form10q_16884.htm


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 

FORM 10-Q

 
(Mark One)
 
x 
 
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended June 30, 2010
 
OR
 
o 
 
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
Commission File Number: 333-139298
 

Bridgeline Digital, Inc.
(Exact name of registrant as specified in its charter)

 
Delaware
52-2263942
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer Identification No.)
   
10 Sixth Road
 Woburn, MA
01801
(Address of principal executive offices)
(Zip Code)
 
(781) 376-5555
(Registrant’s telephone number, including area code)
 
(Former name, former address and former fiscal year, if changed since last report)
 

 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    x Yes    o No

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   o Yes    o No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.
         
Large accelerated filer
¨
 
Accelerated filer
¨
Non-accelerated filer
¨
 
Smaller reporting company
þ

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    o Yes    No

The number of shares of Common Stock, par value $0.001 per share, outstanding as of August 13, 2010 was 11,188,208
 


 
 
 
Bridgeline Digital, Inc.
 
Quarterly Report on Form 10-Q
 
For the Quarterly Period ended June 30, 2010
 
Index
 
   
Page
 
Part I
Financial Information
   
       
Item 1.
Financial Statements
   
       
 
Condensed Consolidated Balance Sheets (unaudited) as of June 30, 2010 and September 30, 2009
4
 
       
 
Condensed Consolidated Statements of Operations (unaudited) for the three and nine months ended June 30, 2010 and 2009
5
 
       
 
Condensed Consolidated Statements of Cash Flows (unaudited) for the three and nine months ended June 30, 2010 and 2009
6
 
       
 
Notes to Condensed Consolidated Financial Statements (unaudited)
7
 
       
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
15
 
       
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
24
 
       
Item 4T.
Controls and Procedures
24
 
       
Part II
Other Information
   
       
Item 1.
Legal Proceedings
25
 
 
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
25
 
       
Item 6.
Exhibits
26
 
       
Signatures
 
27
 
 



 
 
- 2 -

 
Bridgeline Digital, Inc.
 
Quarterly Report on Form 10-Q
 
For the Quarterly Period ended June 30, 2010
 
 
Statements contained in this Report on Form 10-Q that are not based on historical facts are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements may be identified by the use of forward-looking terminology such as “should,” “could,” “may,” “will,” “expect,” “believe,” “estimate,” “anticipate,” “intends,” “continue,” or similar terms or variations of those terms or the negative of those terms.  These statements appear in a number of places in this Form 10-Q and include statements regarding the intent, belief or current expectations of Bridgeline Digital, Inc. Forward-looking statements are merely our current predictions of future events. Investors are cautioned that any such forward-looking statements are inherently uncertain, are not guaranties of future performance and involve risks and uncertainties. Actual results may differ materially from our predictions. Important factors that could cause actual results to differ from our predictions include the impact of the global financial deterioration on our business, our inability to manage our future growth effectively or profitably, our license renewal rate, the impact of competition and our ability to maintain margins or market share, the performance of our products, our ability to protect our proprietary technology, the security of our software, our ability to maintain our listing on the Nasdaq Capital Market, our dependence on our management team and key personnel, or our ability to hire and retain future key personnel.  Although we have sought to identify the most significant risks to our business, we cannot predict whether, or to what extent, any of such risks may be realized, nor is there any assurance that we have identified all possible issues which we might face. We assume no obligation to update our forward-looking statements to reflect new information or developments. We urge readers to review carefully the risk factors described in our Annual Report on Form 10-K for the fiscal year ended September 30, 2009 as well as in the other documents that we file with the Securities and Exchange Commission. You can read these documents at www.sec.gov.
 
 
Where we say “we,” “us,” “our,” “Company” or “Bridgeline” we mean Bridgeline Digital, Inc.
 








 
- 3 -

 
PART I—FINANCIAL INFORMATION
 
Item 1.
Financial Statements.
 
Bridgeline Digital, Inc.
 
Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)
(Unaudited)
 
   
June 30,
2010
   
September 30, 2009
 
Assets
           
Current assets:
           
    Cash and cash equivalents
  $ 2,863     $ 3,060  
    Accounts receivable and unbilled receivables, net
    3,773       3,468  
    Prepaid expenses and other current assets
    330       320  
          Total current assets
    6,966       6,848  
Equipment and improvements, net
    1,248       1,448  
Intangible assets, net
    1,246       1,490  
Goodwill
    16,891       13,899  
Other assets
    972       570  
     Total assets
  $ 27,323     $ 24,255  
Liabilities and stockholders’ equity
               
Current liabilities:
               
    Accounts payable
  $ 783     $ 714  
    Accrued liabilities
    864       786  
    Accrued earnouts
    544       408  
    Deferred revenue
    1,677       890  
    Current portion of debt
    1,733       1,000  
    Current portion of capital lease obligations
    43       77  
          Total current liabilities
    5,644       3,875  
Long term earnouts
    380        
Other long term liabilities
    379       414  
Long term debt, net of current portion
    417        
Capital lease obligations, net of current portion
    35       62  
          Total liabilities
    6,855       4,351  
                 
Commitments and contingencies
               
                 
Stockholders’ equity:
               
    Preferred stock - $0.001 par value; 1,000,000 shares authorized; none issued and outstanding
           
    Common stock - $0.001 par value; 20,000,000 shares authorized; 11,188,208 and 11,182,209 shares issued and outstanding, respectively
    11       11  
    Additional paid-in capital
    35,912       35,620  
    Accumulated deficit
    (15,336 )     (15,611 )
    Accumulated other comprehensive income
    (119 )     (116 )
          Total stockholders’ equity
    20,468       19,904  
          Total liabilities and stockholders’ equity
  $ 27,323     $ 24,255  
 
The accompanying notes are an integral part of these consolidated financial statements
 
 
- 4 -

 
Bridgeline Digital, Inc.
 
Condensed Consolidated Statements of Operations
(Dollars in thousands except per share data)
(unaudited)
 
   
Three Months Ended
June 30,
   
Nine Months Ended
June 30,
 
   
2010
   
2009
   
 
2010
   
 
2009
 
Revenue:
                       
     Web application development services
  $ 4,813     $ 5,172     $ 13,951     $ 15,846  
     Managed service hosting
    450       597       1,450       1,851  
     Subscription and perpetual licenses
    537       235       1,265       879  
            Total revenue
    5,800       6,004       16,666       18,576  
Cost of revenue:
                               
     Web application development services
    2,404       2,421       6,855       7,426  
     Managed service hosting
    94       146       382       451  
     Subscription and perpetual licenses
    178       136       478       406  
           Total cost of revenue
    2,676       2,703       7,715       8,283  
           Gross profit
    3,124       3,301       8,951       10,293  
Operating expenses:
                               
     Sales and marketing
    1,427       1,478       3,847       4,736  
     General and administrative
    1,045       979       3,246       3,048  
     Research and development
    259       336       584       971  
     Depreciation and amortization
    321       319       930       911  
           Total operating expenses
    3,052       3,112       8,607       9,666  
Income from operations
    72       189       344       627  
     Interest income (expense), net
    (16 )           (17 )     (35 )
Income before income taxes
    56       189       327       592  
     Income taxes
    21       11       52       31  
Net income
  $ 35     $ 178     $ 275     $ 561  
                                 
Net income per share:
                               
     Basic
  $     $ 0.02     $ 0.02     $ 0.05  
     Diluted
  $     $ 0.02     $ 0.02     $ 0.05  
                                 
Number of weighted average shares:
                               
     Basic
    11,188,208       11,109,256       11,185,506       10,960,777  
     Diluted
    11,529,013       11,160,082       11,606,458       11,009,264  

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

 
- 5 -

 
Bridgeline Digital, Inc.
 
