
|
|
·
|
2009
revenue of $118.7 million
|
|
|
·
|
2009
diluted EPS of $0.14 compared to a loss per share of $2.35 in
2008
|
|
|
·
|
2009
adjusted EBITDA (2) of $13.1 million, representing an 11.0%
margin
|
|
|
·
|
Strong
cash flow from operations of $12.9 million for the full year and total
debt of $21.2 million as of December 31, 2009, down over $16 million, or
43%, from $37.2 million in total debt as of December 31,
2008
|
|
|
·
|
a
$12.2 million, five-year award to provide software development services to
the Pension Benefit Guaranty Corporation
(“PBGC”);
|
|
|
·
|
a
$1.4 million, 18-month award with the Federal Housing Finance Agency to
support the agency’s efforts to consolidate and modernize its IT
infrastructure;
|
|
|
·
|
a
$4.5 million, one-year award from a large health insurance provider,
representing the extension of a current assignment to provide application
development support for the organization’s claims modernization project;
and
|
|
|
·
|
$1.3
million in new awards from several different property and casualty
insurance customers, including Arbella Insurance Group, Minnesota Fair
Plan and Michigan Basic Property Insurance
Association.
|
|
|
·
|
Maintaining
well above industry average EBITDA
margins;
|
|
|
·
|
Paying
down outstanding debt by over $16
million;
|
|
|
·
|
Repurchasing
over 400,000 shares of common
stock;
|
|
|
·
|
Receiving
approval for listing on the NYSE Amex, with trading beginning on January
5, 2010; and
|
|
|
·
|
Continuing
to win all recompeted contracts in addition to adding new customers such
as the Defense Security Service and capturing new work with existing
customers, such as a new award at
PBGC.
|
|
(1)
|
EBITDA
is a non-GAAP measure that is defined as GAAP net income plus other
expense, interest expense, income taxes, depreciation and amortization,
and impairment charges. We have provided EBITDA because we believe
it is a commonly used measure of financial performance in comparable
companies and is provided to help investors evaluate companies on a
consistent basis, as well as to enhance an understanding of our operating
results. EBITDA is not a recognized term under U.S. GAAP and does
not purport to be an alternative to net income as a measure of operating
performance or the cash flows from operating activities as a measure of
liquidity. Please refer to the table at the bottom of the statement
of operations in this release that reconciles GAAP net income to
EBITDA.
|
|
(2)
|
Adjusted
EBITDA is defined as EBITDA adjusted for one time severance expenses and
the litigation-related loss contingency, neither expected to be reflected
in the ongoing performance of ATSC. Please refer to the table at the
bottom of the statement of operations in this release that reconciles GAAP
net income to adjusted
EBITDA.
|
|
ATS Corporation
|
||||||||||||||||
|
|
Three Months Ended
December 31,
|
Year Ended,
December 31,
|
||||||||||||||
|
|
2009
(unaudited)
|
2008
(unaudited)
|
2009
|
2008
|
||||||||||||
|
Revenue
|
$ | 29,161,182 | $ | 30,853,655 | $ | 118,658,939 | $ | 131,548,557 | ||||||||
|
Operating
costs and expenses:
|
||||||||||||||||
|
Direct costs
|
20,359,172 | 20,691,608 | 80,349,485 | 88,476,707 | ||||||||||||
|
Selling, general and administrative expenses
|
6,756,512 | 6,705,421 | 25,664,838 | 30,927,440 | ||||||||||||
|
Depreciation and amortization
|
714,003 | 861,903 | 3,038,021 | 6,444,516 | ||||||||||||
|
Impairment charge
|
— | — | — | 56,772,541 | ||||||||||||
|
Total
operating costs and expenses
|
27,829,687 | 28,258,932 | 109,052,344 | 182,621,204 | ||||||||||||
|
Operating
income (loss)
|
1,331,495 | 2,594,723 | 9,606,595 | (51,072,647 | ) | |||||||||||
|
Other
(expense) income:
|
||||||||||||||||
|
Interest expense, net
|
695,036 | 781,809 | (2,859,462 | ) | (3,427,859 | ) | ||||||||||
|
Other (expense) income
|
(1,498,600 | ) | (23,088 | ) | (1,438,563 | ) | 29,627 | |||||||||
|
Income
