- Net revenues were $4.7 million, compared to $5.9 million.
- Notation revenue was $2.3 million compared to $3.8 million. Included in 2012 Notation revenue was $320,000 relating to Garritan TM product sales. A new version of Finale was released in October 2011, but not in 2012.
- SmartMusic revenue was $2.4 million compared to $2.1 million.
- Gross profit was $3.8 million, or 81% of revenue, compared to $5.0 million, or 86% of revenue. The gross profit percentage decline is due to product mix.
- Operating expenses were $5.0 million, compared to $4.0 million, due to previously announced investments in our technology architecture, increased expenses due to sales and marketing initiatives and legal and financial advisory expenses associated with responding to the proposal received from LaunchEquity Partners, LLC in July 2012.
- Net loss was $1.3 million, or $0.26 per basic and diluted share, compared to net income of $694,000, or $0.14 per basic and diluted share.
- Net revenues were $17.7 million, compared to $17.0 million.
- Notation revenue was $9.1 million compared to $9.5 million. Included in 2012 Notation revenue was $1.0 million relating to Garritan product sales.
- SmartMusic revenue was $8.7 million compared to $7.5 million.
- Gross profit was $14.8 million, or 83% of revenue, compared to $14.2 million, or 84% of revenue.
- Operating expenses were $19.8 million, compared to $14.1 million, due to previously announced investments in our technology architecture, increased expenses due to sales and marketing initiatives and legal and financial advisory expenses associated with responding to the proposal received from LaunchEquity Partners, LLC in July 2012. Additionally, there were increases in legal and severance expenses associated with the June 2012 departure of the company’s former CEO.
- Net loss was $3.7 million, or $0.74 per basic and diluted share, compared to net income of $4,000, or $0.00 per basic and diluted share.
In light of MakeMusic’s pending acquisition by LaunchEquity, MakeMusic will not conduct a conference call to review the company’s financial results.LaunchEquity to Acquire MakeMusic On March 13, 2013, LaunchEquity Partners, LLC and MakeMusic, Inc. announced a definitive merger agreement, pursuant to which LaunchEquity would acquire MakeMusic, subject to satisfaction of customary closing conditions, in an all-cash transaction. The transaction is structured as a tender offer followed by a back-end merger. At the effective time of the merger, each share of common stock that has not been tendered and accepted at the offer price of $4.85 per share in the tender offer (other than shares owned by LaunchEquity or its affiliates or shares subject to perfected appraisal rights under applicable law) will be converted into the right to receive the offer price of $4.85 per share. MakeMusic anticipates that tender offer materials will be provided to shareholders around the end of March 2013. About MakeMusic, Inc. MakeMusic ®, Inc. is a world leader in music technology whose mission is to develop and market solutions that transform how music is composed, taught, learned and performed. For more than 20 years, Finale ® has been the industry standard in music notation software, enabling composers, arrangers, musicians, teachers, students and publishers to create, edit, audition, print and publish musical scores. MakeMusic is also the creator of SmartMusic ® interactive software that is transforming the way students practice. With SmartMusic, students and teachers have access to thousands of band, orchestra and vocal pieces allowing students to practice with background accompaniment and get immediate feedback on their performance. SmartMusic allows teachers to individualize instruction and document the progress of every student. The SmartMusic Inbox ™ , an Android ™ and Apple ® mobile application, provides additional access for teachers to review, grade and comment on student assignments. MusicXML ™ is an Internet-friendly way to publish musical scores, enabling musicians to distribute interactive sheet music online and to use sheet music files with a wide variety of musical applications. Garritan ™ sound libraries provide musicians with state-of-the-art virtual instruments with the playback quality of a live performance. Additional information about this Minnesota company can be found at www.makemusic.com. Forward-Looking Statements Statements in this earnings release regarding the proposed transaction between MakeMusic and LaunchEquity, the expected timetable for completing the transaction, future financial and operating results, future product introductions, and beliefs, goals, plans or prospects constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Generally, forward-looking statements include expressed expectations, estimates and projections of future events and financial performance and the assumptions on which these expressed expectations, estimates and projections are based. Statements that are not historical facts, including statements about the beliefs and expectations of the parties and their management are forward-looking statements. All forward-looking statements are inherently uncertain as they are based on various expectations and assumptions about future events, and they are subject to known and unknown risks and uncertainties and other factors that can cause actual events and results to differ materially from historical results and those projected. Risks and uncertainties include the satisfaction of closing conditions for the acquisition, including the tender of a number of shares that, when added to the shares owned by LaunchEquity and its affiliates, constitutes a majority of MakeMusic’s outstanding shares on a fully-diluted basis; the possibility that the transaction will not be completed, or if completed, not completed on a timely basis; the ability of MakeMusic’s management team to successfully implement growth initiatives for SmartMusic; market acceptance of MakeMusic’s products; the impact of changing technology on MakeMusic’s product upgrades; delays in