortization			Net Carrying Amount			(1) Gross Amount			Accumulated Amortization			Net Carrying Amount			Average Amortization Period
Purchased software		$	1,702		$	1,491		$	211		$	1,712		$	1,287		$	425		4.6 yrs
Purchased licenses		227			227			—			227			227			—			2.3 yrs
Trademarks and tradenames		709			431			278			715			357			358			7.0 yrs
Business partnerships		116			98			18			116			82			34			5.0 yrs
Customer relationships		3,161			2,345			816			3,177			2,130			1,047			5.3 yrs
		$	5,915		$	4,592		$	1,323		$	5,947		$	4,083		$	1,864		5.2 yrs

 

9

Table of Contents

 

(1)  Changes in intangible gross values as of September 30, 2010 compared to December 31, 2009 are the direct result of changes in foreign currency exchange rates for the periods then ended.

 

Amortization expense of identifiable intangible assets was $0.2 million for the three months ended September 30, 2010 and 2009 and $0.5 million for the nine months ended September 30, 2010 and 2009, respectively.  As Evolving Systems U.K. uses the British Pound Sterling as its functional currency, the amount of future amortization actually recorded will be based upon exchange rates in effect at that time. Expected future amortization expense related to identifiable intangibles based on our carrying amount as of September 30, 2010 was as follows (in thousands):

 

Twelve months ending September 30,
2011		$	627
2012		398
2013		298
		$	1,323

 

NOTE 3 — EARNINGS PER COMMON SHARE

 

We compute basic earnings per share (“EPS”) by dividing net income or loss available to common stockholders by the weighted average number of shares outstanding during the period, including common stock issuable under participating securities. We compute diluted EPS using the weighted average number of shares outstanding, including participating securities, plus all potentially dilutive common stock equivalents. Common stock equivalents consist of stock options.

 

We have a policy providing that unvested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid, are participating securities and shall be included in the computation of both basic and diluted earnings per share.

 

The following is the reconciliation of the denominator of the basic and diluted EPS computations (in thousands):

 

		Three Months Ended September 30,						Nine Months Ended September 30,
		2010			2009			2010			2009
Basic income per common and preferred share:
Net income available to common and preferred stockholders		$	1,576		$	1,328		$	4,190		$	3,399
Basic weighted average shares outstanding		10,157			9,797			10,067			9,780
Basic income per common and preferred share		$	0.16		$	0.14		$	0.42		$	0.35
Diluted income per common and preferred share:
Net income available to common and preferred stockholders		$	1,576		$	1,328		$	4,190		$	3,399
Weighted average common shares outstanding		10,157			9,797			10,067			9,780
Effect of dilutive securities — options		650			452			650			244
Diluted weighted average shares outstanding		10,807			10,249			10,717			10,024
Diluted income per common and preferred share		$	0.15		$	0.13		$	0.39		$	0.34

 

For the three months ended September 30, 2010 and 2009, 0.4 million and 0.9 million shares of common stock were excluded from the dilutive stock calculation because their exercise prices were greater than the average fair value of our common stock for the period.

 

For the nine months ended September 30, 2010 and 2009, 0.4 million and 1.8 million shares of common stock were excluded from the dilutive stock calculation because their exercise prices were greater than the average fair value of our common stock for the period.

 

NOTE 4 — SHARE-BASED COMPENSATION

 

We account for stock-based compensation by applying a fair-value-based measurement method to account for share-based payment transactions with employees and directors, and record compensation cost for all stock awards granted after January 1, 2006 and awards modified, repurchased, or cancelled after that date, using the modified prospective method. We record compensation costs associated with the vesting of unvested options on a straight-line basis over the vesting period. We recognized $0.2 million for each of the three months ended September 30, 2010 and 2009 and $0.7 million and $0.6 million for the nine month periods ended September 30, 2010 and 2009, respectively, of compensation expense in the consolidated statements of operations, with respect to our stock-based compensation plans.  The following table summarizes stock-based compensation expenses recorded in the consolidated statement of operations (in thousands):

 

10

Table of Contents

 

		Three Months Ended September 30,						Nine Months Ended September 30,
		2010			2009			2010			2009
Cost of license fees and services, excluding depreciation and amortization		$	15		$	16		$	43		$	51
Cost of customer support, excluding depreciation and amortization		7			2			14			6
Sales and marketing		26			36			84			107
General and administrative		164			146			510			417
Product development		29			23			86			68
		$	241		$	223		$	737		$	649

 

Stock Incentive Plans

 

In January 1996, our stockholders approved an Amended and Restated Stock Option Plan (the “Option Plan”).  Under the Option Plan, as amended, 4,175,000 shares were reserved for issuance.  Options issued under the Option Plan were at the discretion of the Board of Directors, including the vesting provisions of each stock option granted. Options were granted with an exercise price equal to the closing price of our common stock on the date of grant, generally vest over four years and expire no more than ten years from the date of grant. The Option Plan terminated on January 18, 2006; options granted before that date were not affected by the plan termination.  At September 30, 2010 and December 31, 2009, 1.4 million and 1.7 million options remained outstanding under the Option Plan, respectively.

 

In March 2007, upon the hiring of our Vice President of World Wide Sales and Marketing, in accordance with NASDAQ Marketplace Rule 4350(i)(1)(a)(iv), the Board of Directors approved an inducement award under a stand-alone equity incentive plan.  We granted 50,000 non-qualified options to purchase shares of our common stock at an exercise price equal to the closing price of our common stock on the date of grant.  The options vest over four years and expire ten years from the date of grant. At September 30, 2010 and December 31, 2009, 50,000 options remained outstanding under this plan.

 

In June 2007, our stockholders approved the 2007 Stock Incentive Plan (the “2007 Stock Plan”)with a maximum of 1,000,000 reserved for issuance. In June 2010, our stockholders approved an amendment to the 2007 Stock Plan which increased the maximum shares that may be awarded under the plan to 1,250,000. Awards permitted under the 2007 Stock Plan include:  Stock Options, Stock Appreciation Rights, Restricted Stock, Restricted Stock Units, Performance Awards and Other Stock-Based Awards.  Awards issued under the 2007 Stock Plan are at the discretion of the Board of Directors.  As applicable, awards are granted with an exercise price equal to the closing price of our common stock on the date of grant, generally vest over four years for employees and one year for directors and expire no more than ten years from the date of grant.  At September 30, 2010, there were approximately 0.2 million shares available for grant under the 2007 Stock Plan, as amended. At September 30, 2010 and December 31, 2009, 0.7 million and 0.6 million options were issued and outstanding under the 2007 Stock Plan, respectively.

 

During the three and nine months ended September 30, 2010, we awarded a total of 0 and 48,750 shares of restricted stock to members of our Board of Directors and senior management. There were no issuances of restricted stock during the three or nine months ended September 30, 2009. During the three months ended September 30, 2010 and 2009, 11,000 and 10,000 shares of restricted stock vested, respectively.  During the nine months ended September 30, 2010 and 2009, 34,000 and 31,000 shares of restricted stock vested, respectively. There were no forfeitures of restricted stock during the three or nine months ended September 30, 2010 and 2009. The fair market value for share-based compensation expensing is equal to the closing price of our common stock on the date of grant. Stock-based compensation expense includes $51,000 and $0.2 million for the three and nine months ended September 30, 2010, respectively, and $28,000 and $84,000 for the three and nine months ended September 30, 2009, respectively, of expense related to restricted stock grants. The restrictions on the stock award are released generally over four years for senior management and over one year for board members.