(loss) before income taxes
|
(862,141 | ) | 1,789,826 | 5,308,570 | (54,470,879 | ) | ||||||||||
|
Income
tax expense (benefit)
|
(400,808 | ) | 1,004,757 | 2,180,727 | (4,642,464 | ) | ||||||||||
|
Income
(loss) from continuing operations
|
$ | (461,333 | ) | $ | 785,069 | $ | 3,127,843 | $ | (49,828,415 | ) | ||||||
|
Weighted
average number of shares outstanding
|
||||||||||||||||
|
-
basic
|
22,728,722 | 22,442,163 | 22,669,066 | 21,231,654 | ||||||||||||
|
-
dilutive
|
22,890,749 | 22,442,163 | 22,766,840 | 21,231,654 | ||||||||||||
|
Basic
net income (loss) per share
|
$ | (0.02 | ) | $ | 0.03 | $ | 0.14 | $ | (2.35 | ) | ||||||
|
Diluted
net income (loss) per share
|
$ | (0.02 | ) | $ | 0.03 | $ | 0.14 | $ | (2.35 | ) | ||||||
|
ATS Corporation
|
||||||||||||||||
|
|
Three Months Ended
December 31,
|
Year Ended,
December 31,
|
||||||||||||||
|
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
|
Net
Income
|
$ | (461,333 | ) | $ | 785,069 | $ | 3,127,843 | $ | (49,828,415 | ) | ||||||
|
Adjustments:
|
||||||||||||||||
|
Impairment charge
|
— | — | — | 56,772,541 | ||||||||||||
|
Depreciation and amortization
|
714,003 | 861,903 | 3,038,021 | 6,444,516 | ||||||||||||
|
Interest
|
695,036 | 781,809 | 2,859,462 | 3,427,859 | ||||||||||||
|
Taxes
|
(400,808 | ) | 1,004,757 | 2,180,727 | (4,642,464 | ) | ||||||||||
|
EBITDA
(1)
|
546,898 | 3,433,538 | 11,206,053 | 12,174,037 | ||||||||||||
|
Severance
|
383,211 | — | 383,211 | 890,519 | ||||||||||||
|
Loss Contingency
|
1,500,000 | — | 1,500,000 | — | ||||||||||||
|
Adjusted EBITDA
(2)
|
2,430,109 | 3,433,538 | 13,089,264 | 13,064,556 | ||||||||||||
|
ATS Corporation
|
||||||||
|
|
Year Ended December 31,
|
|||||||
|
|
2009
|
2008
|
||||||
|
ASSETS
|
||||||||
|
Current
assets:
|
||||||||
|
Cash
and cash equivalents
|
$ | 178,225 | $ | 364,822 | ||||
|
Restricted
cash
|
1,324,510 | — | ||||||
|
Accounts
receivable, net
|
22,497,444 | 29,268,647 | ||||||
|
Prepaid
expenses and other current assets
|
625,231 | 537,974 | ||||||
|
Income
tax receivable, net
|
205,339 | — | ||||||
|
Other
current assets
|
46,057 | 22,771 | ||||||
|
Deferred
income taxes, current
|
2,361,611 | 1,321,890 | ||||||
|
Total
current assets
|
27,238,417 | 31,516,104 | ||||||
|
Property
and equipment, net
|
3,011,621 | 3,712,340 | ||||||
|
Goodwill
|
55,370,011 | 59,128,648 | ||||||
|
Intangible
assets, net
|
6,102,798 | 8,304,686 | ||||||
|
Restricted
cash
|
— | 1,316,530 | ||||||
|
Other
assets
|
146,567 | 387,897 | ||||||
|
Deferred
income taxes
|
1,400,260 | 2,003,348 | ||||||
|
Total
assets
|
$ | 93,269,674 | $ | 106,369,553 | ||||
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
|
Current
liabilities:
|
||||||||
|
Current
portion of debt
|
$ | 21,191,135 | $ | 2,583,333 | ||||
|
Capital
leases – current portion
|
— | 86,334 | ||||||
|
Accounts
payable
|
4,753,800 | 5,549,738 | ||||||
|
Other
accrued expenses and current liabilities
|
6,356,896 | 4,674,528 | ||||||
|
Accrued
salaries and related taxes
|
4,541,509 | 2,999,576 | ||||||
|
Accrued
vacation
|
2,259,538 | 2,220,865 | ||||||
|
Income
taxes payable, net
|
— | 600,121 | ||||||
|
Deferred
revenue
|
1,392,457 | 1,745,352 | ||||||
|
Deferred
rent – current portion
|
320,498 | 379,520 | ||||||
|
Total
current liabilities
|
40,815,833 | 20,839,367 | ||||||
|
Long-term
debt – net of current portion
|
— | 34,492,558 | ||||||
|
Capital
leases – net of current portion
|
— | 745 | ||||||
|
Deferred
rent – net of current portion
|
2,658,055 | 2,842,171 | ||||||
|
Other
long-term liabilities
|
5,795 | 2,283,256 | ||||||
|
Total
liabilities
|
43,479,683 | 60,458,097 | ||||||
|
Stockholders’
equity:
|
||||||||
|
Preferred
stock $.0001 par value, 1,000,000 shares authorized, and no shares issued
and outstanding
|
— | — | ||||||
|
Common
stock $0.0001 par value, 100,000,000 shares authorized, 31,235,696 and
30,867,304 shares issued, respectively
|