Condensed Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
 
   
Nine Months Ended
June 30,
 
   
2010
   
2009
 
Cash flows from operating activities:
           
     Net income
  $ 275     $ 561  
     Adjustments to reconcile net income to net cash provided by operating activities:
               
        Amortization of intangible assets
    431       376  
        Depreciation
    566       604  
        Other amortization
    186       162  
        Stock-based compensation
    287       463  
     Changes in operating assets and liabilities, net of acquired assets and liabilities:
               
Accounts receivable and unbilled receivables
    (74 )     1,167  
Prepaid expenses and other assets
    (42 )     148  
Accounts payable and accrued liabilities
    (17 )     (1,349
Deferred revenue
    142       (252
Other liabilities
    (35 )     138  
            Total adjustments
    1,444       1,457  
            Net cash provided by operating activities
    1,719       2,018  
Cash flows from investing activities:
               
     Equipment and improvements
    (351 )     (405 )
     Software development
    (496 )      
     Acquisitions, net of cash acquired
    (415 )      
     Contingent acquisition payments (earnouts)
    (1,247 )     (846 )
            Net cash used in investing activities
    (2,509 )     (1,251 )
Cash flows from financing activities:
               
     Proceeds from bank line of credit
    4,650       3,250  
     Principal payments on bank line of credit
    (4,000 )     (3,000 )
     Principal payments on capital leases
    (61 )     (85 )
     Proceeds from exercise of stock options
    5        
            Net cash provided by financing activities
    594       165  
(Decrease) increase in cash and cash equivalents
    (196 )     932  
Effect of exchange rate changes on cash and cash equivalents
    (1 )     (10 )
Net increase (decrease) in cash and cash equivalents
    (197 )     922  
Cash and cash equivalents at beginning of the period
    3,060       1,911  
Cash and cash equivalents at end of the period
  $ 2,863     $ 2,833  
                 
Supplemental cash flow information:
               
 Cash paid for:
               
     Interest
  $ 30     $ 42  
     Income taxes
  $ 22     $ 13  
 Non cash activities:
               
     Equipment and other assets included in accounts payable
  $ 45     $ 34  
     Accrued contingent consideration (earnouts)
  $ 467     $ 470  
     Issuance of subordinated promissory note for acquisition
  $ 500     $  
     Issuance of common stock for contingent acquisition payments (earnouts)
  $     $ 368  
 
 
The accompanying notes are an integral part of these consolidated financial statements
 
 
- 6 -

 
BRIDGELINE DIGITAL, INC.
 
NOTES TO UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 (Dollars in thousands, except share and per share data)
 
1. 
Description of Business

Overview
 
Bridgeline Digital, Inc. (“Bridgeline” or the “Company”), is a developer of an award-winning web engagement management software suite and award-winning interactive technology solutions that help organizations optimize business processes.  Bridgeline’s iAPPS® software combined with its interactive development capabilities assist customers in maximizing revenue, improving customer service and loyalty, enhancing employee knowledge, and reducing operational costs by leveraging web based technologies.

Bridgeline’s iAPPS® product suite is a web based solution that unifies web Content Management, web Analytics, eCommerce, and eMarketing capabilities deep within the website or web applications in which they reside; enabling business users to enhance and optimize the value of their web properties. Combined with award-winning interactive development capabilities, Bridgeline helps customers cost-effectively accommodate the changing needs of today’s websites, intranets, extranets, portals, and mission-critical web applications.  iAPPS Content Manager was the recipient of the 2010 CODiE Award for the Best Web Content Management Solution globally.

Locations

The Company’s corporate office is located north of Boston, Massachusetts.  The Company maintains regional offices serving the following geographical locations: Atlanta, GA; Chicago, IL; Denver, CO; New York, NY; Philadelphia, PA; and Washington, DC.  The Company has a wholly-owned subsidiary, Bridgeline Digital Pvt. Ltd. located in Bangalore, India.

Company Name Change

On March 19, 2010, the Company changed its name to Bridgeline Digital, Inc. from Bridgeline Software, Inc.  On March 31, 2010, the Company’s wholly-owned subsidiary changed its name to Bridgeline Digital Pvt., Ltd from Bridgeline Software Pvt., Ltd.

Other Information

The Company’s stock is traded on NASDAQ under the symbol BLIN.  On March 23, 2010, the Company changed its NASDAQ trading symbol to BLIN from BLSW in connection with the Company name change. The Company maintains its website at www.bridgelinedigital.com.

2. 
Summary of Significant Accounting Policies

Basis of Presentation and Principles of Consolidation
 
The Consolidated Financial Statements include the accounts of the Company and its wholly-owned Indian subsidiary. All significant inter-company accounts and transactions have been eliminated. Certain amounts from the prior period financial statements have been reclassified to conform to the current presentation.

These  Consolidated Financial Statements and accompanying notes should be read in conjunction with the Company’s annual Consolidated Financial Statements and the notes thereto for the fiscal year ended September 30, 2009, included in its Annual Report on Form 10-K.  Unless otherwise stated, references to particular years or quarters refer to the Company’s fiscal years ended in September and the associated quarters of those fiscal years.

Unaudited Interim Financial Information

The accompanying interim Consolidated Balance Sheet as of June 30, 2010 and the Consolidated Statements of Operations and Cash Flows for the three and nine months ended June 30, 2010 and 2009, respectively, are unaudited. The unaudited interim consolidated statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) and in the opinion of the Company’s management have been
 
 
- 7 -

 
BRIDGELINE DIGITAL, INC.
 
NOTES TO UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 (Dollars in thousands, except share and per share data)
 
prepared on the same basis as the audited consolidated financial statements as of and for the year ended September 30, 2009. These financial statements include all adjustments, consisting of normal recurring adjustments and accruals, necessary for the fair presentation of the Company’s financial position at June 30, 2010 and its results of operations for the three and nine months ended June 30, 2010 and 2009, respectively, and its cash flows for the nine months ended June 30, 2010 and 2009, respectively. The results for the three and nine months ended June 30, 2010 are not necessarily indicative of the results to be expected for the year ending September 30, 2010. The accompanying September 30, 2009 Consolidated Balance Sheet has been derived from the audited financial statements at that date, but does not include all of the information and footnotes required by US GAAP for complete financial statements.

Accounting Standards Codification

Effective for interim and annual periods ending after September 15, 2009, The Financial Accounting Standards Board (“FASB”) Accounting Standards Codification™ (the “Codification”) became the single source of authoritative nongovernmental U.S. generally accepted accounting principles (US GAAP”).  The Company adopted the Codification during the quarter ending September 30, 2009. The adoption had no effect on the Company’s consolidated financial statements.

Subsequent Events

The Company evaluates events that have occurred after the balance sheet date but before the consolidated financial statements are issued. Based upon the evaluation, the Company did not identify any subsequent events that would have required adjustment to or disclosure in the consolidated financial statements, except as disclosed in Note 11.

3. 
Accounts Receivable and Unbilled Receivables

Accounts receivable and unbilled receivables consists of the following:

   
June 30,
   
September 30,
 
   
2010
   
2009
 
     Accounts receivable
  $ 3,805     $ $3,399  
     Unbilled receivables
    228       349  
     Subtotal
    4,033       3,748  
     Allowance for doubtful accounts
    (260 )     (280 )
     Accounts receivable, net
  $ 3,773     $ $3,468  

4. 
Acquisitions

TMX Interactive, Inc.

On May 11, 2010, the Company acquired certain assets and assumed certain liabilities of TMX Interactive, Inc. (“TMX”), a web development company located in Conshohocken, PA., (the “TMX Acquisition”).  The purchase price consisted of (i) cash of $100,000, (ii) the assumption of approximately $600,000 of deferred revenue, (iii) the issuance of an unsecured subordinated promissory note in the amount of $500,000 payable over three years beginning January 2011 with interest at a rate of 1% per annum, and (iv) contingent consideration of up to $500,000, payable in cash quarterly over the 12 consecutive calendar quarters beginning with the quarter ending December 31, 2010, based on the achievement of quarterly revenue of $600,000 of the Philadelphia business unit.




 
- 8 -

 
BRIDGELINE DIGITAL, INC.
 
