This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
TheStreet Open House

Cover-All Announces Third Quarter 2012 Financial Results

The following is a summary of operating highlights for the three months and nine months ended September 30, 2012 and 2011, respectively, the consolidated balance sheets as of September 30, 2012 and December 31, 2011, respectively, and EBITDA reconciliation to net income for the three and nine months ended September 30, 2012 and 2011, respectively:

             

Cover-All Technologies Inc. and Subsidiaries Consolidated Statement of Operations (Unaudited)

 

Three months ended September 30,

Nine months ended September 30,

  2012       2011   2012       2011
Revenues:

Licenses

$ 237,995 $ 1,197 $ 2,663,993 $ 3,846,791
Support Services 2,167,994 2,051,942 6,449,353 6,271,877
Professional Services   863,734   1,330,810   3,146,817   3,458,316
Total Revenues   3,269,723   3,383,949   12,260,163   13,576,984
Cost of Revenues:
Licenses 1,028,347 780,971 3,203,881 2,167,696
Support Services 1,341,269 1,193,347 4,388,977 3,518,517
Professional Services   1,115,018   987,922   3,681,185   3,397,417
Total Cost of Revenues   3,484,634   2,962,240   11,274,043   9,083,630
Direct Margin   (214,911)   421,709   986,120   4,493,354
Operating Expenses:
Sales and Marketing 703,132 452,258 2,051,716 1,324,315
General and Administrative 391,652 519,495 1,262,775 1,493,591
Acquisition Costs

136,957
Research and Development   177,772   151,233   537,278   465,470
Total Operating Expenses   1,272,556   1,122,986   3,988,726   3,283,376
Operating (Loss) Income   (1,487,467)   (701,277)   (3,002,606)   1,209,978
Other (Income) Expense:
Interest Expense 27,925 10,397 27,925 14,147
Interest Income

(60) (37) (3,139)
Other Income  

  (1,152)   (14,539)   (14,682)
Total Other (Income) Expense   27,925   9,185   13,349   (3,674)
(Loss) Income Before Income Taxes   (1,515,392)   (710,462)   (3,015,955)   1,213,652
Income Taxes  

 

 

  37,385
Net (Loss) Income $ (1,515,392) $ (710,462) $ (3,015,955) $ 1,176,267
Basic (Loss) Earnings Per Common Share $ (0.06) $ (0.03) $ (0.12) $ 0.05
Diluted (Loss) Earnings Per Common Share $ (0.06) $ (0.03) $ (0.12) $ 0.05
Weighted Average Number of Common
Shares Outstanding for Basic Earnings
Per Common Share   25,863,000   25,389,000   25,860,000   25,220,000
Weighted Average Number of Common
Shares Outstanding for Diluted
Earnings Per Common Share   25,863,000   25,389,000   25,860,000   26,117,000
 
             

Cover-All Technologies Inc. and Subsidiaries Consolidated Balance Sheet

 

September 30, 2012

December 31, 2011

(unaudited)
Assets:
Current Assets:
Cash and Cash Equivalents $ 1,799,729 $ 3,281,965

Accounts Receivable (Less Allowance for Doubtful Accounts

of $25,000) 2,241,612 1,817,793
Prepaid Expenses 890,942 576,522
Deferred Tax Asset   1,099,000   1,099,000
Total Current Assets   6,031,283   6,775,280
Property and Equipment – At Cost:
Furniture, Fixtures and Equipment 1,717,754 912,527
Less: Accumulated Depreciation   648,577   633,356
Property and Equipment – Net   1,069,177   279,171
Goodwill   1,039,114   1,039,114

Capitalized Software (Less Accumulated Amortization of $16,657,789

and $14,134,024, Respectively)   10,891,758   8,799,711

Customer Lists/Relationships (Less Accumulated Amortization of$226,593 and $126,093, Respectively)

  175,407   93,907

Non-Compete Agreements (Less Accumulated Amortization of$158,044 and $110,044, Respectively)

  1,956   49,956
Deferred Tax Asset   2,168,500   2,168,500
Business Acquisition     1,035,821
Deferred Financing Costs (Net of Amortization of $2,361 and $0,

Respectively)

  125,139  
Other Assets   362,761   216,971
Total Assets $ 21,865,095 $ 20,458,431
 
Liabilities and Stockholders’ Equity:
Current Liabilities:
Accounts Payable $ 1,636,832 $ 440,635
Accrued Expenses Payable 595,139 753,888
Note Payable – Related Party 400,000
Deferred Charges 4,379 43,788
Current Portion of Capital Lease 108,719
Unearned Revenue   2,203,003   2,298,985
Total Current Liabilities   4,948,072   3,537,296
Long-Term Liabilities:
Long-Term Debt 2,000,000
Long-Term Portion of Capital Lease   504,572  
Total Long Term Liabilities   2,504,572  
Total Liabilities   7,452,644   3,537,296
Commitments and Contingencies  

Stockholders’ Equity:

Common Stock, $.01 Par Value, Authorized 75,000,000 Shares;

25,882,730 and 25,782,730 Shares Issued and Outstanding in

2012 and 2011, Respectively 258,827 257,827
Paid-In Capital 31,318,330 30,812,059
Accumulated Deficit   (17,164,706)   (14,148,751)
Total Stockholders’ Equity   14,412,451   16,921,135
Total Liabilities and Stockholders’ Equity $ 21,865,095 $ 20,458,431
 
             

Cover-All Technologies Inc. and Subsidiaries EBITDA Reconciliation to U.S. GAAP Net Income (unaudited)

 
Three months ended September 30, Nine months ended September 30,
  2012       2011   2012       2011
 
Net (Loss) Income $ (1,515,392) $ (710,462) $ (3,015,955) $ 1,176,267
 
Interest Income (Expense), Net 27,924 10,337 27,888 11,008
Income Tax Expense 37,385
Depreciation 40,096 34,986 123,200 116,004
Amortization   1,054,735   497,197   2,674,627   1,147,989
 
EBITDA $ (392,637) $ (167,942) $ (190,240) $

2,488,653

 
EBITDA per Common Share:
Basic $ (0.02) $ (0.01) $ (0.01) $ 0.10
Diluted $ (0.02) $ (0.01) $ (0.01) $ 0.10
 




6 of 7

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!
DOW 17,253.92 +97.07 0.57%
S&P 500 2,010.72 +9.15 0.46%
NASDAQ 4,593.2790 +31.09 0.68%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs