|
PART II
ITEM 6 -- SELECTED FINANCIAL DATA
The following selected consolidated financial data, except as noted herein,
has been taken or derived from our audited consolidated financial statements and
should be read in conjunction with the full consolidated financial statements
included herein.
|
CROGHAN & ASSOCIATES, INC. |
|
THE TRIZETTO GROUP, INC. |
|
 |
|
 |
| (In thousands, except per share amounts) |
Year ended December 31, 1996 |
Nine months ended September 30, 1997 |
Period from May 27, 1997 (Date of inception) to December 31, 1997 |
Year ended December 31, |
 |
| 1998 |
1999 |
2000 |
 |
Revenue:
Recurring revenue |
$ | 5,088 | |
$ | 3,881 | |
$ | 1,191 | |
$ | 5,300 | |
$ | 19,448 | |
$ | 61,811 | |
|
Non-recurring revenue |
| - | |
| - | |
| 1,328 | |
| 6,131 | |
| 13,478 | |
| 27,245 | |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Total revenue |
| 5,088 | |
| 3,881 | |
| 2,519 | |
| 11,431 | |
| 32,926 | |
| 89,056 | |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Cost of revenue:
Recurring revenue |
| 4,068 | |
| 3,609 | |
| 1,250 | |
| 3,978 | |
| 17,350 | |
| 54,929 | |
|
Non-recurring revenue |
| - | |
| - | |
| 422 | |
| 3,498 | |
| 10,037 | |
| 20,089 | |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Total cost of revenue |
| 4,068 | |
| 3,609 | |
| 1,672 | |
| 7,476 | |
| 27,387 | |
| 75,018 | |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Gross profit |
| 1,020 | |
| 272 | |
| 847 | |
| 3,955 | |
| 5,539 | |
| 14,038 | |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Operating expenses:
Research and development |
| - | |
| - | |
| - | |
| 1,084 | |
| 2,394 | |
| 8,463 | |
|
Selling, general and administrative |
| 2,142 | |
| 2,415 | |
| 672 | |
| 2,887 | |
| 9,366 | |
| 34,144 | |
|
Amortization of goodwill and acquired
intangibles |
| - | |
| - | |
| - | |
| - | |
| 783 | |
| 18,622 | |
|
Write-off of acquired in-process
technology(1) |
| - | |
| - | |
| - | |
| - | |
| 1,407 | |
| 1,426 | |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Total operating expenses |
| 2,142 | |
| 2,415 | |
| 672 | |
| 3,971 | |
| 13,950 | |
| 62,655 | |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Income (loss) from operations |
| (1,122 | ) |
| (2,143 | ) |
| 175 | |
| (16 | ) |
| (8,411 | ) |
| (48,617 | ) |
|
Interest income |
| 21 | |
| 15 | |
| 15 | |
| 210 | |
| 527 | |
| 1,394 | |
| Interest expense |
| (1,341 | ) |
| (84 | ) |
| (13 | ) |
| (52 | ) |
| (256 | ) |
| (883 | ) |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Income (loss) before provision for income taxes
and extraordinary item |
| (2,442 | ) |
| (2,212 | ) |
| 177 | |
| 142 | |
| (8,140 | ) |
| (48,106 | ) |
| Provision for (benefit of) income taxes |
| - | |
| - | |
| 74 | |
| 82 | |
| (213 | ) |
| (5,848 | ) |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Income (loss) before extraordinary item |
| (2,442 | ) |
| (2,212 | ) |
| 103 | |
| 60 | |
| (7,927 | ) |
| (42,258 | ) |
Extraordinary item:
Gain on forgiveness of debt |
| - | |
| 1,000 | |
| - | |
| - | |
| - | |
| - | |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Net income (loss) |
$ | (2,442 | ) |
$ | (1,212 | ) |
$ | 103 | |
$ | 60 | |
$ | (7,927 | ) |
$ | (42,258 | ) |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Net income (loss) per share:
Basic |
|
$ | 0.05 | |
$ | 0.01 | |
$ | (0.85 | ) |
$ | (1.80 | ) |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Diluted |
|
$ | 0.03 | |
$ | 0.00 | |
$ | (0.85 | ) |
$ | (1.80 | ) |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Shares used in computing net income (loss) per
share:
Basic |
|
| 2,065 | |
| 4,937 | |
| 9,376 | |
| 23,444 | |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
Diluted |
|
| 4,074 | |
| 12,783 | |
| 9,376 | |
| 23,444 | |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
 |
|
|
CROGHAN & ASSOC., INC. |
|
THE TRIZETTO GROUP, INC. |
|
 |
|
 |
| (In thousands) |
Year ended 1996 |
|
Year ended December 31, |
 |
| 1997 |
1998 |
1999 |
2000 |
 |
CONSOLIDATED BALANCE SHEET DATA:
Cash, cash equivalents, restricted cash, and short-term
investments |
| $ | 1,757 | |
$ | 773 | |
$ | 3,681 | |
$ | 24,806 | |
$ | 28,384 | |
|
Total assets |
| | 11,174 | |
| 2,634 | |
| 8,720 | |
| 68,418 | |
| 363,751 | |
|
Total short-term debt and capital lease obligations |
| | - | |
| - | |
| 80 | |
| 1,857 | |
| 14,555 | |
|
Total long-term debt and capital lease obligations |
| | 1,400 | |
| 520 | |
| 645 | |
| 2,728 | |
| 4,440 | |
|
Mandatorily redeemable convertible preferred stock(2) |
| | - | |
| - | |
| 6,449 | |
| - | |
| - | |
|
Total stockholders' equity (deficit) |
| | 7,819 | |
| 563 | |
| (741 | ) |
| 51,296 | |
| 269,430 | |
- (1)
- In connection with our acquisitions in 1999 and 2000, we wrote off $1.4
million per year, of the total purchase price to acquired in-process
technology as technological feasibility of the products had not been
established. See Note 12 of Notes to Consolidated Financial Statements for
an explanation of the acquisitions and the acquired in-process technology.
- (2)
- The mandatory redeemable convertible preferred stock was converted to common
stock at the time of our initial public offering.
|