NOTES TO UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 (Dollars in thousands, except share and per share data)

The estimated fair value of net assets acquired from the TMX Acquisition are summarized as follows:

 
 
Net assets acquired:
 
Amount
 
 
Cash
  $ 3  
 
Accounts receivable, net
    232  
 
Other current assets
    44  
 
Equipment and improvements
    3  
 
Other assets
    16  
 
Intangible assets
    187  
 
Goodwill
    1,685  
 
Total assets acquired
    2,170  
 
Accounts payable
    211  
 
Accrued liabilities
    72  
 
Deferred revenue
    644  
 
Line of credit
    187  
 
Total liabilities assumed
    1,114  
 
Net assets acquired
  $ 1,056  
           
 
Purchase price:
       
 
Cash paid
  $ 100  
 
Subordinated promissory note
    500  
 
Earnout
    456  
 
Total purchase price
  $ 1,056  

Other acquisition related payments made by Bridgeline at the time of the TMX Acquisition consisted of the following:
 
     
 
Amount
 
 
Other acquisition related payments:
     
 
Payment of rent related to prior periods
  $ 59  
 
Payment of employee related liabilities
    37  
 
Payment of seller transaction costs
    35  
 
Payoff of line of credit
    187  
 
     Total
  $ 318  


Of the $187 thousand allocated to intangible assets, $94 thousand has been allocated to customer relationships and $93 thousand have been allocated to non-compete agreements, with an average useful life of 5 years.   These amounts are preliminary and will be adjusted when the formal valuation, which is in progress, is completed.  Amounts recorded for intangible assets and goodwill are deductible for tax purposes over 15 years.

The earnout payable pursuant to the acquisition agreement in the amount of $500 thousand has been reduced by $44 thousand to a total of $456 thousand.  This earnout reduction is based on the amount by which the actual deferred revenue of $644 thousand at the acquisition date exceeded the maximum amount of deferred revenue agreed to be assumed by Bridgeline of $600 thousand.

Effective October 1, 2009, the Company accounts for contingent acquisition payments for completed acquisitions at the acquisition date as additional purchase price which is allocated to goodwill and intangible assets. Also, effective October 1, 2009, all acquisition costs are expensed when incurred.

The following unaudited pro forma financial information reflects the combined results of operations for Bridgeline for the nine months ended June 30, 2010, including certain adjustment, as if the acquisition had occurred on October 1, 2009.  This information does not necessarily reflect the results of operations that would have occurred had the
 
 
- 9 -

 
BRIDGELINE DIGITAL, INC.
 
NOTES TO UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 (Dollars in thousands, except share and per share data)
 
acquisition taken place at the beginning of the period, and is not necessarily indicated of the results which may be obtained in the future.

     
Nine Months
Ended
June 30, 2010
   
 
Nine Months
Ended
June 30, 2009
 
 
 
Total revenue
  $ 17,819     $ 20,716  
 
Net income (loss)
    (427 )     (1,031 )
 
Net income (loss) per share:
               
 
Basic
    (.04 )     (.09 )
 
Diluted
    (.04 )     (.09 )
 
Number of weighted average shares:
               
 
Basic
    11,185,506       10,960,777  
 
Diluted
    11,606,458       11,009,264  
                   

During the period ended June 30, 2009 (prior to the TMX Acquisition), TMX reduced staffing levels and reduced other operating expenses to more appropriately align costs with revenue. Subsequent to the TMX Acquisition Bridgeline (i) further adjusted staffing levels to more appropriately align staffing with expected revenue and (ii) reduced other operating expenses deemed redundant. The impact of these adjustments are not included in the unaudited pro forma information above.
 
5. 
Intangible Assets and Goodwill
 
Intangible Assets

Intangible assets consists of the following:

     
At June 30, 2010
 
     
 
Gross Asset
   
Accumulated
Amortization
   
Impairment
(a)
   
Net
Amount
 
Intangible assets:                        
 
Acquired software
  $ 362     $ (310 )   $     $ 52  
 
Customer related
    2,863       (1,606 )     (63 )     1,194  
 
Domain and trade names
    39       (26 )     (13 )      
                                   
 
Total intangible assets
  $ 3,264     $ (1,942 )   $ (76 )   $ 1,246  
 
 
 
- 10 -

 
BRIDGELINE DIGITAL, INC.
 
NOTES TO UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 (Dollars in thousands, except share and per share data)

   
At September 30, 2009
 
   
Gross
 
Accumulated
 
Impairment
 
Net
 
   
Asset
 
Amortization
 
(a)
 
Amount
 
 
Intangible assets:
               
 
Acquired software
  $ 362     $ (243 )   $     $ 119  
 
Customer related (b)
    2,676       (1,242 )     (63 )     1,371  
 
Domain and trade names
    39       (26 )     (13      
 
Total intangible assets
  $ 3,077     $ (1,511 )   $ (76 )   $ 1,490  
     
________
 
(a) 
An impairment charge of $76 thousand was taken during fiscal year ended September 30, 2008
(b) 
Reflects $973 thousand purchase price allocation adjustment resulting from final valuation
 
Total amortization expense related to intangible assets for the three and nine months ended June 30, 2010 and 2009 follows:
 
   
Three Months Ended
June 30,
 
Nine Months Ended
June 30,
 
   
2010
 
2009
 
2010
 
2009
 
 
Amortization expense charged to:
               
 
Cost of revenue
  $ 22     $ 22     $ 67     $ 67  
 
Operating expense
    126       119       364       309  
 
      Total
  $ 148     $ 141     $ 431     $ 376  
 
Goodwill

Changes in the balance of goodwill for the nine months ended June 30, 2010 are as follows:

     
For the
Nine Months
Ended
June 30, 
2010
 
         
 
Goodwill balance at beginning of period
 
$
13,899
 
 
TMX Acquisition
 
1,685
 
 
Contingent acquisition payments (earnouts)
 
1,307
 
 
Goodwill balance at end of period
 
$
16,891
 
 
Contingent consideration (“earnouts”) related to acquisitions completed before September 30, 2009 are accounted for as an increase to goodwill at the time such earnouts are earned.  For the nine months ended June 30, 2010, goodwill increased by $1.3 million for such earnouts.  The Company is obligated to continue paying quarterly earnouts to former owners of acquired companies in the amount of $1.7 million based on the achievement of certain predefined operating metrics from the various acquired entities. If such payments are earned they will be recorded as an increase to goodwill.  Of the $1.7 million in contingent earnout consideration, the acquired entities need to minimally generate $1.8 million in cumulative EBITDA through June 30, 2012 and minimally generate $13.5 million in cumulative revenue through September 30, 2012 to achieve such payments.  To the extent goodwill continues to increase as a result of such payments and to the extent there are
 
 
- 11 -

 
BRIDGELINE DIGITAL, INC.
 
NOTES TO UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 (Dollars in thousands, except share and per share data)
 
unfavorable changes in assumptions used to determine the Company’s fair value (including a decline in the Company’s market capitalization) there can be no assurance that the Company will not have another impairment charge in the future.

Goodwill is tested for impairment annually during the fourth quarter of every year and more frequently if events and circumstances indicate that the asset might be impaired.  For the year ended September 30, 2009, the Company did not record a goodwill impairment charge.

6. 
Debt

Debt consists of the following:

     
June 30,
 2010
   
September 30,
2009
 
               
 
Line of credit borrowings
  $ 1,650     $ 1,000  
 
Subordinated promissory note
    500        
 
Total debt
    2,150       1,000  
 
Less current portion
    1,733       1,000  
 
Long-term debt, net of current portion
  $ 417     $  
 
Line of Credit

On March 31, 2010, the Company entered into an Amended and Restated Loan and Security Agreement with Silicon Valley Bank (the “Loan Agreement”). The Loan Agreement provides for up to $5 million of revolving credit advances, of which $3 million may be used for acquisitions and up to $5 million may be used for working capital purposes.  The Loan Agreement has a two year term which expires on March 31, 2012.  Borrowings are limited to the lesser of (i) $5 million or (ii) 80% of eligible receivables as defined. In the event that the borrowing base formula results in less than $5 million in available borrowings, the Company can borrow up to $2 million in out of formula borrowings (provided such amount does not exceed $5 million) for specified periods of time. Borrowings bear interest at prime plus 1.00% or 1.25%, depending on the level of the adjusted EBITDA, as defined.  The Company pays an annual commitment fee of .50% and an unused fee of .25%.  The Company is also required to comply with certain financial and other covenants.  Borrowings are secured by all of the Company’s assets and all of the Company’s intellectual property. The Loan Agreement replaced the Company’s prior credit facility with Silicon Valley Bank which expired on March 31, 2010.

