- --------------------------------------------------------------------------------
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
-------------------
FORM 10-QSB
QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2002
COMMISSION FILE NUMBER 10039
-------------------
eB2B COMMERCE, INC.
(EXACT NAME OF SMALL BUSINESS ISSUER AS SPECIFIED IN ITS CHARTER)
NEW JERSEY 22-2267658
(STATE OR OTHER JURISDICTION OF (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION) IDENTIFICATION NUMBER)
665 BROADWAY
NEW YORK, NY 11003
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
(212) 477-1700
(ISSUER'S TELEPHONE NUMBER, INCLUDING AREA CODE)
-------------------
Check whether the issuer (1) filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 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 [ ]
As of May 10, 2002, there were 1,875,576 shares of Common Stock, $0.0001 par
value per share, of the registrant outstanding.
Transitional Small Business Disclosure format Yes [ ] No [X]
- --------------------------------------------------------------------------------
PART I
FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
eB2B COMMERCE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
MARCH 31, DECEMBER 31,
2002 2001
---- ----
(UNAUDITED)
ASSETS
Current Assets
Cash and cash equivalents............................... $ 834 $ 2,240
Restricted cash......................................... 1,441 1,441
Accounts receivable, net................................ 1,397 993
Other current assets.................................... 292 276
--------- ---------
Total Current Assets................................ 3,964 4,950
Property and equipment, net................................. 1,450 1,960
Goodwill, net............................................... 2,671 1,557
Other intangibles, net...................................... 1,536 815
Other assets................................................ 1,606 1,787
--------- ---------
Total Assets........................................ $ 11,227 $ 11,069
--------- ---------
--------- ---------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Current maturities of long-term debt.................... $ 126 $ 126
Accounts payable........................................ 1,529 1,562
Accrued and other....................................... 1,415 1,746
Lease termination costs................................. 1,299 1,299
Deferred income......................................... 413 227
--------- ---------
Total Current Liabilities........................... 4,782 4,960
Long-term debt, less current maturities..................... 1,424 1,781
Capital lease obligations, less current maturities.......... 69 104
Lease termination costs..................................... 595 595
Other....................................................... 729 991
--------- ---------
Total Liabilities................................... 7,599 8,431
--------- ---------
Commitments and contingencies
Stockholders' Equity
Preferred stock, convertible Series A -- $.0001 par
value; 2,000 shares authorized; 7 shares issued and
outstanding at March 31, 2002 and December 31, 2001... -- --
Preferred stock, convertible Series B -- $.0001 par
value; 4,000,000 shares authorized; 2,355,397 and
2,477,053 shares issued and outstanding at March 31,
2002 and December 31, 2001, respectively.............. -- --
Preferred stock, convertible Series C -- $.0001 par
value; 1,750,000 shares authorized; 763,125 shares
outstanding at March 31, 2002 and December 31, 2001... -- --
Preferred stock, convertible Series D -- $.0001 par
value; 100,000 shares authorized; 95,000 shares issued
and outstanding at March 31, 2002 and December 31,
2001.................................................. -- --
Common stock -- $.0001 par value; 200,000,000 shares
authorized; 1,863,669 and 1,603,137 shares issued and
outstanding at March 31, 2002 and December 31, 2001,
respectively.......................................... -- --
Additional paid-in capital.............................. 158,408 155,907
Accumulated deficit..................................... (154,093) (152,499)
Unearned stock-based compensation....................... (687) (768)
--------- ---------
Total Stockholders' Equity.......................... 3,628 2,638
--------- ---------
Total Liabilities and Stockholders' Equity.......... $ 11,227 $ 11,069
--------- ---------
--------- ---------
See accompanying notes to condensed consolidated financial statements.
1
eB2B COMMERCE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
THREE MONTHS ENDED
MARCH 31,
---------------------
2002 2001
---- ----
Revenue..................................................... $ 1,616 $ 1,864
--------- ---------
Costs and expenses
Cost of revenue......................................... 539 874
Marketing and selling (exclusive of stock-based
compensation expense of $75 and $107 for the three
months ended March 31, 2002 and 2001, respectively)... 148 834
Amortization of product development costs (exclusive of
stock-based compensation expense of $2 for three
months ended March 31, 2002 and 2001 respectively).... 345 1,145
General and administrative (exclusive of stock-based
compensation expense of $4 and $573 for the three
months ended March 31, 2002 and 2001, respectively)... 1,234 2,555
Depreciation............................................ 554 505
Amortization of other intangibles and goodwill.......... 194 3,401
Stock-based compensation expense........................ 81 682
--------- ---------
Total costs and expenses............................ 3,095 9,996
--------- ---------
Loss from operations................................ (1,479) (8,132)
Interest and other, net..................................... (115) 35
--------- ---------
Net loss............................................ $(1,594) $(8,097)
--------- ---------
--------- ---------
Basic and diluted net loss per common share................. $ (0.86) $ (7.80)
--------- ---------
--------- ---------
Weighted average number of common shares outstanding........ 1,846,460 1,037,518
--------- ---------
--------- ---------
See accompanying notes to condensed consolidated financial statements.
2
eB2B COMMERCE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(IN THOUSANDS)
THREE MONTHS ENDED
MARCH 31,
--------------------
2002 2001
---- ----
Operating Activities
Net loss................................................ $(1,594) $(8,097)
Adjustments to reconcile net loss to net cash used in
operating activities
Depreciation and amortization....................... 1,093 3,907
Stock-based compensation expense.................... 81 682
Non-cash interest expense........................... 88 --
Management of operating assets and liabilities
Accounts receivable, net............................ (78) (248)
Accounts payable.................................... (237) 295
Accrued expenses and other liabilities.............. (530) (281)
Other............................................... 139 76
------- -------
Net cash used in operating activities........... (1,038) (3,666)
------- -------
Investing Activities
Product development expenditures........................ (123) (896)
Purchase of property and equipment...................... (13) (195)
Acquisitions, net of cash acquired...................... (198) --
------- -------
Net cash used in investing activities........... (334) (1,091)
------- -------
Financing Activities
Repayment of borrowings................................. -- (250)
Proceeds from borrowings................................ -- --
Payment of capital lease obligations.................... (34) (82)
------- -------
Net cash used in financing activities........... (34) (332)
------- -------
Net decrease in cash and cash equivalents................... (1,406) (5,089)
Cash and cash equivalents at beginning of period............ 2,240 9,650
------- -------
Cash and cash equivalents at end of period.................. $ 834 $ 4,561
------- -------
------- -------
Non-cash transactions
Common and preferred stock issued in connection with
acquisition........................................... $ 1,240 $ --
Issuance of warrants with convertible debt.............. $ 750 $ --
Issuance of long term note in connection with
acquisition........................................... $ 397 $ --
Beneficial conversion with issuance of convertible
debt.................................................. $ 512 $ --
Cash paid during the period for interest.................... $ -- $ 43
See accompanying notes to condensed consolidated financial statements.
3
eB2B COMMERCE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE 1. ORGANIZATION AND PLAN OF OPERATION
eB2B Commerce, Inc. (the 'Company') utilizes proprietary software to provide
a technology platform for large buyers and large suppliers to transfer business
documents via the Internet to their small and medium-sized trading partners.