finalizing and implementing product modernization initiatives. Neither LaunchEquity nor MakeMusic can give any assurance that any of the transactions contemplated by the agreement will be completed or that the conditions to the tender offer and the back-end merger will be satisfied. A further list and description of additional business risks, uncertainties and other factors can be found in MakeMusic’s Annual Report on Form 10-K for the fiscal year ended December 31, 2012, as well as other MakeMusic SEC filings. Copies of these filings, as well as subsequent filings, are available online at www.sec.gov and www.makemusic.com . Many of the factors that will determine the outcome of the subject matter of this communication are beyond LaunchEquity’s or MakeMusic’s ability to control or predict. Neither LaunchEquity nor MakeMusic undertakes to update any forward-looking statements as a result of new information or future events or developments. Important Additional Information The tender offer described in this earnings release for all of the outstanding shares of common stock of MakeMusic has not yet commenced. LaunchEquity intends to file tender offer documents with the Securities and Exchange Commission (the “SEC”). This earnings release is for informational purposes only and does not constitute an offer to purchase, or a solicitation of an offer to sell, shares of common stock of MakeMusic, nor is it a substitute for the tender offer documents. Investors and MakeMusic shareholders are strongly advised to read the tender offer documents, the related solicitation/recommendation statement on Schedule 14D-9 that will be filed by MakeMusic and the related Schedules 13E-3 that will be filed by MakeMusic and LaunchEquity with the SEC, and other relevant materials when they become available, because they will contain important information. Investors and MakeMusic shareholders can obtain copies of these materials (and all other related documents filed with the SEC) when available, at no charge on the SEC’s website at www.sec.gov . Copies can also be obtained at no charge by directing a request to LaunchEquity at LaunchEquity Partners, LLC, 4230 N. Oakland Avenue #317, Shorewood, WI 53211-2042, or by phone at (414) 390-8221. Investors and MakeMusic shareholders may also read and copy any reports, statements and other information filed by LaunchEquity or MakeMusic with the SEC, at the SEC public reference room at 100 F Street, N.E., Washington, D.C. 20549. Please call the SEC at 1-800-SEC-0330 or visit the SEC’s website for further information on its public reference room. MakeMusic, Inc. Balance Sheets (In thousands of U.S. dollars, except share and per share data)
|Cash and cash equivalents||$5,730||$9,296|
|Accounts receivable (net of allowance of $7 and $9 in|
|2012 and 2011, respectively)||1,286||1,539|
|Deferred income taxes, net||2,612||2,338|
|Prepaid expenses and other current assets||429||362|
|Total current assets||10,449||13,826|
|Property and equipment, net||631||441|
|Capitalized software products, net||3,927||3,113|
|Finite life intangible assets||782||1,020|
|Deferred income taxes, net||1,086||57|
|Liabilities and Shareholders’ Equity|
|Current portion of capital lease obligations||$3||$4|
|Other accrued expenses||673||508|
|Post contract support||125||125|
|Reserve for product returns||344||214|
|Current portion of deferred revenue||5,161||4,208|
|Total current liabilities||8,142||6,320|
|Capital lease obligations, net of current portion||6||-|
|Deferred revenue, net of current portion||115||123|
|Common stock, $0.01 par value:|
|Authorized shares – 10,000,000|
|Issued and outstanding shares – 4,906,707 and 4,934,020 in 2012 and 2011, respectively||49||49|
|Additional paid-in capital||67,180||66,930|
|Total shareholders’ equity||13,095||16,497|
|Total liabilities and shareholders’ equity||$21,358||$22,940|
|3 Months||12 Months|
|Ended December 31,||Ended December 31,|
|COST OF REVENUES||882||846||2,964||2,757|
|Selling and marketing expenses||1,829||1,550||6,934||5,182|
|General and administrative expenses||1,089||1,049||5,266||4,053|
|Patent litigation expense||-||-||-||225|
|Total operating expenses||5,015||3,966||19,754||14,098|
|INCOME (LOSS) FROM OPERATIONS||(1,194)||1,070||(4,976)||139|
|Other income, net||40||24||104||115|
|Net income (loss) before income tax||(1,154)||1,094||(4,872)||254|
|Income tax expense (benefit)||100||400||(1,220)||250|
|NET INCOME (LOSS)||($1,254)||$694||($3,652)||$4|
|Income (Loss) per common share:|
|Weighted average common shares outstanding:|
|Ended December 31,|
|Cash flows from operating activities|
|Net income (loss)||($3,652)||$4|
|Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities:|
|Depreciation and amortization||1,453||1,138|
|Loss on disposal of assets||8||-|
|Deferred income taxes, net||(1,303)||165|
|Share based compensation, net of forfeitures||223||482|
|Net changes in operating assets and liabilities, excluding the effect of 2011 business acquisitions:|
|Prepaid expenses and other current assets||(67)||(110)|
|Accrued expenses and reserve for product returns||586||(668)|
|Net cash (used in) provided by operating activities||(1,365)||1,269|
|Cash flows from investing activities|
|Purchases of property and equipment||(433)||(346)|
|Business acquisitions, net of acquired cash||-||(2,344)|
|Capitalized development and other intangibles||(1,783)||(588)|
|Net cash used in investing activities||(2,216)||(3,278)|
|Cash flows from financing activities|
|Proceeds from stock options exercised||20||111|
|Payments for redemption of stock options||-||(22)|
|Repurchase of common stock||-||(291)|
|Payments on capital leases||(5)||(25)|
|Net cash provided by (used in) financing activities||15||(227)|
|Net decrease in cash and cash equivalents||(3,566)||(2,236)|
|Cash and cash equivalents, beginning of year||9,296||11,532|
|Cash and cash equivalents, end of year||$5,730||$9,296|
|Supplemental disclosure of cash flow information|
|Income taxes paid||97||124|
|Non-cash investment and financing activities|
|Equipment acquired under capital lease||11||-|