 

The fair value of each option grant is estimated on the date of grant using the Black-Scholes model.  The Black-Scholes model uses four assumptions to calculate the fair value of each option grant.  The expected term of share options granted is derived using the simplified method, which we adopted in January 2008. The risk-free interest rate is based upon the rate currently available on zero-coupon U.S. Treasury instruments with a remaining term equal to the expected term of the stock options.  The expected volatility is based upon historical volatility of our common stock over a period equal to the expected term of the stock options.  The expected dividend yield is based upon historical and anticipated payment of dividends.  The weighted-average assumptions used in the fair value calculations are as follows:

 

11

Table of Contents

 

		Three Months Ended September 30,				Nine Months Ended September 30,
		2010		2009		2010		2009
Expected term (years)		*		*		5.9		5.3
Risk-free interest rate		*		*		2.5	%	2.4	%
Expected volatility		*		*		73.8	%	78.0	%
Expected dividend yield		*		*		0.3	%	0	%

 

* - None granted

 

The following is a summary of stock option activity under the plans for the nine months ended September 30, 2010:

 

		Number of Shares (in thousands)		Weighted- Average Exercise Price			Weighted- Average Remaining Contractual Term (Years)		Aggregate Intrinsic Value (in thousands)
Options outstanding at December 31, 2009		2,264		$	5.57				$	4,304
Options granted		210		$	6.28
Less options forfeited		(8	)	$	6.14
Less options exercised		(264	)	$	4.68
Options outstanding at September 30, 2010		2,202		$	5.74		5.10		$	6,088
Options exercisable at September 30, 2010		1,844		$	5.97		4.42		$	5,054

 

All stock option amounts have been adjusted for the reverse stock split.

 

There were no stock options granted during the three months ended September 30, 2010 and 2009. The weighted-average grant-date fair value of stock options granted during the nine months ended September 30, 2010 and 2009 was $3.89 and $2.20, respectively.

 

As of September 30, 2010, there was approximately $1.0 million of total unrecognized compensation costs related to unvested stock options.  These costs are expected to be recognized over a weighted average period of 2.0 years.

 

The total fair value of stock options vested during the three months ended September 30, 2010 and 2009 was $0.2 million. The total fair value of stock options vested during the nine months ended September 30, 2010 and 2009 was $0.5 million and $0.7 million, respectively.

 

The deferred income tax benefits from stock option expense related to Evolving Systems U.K. totaled approximately $15,000 for the three months ended September 30, 2010 and 2009. The deferred income tax benefits from stock option expense related to Evolving Systems U.K. totaled approximately $45,000 for the nine months ended September 30, 2010 and 2009.

 

Cash received from stock option exercises for the three months ended September 30, 2010 and 2009 was $0.7 million and $0.2 million, respectively. Cash received from stock option exercises for the nine months ended September 30, 2010 and 2009 was $1.3 million and $0.2 million, respectively.

 

Employee Stock Purchase Plan

 

Under the Employee Stock Purchase Plan (“ESPP”), we were previously authorized to issue up to 1,100,000 shares of our common stock to full-time employees, nearly all of whom are eligible to participate. After the reverse stock split, we are now authorized to issue up to 550,000 shares under the ESPP. Under the terms of the ESPP, employees may elect to have up to 15% of their gross compensation withheld through payroll deduction to purchase our common stock, capped at $25,000 annually and no more than 10,000 shares per offering period. The purchase price of the stock is 85% of the lower of the market price at the beginning or end of each three-month participation period. As of September 30, 2010, there were approximately 81,000 shares available for purchase.  For the three months ended September 30, 2010 and 2009, we recorded compensation expense of $3,000 and $5,000, respectively, and $10,000 and $16,000 for each of the nine month periods ended September 30, 2010 and 2009, respectively, associated with grants under the ESPP which includes the fair value of the look-back feature of each grant as well as the 15% discount on the purchase price.  This expense fluctuates each period primarily based on the level of employee participation.