At June 30, 2010, the Company had a balance outstanding under the credit line of $1.7 million which was repaid in July 2010.

Subordinated Promissory Note

In connection with the TMX Acquisition the Company issued a $500 subordinated promissory note payable to TMX.  The Note is subordinated to the Company’s primary lender (Silicon Valley Bank) and is payable quarterly over 12 consecutive calendar quarters beginning January 15, 2011, with interest at 1% per annum.
 


 
- 12 -

 
BRIDGELINE DIGITAL, INC.
 
 
NOTES TO UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 (Dollars in thousands, except share and per share data)
 
7. 
Stock Based Compensation

Stock Option Activity

The following table summarizes option activity for all of the Company’s stock options. Options granted during the nine months ended June 30, 2010 were issued at fair value:

 
Shares
Covered
By
Options
Exercise
Price per
Share
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Term
Aggregate
Intrinsic Value
(in thousands)
           
Balance at September 30, 2009
   1,470,207
$0.003 to $3.590
$0.91
   
   Granted
      753,500
 1.120 to   1.390
  1.21
   
   Exercised
        (5,999)
                         .90
  0.90
   
   Forfeited
   (4,000)
  1.060 to   3.590
  2.96
   
Balance at June 30, 2010
2,213,708
$0.003 to $3.590
$1.01
9.00
$  12
 
On March 19, 2010, the Company amended the Amended and Restated Stock Incentive Plan to increase the number of shares of common stock available for issuance to 2,400,000 shares from 2,000,000 shares.

8.
Comprehensive Income

Comprehensive income includes net income, as well as other changes in stockholders’ equity that result from transactions and economic events other than those with stockholders.

Comprehensive income was as follows:
 
   
For the nine
Months Ended
June 30,
 
      2010       2009   
Net income
 
$
        275
   
$
          561
 
Net change in foreign currency translation adjustment, net of tax of $-0-
   
           (3
)
   
          (14
)
Balance at end of period
 
$
        272
   
$
          547
 

9. 
Net Income per Share
 
Basic net income per share is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding. Diluted net income per share is computed using the weighted average number of common shares outstanding during the period plus the dilutive effect of outstanding stock options and warrants using the “treasury stock” method.  The computation of diluted earnings per share does not include the effect of outstanding stock options and warrants that are anti-dilutive. The Company has excluded 652,250 and 1,942,455 of equity instruments from the calculation of diluted weighted average shares outstanding for the three months ended June 30, 2010 and 2009, respectively with exercise prices less than market values because these securities were anti-dilutive. The Company has excluded 618,750 and 1,942,455 of equity investments from the calculation on diluted weighted average shares outstanding for the nine months ended June 30, 2010 and 2009, respectively with exercise prices less than market values because these securities were anti-dilutive.
 
 
- 13 -

 
BRIDGELINE DIGITAL, INC.
 
NOTES TO UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 (Dollars in thousands, except share and per share data)

10. 
Income Taxes

Income tax expense was $21 thousand and $11 thousand for the three months ended June 30, 2010 and 2009, respectively.  Income tax expense was $52 thousand and $31 thousand for the nine months ended June 30, 2010 and 2009, respectively.  Income tax expense represents the estimated liability for Federal and state income taxes owed by the Company, including the alternative minimum tax.  Net operating loss carry forwards are estimated to be sufficient to offset additional taxable income for all periods presented.

The Company does not provide for U.S. income taxes on the undistributed earnings of its Indian subsidiary, which the Company considers to be a permanent investment.

11. 
Subsequent Event

On July 9, 2010, the Company acquired certain assets and assumed certain liabilities of e.magination Network, LLC, (“e.magination”) and e.magination IG, a web application development company located in Baltimore, MD.

The assets acquired include (i) substantially all the assets of e.magination (including $250,000 of net working capital) and (ii) all outstanding units of membership interest in e.magination’s wholly-owned subsidiary, e.magination IG, LLC.  The purchase price consisted of (i) cash of $2,650,000, (ii) contingent consideration of up to $675,000 payable quarterly in cash over 12 quarters beginning with the quarter ending September 30, 2010, with half of the earnout based on the achievement of quarterly revenue of $1,350,000 and half of the earnout based on the achievement of quarterly earnings from operations of $225,000, (iii) additional contingent consideration of up to $360,000 payable quarterly in cash over 12 quarters beginning with the quarter ending September 30, 2010 based on the achievement of quarterly earnings from operations of $300,000, and (iv) contingent consideration of up to $675,000 payable quarterly in Bridgeline common stock over four quarters beginning with the quarter ending December 31, 2012, with half of the earnout based on the achievement of quarterly revenue of $1,350,000 and half of the earnout based on the achievement of quarterly earnings from operations of $225,000. The contingent common stock is being issued currently and will be held in escrow pending the satisfaction the applicable earnout targets.  To the extent that both the quarterly revenue target and the quarterly earnings from operations target are not met in any particular quarter, both the quarterly cash earnout period and the quarterly common stock earnout period will be extended for up to four additional quarters.

 
- 14 -

 
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations.

This section contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those anticipated in the forward-looking statements as a result of a variety of factors and risks including risks described in our Annual Report on Form 10-K for the fiscal year ended September 30, 2009 as well as in the other documents that we file with the Securities and Exchange Commission. You can read these documents at www.sec.gov.

This section should be read in combination with the accompanying unaudited consolidated financial statements and related notes prepared in accordance with United States generally accepted accounting principles.

Overview

Bridgeline is a developer of an award-winning web engagement management software suite and award-winning interactive technology solutions that help organizations optimize business processes.  Bridgeline’s  iAPPS® product suite combined with its interactive development capabilities assist customers in maximizing revenue, improving customer service and loyalty, enhancing employee knowledge, and reducing operational costs by leveraging web based technologies.

Bridgeline’s iAPPS® suite of software products are solutions that unifies web Content Management, web Analytics, eCommerce, and eMarketing capabilities deep within the website on web applications in which they reside; enabling business users to enhance and optimize the value of their web properties. Combined with award-winning interactive development capabilities, Bridgeline helps customers cost-effectively accommodate the changing needs of today’s websites, intranets, extranets, portals and mission-critical web applications. The iAPPS® suite of software products are delivered through a SaaS (“Software as a Service”) business model, in which we deliver our software over the Internet while providing maintenance, daily technical operation and support. iAPPS® provides a flexible architecture so traditional perpetual licensing of our software is also available. iAPPS Content Manager was the recipient of the 2010 CODiE Award for the Best Web Content Management Solution globally.

The iAPPS® product suite flexible architecture allows customers to have the software delivered through a SaaS (“Software as a Service”) infrastructure, in which we deliver our software over the Internet while providing maintenance, daily technical operation and support for a monthly fee; or from a traditional perpetual license, in which we deliver our software onto a customer owned dedicated server for a onetime license fee and an annual maintenance fee.

Bridgeline’s team of Microsoft® Gold Certified developers specialize in end-to-end interactive technology solutions which include web design and web application development, usability engineering, SharePoint development, rich media development, search engine optimization and web application hosting management.

Customer Information

We had approximately 617 customers at June 30, 2010 compared with approximately 693 customers at June 30, 2009, a decrease of 11%.   Approximately 468 of the Company’s customers or 76% pay a monthly subscription fee or a monthly managed service hosting fee. Approximately 70% of our customers at June 30, 2009 continued to be revenue generating customers at June 30, 2010.

For the three months ended June 30, 2010, the Company had two customers that each represented 6% of total revenue.  For the three months ended June 30, 2009, the Company had three customers that represented 5%, 6% and 7% of total revenue, respectively.