These documents include, but are not limited to, purchase orders, purchase order
acknowledgements, advanced shipping notices and invoices. The Company provides
access via the Internet to its proprietary software, which is maintained on its
hardware and on hosted hardware. The Company also offers professional services,
which provide consulting expertise to the same client base, as well as to other
businesses that prefer to operate or outsource the transaction management and
document exchange of their business-to-business relationships. In addition, the
Company provides authorized technical education to its client base, and also
designs and delivers custom computer and Internet-based training seminars.
Since its inception, the Company has experienced significant losses from
operations and negative cash flows from operations, which raises substantial
doubt about its ability to continue as a going concern. For the three-month
periods ended March 31, 2002 and 2001, the Company incurred losses of
approximately $1.6 million and $8.1 million, respectively, and generated
negative cash flows from operations of $1 million and $3.7 million respectively.
As of March 31, 2001, the Company has an accumulated deficit of approximately
$154.1 million.
To address the continuing loss from operations and negative cash flows from
operations, management enacted a plan for the Company, which includes various
cost cutting measures during the third and fourth quarter of 2000 and into 2001.
--Entering into agreements to settle approximately $425,000 in severance and
other contractual obligations through the issuance of shares of our common
stock during the fourth quarter of 2001 and the restructuring of a current
accrued liability of $262,500 through the issuance a five year 7% senior
subordinated secured convertible notes during January 2002
--The settlement of certain liabilities in December 2001 for approximately
$400,000 less than what was previously owed; and
--The average savings of approximately $475,000 in monthly cash expenses as a
result of a restructuring plan we initiated during the second quarter of
2001, which included principally staffing reductions and discretionary
spending reductions in selling, marketing, general and administrative
expenses.
The Company is prepared to and has begun to take the following actions to
improve its cash position and fund its operating losses:
--Additional cost reduction measures, which the Company believes with further
reduce annual salaries by $1,000,000; in this respect, the Company staff
was reduced by six employees in April and May of 2002 resulting in annual
savings of $665,000;
--Sell its training business, subject to finding a suitable buyer; and
--Raise additional capital, for which there can be no assurance of obtaining.
NOTE 2. BASIS OF PRESENTATION
The accompanying quarterly financial statements have been prepared in
accordance with accounting principles generally accepted in the United States of
America.
In the opinion of management, all material adjustments, consisting of normal
recurring adjustments, considered necessary for a fair presentation have been
included in the accompanying unaudited condensed consolidated financial
statements. All significant intercompany balances and transactions have been
eliminated in consolidation and certain other prior period balances have
4
eB2B COMMERCE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
(UNAUDITED)
been reclassified to conform to the current period presentation. The
accompanying unaudited condensed consolidated financial statements are not
necessarily indicative of full year results.
Certain information and footnote disclosures normally included in financial
statements prepared in accordance with accounting principles generally accepted
in the United States of America have been condensed or omitted pursuant to such
rules and regulations; however, management believes that the disclosures are
adequate to make the information presented not misleading. This report should be
read in conjunction with the consolidated financial statements and footnotes
therein included in the audited annual report on Form 10-KSB for the fiscal year
ended December 31, 2001.
In January 2002, the Company also completed a fifteen for one reverse stock
split. All shares and per share amounts have been adjusted to reflect this
reverse stock split.
NOTE 3. ACQUISITION OF BAC-TECH SYSTEMS
In January 2002, the Company acquired Bac-Tech Systems, Inc., a New York
City-based privately-held e-commerce business, through a merger. Pursuant to the
merger agreement, the Company paid an aggregate of $250,000 in cash and issued
an aggregate of 200,000 shares of common stock and 95,000 shares of Series D
preferred stock to the two stockholders of Bac-Tech. The Series D preferred
stock, inclusive for any accrued dividend, is automatically convertible into an
aggregate of 333,334 shares of common stock upon our stockholders' approval of
the acquisition and/or the issuance of the Series D preferred stock in
connection with the acquisition. If such approval is not obtained by
November 30, 2002, the Series D preferred stock is redeemable, at the option of
the holders, for $10 per share in cash, plus accrued dividends. The Company
expects this vote to occur prior to the end of the third quarter of 2002. If the
vote to convert does not occur, a cash payment of approximately $980,000 would
be required to be made to the Bac-Tech shareholders. The Company also issued
secured notes to the Bac-Tech stockholders in the aggregate amount of $600,000,
payable in three equal installments in 2003, 2004 and 2005, which is included as
long term debt in the accompanying condensed consolidated balance sheet in the
amount of $397,000 after discounting this note using the Company's estimated
borrowing rate of 15 percent.
The Company has accounted for this acquisition using the purchase method of
accounting and determined the total purchase price to be $1,930,000, which
consisted of (i) cash of approximately $250,000; (ii) 200,000 shares of the
Company's common stock at a price of $2.33 for total consideration of $465,000;
(iii) 95,334 shares of Series D Preferred stock valued at $775,000; (iv) a
three-year non-interest bearing note with a face value of $600,000 and a net
present value of $397,000 assuming the Company's effective borrowing rate; and
(v) $52,000 in closing costs and other items.
5
eB2B COMMERCE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
(UNAUDITED)
The following is a summary of the initial allocation of the purchase price
of the Bac-Tech acquisition (in thousands):
Purchase price.............................................. $1,887
Acquisition costs........................................... 43
------
Total purchase price.................................... $1,930
------
------
Cash assumed................................................ $ 52
Accounts receivable, net.................................... 326
Other current assets........................................ 51
Property, plant, and equipment, net......................... 47
Accounts payable............................................ (196)
Accrued expenses and other current liabilities.............. (161)
Deferred revenue............................................ (110)
------
Historical net assets acquired.............................. 9
Identifiable intangible assets.............................. 807
Goodwill.................................................... 1,114
------
Total purchase price.................................... $1,930
------
------
The Company is in the process of completing its estimate of the allocation
of the purchase price to identifiable, intangible assets and goodwill. As of
this date, the Company estimated that the identifiable intangible assets include
(i) customer list of $188,000, which is estimated to have a useful life of three
years; (ii) Bac-Tech technology of $475,000, which is estimated to have a useful
life of two years; and (iii) a below market-value lease for office space, which
is estimated at $144,000 and has a remaining life of 6 years, the remainder of
the lease term.
Because the acquisition of Bac-Tech occurred on the second day of the year,
the results of operations represents the full month period for both companies.
The following represents the summary unaudited pro forma condensed consolidated
results of operations for the three-month period ended March 31, 2001 as if the
acquisition had occurred at the beginning of the period presented (in thousands,
except per share data):
THREE MONTHS ENDED
MARCH 31, 2001
--------------
Revenue................................................... $ 2,064
Net loss.................................................. (8,449)
Basic and diluted net loss per common share............... (5.38)
The pro forma results are not necessarily indicative of what would have
occurred if the acquisitions had been in effect for the period presented. In
addition, the pro forma results are not necessarily indicative of the results
that will occur in the future and do not reflect any potential synergies that
might arise from the combined operations.
NOTE 4. GOODWILL AND OTHER INTANGIBLE ASSETS -- ADOPTION OF SFAS 142
At the beginning of 2002, the Company adopted Statement of Accounting
Standards (SFAS) No. 142, 'Goodwill and Other Intangible Assets'. SFAS No. 142
eliminated the amortization of goodwill and certain intangibles with indefinite
lives and requires an impairment test of their carrying value. An initial
impairment test must be completed in the year of adoption with at least an
annual impairment test thereafter. The Company has not yet completed the initial
impairment test and expects to do so during the second quarter of 2002.