 

The fair value of each purchase made under our ESPP is estimated on the date of purchase using the Black-Scholes model.  The Black-Scholes model uses four assumptions to calculate the fair value of each purchase.  The expected term of each purchase is based upon the three-month participation period of each offering.  The risk-free interest rate is based upon the rate currently available on zero-coupon U.S. Treasury instruments with a remaining term equal to the expected term of each offering.  The expected volatility is based

 

12

Table of Contents

 

upon historical volatility of our common stock.  The expected dividend yield is based upon historical and anticipated payment of dividends.  The weighted average assumptions used in the fair value calculations are as follows:

 

		Three Months Ended September 30,				Nine Months Ended September 30,
		2010		2009		2010		2009
Expected term (years)		0.25		0.25		0.25		0.25
Risk-free interest rate		0.2	%	0.2	%	0.1	%	0.1	%
Expected volatility		60.1	%	66.0	%	62.3	%	65.2	%
Expected dividend yield		2.8	%	0	%	0.8	%	0	%

 

Cash received from employee stock plan purchases for the three months ended September 30, 2010 and 2009 was $13,000 and $16,000, respectively.  Cash received from employee stock plan purchases for the nine months ended September 30, 2010 and 2009 was $40,000 and $51,000, respectively.

 

We issued shares related to the ESPP of approximately 2,000 and 9,000 for the three months ended September 30, 2010 and 2009, respectively. We issued shares related to the ESPP of approximately 7,000 and 32,000 for the nine months ended September 30, 2010 and 2009, respectively.

 

NOTE 5 — CONCENTRATION OF CREDIT RISK

 

For the three months ended September 30, 2010 and 2009, two significant customers (defined as contributing at least 10%) accounted for 28% (18% and 10%) and 28% (15% and 13%), respectively, of total revenue.  For the three months ended September 30, 2010, these customers are a large telecommunications operator in the U.S. and a large telecommunications operator in Canada. For the three months ended September 30, 2009, these customers were a large telecommunications operator in the U.S. and a large telecommunications operator in Asia. For the nine months ended September 30, 2010 and 2009, one significant customer accounted for 16% and 20% of total revenue, respectively. This customer is a large telecommunications operator in the U.S.

 

As of September 30, 2010, one significant customer accounted for approximately 10% of contract receivables and unbilled work-in-progress.  This customer is a large telecommunications operator in Indonesia.  At December 31, 2009, one significant customer accounted for approximately 38% of contract receivables and unbilled work-in-progress.  This customer is a large telecommunications operator located in the U.S.

 

NOTE 6 — LONG-TERM DEBT

 

Long-term debt consists of the following (in thousands):

 

		September 30,			December 31,
		2010			2009
Senior term loan with financial institution, interest at a fixed rate of 8.25%, principal installments and interest payments are due monthly with final maturity on February 22, 2010. The loan is secured by substantially all of our assets.		$	—		$	333
$3.5 million U.K. revolving credit facility payable to financial institution, interest at Prime Rate plus 0.5%; interest rate was 3.75% at September 30, 2010 and December 31, 2009. Interest is payable monthly with remaining principal due February 22, 2011. The loan is secured by substantially all of our assets.		—			1,500
Total debt		—			1,833
Less current portion		—			(333		)
Long-term debt, excluding current portion		$	—		$	1,500

 

Our $2.5 million U.S. revolving credit facility (“U.S. Revolving Facility”) bears interest at Prime Rate plus 0.5%.  Prime Rate was 3.25% as of September 30, 2010.  Borrowings under the revolving facilities are limited to a percentage of our eligible accounts receivable and cash.  The U.S. Revolving Facility is secured by all assets of Evolving Systems, Inc. and is subject to certain affirmative and negative covenants, including financial covenants related to maintaining a specified ratio of debt to EBITDA, as defined, minimum EBITDA, minimum liquidity, and a specified fixed charge ratio.  All accrued interest on outstanding borrowings under the U.S. Revolving Facility is paid monthly, with any outstanding balance due with a final maturity of February 22, 2011.  As of September 30, 2010, we had $2.5 million in availability, but no borrowing outstanding under this U.S. Revolving Facility.

 

13

Table of Contents

 

Our $3.5 million U.K. Revolving Facility bears interest at Prime Rate plus 0.5%.  Prime Rate was 3.25% as of September 30, 2010.  Borrowings under the U.K. Revolving Facility are limited to a percentage of our eligible accounts receivable and cash.  The U.K. Revolving Facility is secured by all assets of Evolving Systems Holdings Ltd. and Evolving Systems Ltd. and is subject to certain affirmative and negative covenants, including financial covenants related to maintaining a specified ratio of debt to EBITDA, as defined, minimum EBITDA, minimum liquidity, and a specified fixed charge ratio. All accrued interest on outstanding borrowings under the U.K. Revolving Facility is paid monthly, with any outstanding balance due with a final maturity of February 22, 2011.  As of September 30, 2010, we had $3.5 million in availability but no borrowings outstanding under this U.K. Revolving Facility.