For the nine months ended June 30, 2010 the Company had two customers that represented 5% and 8% of total revenue, respectively.  For the nine months ended June 30, 2009, the Company had two customers that each represented 6% of total revenue.
 
 
- 15 -

 
Results of Operations

The following table sets forth our results of operations for the three and nine month periods ended June 30, 2010 and June 30, 2009, respectively.

 
Three Months Ended
June 30,
   
Nine Months Ended
June 30,
 
(dollars in thousands)
 
2010
   
2009
   
2010
   
2009
 
                         
Revenue
                       
   Web application development services
  $ 4,813     $ 5,172     $ 13,951     $ 15,846  
      % of total revenue
    83 %     86 %     84 %     85 %
   Managed service hosting
    450       597       1,450       1,851  
      % of total revenue
    8 %     10 %     9 %     10 %
   Subscription and perpetual licenses
    537       235       1,265       879  
      % of total revenue
    9 %     4 %     7 %     5 %
Total Revenue
    5,800       6,004       16,666       18,576  
                                 
Cost of revenue
                               
   Web application development services
    2,404       2,421       6,855       7,426  
      % of web application development services revenue
    50 %     47 %     49 %     47 %
   Managed service hosting
    94       146       382       451  
      % of managed service hosting revenue
    21 %     24 %     26 %     24 %
   Subscription and perpetual licenses
    178       136       478       406  
      % of subscription and perpetual license revenue
    33 %     58 %     38 %     46 %
Total cost of revenue
    2,676       2,703       7,715       8,283  
Gross profit
    3,124       3,301       8,951       10,293  
Gross profit margin
    53.9 %     55.0 %     53.7 %     55.4 %
                                 
Operating expenses
                               
   Sales and marketing
    1,427       1,478       3,847       4,736  
      % of total revenue
    25 %     25 %     23 %     26 %
   General and administrative
    1,045       979       3,246       3,048  
      % of total revenue
    18 %     16 %     20 %     16 %
   Research and development
    259       336       584       971  
      % of total revenue
    4 %     6 %     3 %     5 %
   Depreciation and amortization
    321       319       930       911  
      % of total revenue
    6 %     5 %     6 %     5 %
Total operating expenses
    3,052       3,112       8,607       9,666  
      % of total revenue
    53 %     52 %     52 %     52 %
Income from operations
    72       189       344       627  
      % of total revenue
    1 %     3 %     2 %     3 %
Interest income (expense), net
    (16 )           (17 )     (35 )
Income before income taxes
    56       189       327       592  
      Income taxes
    21       11       52       31  
Net income
  $ 35     $ 178     $ 275     $ 561  
      % of total revenue
    1 %     3 %     2 %     3 %
                                 
Adjusted EBITDA
  $ 598     $ 768     $ 1,814     $ 2,232  
 
 
- 16 -

 
Results of Operations for the three months ended June 30, 2010 compared to June 30, 2009.

Revenue

Our revenue is derived from three sources: (i) Web application development services (ii) managed service hosting and (iii) subscription and perpetual licenses.  Total revenue decreased $204 thousand or 3% to $5.800 million from $6.004 million for the three months ended June 30, 2010 compared with the same period of the prior year.

Web Application Development Services

Revenue from web application development services decreased $359 thousand, or 7% to $4.813 million from $5.172 million for the three months ended June 30, 2010 compared to the same period of 2009.  The decrease is attributable to the Company focusing its marketing and new business development towards more iAPPS® related opportunities.  In addition the decrease is attributable to general economic conditions which have resulted in a reduced level of spending from certain customers that generated revenue in the prior period.

Web application development services revenue as a percentage of total revenue decreased to 83% from 86% for the three months ended June 30, 2010 compared with the same period of 2009 as a result of the decrease in revenue.

Managed Service Hosting

Revenue from managed service hosting decreased $147 thousand, or 25% to $450 thousand from $597 for the three months ended June 30, 2010 compared with the same period in 2009.  The decrease is attributable to our focused marketing and new business development efforts in selling more iAPPS® related engagements.  Additionally, there has been some customer attrition as a result of our efforts to engage with larger organizations as opposed to some of our smaller customers obtained through previous acquisitions.

Managed services revenue as a percentage of total revenue decreased to 8% from 10% for the three months ended June 30, 2010 compared with the same period of 2009 as a result of the decrease in revenue.

Subscription and Perpetual Licenses

Revenue from subscription and perpetual licenses increased $302 thousand, or 129% to $537 thousand from $235 thousand for the three months ended June 30, 2010 compared with the same period of the prior year.  Subscription and perpetual license revenue as a percentage of total revenue increased to 9% from 4% for the three months ended June 30, 2010 compared with the same period in 2009.  The increase is due primarily to a higher amount of perpetual license revenue recognized in the current period as compared with the corresponding period of the prior year.

Cost of Revenue

Total cost of revenue decreased $27 thousand, or 1% to $2.676 million from $2.703 million for the three months ended June 30, 2010 compared with the same period of the prior year.

Cost of web application development services decreased $17 thousand, or 1% for the three months ended June 30, 2010 compared to the same period in 2009.  The cost of web application development services as a percentage of web application development services revenue increased to 50% from 47%, for the same three month comparative periods.  This decrease in margin results from a combination of lower web application development services revenue and higher direct labor costs to deliver such revenue.

Cost of managed service hosting decreased $52 thousand or 36% for the three months ended June 30, 2010, compared to the same period in 2009. The cost of managed services as a percentage of managed services revenue decreased to 21% from 24% for the same three month comparative periods. The decrease in the amount of managed service hosting costs is due to efforts initiated during the quarter ended December 31, 2009 to consolidate our network operation centers and reduce costs associated with having multiple hosting facilities. Since a portion of this cost is fixed cost related to our hosting environment, such costs will not decrease at the same rate as the related revenue.

Cost of subscription and perpetual licenses increased $42 thousand, or 31% for the three months ended June 30, 2010 compared to the same period in 2009.  The increase in the amount of subscription and perpetual license costs is primarily related to additional software development costs capitalized in prior periods which are now being amortized.  The cost of
 
 
- 17 -

 
subscription and perpetual licenses as a percentage of subscription and perpetual license revenue decreased to 33% from 58% for the same comparative three month periods.  The decrease as a percentage of revenue is due to a higher amount of subscription and perpetual license revenue during the current period as compared to the prior period.

Gross Profit

Gross profit decreased $177 thousand, or by 5%, for the three months ended June 30, 2010 compared with the same period of 2009.  Gross profit margin decreased to 53.9% from 55.0% for the same comparative three month periods.  The decrease in gross profit margin is attributable to a combination of lower revenue and higher costs as a percentage of revenue for web application development services to generate such revenue in the current period as compared with the corresponding period of the prior year.

Operating Expenses

Sales and Marketing Expenses

Sales and marketing expenses were relatively constant, decreasing $51 thousand, or 3% to $1.427 million from $1.478 million for the three months ended June 30, 2010 compared with the same period of the prior year.  Sales and marketing expenses represented 25% of total revenue for both comparable periods.

General and Administrative Expenses

General and administrative expenses increased $66 thousand, or 7% to $1.045 million from $979 thousand for the three month period ended June 30, 2010 compared with the same period of the prior year.  General and administrative expense represented 18% of revenue for the three months ended June 30, 2010 compared with 16% of revenue for the same comparative three month periods.  The increase in general and administrative expense is primarily due to professional fees and other costs related to our acquisitions of TMX and emagination in the amount of $153 thousand for the three month period ended June 30, 2010. All acquisition related costs are expensed as incurred.

Research and Development

Research and development expense decreased by $77 thousand, or 23% to $259 thousand from $336 thousand for the three months ended June 30, 2010 compared with the same period of the prior year, after capitalization of software development cost.  Capitalized software development costs were $59 thousand and $-0- for the three months ended June 30, 2010 and 2009, respectively. Had such cost not been capitalized, research and development expense would have been $318 thousand and $336 thousand for the three months ended June 30, 2010 and 2009, respectively.  The decrease  in cost relates to lower personnel costs for the three months ended June 30, 2010 as compared with the corresponding period of the prior year.