Therefore, the historical results of
6
eB2B COMMERCE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
(UNAUDITED)
periods prior to 2002 in the Company's Condensed Consolidated Statements of
Operations do not reflect the effects of SFAS No. 142 and accordingly the first
quarter of 2001 includes amortization of goodwill in the amount of approximately
$3,182,000. During the three-month periods ended March 31, 2002 and 2001, the
Company recorded amortization expense of $194,000 and $219,000, respectively,
related to other intangible assets with definitive useful lives, which will
continue to be amortized over their remaining useful lives.
The following represents pro forma net loss and loss per share assuming the
adoption of SFAS No. 142 in the first quarter of 2001 ($ in thousands, except
per share data):
FOR THE QUARTER ENDED
MARCH 31, 2001
--------------
Reported net loss....................................... $(8,097)
Add: amortization of goodwill........................... 3,182
-------
Adjusted net loss....................................... $(4,915)
-------
-------
Basic and diluted earnings per share.................... $ (7.80)
Add: Goodwill amortization.............................. 3.06
-------
Adjusted net loss....................................... $ (4.74)
-------
-------
NOTE 5. LONG TERM DEBT AND FINANCINGS
In December 2001, the Company raised gross proceeds of $2,000,000 through
the issuance of 90 day, 7% Senior Subordinated Secured Notes ('Bridge Notes')
and warrants (Bridge Warrants') to purchase an aggregate of 266,670 shares of
the Company's common stock at a price of $1.80 per share.
In January 2002, the Bridge Notes were exchanged for five year 7% senior
subordinated secured convertible notes ('7% Notes'), which are due to be repaid
in January 2007. The Company also restructured a $263,000 long-term liability
through the issuance of these 7% Notes. The 7% notes are convertible into an
aggregate of 934,922 shares of common stock at a price of $2.42 per share. The
holders of the Bridge Notes also received, in exchange for the bridge notes,
warrants to purchase 826,439 shares of our common stock at a price of $2.90 per
share ('Private Placement Warrants'). Using the relative fair value method in
accordance with EITF 00-27, the Company determined that the Private Placement
Warrants issued have a value of $570,000 based on utilizing the Black Scholes
Pricing with assumptions as follows: (i) expected life of two years;
(ii) volatility of 80 percent; (iii) risk free borrowing rate of 4.9 percent;
and (iv) allocation of 29 percent of the proceeds to the warrants based on the
relative fair values of the warrants and the debt. Accordingly, the Company
determined that there was a beneficial conversion feature related to the 7%
Notes of in the amount of $512,000. This beneficial conversion feature was
recorded as an unamortized discount on the 7% Notes and will accreted as
interest expense over the five year life of the 7% Notes.
The warrants issued with the Bridge Notes were valued at $219,000 using the
Black-Scholes model assuming an expected life of two years, volatility of 80
percent, and a risk free borrowing rate of 4.9 percent. Using these same
assumptions under the Black Scholes model, the Company valued the Private
Placement Warrants at $570,000. Since the $2,000,000 of bridge notes and
$263,000 of a payable to a vendor were refinanced and exchanged for the 7%
Notes, which are not due to be repaid until January 2007, the aggregate of
$2,263,000, less the total unamortized discount related to the issuance of the
Bridge Warrants, Private Placement Warrants, and the
7
eB2B COMMERCE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
(UNAUDITED)
beneficial conversion feature of $1,213,000, net of accreted interest to date of
$88,000, is included in long term debt in the accompanying condensed
consolidated financial statements.
In connection with these financings, the Company paid a cash private
placement fee of $200,000 and incurred approximately $85,000 in indirect fees
consisting of primarily legal expenses. The Company also issued warrants to
purchase 165,289 shares of our common stock at a price of $2.40 per share to our
placement agent in connection with the issuance of the 7% Notes ('Agent
Warrants). The Agent Warrants were valued at $181,000 using the Black-Scholes
model using the assumptions noted above. These financing costs are also being
amortized and charged to interest expense over the five-year life of the debt.
The proceeds of these financings are being used to (i) fund operating and
working capital needs and (ii) to fund the $250,000 upfront cash portion of the
Bac-Tech acquisition. No cash payment of principal is required prior to the
maturity date in January 2007. Interest on the 7% Notes is payable quarterly in
either cash or shares of the Company's common stock.
NOTE 6. RESTRUCTURING
To address the continuing loss from operations and negative cash flows from
operations, management enacted a plan for the Company. During the third and
fourth quarters of 2000 and continuing into 2001, the Company reduced
discretionary spending in selling, marketing, general and administrative areas.
In the second and third quarters of 2001, the Company's Board of Directors
approved and the Company announced a restructuring plan that streamlined the
organizational structure and reduced monthly cash charges by approximately
$475,000 and planned for the anticipated exit of its current corporate office
lease to a more modest facility. The following is a summary of the restructuring
charge recognized in the year ended December 31, 2001 and the remaining accruals
as of March 31, 2002 (in thousands):
RESTRUCTURING AMOUNTS PAID AS OF BALANCE AT
CHARGE MARCH 31, 2002 MARCH 31, 2002
------ -------------- --------------
Lease termination................................ $1,765 $ 162 $1,603
Severance for 40 employees....................... 1,145 1,134 11
Contract termination settlement.................. 418 418 --
------ ------ ------
Total Charges................................ $3,328 $1,714 $1,614
------ ------ ------
------ ------ ------
In December 2001, the Company issued 156,667 shares to two former employees
to satisfy $282,000 in severance claims, which is included in the payments
above. The Company made the final payment related to employee severance in the
second quarter of 2002. The Company expects to finalize the lease termination in
the second quarter of 2002, although there can be no assurance in this regard.
NOTE 7. NET LOSS PER COMMON SHARE
Basic net loss per common share is computed by dividing net loss by the
weighted-average number of common shares outstanding during the period. Diluted
loss per common share has not been reflected since the assumed conversion of
options, warrants and preferred shares would have been antidilutive. Had the
Company reported net income at March 31, 2002 and 2001, options and warrants to
purchase 8,974,053 and 1,550,383 common shares, and preferred shares or long
term debt convertible into 8,188,480 and 880,030 common shares, respectively,
would have been included in the computation of diluted earnings per common
share, to the extent they were not antidilutive.
The unaudited pro forma net loss per common share presented in Notes 3 and 4
herein has been computed in the same manner as net loss per common share.
8
eB2B COMMERCE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
(UNAUDITED)
NOTE 8. PRODUCT DEVELOPMENT
Statement of Position ('SOP') 98-1, 'Accounting for the Costs of Computer
Software Developed or Obtained for Internal Use' requires companies to
capitalize qualifying computer software costs incurred during the application
development stage. All other costs incurred in connection with internal use
software were expensed as incurred. The useful life assigned to capitalized
product development costs should be based on the period such product is expected
to provide future utility to the Company. As of March 31, 2002 and December 31,
2001, capitalized product development costs, which have been classified as other
assets in the Company's balance sheets, were $1,170,000 and $1,631,000,
respectively. Total product development expenses were approximately $345,000 and
$1,145,000 for the three-month periods ended March 31, 2002 and 2001,
respectively.
NOTE 9. RELATED PARTIES
A principal and Chief Executive Officer of a financial advisor (the
'Financial Advisor') is a director of the Company.