 

We were in compliance with all of our debt covenants as of September 30, 2010 and December 31, 2009.

 

NOTE 7 — INCOME TAXES

 

We recorded net income tax expense of $122,000 and $380,000 for the three months ended September 30, 2010 and 2009, respectively.  The net expense during the three months ended September 30, 2010 consisted of income tax expense of $185,000 and a deferred tax benefit of $63,000. The current tax expense consists of income tax from our U.K.-based operations, Alternative Minimum Tax (“AMT”) and unrecoverable foreign withholding tax in the U.S. and Minimum Alternative Tax (“MAT”) from our Indian operations. The deferred tax benefit was related to intangible assets from our U.K.-based operations. The net expense during the three months ended September 30, 2009 consisted of income tax expense of $444,000 and a deferred tax benefit of $64,000. The current tax expense consists of income tax from our U.K.-based operations, AMT and unrecoverable foreign withholding tax in the U.S. and MAT from our Indian operations.

 

We recorded net income tax expense of $688,000 and $438,000 for the nine months ended September 30, 2010 and 2009, respectively.  The net expense during the nine months ended September 30, 2010 consisted of income tax expense of $877,000 and a deferred tax benefit of $189,000. The current tax expense consists of income tax from our U.K.-based operations, AMT and unrecoverable foreign withholding tax in the U.S. and MAT from our Indian operations. The deferred tax benefit was related to intangible assets from our U.K.-based operations. The net expense during the nine months ended September 30, 2009 consisted of income tax expense of $610,000 and a deferred tax benefit of $172,000. The current tax expense consists of income tax from our U.K.-based operations, AMT and unrecoverable foreign withholding tax in the U.S. and MAT from our Indian operations.

 

In conjunction with the acquisition of Evolving Systems U.K., we recorded certain identifiable intangible assets.  Since the amortization of these identifiable intangibles is not deductible for income tax purposes, we established a long-term deferred tax liability of $4.6 million at the acquisition date for the expected difference between what would be expensed for financial reporting purposes and what would be deductible for income tax purposes. As of September 30, 2010 and December 31, 2009, this component of the deferred tax liability was $0.4 million and $0.5 million, respectively.  This deferred tax liability relates to Evolving Systems U.K., and has no impact on our ability to recover U.S.-based deferred tax assets.  This deferred tax liability will be recognized as a reduction of deferred income tax expense as the identifiable intangibles are amortized.

 

As of September 30, 2010 and December 31, 2009 we continued to maintain a full valuation allowance on the domestic net deferred tax asset as we have determined it is more likely than not that we will not realize our domestic deferred tax assets.  Such assets primarily consist of certain net operating loss carryforwards.  We assessed the realizability of our domestic deferred tax assets using all available evidence.  In particular, we considered both historical results and projections of profitability for the reasonably foreseeable future periods.  We are required to reassess our conclusions regarding the realization of our deferred tax assets at each financial reporting date. A future evaluation could result in a conclusion that all or a portion of the valuation allowance is no longer necessary, which could have a material impact on our results of operations and financial position.

 

As of September 30, 2010 and December 31, 2009, we had no liability for unrecognized tax benefits.  We do not believe there will be any material changes in our unrecognized tax positions over the next twelve months.

 

We conduct business globally and, as a result, Evolving Systems, Inc. or one or more of our subsidiaries file income tax returns in the U.S. federal jurisdiction and various state and foreign jurisdictions.  In the normal course of business, we are subject to examination by taxing authorities throughout the world, namely the United Kingdom, Germany and India.