Depreciation and Amortization

Depreciation and amortization expense remained relatively constant, increasing by $2 thousand, or 1% to $321 thousand from $319 thousand for the three months ended June 30, 2010 compared with the same period of the prior year. Depreciation and amortization increased to 6% of revenue from 5% of revenue for the same comparable period. This increase in the amount of depreciation and amortization as a percentage of revenue resulted from lower revenue.

Income Tax Expense

Income tax expense was $21 thousand and $11 for the three month periods ended June 30, 2010 and 2009, respectively.  Income tax expense represents the estimated liability for Federal and state income taxes owed by the Company, including the alternative minimum tax.  Net operating loss carry forwards are estimated to be sufficient to offset additional taxable income for all periods presented.

Income from Operations

Income from operations decreased to $72 thousand from $189 thousand for the three months ended June 30, 2010 compared with the same period of the prior year.  The decrease in income from operations is the result of (i) lower revenue in the current period as compared with the same period of the prior year and (ii) the increase in professional fees and other costs related to our acquisitions of TMX and emagination in the amount of $153 thousand for the three month period ended June 30, 2010. 
 
 
- 18 -

 
Results of Operations for the nine months ended June 30, 2010 compared to June 30, 2009.

Revenue

Total revenue decreased $1.9 million, or 10% to $16.666 million from $18.576 million for the nine months ended June 30, 2010 compared with the same period of the prior.

Web Application Development Services

Revenue from web application development services decreased $1.895 million, or 12% to $13.951 million from $15.846 million for the nine months ended June 30, 2010 compared to the same period of 2009.  The decrease is attributable to the Company focusing its marketing and new business development towards more iAPPS® related opportunities.  In addition the decrease is attributable to general economic conditions which have resulted in a reduced level of spending from certain customers that generated revenue in the prior period.
 
 
Web application development services revenue as a percentage of total revenue decreased to at 84% from 85% for the nine months ended June 30, 2010 compared with the same period of 2009 as a result of the decrease in revenue.

Managed Service Hosting

Revenue from managed service hosting decreased $401 thousand, or 22% to $1.450 million from $1.851 million for the nine months ended June 30, 2010 compared with the same period of the prior year.  The decrease is attributable to our focused marketing and new business development efforts in selling more iAPPS® related engagements.  Additionally, there has been some customer attrition as a result of our efforts to engage with larger organizations as opposed to some of our smaller customers obtained through previous acquisitions.

Managed services revenue as a percentage of total revenue decreased to 9% from 10% for the nine months ended June 30, 2010 compared with the same period of 2009 as a result of the decrease in revenue.

Subscription and Perpetual Licenses

Revenue from subscription and perpetual licenses increased $386 thousand, or 44% to $1.265 million from $879 thousand for the nine months ended June 30, 2010 compared with the same period of the prior year.  Subscription and perpetual license revenue as a percentage of total revenue increased to 7% from 5% for the nine months ended June 30, 2010 compared with the same period in 2009. The increase is due primarily to a higher amount of perpetual license revenue recognized in the current period as compared with the corresponding period of the prior year.

Cost of Revenue

Total cost of revenue decreased $568 thousand, or 7% to $7.715 million from $8.283 million for the nine months ended June 30, 2010 compared with the same period of the prior year.

Cost of web application development services decreased $571 thousand, or 8% for the nine months ended June 30, 2010 compared to the same period in 2009.  The cost of web application development services as a percentage of application development services revenue increased to 49% from 47%, for the same nine month comparative periods.  This decrease in margin results from a combination of lower web application development services revenue and higher direct labor costs to deliver such revenue.

Cost of managed service hosting decreased $69 thousand or 15% for the nine months ended June 30, 2010, compared to the same period in 2009. The cost of managed services as a percentage of managed services revenue increased to 26% from 24% for the same nine month comparative periods. The decrease in the amount of managed service hosting costs is due to efforts initiated during the quarter ended December 31, 2009 to consolidate our network operation centers and reduce costs associated with having multiple hosting facilities. Since a portion of this cost is fixed cost related to our hosting environment, such costs will not decrease at the same rate as the related revenue.

Cost of subscription and perpetual licenses increased $72 thousand, or 18% for the nine months ended June 30, 2010 compared to the same period in 2009.  The cost of subscription and perpetual licenses as a percentage of subscription and perpetual license revenue decreased to 38% from 46% for the same comparative nine month periods.  The increase in the amount of subscription and perpetual license costs is primarily related to additional software development costs
 
 
- 19 -

 
capitalized in prior periods which are now being amortized.  The decrease as a percentage of revenue is due to a higher amount of subscription and perpetual license revenue during the current period as compared to the prior period.

Gross Profit

Gross profit decreased $1.342 million, or by 13%, for the nine months ended June 30, 2010 compared with the same period of 2009.  Gross profit margin decreased to 53.7% from 55.4% for the same comparative nine month periods.  The decrease in gross profit margin is attributable to a combination of lower revenue and higher costs as a percentage of revenue for web application development services to generate such revenue in the current period as compared with the same period of the prior year.

Operating Expenses

Sales and Marketing Expenses

Sales and marketing expenses decreased $889 thousand, or 19% to $3.847 million from $4.736 million for the nine months ended June 30, 2010 compared with the same period of the prior year.  Sales and marketing expenses represented 23% of total revenue compared with 26% for the same comparative three month periods.  This decrease is primarily attributable to lower compensation costs related to lower revenue for the nine month period ended June 30, 2010 when compared with the same period of the prior year.

General and Administrative Expenses

General and administrative expenses increased $198 thousand, or 6% to $3.246 million from $3.048 million for the nine month period ended June 30, 2010 compared with the same period of the prior year.  General and administrative expense represented 20% of revenue compared with 16% of revenue for the same comparative nine month periods.  The increase in general and administrative expense is primarily due to professional fees and other costs related to our acquisitions of TMX and emagination in the amount of $160 thousand for the nine month period ended June 30, 2010. All acquisition related costs are expensed as incurred.

Research and Development

Research and development expense decreased by $387 thousand, or 40% to $584 thousand from $971 thousand for the nine months ended June 30, 2010 compared with the same period of the prior year, after capitalization of software development cost.  Capitalized software development costs were $345 thousand and $-0- for the nine months ended June 30, 2010 and 2009, respectively. Had such cost not been capitalized, research and development expense would have been $929 thousand and $971 thousand for the nine months ended June 30, 2010 and 2009, respectively.  The decrease in cost relates to lower personnel costs for the nine months ended June 30, 2010 as compared with the corresponding period of the prior year.

Depreciation and Amortization

Depreciation and amortization expense increased by $19 thousand, or 2% to $930 thousand from $911 thousand for the nine months ended June 30, 2010 compared with the same period of the prior year. Depreciation and amortization increased to 6% of revenue from 5% of revenue for the same comparable periods.  This increase in the amount of depreciation and amortization as a percentage of revenue resulted from lower revenue.

Income Tax Expense

Income tax expense was $52 thousand and $31 thousand for the nine month periods ended June 30, 2010 and 2009, respectively.  Income tax expense represents the estimated liability for Federal and state income taxes owed by the Company, including the alternative minimum tax.  Net operating loss carry forwards are estimated to be sufficient to offset additional taxable income for all periods presented.

Income from Operations

Income from operations decreased to $344 thousand from $627 thousand for the nine months ended June 30, 2010 compared with the same period of the prior year.  The decrease in income from operations is the result of (i) lower revenue in the current period as compared with the same period of the prior year and (ii) the increase in professional fees and other costs related to our acquisitions of TMX and emagination in the amount of $160 thousand for the nine month period ended June 30, 2010. 
 