For acting as a placement agent for the Bridge and Private Placement
Financings, the Financial Advisor received a cash fee in the amount of $200,000
and was issued warrants to purchase 165,289 shares of Company common stock with
an exercise price of $2.40 for a period of two years. These warrants were valued
using the Black-Scholes option-pricing model at $181,000 assuming 80 percent
volatility, a bond equivalent yield of 4.9%, and at a price of $2.40. They are
included on the accompanying condensed consolidated balance sheet as deferred
financing fees and are being amortized and included as interest expense over the
five-year life of the debt.
NOTE 10. SEGMENT REPORTING
The following information is presented in accordance with Statement of
Financial Accounting Standards ('SFAS') No. 131, 'Disclosures about Segments of
an Enterprise and Related Information', which established standards for
reporting information about operating segments in the Company's financial
statements (in thousands):
THREE MONTHS ENDED
MARCH 31,
-------------------
2002 2001
---- ----
Revenue from external customers
Transaction processing and related services............... $ 1,085 $ 1,165
Training and client educational services.................. 531 699
------- -------
$ 1,616 $ 1,864
------- -------
------- -------
EBITDA(1)
Transaction processing and related services............... $ (509) $(3,642)
Training and client educational services.................. 192 93
------- -------
EBITDA.................................................. (317) (3,549)
Depreciation and amortization............................. (1,082) (3,907)
Stock-related compensation................................ (81) (682)
Interest.................................................. (114) 41
------- -------
Net Loss................................................ $(1,594) $(8,097)
------- -------
------- -------
(footnote on next page)
9
eB2B COMMERCE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
(UNAUDITED)
(footnote from previous page)
(1) EBITDA is defined as net income (loss) adjusted to exclude: (i) provision
(benefit) for income taxes, (ii) interest income and expense,
(iii) depreciation, amortization and write-down of assets, (iv)
stock-related compensation, and (v) taxes.
EBITDA is presented because management considers it an important indicator
of the operational strength and performance of its business. The Company
evaluates the performance of its operating segments without considering the
effects of (i) debt financing interest expense and investment interest income,
and (ii) non-cash charges related to depreciation, amortization and
stock-related compensation, which are managed at the corporate level.
Transaction processing and related services include revenue for processing
transactions and consulting services. Revenue from transaction processing is
recognized on a 'pay per transaction' basis or based on a monthly subscription
charge related to the overall number of transactions during the period. The
revenue from these services is recognized in the month in which the services are
rendered. Revenue from consulting services is recognized as services are
rendered over the contract term. The revenue derived from training and client
educational services is recognized as services are rendered for the respective
seminars, typically one to five days. Deferred income includes amounts billed
for the unearned portion of certain consulting contracts and training seminars.
10
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
FORWARD LOOKING STATEMENTS
The statements contained in this Form 10-QB that are not historical facts
may be 'forward-looking statements,' as defined in Section 27A of the Securities
Act and Section 21E of the Securities Exchange Act of 1934, that contain risks
and uncertainty. Such statements can be identified by the use of forward-looking
terminology such as 'estimates,' 'projects,' 'anticipates,' 'expects,'
'intends,' 'believes,' or the negative of each of these terms or other
variations thereon or comparable terminology or by discussions of strategy that
involve risks and uncertainties. Although we believe that our expectations are
reasonable within the bounds of our knowledge of our business operations, there
can be no assurance that actual results will not differ materially from our
expectations. The uncertainties and risks include, among other things, our
plans, beliefs and goals, estimates of future operating results, our limited
operating history, the ability to raise additional capital, if needed, the risks
and uncertainties associated with rapidly changing technologies such as the
Internet, the risks of technology development and the risks of competition that
can cause actual results to differ materially from those in the forward-looking
statements.
Forward-looking statements are only estimates or predictions and should be
relied upon. We can give you no assurance that future results will be achieved.
Actual events or results may differ materially as a result of risks facing us or
actual results differing from the assumptions underlying such statements. These
risks and assumptions could cause actual results to vary materially from the
future results indicated, expressed or implied in the forward-looking statements
included in this Form 10-QSB.
All forward-looking statements made in this Form 10-QSB that are
attributable to us or persons acting on our behalf are expressly qualified in
their entirety by the factors listed below in the section captioned Risk Factors
and other cautionary statements included in this prospectus. We disclaim any
obligation to update information contained in any forward-looking statement.
GENERAL
The following discussion and analysis should be read with the financial
statements and accompanying notes, included elsewhere in this prospectus. It is
intended to assist the reader in understanding and evaluating our financial
position.
On April 18, 2000, eB2B Commerce, Inc., a Delaware corporation, merged with
DynamicWeb, a New Jersey corporation, which was the surviving legal entity.
Following the merger, although the merged company maintained the corporate and
legal identity of DynamicWeb, we changed our name from DynamicWeb Enterprises,
Inc. to eB2B Commerce, Inc. and assumed the accounting history of the former
eB2B Commerce, Inc. (i.e. the Delaware corporation).
OVERVIEW
We are a provider of business-to-business transaction management services
designed to simplify trading partner integration, automation and collaboration.
We utilize proprietary software to provide a technology platform for large
buyers and large suppliers to transfer business documents via the Internet to
their small and medium-sized trading partners. These documents include, but are
not limited to, purchase orders, purchase order acknowledgments, advanced
shipping notices and invoices. We provide access via the Internet to our
proprietary software, which is maintained on our hardware and on hosted
hardware. In some instances, we will allow customers who are also resellers of
our services to take delivery of our proprietary software on a licensed basis as
a result of the Bac-Tech acquisition in January 2002.
We also offer professional services, which provide consulting and technical
expertise to the same client base, as well as to other businesses that prefer to
operate or outsource the transaction management and document exchange of their
business-to-business relationships. In addition, we are an authorized provider
of technical education to our clients for products of Citrix, Lotus Development
Corporation, Microsoft Corporation, and Novell, Inc.
11
In January 2002, we acquired Bac-Tech Systems, Inc., a New York City-based
privately held e-commerce business, through a merger. Pursuant to the merger
agreement, the Company paid an aggregate of $250,000 in cash and issued an
aggregate of 200,000 shares of common stock and 95,000 shares of Series D
preferred stock to the two stockholders of Bac-Tech. The Series D preferred
stock, inclusive for any accrued dividend, is automatically convertible into an
aggregate of 333,334 shares of common stock upon our stockholders' approval of
the acquisition and/or the issuance of the Series D preferred stock in
connection with the acquisition. If such approval is not obtained by
November 30, 2002, the Series D preferred stock is redeemable, at the option of
the holders, for $10 per share in cash, plus accrued dividends. We expect this
vote of approval to occur prior to the end of the third quarter of 2002. If the
vote to convert does not occur, a cash payment of approximately $980,000 would
be required to be made to the Bac-Tech shareholders. We also issued secured
notes to the Bac-Tech stockholders in the aggregate amount of $600,000, payable
in three equal installments in 2003, 2004 and 2005, which is included as long
term debt in the accompanying condensed consolidated balance sheet.
We accounted for this acquisition using the purchase method of accounting
and determined the total purchase price to be $1,930,000, which consisted of
(i) cash of approximately $250,000; (ii) 200,000 shares of our common stock at a
price of $2.33 for total consideration of $465,000; (iii) 95,334 shares of
Series D Preferred stock valued at $775,000; (iv) a three-year non-interest
bearing note, present valued at $397,000 utilizing our estimated borrowing rate
of 15 percent; and (v) $52,000 in closing costs and other items.