3,124 | 3,087 | ||||||
|
Additional
paid-in capital
|
131,702,488 | 130,767,038 | ||||||
|
Treasury
stock, at cost, 8,745,893 and 8,342,755 shares,
respectively
|
(31,209,118 | ) | (30,272,007 | ) | ||||
|
Accumulated
deficit
|
(50,062,979 | ) | (53,190,822 | ) | ||||
|
Other
comprehensive income (net of $400,571 and $887,416 tax effect,
respectively)
|
(643,524 | ) | (1,395,840 | ) | ||||
|
Total
stockholders’ equity
|
49,789,991 | 45,911,456 | ||||||
|
Total
liabilities and stockholders’ equity
|
$ | 93,269,674 | $ | 106,369,553 | ||||
|
ATS Corporation
|
||||||||
|
|
Year Ended December 31,
|
|||||||
|
|
2009
|
2008
|
||||||
|
Cash
flows from operating activities
|
||||||||
|
Net
income (loss)
|
$ | 3,127,843 | $ | (49,828,415 | ) | |||
|
Adjustments
to reconcile net income (loss) to net cash provided by operating
activities:
|
||||||||
|
Depreciation
and amortization
|
836,133 | 1,254,287 | ||||||
|
Impairment
charge
|
— | 56,772,541 | ||||||
|
Amortization
of intangibles
|
2,201,888 | 5,190,229 | ||||||
|
Stock-based
compensation
|
768,307 | 876,944 | ||||||
|
Deferred
income taxes
|
(767,726 | ) | (7,846,958 | ) | ||||
|
Deferred
rent
|
(243,140 | ) | (68,908 | ) | ||||
|
Gain
on disposal of equipment
|
(61,437 | ) | (1,223 | ) | ||||
|
Provision
for bad debt
|
1,150,993 | 258,018 | ||||||
|
Changes
in assets and liabilities, net of effects of acquisitions:
|
||||||||
|
Accounts
receivable
|
5,620,210 | 1,241,120 | ||||||
|
Accrued
interest payable and receivable
|
636,895 | (31,537 | ) | |||||
|
Prepaid
expenses and other current assets
|
(87,258 | ) | 385,829 | |||||
|
Accounts
payable
|
(1,078,813 | ) | 130,209 | |||||
|
Other
accrued expenses and accrued liabilities
|
284,253 | 639,262 | ||||||
|
Accrued
salaries and related taxes
|
1,541,932 | (1,422,123 | ) | |||||
|
Accrued
vacation
|
38,672 | (258,675 | ) | |||||
|
Income
taxes payable and receivable
|
(961,207 | ) | 3,224,632 | |||||
|
Other
current liabilities
|
(352,895 | ) | 293,321 | |||||
|
Other
long-term liabilities
|
5,794 | (45,976 | ) | |||||
|
Other
assets
|
218,044 | (134,651 | ) | |||||
|
Restricted
cash
|
(7,980 | ) | (38,041 | ) | ||||
|
Net
cash provided by operating activities
|
$ | 12,870,508 | $ | 10,589,885 | ||||
|
Cash
flows from investing activities
|
||||||||
|
Purchase
of property and equipment
|
(135,414 | ) | (371,232 | ) | ||||
|
Settlement
of business purchase price
|
3,758,637 | (838,459 | ) | |||||
|
Proceeds
from disposal of equipment
|
61,437 | 21,352 | ||||||
|
Net
cash provided by (used in) investing activities
|
$ | 3,684,660 | $ | (1,188,339 | ) | |||
|
Cash
flows from financing activities
|
||||||||
|
Borrowings
on credit facility
|
65,880,794 | 62,707,090 | ||||||
|
Payments
on credit facility
|
(79,747,617 | ) | (71,236,157 | ) | ||||
|
Issuance
of notes payable
|
139,176 | — | ||||||
|
Payments
on notes payable
|
(2,157,108 | ) | (2,820,191 | ) | ||||
|
Payments
on capital leases
|
(87,079 | ) | (95,125 | ) | ||||
|
Proceeds
from stock issued under employee stock purchase plan
|
167,180 | 271,547 | ||||||
|
Proceeds
from exchange of stock for warrants (net of expenses)
|
— | 234,135 | ||||||
|
Common
stock repurchase
|
(937,111 | ) | — | |||||
|
Net
cash used in financing activities
|
$ | (16,741,765 | ) | $ | (10,938,701 | ) | ||
|
Net
decrease of cash
|
$ | (186,597 | ) | $ | (1,537,155 | ) | ||
|
Cash
and cash equivalents, beginning of period
|
364,822 | 1,901,977 | ||||||
|
Cash
and cash equivalents, end of period
|
$ | 178,225 | $ | 364,822 | ||||
|
Year Ended December 31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Supplemental
disclosures:
|
||||||||
|
Cash
paid or received during the period for:
|
||||||||
|
Income
taxes paid
|
$ | 3,926,398 | $ | 2,726,412 | ||||
|
Income
tax refunds
|
$ | 25,971 | $ | 2,578,871 | ||||
|
Interest
paid
|
$ | 2,280,525 | $ | 3,510,719 | ||||
|
Interest
received
|
$ | 49,978 | $ | 29,913 | ||||