- 20 -

 
Adjusted EBITDA

We also measure our performance based on a non-GAAP measurement of earnings before interest, taxes, depreciation, and amortization and before stock compensation expense and impairment of goodwill and intangible assets (“Adjusted EBITDA”).  The following table reconciles net income (which is the most directly comparable GAAP operating performance measure) to EBITDA, and EBITDA to Adjusted EBITDA:

     
Three Months Ended
 June 30,
   
Nine Months Ended
 June 30,
 
 
(in thousands)
    2010       2009        2010        2009  
                                   
 
Net income
  $ 35     $ 178     $ 275     $ 561  
 
Taxes
    21       11       52       31  
 
Interest (income) expense, net
    16             17       35  
 
Amortization of intangible assets
    148       142       431       376  
 
Depreciation
    195       202       566       604  
 
EBITDA
  $ 415     $ 533     $ 1,341     $ 1,607  
 
Other amortization
    69       54       186       162  
 
Stock based compensation
    114       181       287       463  
 
Adjusted EBITDA
  $ 598     $ 768     $ 1,814     $ 2,232  
 
Adjusted EBITDA was $598 thousand for the three months ended June 30, 2010 compared with $768 thousand for the three months ended June 30, 2009, a decrease of $170 thousand, or 22%. The decrease in Adjusted EBITDA results primarily from a lower amount of net income for the current period as compared with the prior period.

Adjusted EBITDA was $1.814 million for the nine months ended June 30, 2010 compared with $2.232 million for the nine months ended June 30, 2009, a decrease of $418 thousand, or 19%. The decrease in Adjusted EBITDA results primarily from a lower amount of net income for the current period as compared with the prior period.

We believe this non-GAAP financial measure of Adjusted EBITDA is useful to management and investors in evaluating our operating performance for the periods presented and provide a tool for evaluating our ongoing operations.

Adjusted EBITDA, however, is not a measure of operating performance under GAAP and should not be considered as an alternative or substitute for GAAP profitability measures such as (i) income from operations and net income, or (ii) cash flows from operating, investing and financing activities, both as determined in accordance with GAAP. Adjusted EBITDA as an operating performance measure has material limitations since it excludes the financial statement impact of income taxes, net interest expense, amortization of intangibles, depreciation, other amortization and stock based compensation, and therefore does not represent an accurate measure of profitability.  As a result, Adjusted EBITDA should be evaluated in conjunction with net income for a complete analysis of our profitability, as net income includes the financial statement impact of these items and is the most directly comparable GAAP operating performance measure to Adjusted EBITDA. Our definition of Adjusted EBITDA may also differ from and therefore may not be comparable with similarly titled measures used by other companies, thereby limiting its usefulness as a comparative measure. Because of the limitations that Adjusted EBITDA has as an analytical tool, investors should not consider it in isolation, or as a substitute for analysis of our operating results as reported under GAAP.

Liquidity and Capital Resources

Overview

Cash provided from operating activities was $1.719 million for the nine months ended June 30, 2010, compared to $2.018 million for the same period of the prior year.  This decrease in cash from operating activities is primarily attributable to lower net income in the nine months ended June 30, 2010 as compared with the corresponding period of the prior year.

 
- 21 -

 
Cash used in investing activities was $2.509 million for the nine months ended June 30, 2010 compared to $1.251 million for the same period of the prior year.  This amount included expenditures for equipment and improvements of $351 thousand for the nine months ended June 30, 2010  compared with $405 thousand in the same period of the prior year, and capitalized software development cost of $496 thousand in the nine months ended June 30, 2010  as compared with $-0- in the same period of the prior year. This amount also included net cash paid for the TMX acquisition of $415 thousand.  There were no acquisitions completed in the comparable period of the prior year. Contingent acquisition payments were $1.247 million for the nine month period ended June 30, 2010 compared with $846 thousand for the same period of the prior year.

Cash provided by financing activities was $594 thousand for the nine months ended June 30, 2010 compared with $165 thousand for the same period of the prior year.  The increase in cash provided by financing activities was attributable to borrowings (net of repayments) under the bank line of credit of $650 thousand for the nine months ended June 30, 2010  compared with $250 thousand for the corresponding period of the prior year.  At June 30, 2010, $1.7 million was outstanding under the bank credit line, which was repaid in July 2010.

For the fiscal year ended September 30, 2009 and for the nine months ended June 30, 2010, we generated net income.  Prior to this period we incurred annual losses since inception in 2000 and used significant amounts of cash to fund operations. As a result, at June 30, 2010, we had an accumulated deficit of approximately $15.3 million.

Capital Resources and Liquidity Outlook
 
On March 31, 2010, the Company entered into an Amended and Restated Loan and Security Agreement with Silicon Valley Bank (the “Loan Agreement”). The Loan Agreement provides for up to $5 million of revolving credit advances, of which $3 million may be used for acquisitions and up to $5 million may be used for working capital purposes.  The Loan Agreement has a two year term which expires on March 31, 2012.  Borrowings are limited to the lesser of (i) $5 million or (ii) 80% of eligible receivables as defined. In the event that the borrowing base formula results in less than $5 million in available borrowings, the Company can borrow up to $2 million in out of formula borrowings (provided such amount does not exceed $5 million) for specified periods of time. Borrowings bear interest at prime plus 1.00% or 1.25%, depending on the level of the adjusted EBITDA, as defined.  The Company pays an annual commitment fee of .50% and an unused fee of .25%.  The Company is also required to comply with certain financial and other covenants.  Borrowings are secured by all of the Company’s assets and all of the Company’s intellectual property. The Loan Agreement replaced the Company’s prior credit facility with Silicon Valley Bank which expired on March 31, 2010.

The Company believes that cash generated from operations and proceeds from the bank line of credit will be sufficient to fund the company’s working capital and capital expenditure needs in the foreseeable future.

Off-Balance Sheet Arrangements

We do not have any off-balance sheet arrangements, financings or other relationships with unconsolidated entities or other persons other than our operating leases and contingent acquisition payments.

We currently do not have any variable interest entities. We do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. We are, therefore, not materially exposed to any financing, liquidity, market or credit risk that could arise if we had engaged in such relationships.

Contractual Obligations

We lease our facilities in the United States and India.  Other contractual obligations include (i) certain equipment acquired under capitalized lease agreements totaling $78 thousand that are in the process of expiring, (ii) a subordinated promissory note and contingent earnouts in the amount of $500 thousand and $456 thousand, respectively, related to the TMX Acquisition and (ii) contingent acquisition payments related to acquisitions completed prior to September 30, 2009 which are not recorded in the Company’s financial statements.  We have no contractual obligations extending beyond five years.

In connection with the TMX Acquisition on May 11, 2010, we entered into a four year lease of the former offices of TMX located in Conshohocken, Pennsylvania.  Annual rent for the first year under the lease is approximately $104 thousand.  Also, as discussed in Notes 4 and 6 to the June 30, 2010 unaudited interim consolidated financial statements,
 
 
- 22 -

 
in connection with the TMX Acquisition, we issued (i) a subordinated promissory note in the amount of $500 thousand payable over three years beginning January 2011 with interest at 1% per annum and (ii) entered into an earnout in the adjusted amount of $456 thousand payable quarterly beginning with the quarter ended December 31, 2010.  Payment of the earnout is contingent on the achievement of revenue targets. Both the subordinated promissory note and the earnout have been recorded in the Company’s financial statements at June 30, 2010.

As discussed in Note 11 to the June 30, 2010 unaudited interim consolidated financial statements, subsequent to June 30, 2010, in connection with the e.magination acquisition, the Company entered into (i) an earnout in the amount of $1.035 million payable in cash beginning with the quarter ended September 30, 2010 based on the achievement of revenue and earnings targets and (ii) an earnout in the amount of $675 thousand payable quarterly in Bridgeline common stock beginning with the quarter ending December 31, 2012, based on the achievement of revenue and earnings targets.  These earnouts will be recorded in the Company’s financial statements at the acquisition date.

Critical Accounting Policies

These critical accounting policies and estimates by our management should be read in conjunction with Note 2 Summary of Significant Accounting Policies to the Consolidated Financial Statements that were prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) that are included in our Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on December 29, 2009.  The Company believes that at June 30, 2009, there has been no material change to this information.