As a result of the acquisition of Bac-Tech Systems, our financial condition
and results of operations were significantly different during the three-month
periods ended March 31, 2002 and March 31, 2001. Therefore, we believe that the
results of operations for the three-month period ended March 31, 2002 may not be
comparable in certain respects to the results of operations for the same period
in 2001, and our anticipated financial condition and results of operations going
forward. Furthermore, our limited operating history makes the prediction of
future operating results very difficult. We believe that period-to-period
comparisons of operating results should not be relied upon as predictive of
future performance. Our prospects must be considered in light of the risks,
expenses and difficulties encountered by companies at an early stage of
development, particularly companies in new and rapidly evolving markets. We may
not be successful in addressing such risks and difficulties.
IMPACT OF CRITICAL ACCOUNTING POLICIES
The SEC has recently issued Financial Reporting Release No. 60, 'Cautionary
Advice Regarding Disclosure About Critical Accounting Policies' ('FRR 60'),
suggesting companies provide additional disclosure and commentary on those
accounting policies considered most critical. FRR 60 considers an accounting
policy to be critical if it is important to our financial condition and results,
and requires significant judgment and estimates on the part of management in its
application. Management believes the following represent our critical accounting
policies as contemplated by FRR 60. For a summary of all of our significant
accounting policies, including the critical accounting policies discussed below,
see Note 2 in the consolidated financial statements included in the Company's
Form 10KSB for the year ended December 31, 2001.
REVENUE RECOGNITION
Revenue from transaction processing is recognized on a per transaction basis
when a transaction occurs between a buyer and a supplier. The fee is based
either on the volume of transactions processed during a specific period,
typically one month, or calculated as a percentage of the dollar volume of the
purchase related to the documents transmitted during a similar period. Revenue
from related implementation, if any, annual subscription and monthly hosting
fees are recognized on a straight-line basis over the term of the contract with
the customer. Deferred income includes amounts billed for implementation, annual
subscription and hosting fees, which have not been earned. For related
consulting arrangements on a time-and-materials basis, revenue is recognized as
services are performed and costs are incurred in accordance with the terms of
the
12
contract. Revenues from related fixed-price consulting arrangements are
recognized using the percentage-of-completion method. The revenue recognized
from fixed-price consulting arrangements is dependent on: management's estimate
of (i) the total costs to complete the project; and (ii) the degree of
completion at the end of the applicable accounting period. Fixed-price
consulting arrangements are mainly short-term in nature and we do not have a
history of incurring losses on these types of contracts. If we were to incur a
loss, a provision for the estimated loss on the uncompleted contract would be
recognized in the period in which such loss becomes probable and estimable.
Billings in excess of revenue recognized under the percentage-of-completion
method on fixed-price contracts is included in deferred income.
Revenue from training and client educational services is recognized upon the
completion of the seminar and is based upon class attendance. If a seminar
begins in one period and is completed in the next period, we recognize revenue
based on the percentage-of-completion method for the applicable period.
Therefore, the amount of revenue recognized is dependent on management's
estimate of the total costs to complete a seminar and the scheduled dates of the
applicable seminar. Deferred income includes amounts billed for training
seminars and classes that have not been completed.
ACCOUNTING FOR BUSINESS COMBINATIONS, GOODWILL, AND OTHER INTANGIBLE ASSETS
The judgments made in determining the estimated fair value and expected
useful lives assigned to each class of assets and liabilities acquired can
significantly impact net income. For example, different classes of assets will
have useful lives that differ -- the useful life of a customer list may not be
the same as the other intangible assets, such as patents, copyrights, or to
other assets, such as software licenses. Consequently, to the extent a
longer-lived asset (e.g., patents) is ascribed greater value or a greater part
of the purchase price is allocated to goodwill, which is no longer amortized,
than to a shorter-lived asset with a definitive live (e.g. customer lists and
software licenses) there may be less amortization recorded in a given period.
Furthermore, there is also judgment involved in determining whether goodwill and
other intangibles are impaired.
Determining the fair value of certain assets and liabilities acquired is
judgmental in nature and often involves the use of significant estimates and
assumptions. As provided by the accounting rules, we used the one-year period
following the consummation of the Netlan acquisition and Dynamic Web merger to
finalize estimates of the fair value of assets and liabilities acquired. One of
the areas that requires more judgment in determining fair values and useful
lives is intangible assets. While there were a number of different methods used
in estimating the value of the intangibles acquired, there were two approaches
primarily used: discounted cash flow and market multiple approaches. Some of the
more significant estimates and assumptions inherent in the two approaches
include: projected future cash flows (including timing); discount rate
reflecting the risk inherent in the future cash flows; perpetual growth rate;
determination of appropriate market comparables; and the determination of
whether a premium or a discount should be applied to comparables. The value of
our intangible assets, including goodwill, is exposed to future adverse changes
if our company experiences decline in operating results or experiences
significant negative industry or economic trends or if future performance is
below historical trends. We periodically review intangible assets and goodwill
for impairment using the guidance of applicable accounting literature. In 2002,
we will adopt new rules for measuring the impairment of goodwill and certain
intangible assets. The estimates and assumptions described above, as well as the
determination as to how goodwill will be allocated to our operating segments,
will impact the amount of impairment, if any, to be recognized upon adoption of
the new accounting standard.
RESULTS OF OPERATIONS
THREE MONTHS ENDED MARCH 31, 2002 AND 2001
Total revenue for the three-month periods ended March 31, 2002 and 2001
amounted to $1,616,000 and $1,864,000, respectively, reflecting a decrease of
$248,000 or 13.3 percent for the three-month period ended March 31, 2002. On a
pro forma basis, assuming the acquisition of
13
Bac-Tech was completed on January 1, 2001, our revenues for the three-month
period ended March 31, 2001 would have been $2,064,000, representing a decline
of $448,000 or 22 percent for the three months ended March 31, 2002 compared to
the similar period in the prior year.
Our transaction processing and related services' reportable segment
generated revenue of $1,085,000 for the three-month period ended March 31, 2002
as compared to $1,165,000 for the three-month period ended March 31, 2001, a
decline of $80,000 or 7 percent. On a pro forma basis, assuming the acquisition
of Bac-Tech was completed on January 1, 2001, our transaction process and
related services' reportable segment's revenues would have been $1,533,000,
representing a decline of $448,000 or 29 percent. The decline in transaction
revenues is attributable to the following: (i) Lower sales due to a longer than
anticipated integration period in merging our sales, operations, and product
marketing with those of Bac-Tech. This resulted in delayed sales and project
implementations of approximately $212,000 being delayed to the second quarter;
(ii) a reduction in professional services revenues as result of certain cost
containment measures resulting in lower revenues in the first quarter of 2002 of
approximately $115,000 compared to the similar period in the prior year; and
(iii) anticipated continued contraction of a legacy outsourced EDI business
acquired from DynamicWeb.
Our training and client educational services' reportable segment generated
revenue of $531,000 during the three-month period ended March 31, 2002 compared
to $699,000 during the three-month period ended March 31, 2001. The decrease in
revenue of $168,000, or 24%, in the three-month period ended March 31, 2002 as
compared to the similar period in 2001 is a result of (i) new releases by major
vendors in the first quarter of 2001 of various Microsoft and Lotus products
resulting in a one time pickup in revenues from these products of approximately
$72,000 and (ii) lower technology spending on training as a result as a result
of the current recession and postponement of these training programs to the
second and third quarters of 2002.