 

NOTE 8 — STOCKHOLDERS’ EQUITY

 

Common Stock Dividend

 

Our Board of Directors declared a third quarter cash dividend of $.05 per share, payable October 15, 2010, to stockholders of record September 10, 2010. The dividend was accrued as of September 30, 2010 for $0.5 million and paid on October 15, 2010. Previously, our Board of Directors declared a second quarter cash dividend of $.05 per share, payable July 15, 2010, to stockholders of record June 10, 2010. The dividend was accrued as of June 30, 2010 for $0.5 million and paid on July 15, 2010.

 

Any determination to declare a future quarterly dividend, as well as the amount of any cash dividend which may be declared, will be based on our financial position, earnings, earnings outlook and other relevant factors at that time.

 

14

Table of Contents

 

Certain Anti-Takeover Provisions/Agreements with Stockholders

 

Our restated certificate of incorporation allows the board of directors to issue up to 2,000,000 shares of preferred stock and to determine the price, rights, preferences and privileges of those shares without any further vote or action by our stockholders. The rights of the holders of our common stock will be subject to, and may be adversely affected by, the rights of the holders of any preferred stock that may be issued in the future. Issuance of preferred stock, while providing desired flexibility in connection with possible acquisitions and other corporate purposes could make it more difficult for a third party to acquire a majority of our outstanding voting stock. As of September 30, 2010 and December 31, 2009, no shares of Preferred Stock are outstanding.

 

In addition, we are subject to the anti-takeover provisions of Section 203 of Delaware General Corporation Law which prohibit us from engaging in a “business combination” with an “interested stockholder” for a period of three years after the date of the transaction in which the person became an interested stockholder, unless the business combination is approved in the prescribed manner. The application of Section 203 and certain provisions of our restated certificate of incorporation, including a classified board of directors, may have the effect of delaying or preventing changes in control of our management, which could adversely affect the market price of our common stock by discouraging or preventing takeover attempts that might result in the payment of a premium price to our stockholders.

 

On March 4, 2009 our Board of Directors adopted a Stockholder Rights Plan (the “Rights Agreement) that is designed to strengthen the ability of the Board of Directors to protect Evolving Systems’ stockholders.  The Rights Agreement was not adopted in response to any unsolicited offer or takeover attempt. Under the plan, each common stockholder at the close of business on March 16, 2009 received a dividend of one right for each share of our common stock held of record on that date.  Each right will entitle the holder to purchase, in certain circumstances, two one-hundredths of a share of newly-created Series C junior participating preferred stock for an initial purchase price of $8.00 per share. The rights distribution was not taxable to stockholders and the distribution of rights under the plan will not interfere with the Company’s business plans or be dilutive to or affect our reported per share results. The rights will generally become exercisable ten business days after any person becomes the beneficial owner of 22.5% (see below for increases to this percentage) or more of our common stock or has commenced a tender or exchange offer which, if consummated, would result in any person becoming the beneficial owner of 22.5% or more of our common stock.

 

On December 10, 2009, the Board of Directors approved an amendment to the Rights Agreement.  The amendment increased, from 22.5% to 25.0%, the percentage of our common stock that a person or group of affiliated or associated persons may beneficially own without triggering the exercisability of the Rights Agreement.  All other provisions of the Rights Agreement remain unchanged.

 

On December 11, 2009, we received a letter from the Singer Trust informing us that as the result of the appointment of John B. Spirtos to our Board of Directors and our approval of the amendment to the Rights Agreement the Singer Trust would vote in favor of the reelection of Philip Neches and Richard Ramlall to our Board of Directors at our 2010 annual meeting of stockholders and the Singer Trust would not seek or otherwise support additional stockholder protections or reforms at the meeting.

 

On April 20, 2010, our Board of Directors approved an amendment to the Rights Agreement increasing, from 25.0% to 29.0%, the percentage of the our common stock, that a person or group of affiliated or associated persons may beneficially own without triggering the exercisability of the Rights Agreement. All other provisions of the Rights Agreement remain unchanged.