Effective for interim and annual periods ending after September 15, 2009, The Financial Accounting Standards Board (“FASB”) Accounting Standards Codification™ (the “Codification”) became single source of authoritative nongovernmental U.S. generally accepted accounting principles (US GAAP).  The Company adopted the Codification during the quarter ending September 30, 2009. The adoption had no effect on the Company’s consolidated financial statements.

The preparation of financial statements in accordance US GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses in the reporting period. We regularly make estimates and assumptions that affect the reported amounts of assets and liabilities. The most significant estimates included in our financial statements are the valuation of accounts receivable and long-term assets, including intangibles, goodwill and deferred tax assets, stock-based compensation, amounts of revenue to be recognized on service contracts in progress, unbilled receivables, and deferred revenue. We base our estimates and assumptions on current facts, historical experience and various other factors that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by us may differ materially and adversely from our estimates. To the extent there are material differences between our estimates and the actual results, our future results of operations will be affected.

We consider the following accounting policies to be both those most important to the portrayal of our financial condition and those that require the most subjective judgment:

·
Revenue recognition;
·
Allowance for doubtful accounts;
·
Accounting for cost of computer software to be sold, leased or otherwise marketed;
·
Accounting for goodwill and other intangible assets; and
·
Accounting for stock-based compensation.
 
Accounting for goodwill and other intangible assets

Goodwill is tested for impairment annually during the fourth quarter of every year and more frequently if events and circumstances indicate that the asset might be impaired.  For the year ended September 30, 2009, the Company did not record a goodwill impairment charge.

At September 30, 2009 (the date of the most recent test), the fair value exceeded the carrying value by 1%.  This margin was based on a weighting applied to four different valuation methods which result in fair values ranging from $18.4 million to $36.5 million before the weightings were applied.  We did not expect a significant cushion to result from the current year valuation due to the impairment write down taken in the prior fiscal year.  Had the four methodologies been weighted differently, the percentage by which the fair value exceeded the carrying value may have been larger.

 
- 23 -

 
The factors the Company considers important that could indicate impairment include its stock price, significant under performance relative to prior operating results, change in projections, significant changes in the manner of the Company’s use of assets or the strategy for the Company’s overall business, and significant negative industry or economic trends.
 
In evaluating goodwill impairment, the Company considers a number of factors including discounted cash flow projections, guideline public company comparisons, acquisition transactions of comparable third party companies and capitalization value. Evaluating the potential impairment of goodwill is highly subjective and requires management to make significant estimates and judgment at many points during the analysis, especially with regard to the Company’s future cash flows.
 
Management places significant weighting (90%) on its evaluation on the fair value derived using the Direct Market Data Method - Market Approach – Publicly Traded Companies or market capitalization value. Management believes this Level 1 input to valuation should be afforded the highest consideration as it is based upon quoted prices of the Company’s common stock in the active market.  The key assumption included in Direct Data Method - Market Approach – Publicly Traded Companies valuation was a control premium of 36.5%. This control premium was the median premium offered for 294 M&A transactions included in a study of majority ownership premiums for 2008, the most current year reported. The average control premium in this study was 56.5%.

While there are inherent limitations in any valuation, we believe that placing a significant weighting of 90% on the Direct Market Data Method reduced the uncertainty associated with other methods, which are more assumption based.  We believe the most significant change in circumstances that could affect the key assumptions in our valuation is a significant reduction in our stock price.

During the nine month period ended June 30, 2010, the carrying value of goodwill increased as a result of the TMX Acquisition (which included contingent earnout payments recorded at the time of the transaction) and the accrual of contingent acquisition payments related to acquisitions completed prior to September 30, 2009 (which are recorded as increases to goodwill as they are earned).  The Company is obligated to continue paying quarterly contingent acquisition payments to former owners of acquired companies in the amount of $1.7 million based on the achievement of certain predefined operating metrics. If such payments are earned they will be recorded as an increase to goodwill.  To the extent goodwill continues to increase as a result of such payments and to the extent there are unfavorable changes in assumptions used to determine the Company’s fair value (including a decline in the Company’s market capitalization), there can be no assurance that the Company will not have another impairment charge in the future.

Item 3.
Qualitative and Quantitative Disclosures About Market Risk.
 
Not required
 
Item 4T.
Controls and Procedures.
 
Evaluation of Disclosure Controls and Procedures
 
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including our President and Chief Executive Officer (Principal Executive Officer) and our Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer), as appropriate, to allow timely decisions regarding required disclosure.  In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, as ours are designed to do, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
 
As of June 30, 2010 we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective in enabling us to record, process, summarize and report information required to be included in our periodic filings with the Securities and Exchange Commission within the required time period.
 
 
- 24 -

 
Changes in Internal Control over Financial Reporting
 
There have been no changes in our internal controls over financial reporting that occurred during the quarter ended June 30, 2010 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II – OTHER INFORMATION
 
Item 1.                                   
 Legal Proceedings.
 
From time to time we may be involved in litigation relating to claims arising out of our operations. We are not currently involved in any legal proceedings that we believe are material.
 
Item 2.                                   
Unregistered Sales of Equity Securities and Use of Proceeds.
 
The following summarizes all sales of our unregistered securities during the quarter ended June 30, 2010. The securities in each of the below-referenced transactions were (i) issued without registration and (ii) were subject to restrictions under the Securities Act and the securities laws of certain states, in reliance on the private offering exemptions contained in Sections 4(2), 4(6) and/or 3(b) of the Securities Act and on Regulation D promulgated there under, and in reliance on similar exemptions under applicable state laws as transactions not involving a public offering. Unless stated otherwise, no placement or underwriting fees were paid in connection with these transactions.

Contingent Consideration

No shares were issued in connection with contingent acquisition payments during the quarter ended June 30, 2010.

Other

During the fiscal quarter ended June 30, 2010, the Company granted 235,000 stock options under its Amended and Restated Stock Incentive Plan at a weighted average exercise price of $1.30 per share.

The securities were issued exclusively to our directors, executive officers and employees. The issuance of options and the shares of common stock issuable upon the exercise of such options as described above were issued pursuant to written compensatory plans or arrangements with our employees, directors and consultants, in reliance on the exemptions from the registration provisions of the Securities Act set forth in Section 4(2) thereof relative to sales by an issuer not involving any public offering, to the extent an exemption from such registration was required. 



 
 
- 25 -

 
 
Item 6.                                   
Exhibits.
 
Exhibit No.
 
Description of Document
     
2.1
 
Asset Purchase Agreement, dated as of July 9, 2010, by and between Bridgeline Digital, Inc. and e.magination Network LLC (incorporated by reference to Exhibit 2.1 to our Current Report on Form 8-K filed on July 15, 2010).
     
31.1
 
CEO Certification required by Rule 13a-14(a) or Rule 15d-14(a).
     
31.2
 
CFO Certification required by Rule 13a-14(a) or Rule 15d-14(a).
     
32.1
 
CEO Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C. §1350).
     
32.2
 
CFO Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C. §1350).
     

 


 
 
 
- 26 -

 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
 
   
Bridgeline Digital, Inc.
   
(Registrant)
     
 August 16, 2010
 
/s/    Thomas L. Massie
Date
 
Thomas L. Massie
Chief Executive Officer
(Principal Executive Officer)
 
     
August 16, 2010
 
/s/    Ronald M. Levenson
Date
 
Ronald M. Levenson
Chief Financial Officer
(Principal Financial Officer)
 

 
 
 
 
- 27 -

 



INDEX OF EXHIBITS


 Exhibit No.
 
Description of Document
     
10.1
 
Agreement of Lease Between IMD Eleven Hundred East Hector Street LP and Spring Mill Conshohocken LP Collectively, as Landlord and Bridgeline Digital, Inc. as Tenant, dated May 11, 2010.
     
31.1
 
CEO Certification required by Rule 13a-14(a) or Rule 15d-14(a).
     
31.2
 
CFO Certification required by Rule 13a-14(a) or Rule 15d-14(a).
     
32.1
 
CEO Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C. §1350).
     
32.2
 
CFO Certification required by Rule 13a-14(b) or Rule 15d-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C. §1350).
     











 
- 28 -