In the three-month periods ended March 31, 2002 and 2001, one customer
accounted for approximately 16 percent and 21 percent of our total revenue,
respectively. No other customer accounted for 10% or more of our total revenue
for the three-month periods ended March 31, 2002 and 2001.
Cost of revenue consists primarily of salaries and benefits for employees
providing technical support as well as salaries and benefits of personnel and
consultants providing consulting and training services to clients. Total cost of
revenue for the three-month periods ended March 31, 2002 and 2001 amounted to
$539,000 and $874,000, respectively. The decrease in cost of revenues of
$335,000 or 38 percent, in 2002 as compared to 2001 for the three-month period
ended March 31 was a result of (i) lower revenues in training and educational
services resulted in lower cost of revenues of approximately $50,000 for this
business segment; (ii) cancellation of duplicate web hosting facilities and VAN
charges of approximately $105,000; and (iii) write-off of direct costs in the
2001 period to develop supplier-trading communities of $71,000.
Marketing and selling expenses consist primarily of employee salaries,
benefits and commissions, and the costs of promotional materials, trade shows
and other sales and marketing programs. Marketing and selling expenses
(exclusive of stock-based compensation) for the three month period ended
March 31, 2002 amounted to $148,000 as compared to $834,000 for the three month
period ended March 31, 2001, a decrease of $686,000 or 82 percent. The decrease
is chiefly associated with the reorganization plan implemented by us prior to
and during 2001 by which we (i) eliminated approximately $125,000 in monthly
salaries and benefits on a recurring basis, yielding quarterly savings of
$375,000; and (ii) reduced or eliminated expenses related to trade shows and
other marketing programs, which accounted for approximately $280,000 during the
three month period ended March 31, 2001.
Product development expenses mainly represent amortization of capitalized
software development costs and payments to outside contractors and personnel and
related costs associated with the development of our technological
infrastructure necessary to process transactions. Product development expenses
(exclusive of stock-based compensation) were approximately $345,000 and
$1,145,000 for the three-month periods ended March 31, 2002 and 2001,
respectively. The decrease in product development expenses for the three-month
period ended March 31, 2002 as compared
14
to the same period of 2001 was $800,000, or 70%. During the first quarter ended
March 31, 2002, such amount consists entirely of amortization of capitalized
software development costs; whereas during the first quarter ended March 31,
2001, we expensed approximately $910,000 in relation with costs chiefly
associated with the transition of certain of our existing customers to our new
technology platform. We capitalize qualifying computer software costs incurred
during the application development stage. Accordingly, we anticipate that
product development expenses will fluctuate from quarter to quarter as various
milestones in the development are reached and future versions are implemented.
General and administrative expenses consist primarily of employee salaries
and related expenses for executives, administrative and finance personnel, as
well as other consulting, legal and professional fees and, to a lesser extent,
facility and communication costs. During the three-month periods ended
March 31, 2002 and 2001, total general and administrative expenses (exclusive of
stock-based compensation) amounted to $1,234,000 and $2,555,000, respectively.
The decrease in general and administrative expenses of $1,321,000 or 52 percent
is attributable to: (i) the write-off of the lease at 757 Third Avenue in the
fourth quarter of 2001 as a restructuring charge, resulting in quarterly savings
of $285,000; (ii) a reduction of quarterly salaries and benefits of
approximately $570,000 per quarter basis as a result of the cost cutting
measures implemented by us during 2001; (iii) reduction of fees paid to outside
contractors of about $195,000; and (iv) lower legal expenses in 2002.
Amortization of goodwill and other intangibles are non-cash charges
associated with the DynamicWeb, Netlan, and Bac-Tech business combinations.
Amortization expense was $194,000 and $3,401,000 for the three-month periods
ended March 31, 2002 and 2001, respectively. The decrease of $3,207,000 is due
to the implementation of SFAS No. 142 during 2002. SFAS No. 142 eliminated the
amortization of goodwill and certain intangibles with indefinite lives and
requires an impairment test of their carrying value. An initial impairment test
must be completed in the year of adoption with at least an annual impairment
test thereafter. We have not yet completed the initial impairment test and
expect to do so during the second quarter of 2002. During the three month period
ended March 31, 2001, we recorded amortization expense of $3,182,000 related to
goodwill, which would not have been amortized under SFAS No. 142.
During the three-month periods ended March 31, 2002 and 2001, stock-based
compensation expense amounted to $81,000 and $682,000, respectively. The
deferred stock-based compensation is being amortized over the vesting periods of
the related options and warrants contingent upon continued employment of the
respective option or warrant holders. The vesting period of the options and
warrants ranges principally from two to four years. The balance of unearned
stock-based compensation at March 31, 2002 was approximately $687,000. This
balance will be amortized at varying amounts per quarter through September 2003.
The Company defines Earnings Before Interest, Taxes, Depreciation and
Amortization ('EBITDA') as net income (loss) adjusted to exclude: (i) provision
(benefit) for income taxes, (ii) interest income and expense,
(iii) depreciation, amortization and write-down of assets, and
(iv) stock-related compensation.
EBITDA is discussed because management considers it an important indicator
of the operational strength and performance of its business based in part on the
significant level of non-cash expenses recorded by the Company to date, coupled
with the fact that these non-cash items are managed at the corporate level.
EBITDA, however, should not be considered an alternative to operating or net
income as an indicator of the performance of the Company, or as an alternative
to cash flows from operating activities as a measure of liquidity, in each case
determined in accordance with accounting principles generally accepted in the
United States of America. See Liquidity and Capital Resources for a discussion
of cash flow information.
For the three-month periods ended March 31, 2002 and 2001, EBITDA was a loss
of $317,000 and $3,549,000, respectively. During the three months ended
March 31, 2002, the Company expensed non-cash items including depreciation,
amortization and stock-based compensation expense aggregating to $1,277,000,
compared to $4,548,000 for the same period in 2001. The
15
improvement in EBITDA during 2002 is a result of the cost savings from the
restructuring discussed above, particularly in general and administrative
expenses and marketing.
Interest and other, net amounted to an expense of $114,000 for the
three-month period ended March 31, 2002 compared to income of $35,000 for the
three-month period ended March 31, 2001. The higher expense for the three-month
period ended March 31, 2002 is a result primarily of non-cash interest expense
of $88,000 related to the amortization of deferred financing fees and debt
discount related to warrants combined with $35,000 of interest expense related
to the $2 million senior subordinated convertible notes compared to interest
income earned on a higher average cash balance in the three month period ended
March 31, 2001. Such income, net of other expenses, related primarily to
interest earned on cash balances and available-for-sale marketable securities
during the respective periods.
Net loss for the three-month periods ended March 31, 2002 and 2001 was
$1,594,000 and $8,097,000, respectively. The decrease is a combined result of
the changes discussed above.
LIQUIDITY AND CAPITAL RESOURCES
As of March 31, 2002, our principal source of liquidity was approximately
$834,000 of cash and cash equivalents. This excludes restricted cash of
approximately $1.4 million against which a bank held a custody account with
approximately $1,441,000 as security on a $1,300,000 line of credit with the
bank, the equivalent of 109% of the line of credit. The line of credit secures
approximately $1,441,000 of letters of credit that were outstanding at
March 31, 2002 in relation to our leased facilities and certain other equipment.