 

On April 20, 2010, we entered into an agreement with the Singer Trust (the “Trust”), to increase the size of the Compensation Committee of the Board of Directors from three (3) members to four (4) and, for so long as the Trust is the beneficial holder of twenty percent (20%) or more of our common stock, there would be at least two (2) persons to the Compensation Committee who have been nominated to the Board of Directors by the Trust. We also agreed that all action by the Compensation Committee would require unanimous approval of the members. The Trust agreed that it would vote its shares at the 2010 annual meeting of stockholders in favor of a proposal to amend the Company’s 2007 Stock Incentive Plan to provide that, exclusive of shares of Common Stock subject to awards existing as at April 20, 2010 (which shares, when no longer subject to such awards, may not be added to the Plan’s share reserve), the total number of shares of Common Stock authorized for issuance under the plan would be 250,000 shares and to provide for certain other amendments.

 

NOTE 9 — SEGMENT INFORMATION

 

We define operating segments as components of our enterprise for which separate financial information is reviewed regularly by the chief operating decision-makers to evaluate performance and to make operating decisions. We have identified our Chief Executive Officer and Chief Financial Officer as our chief operating decision-makers (“CODM”). These chief operating decision makers review revenues by segment and review overall results of operations.

 

We currently operate our business as two operating segments based on revenue type:  license fees and services revenue and customer support revenue (as shown on the consolidated statements of operations).  License fees and services (“L&S”) revenue represents the fees received from the license of software products and those services directly related to the delivery of the licensed products, such as fees for custom development and integration services.  Customer support (“CS”) revenue includes annual support fees, recurring maintenance fees, fees for maintenance upgrades and warranty services.  Warranty services that are similar to software maintenance services are typically bundled with a license sale. Total assets by segment have not been disclosed as the information is

 

15

Table of Contents

 

not available to the chief operating decision-makers.

 

Segment information is as follows (in thousands):

 

		Three Months Ended September 30,						Nine Months Ended September 30,
		2010			2009			2010			2009
Revenue
License fees and services		$	4,891		$	5,836		$	16,184		$	15,940
Customer support		4,353			4,077			12,519			12,445
Total revenue		9,244			9,913			28,703			28,385
Revenue less costs of revenue, excluding depreciation and amortization
License fees and services		2,927			3,852			10,113			10,214
Customer support		3,103			2,625			8,983			8,159
		6,030			6,477			19,096			18,373
Unallocated Costs
Other operating expenses		4,063			4,497			13,103			12,539
Depreciation and amortization		318			354			958			1,022
Interest income		(6		)	(1		)	(10		)	(24		)
Interest expense		20			145			81			563
Foreign currency exchange (gain) loss		(63		)	(226		)	86			436
Income before income taxes		$	1,698		$	1,708		$	4,878		$	3,837

 

Geographic Regions

 

We are headquartered in Englewood, a suburb of Denver, Colorado.  We use customer locations as the basis for attributing revenues to individual countries.  We provide products and services on a global basis through our headquarters and our London-based Evolving Systems U.K. subsidiary.  Additionally, personnel in Bangalore, India provide software development services to our global operations.  Financial information relating to operations by geographic region is as follows (in thousands):

 

		Three Months Ended September 30,
		2010									2009
		L&S			CS			Total			L&S			CS			Total
Revenue
United States		$	599		$	2,120		$	2,719		$	335		$	2,208		$	2,543
United Kingdom		626			501			1,127			673			553			1,226
Indonesia		—			155			155			1,342			28			1,370
Other		3,666			1,577			5,243			3,486			1,288			4,774
Total revenues		$	4,891		$	4,353		$	9,244		$	5,836		$	4,077		$	9,913

 

		Nine Months Ended September 30,
		2010									2009
		L&S			CS			Total			L&S			CS			Total
Revenue
United States		$	2,251		$	6,280		$	8,531		$	1,681		$	7,114		$	8,795
United Kingdom		2,008			1,500			3,508			1,998			1,572			3,570
Indonesia		2,194			279			2,473			2,169			83			2,252
Other		9,731			4,460			14,191			10,092			3,676			13,768
Total revenues		$	16,184		$	12,519		$	28,703		$	15,940		$	12,445		$	28,385

 

16