FOR THE YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998
(IN THOUSANDS)
NOTES
COMMON STOCK ADDITIONAL RECEIVABLE
--------------- PAID-IN FROM
SHARES AMOUNT CAPITAL STOCKHOLDERS
------ ------ ---------- ------------
Balance, December 31, 1997........................ 9,693 $10 $ 463 $ (13)
Issuance of common stock.......................... 75 -- 9 --
Issuance of common stock for note receivable...... 390 -- 53 (53)
Repurchase of common stock........................ (941) (1) (67) --
Payments on notes receivable...................... -- -- -- 25
Notes issued to stockholders...................... -- -- -- (700)
Deferred stock compensation related to employee
stock options.................................... -- -- 482 --
Amortization of deferred stock compensation....... -- -- -- --
Net income........................................ -- -- -- --
------ --- -------- -----
Balance, December 31, 1998........................ 9,217 9 940 (741)
Issuance of common stock to purchase Creative
Business Solutions, Inc. and HealthWeb Systems,
Ltd. ............................................ 655 1 1,145 --
Issuance of common stock to purchase assets of
Management & Technology Solutions, Inc. ......... 60 -- 140 --
Issuance of common stock for purchase of Novalis
Corporation...................................... 549 1 8,999 --
Issuance of common stock for purchase of Finserv
Health Care Systems, Inc. ....................... 49 -- 1,499 --
Repurchase of common stock in exchange for notes
receivable from stockholders..................... (563) (1) (3) 700
Deferred stock compensation related to employee
stock options.................................... -- -- 6,383 --
Amortization of deferred stock compensation....... -- -- -- --
Stock compensation................................ -- -- 53 --
Repurchase common stock........................... (6) -- -- --
Exercise of common stock options and warrants..... 206 -- 141 --
Issuance of common stock related to initial public
offering, net of offering costs of $4,324........ 4,480 4 35,992 --
Conversion of preferred stock to common stock..... 6,276 6 10,926 --
Net loss.......................................... -- -- -- --
------ --- -------- -----
Balance, December 31, 1999........................ 20,923 20 66,215 (41)
Issuance of common stock to purchase Healthcare
Media Enterprises, Inc. ......................... 223 -- 5,189 --
Issuance of common stock to purchase Erisco
Managed Care Technologies, Inc. ................. 12,143 12 192,911 --
Issuance of common stock to purchase Resource
Information Management Systems, Inc. ............ 2,588 3 54,862 --
Issuance of common stock in exchange for
services......................................... 4 -- 99 --
Value of options assumed for Resource Information
Management Systems, Inc. acquisition............. -- -- 4,718 --
Issuance of stock warrants........................ -- -- 1,716 --
Cancellation of Novalis Corporation escrowed
shares........................................... (114) -- (2,206) --
Deferred stock compensation related to restricted
stock grants..................................... 325 -- 5,070 --
Deferred stock compensation related to employee
stock options.................................... -- -- 341 --
Amortization of deferred stock compensation....... -- -- -- --
Exercise of common stock options.................. 443 -- 316 --
Employee purchase of common stock................. 62 -- 830 --
Foreign currency translation gain................. -- -- -- --
Net loss.......................................... -- -- -- --
------ --- -------- -----
Balance, December 31, 2000........................ 36,597 $35 $330,061 $ (41)
====== === ======== =====
ACCUMULATED RETAINED TOTAL
DEFERRED OTHER EARNINGS STOCKHOLDERS'
STOCK COMPREHENSIVE (ACCUMULATED EQUITY
COMPENSATION INCOME DEFICIT) (DEFICIT)
------------ ------------- ------------ -------------
Balance, December 31, 1997........................ $ -- $-- $ 103 $ 563
Issuance of common stock.......................... -- -- -- 9
Issuance of common stock for note receivable...... -- -- -- --
Repurchase of common stock........................ -- -- (652) (720)
Payments on notes receivable...................... -- -- -- 25
Notes issued to stockholders...................... -- -- -- (700)
Deferred stock compensation related to employee
stock options.................................... (482) -- -- --
Amortization of deferred stock compensation....... 22 -- -- 22
Net income........................................ -- -- 60 60
------- --- -------- --------
Balance, December 31, 1998........................ (460) -- (489) (741)
Issuance of common stock to purchase Creative
Business Solutions, Inc. and HealthWeb Systems,
Ltd. ............................................ -- -- -- 1,146
Issuance of common stock to purchase assets of
Management & Technology Solutions, Inc. ......... -- -- -- 140
Issuance of common stock for purchase of Novalis
Corporation...................................... -- -- -- 9,000
Issuance of common stock for purchase of Finserv
Health Care Systems, Inc. ....................... -- -- -- 1,499
Repurchase of common stock in exchange for notes
receivable from stockholders..................... -- -- (696) --
Deferred stock compensation related to employee
stock options.................................... (6,383) -- -- --
Amortization of deferred stock compensation....... 1,057 -- -- 1,057
Stock compensation................................ -- -- -- 53
Repurchase common stock........................... -- -- -- --
Exercise of common stock options and warrants..... -- -- -- 141
Issuance of common stock related to initial public
offering, net of offering costs of $4,324........ -- -- -- 35,996
Conversion of preferred stock to common stock..... -- -- -- 10,932
Net loss.......................................... -- -- (7,927) (7,927)
------- --- -------- --------
Balance, December 31, 1999........................ (5,786) -- (9,112) 51,296
Issuance of common stock to purchase Healthcare
Media Enterprises, Inc. ......................... -- -- -- 5,189
Issuance of common stock to purchase Erisco
Managed Care Technologies, Inc. ................. -- -- -- 192,923
Issuance of common stock to purchase Resource
Information Management Systems, Inc. ............ -- -- -- 54,865
Issuance of common stock in exchange for
services......................................... -- -- -- 99
Value of options assumed for Resource Information
Management Systems, Inc. acquisition............. -- -- -- 4,718
Issuance of stock warrants........................ -- -- -- 1,716
Cancellation of Novalis Corporation escrowed
shares........................................... -- -- -- (2,206)
Deferred stock compensation related to restricted
stock grants..................................... (5,070) -- -- --
Deferred stock compensation related to employee
stock options.................................... (341) -- -- --
Amortization of deferred stock compensation....... 1,934 -- -- 1,934
Exercise of common stock options.................. -- -- -- 316
Employee purchase of common stock................. -- -- -- 830
Foreign currency translation gain................. -- 8 -- 8
Net loss.......................................... -- -- (42,258) (42,258)
------- --- -------- --------
Balance, December 31, 2000........................ $(9,263) $ 8 $(51,370) $269,430
======= === ======== ========
|