This line of credit is not available to fund operating and working capital
requirements. As of March 31, 2002, we had a negative working capital position
of $818,000. Excluding deferred revenue of $413,000, which represents projects
that will be completed in the second quarter of 2002, we had a negative working
capital balance of $405,000. We are in the process of negotiating agreements to
settle certain current liabilities for less than their reported amounts,
although there can be no assurance that we will be successful in these efforts.
The report of our independent auditors on our financial statements as of and for
the year ended December 31, 2001 contains an unqualified report with an
explanatory paragraph which states that our recurring losses from operations and
negative cash flows from operations raise substantial doubt about our ability to
continue as a going concern. In view of our working capital position and in
order to improve our cash position and fund our operating losses during 2002, we
will be required to take one or more of the following actions:
-- Additional cost reduction measures, which we believe will further reduce
annual salaries, benefits or other operating expenses by approximately
$1,000,000; in this respect, in April 2002, our staff was reduced by six
employees in April and May of 2002 resulting in annual savings of $665,000;
-- Sell our training business, subject to finding a suitable buyer; and
-- Raise additional capital, for which there can be no assurance of obtaining.
We may also seek additional capital in order to fund our internal growth,
for possible acquisitions, or, if positive cash flow from operations is not
generated, revenue growth does not materialize positively or there are
unanticipated expenses.
As a result of the significant cost cutting measures carried out as part of
our 2001 restructuring plan, our ongoing quarterly cash expenses more closely
approximate our quarterly revenues, although we still reported negative cash
flows from operations and an EBITDA loss for the both the first quarter of 2002
and 2001. At our current quarterly expense rates, including the impact of the
Bac-Tech acquisition, we will require approximately $2.0 million in quarterly
revenues and $2.3 million in cash collections, respectively, to report positive
EBITDA and cash flow from operations, respectively. To the extent our quarterly
revenues and cash collections are below this amount, we are prepared to take
additional actions, including further cost reduction measures. We expect to
generate positive cash flow from ongoing operations at some point during 2002,
although there can be no assurance in this regard. Reference is made to 'Forward
Looking Statements' for
16
a description of certain risks that may affect the achievement of our objectives
and results discussed herein.
In December 2001, we raised gross proceeds of $2,000,000 through the
issuance of 90 day, 7% Senior Subordinated Secured Bridge Notes ('Bridge Notes')
and warrants ('Bridge Warrants') to purchase an aggregate of 266,670 shares of
the Company's common stock at a price of $1.80 per share.
In January 2002, the Bridge Notes were exchanged for five year 7% senior
subordinated secured convertible notes ('7% Notes'), which are due to be repaid
in January 2007. The Company also restructured a $263,000 long-term liability
through the issuance of these 7% Notes. The 7% notes are convertible into an
aggregate of 934,922 shares of common stock at a price of $2.42 per share. The
holders of the Bridge Notes also received, in exchange for the bridge notes,
warrants to purchase 826,439 shares of our common stock at a price of $2.90 per
share ('Private Placement Warrants'). Using the relative fair value method in
accordance with EITF 00-27, the Company determined that 29 percent of the $2
million proceeds received in the financing related to the Private Placement
Warrants issued. Accordingly, the Company determined that there was a beneficial
conversion feature related to the 7% Notes of in the amount of $512,000.
The warrants issued with the Bridge Notes were valued at $219,000 using the
Black-Scholes model assuming an expected life of two years, volatility of 80
percent, and a risk free borrowing rate of 4.88 percent. Using these same
assumptions under the Black Scholes model, the Company valued the Private
Placement Warrants at $570,000. Since the $2,000,000 of bridge notes and
$263,000 of a payable to a vendor were refinanced and exchanged for the 7%
Notes, which are not due to be repaid until January 2007, the aggregate of
$2,263,000, less the total unamortized discount related to the issuance of the
Bridge Warrants, Private Placement Warrants, and the beneficial conversion
feature of $1,213,000, net of accreted interest to date of $88,000, is included
in long term debt in the accompanying condensed consolidated financial
statements.
In connection with these financings, the Company paid a cash private
placement fee of $200,000 and incurred approximately $85,000 in indirect fees
consisting of primarily legal expenses. The Company also issued warrants to
purchase 165,289 shares of our common stock at a price of $2.40 per share to our
placement agent in connection with the issuance of the 7% Notes ('Agent
Warrants'). The Agent Warrants were valued at $181,000 using the Black Scholes
model using the assumptions noted above. These financing costs are also being
amortized and charged to interest expense over the five-year life of the debt.
The proceeds of these financings are being used to (i) fund operating and
working capital needs and (ii) to fund the $250,000 upfront cash portion of the
Bac-Tech acquisition. No cash payment of principal is required prior to the
maturity date of January 7, 2007. Interest on the 7% Notes is payable quarterly
in either cash or shares of the Company's common stock.
Management believes that the improvement of our working capital as a result
of the following actions, will minimize the capital resources required to
continue operations through 2002 and thereafter if our operations are cash flow
positive, as we anticipate:
-- Our entering into agreements to settle approximately $425,000 in severance
and other contractual obligations through the issuance of shares of our
common stock during the fourth quarter of 2001 and the restructuring of a
liability of $262,500 through the issuance a five year 7% senior
subordinated secured convertible notes during January 2002, based on an
agreement reached in December 2001.
-- The settlement of certain liabilities in December 2001 for approximately
$400,000 less than what was previously owed.
-- The average savings of approximately $475,000 in monthly cash expenses as a
result of a restructuring plan we initiated during the second quarter of
2001, which included principally staffing reductions and discretionary
spending reductions in selling, marketing, general and administrative
expenses.
In January 2002, utilizing a portion of the proceeds of the December 2001
financing, we acquired Bac-Tech Systems, Inc., a privately-held New York
City-based e-commerce company. As a
17
result of the Bac-Tech acquisition, the Series D preferred stock transaction
requires shareholder approval by November 30, 2002. If such approval is not
obtained by November 30, 2002, the Series D preferred stock becomes redeemable,
at the option of the holders, for $10 per share in cash, plus accrued dividends.
We expect this vote to occur before the end of the third quarter of 2002. If the
vote to convert does not occur, a cash payment of approximately $980,000 would
be required to be paid to the Bac-Tech shareholders. We may seek to grow by
additional acquisitions. There can be no assurances provided that any additional
funding will be concluded, or that, if concluded, will be concluded on
acceptable terms or be adequate to accomplish our goals. There can be no
assurance that any other additional acquisitions can be concluded or, if
concluded, will achieve the results desired by us. We anticipate spending
approximately $0.7 million on capital expenditures over the next twelve months,
primarily on capitalized product development costs.
Currently, we are also seeking to exit approximately 22,000 square feet of
leased space in New York City that we use for our corporate headquarters and
back office operations. In this respect, we are seeking to utilize significantly
smaller space, which would result in reduced rental and security obligations.
Our current monthly rental cost is approximately $100,000 and we have a letter
of credit of approximately $1.2 million securing this lease. As a result of the
current status of the negotiations with the landlord, we recorded a charge of
$1.8 million during the fourth quarter of 2001 for the expected costs to
terminate the lease at 757 Third Avenue. This includes (i) approximately $1.2
million in the security deposit which we expect to surrender (inclusive of
accrued rent of approximately $300,000); (ii) approximately $770,000 in
additional stock or cash consideration to account for the short fall between our
rent terms and the current market price of the lease facility and (iii) the
write-off of approximately $162,000 in leasehold improvements. The estimated
liability to terminate the lease of approximately $1.9 million is recorded on
our condensed consolidated balance sheet at March 31, 2002 as lease termination
costs. Final negotiations with the landlord are pending and we expect to
complete to finalize the deal with the landlord during the second quarter of
2002, although there can be no assurance in this regard.
At March 31, 2002, we accrued approximately $467,000 potentially owing to a
creditor. We had previously issued shares of our common stock to this party for
payment of obligations then owing, and had agreed that in the event it received
gross proceeds from the sale of these shares less than the amount originally
owing of $1,200,000, then we would issue additional shares to cover the
shortfall. In December 2001, we amended our agreement with this creditor whereby
the creditor agreed to be issued up to 266,667 shares of our common stock to
offset any deficiency, and to the extent such amount is insufficient, then to be
paid one-half of the remaining balance in cash no earlier than April 2003, with
the other one-half to be forgiven.
Net cash used in operating activities totaled approximately $1,038,000 for
the three month period ended March 31, 2002 as compared to net cash used in
operating activities of approximately $3,666,000 for the same period in 2001.
Net cash used in operating activities for the three month period ended March 31,
2002 resulted primarily from (i) the $1,594,000 net loss in the period and
(ii) a $697,000 use of cash from operating assets and liabilities primarily to
settle old outstanding liabilities, offset by (iii) an aggregate of $1,253,000
of non-cash charges consisting primarily of depreciation, amortization,
stock-based compensation expense, restructuring charges and the impairment of
goodwill. Net cash used in operating activities for the three month period ended
March 31, 2001 resulted primarily from (i) the $8,097,000 net loss in the
period, offset by (ii) $158,000 use of cash from operating assets and
liabilities, and (iii) an aggregate of $4,589,000 of non-cash charges consisting
primarily of depreciation, amortization and stock-based compensation expense.
Net cash used in investing activities totaled approximately $334,000 for the
three month period ended March 31, 2002 as compared to net cash used in
investing activities of approximately $1,091,000 for the same period in 2001.
Net cash used in investing activities for the three month period ended March 31,
2002 resulted from (i) the purchase of capital assets for $13,000; (ii)
acquisition of Bac-Tech using $198,000, net of cash acquired; and (iii) $123,000
in product development costs consisting or primarily capitalized salaries. Net
cash provided by investing activities for the three month period ended March 31,
2001 resulted from (i) the purchase of capital assets for $195,000, and
18
(ii) $896,000 in product development costs consisting of fees of outside
contractors and capitalized salaries.
Net cash used by financing activities totaled approximately $34,000 for the
three-month period ended March 31, 2002, which consisted exclusively of
repayment of capital lease obligations. This compared to net cash used by
financing activities of $332,000 for the three-month period ended March 31,
2001, which consisted of (i) repayment of borrowings of $250,000 under a
$2,500,000 term loan from a bank and (ii) repayment of capital lease obligations
of $82,000.
NEW ACCOUNTING PRONOUNCEMENTS
In June 2001, the FASB issued SFAS No. 141, 'Business Combinations.' SFAS
No. 141 applies prospectively to all business combinations initiated after
June 30, 2001 and to all business combinations accounted using the purchase
method for which the date of acquisition is July 1, 2001, or later. This
statement requires all business combinations to be accounted for using one
method, the purchase method. Under previously existing accounting rules,
business combinations were accounted for using one of two methods, the
pooling-of-interests method or the purchase method.
In June 2001, the FASB issued SFAS No. 142, 'Goodwill and Other Intangible
Assets.' SFAS No. 142 addresses financial accounting and reporting for acquired
goodwill and intangible assets with indefinite lives. Under SFAS No. 142,
goodwill and some intangible assets will no longer be amortized, but rather
reviewed for impairment on a periodic basis. The provisions of this Statement
are required to be applied at the beginning of our current fiscal year and to be
applied to all goodwill and other intangible assets recognized in our financial
statements at that date. Impairment losses for goodwill and certain intangible
assets that arise due to the initial application of this Statement are to be
reported as resulting from a change in accounting principle. Goodwill and
intangible assets acquired after June 30, 2001 will be subject immediately to
the provisions of this Statement. We are currently evaluating the impact of the
new accounting standard on existing goodwill and other intangible assets and
plan to adopt the new accounting standard in our financial statements for the
fiscal year ending December 31, 2002. We are required to complete the initial
step of the transitional impairment test within six months of adoption of SFAS
No. 142, which will be during the second quarter of 2002, and to complete the
transitional impairment test by the end of the fiscal year.
In June 2001, the FASB issued SFAS No. 143, 'Accounting for Asset Retirement
Obligations'. SFAS No. 143 addresses financial accounting and reporting for
obligations associated with the retirement of tangible long-lived assets and the
associated retirement costs. SFAS No. 143 applies to legal obligations
associated with the retirement of long-lived assets that result from the
acquisition, construction, and development and (or) the normal operation of
long-lived assets, except for certain obligations of lessees. The provisions of
this Statement are required to be applied starting with fiscal years beginning
after June 15, 2001. Earlier application is encouraged. We are currently
evaluating the impact of the new accounting standard and plan to adopt the new
accounting standard in our financial statements for the fiscal year ending
December 2002.
In August 2001, the FASB issued SFAS No. 144, 'Accounting for the Impairment
or Disposal of Long-Lived Assets.' SFAS No. 144 addresses financial accounting
and reporting for the impairment or disposal of long-lived assets. SFAS No. 144
supersedes FASB Statement No. 121, 'Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed of,' and the accounting and
reporting provisions of APB Opinion No. 30, 'Reporting the Results of
Operations -- Reporting the Effects of Disposal of a Segment of a Business, and
Extraordinary, Unusual and Infrequently Occurring Events and Transactions,' for
the disposal of a segment of a business. This Statement also amends ARB No. 51,
'Consolidated Financial Statements,' to eliminate the exception to consolidation
for a subsidiary for which control is likely to be temporary. The provisions of
this Statement are required to be applied starting with fiscal years beginning
after December 15, 2001. The Company adopted SFAS No. 144 as of January 1, 2002
and this statement had an immaterial impact on the Company's financial
statements.
19
PART II
OTHER INFORMATION
ITEM 5. OTHER INFORMATION
None
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits
None
(b) Reports on Form 8-K
A Form 8-K was filed on January 4, 2002 to disclose the completion of
the December 2001 bridge financing.
A Form 8-K was filed on January 10, 2002 to disclose the acquisition of
Bach-Tech Systems, Inc.
A Form 8-K was filed on January 17, 2002 (and amended January 22, 2002)
to disclose the completion of the January 2002 note and warrant financing.
20
SIGNATURES
In accordance with the requirements of the Exchange Act, the Registrant has
duly caused this report to be signed on its behalf by the undersigned, thereunto
duly authorized.
eB2B COMMERCE, INC.
.....................................
(Registrant)
May 20, 2002 By: /s/ RICHARD COHAN
.................................
CHIEF EXECUTIVE OFFICER AND
PRESIDENT
(PRINCIPAL FINANCIAL OFFICER)
21