<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q/A
(Mark One)
X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
- ---------- THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 1996
- ---------- TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF
OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ________________ to __________________________
Commission File Number: 0-13244
-------------------------------------
ZYCAD CORPORATION
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
Delaware 41-1404495
- --------------------------------------------------------------------------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
47100 Bayside Parkway, Fremont, California 94538
- --------------------------------------------------------------------------------
(Address of principal executive offices) (ZIP Code)
Registrant's telephone number, including area code: 510-623-4400
-----------------------------------------------
Indicate by check mark whether 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.
Yes X No
--- ---
On November 1, 1996 there were 22,763,297 shares of the Registrant's common
stock outstanding.
1
<PAGE>
PART 1 - FINANCIAL INFORMATION
Item 1: Financial Statements
ZYCAD CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)
(Unaudited)
September 30, December 31,
1996 1995
ASSETS
Current assets:
Cash and cash equivalents $ 4,313 $ 3,722
Short-term investments 221 224
Accounts receivable, net 5,205 12,123
Inventories 3,387 1,788
Other current assets 1,124 765
--------- ---------
Total current assets 14,250 18,622
Property and equipment, net 5,301 5,598
Purchased technology 3,308 1,129
Other assets 4,786 3,631
--------- ---------
Total assets $ 27,645 $ 28,980
--------- ---------
--------- ---------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Current portion of long-term obligations $ 2,697 $ 1,028
Accounts payable 5,976 3,968
Accrued expenses 5,698 3,955
Deferred revenues 2,409 2,930
--------- ---------
Total current liabilities 16,780 11,881
Long-term obligations 965 1,420
Convertible debenture notes 9,300 -
--------- ---------
Total liabilities 27,045 13,301
--------- ---------
Stockholders' equity:
Common stock, par value $0.10 2,060 1,975
Additional paid-in capital 51,778 47,837
Accumulated translation adjustments (94) (19)
Accumulated deficit (53,144) (34,114)
--------- ---------
Total stockholders' equity 600 15,679
--------- ---------
Total liabilities and stockholders'
equity $ 27,645 $ 28,980
--------- ---------
--------- ---------
SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.
2
<PAGE>
ZYCAD CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
(Unaudited)
Three months ended Nine months ended
September 30, September 30,
------------------ -----------------
1996 1995 1996 1995
-------- -------- -------- --------
Revenues:
Product $ 2,294 $ 7,969 $ 11,105 $ 22,714
Service 3,701 5,157 11,418 15,624
-------- -------- -------- --------
Total revenues 5,995 13,126 22,523 38,338
-------- -------- -------- --------
Cost of revenues:
Product 3,053 1,629 5,983 5,098
Service 2,189 2,840 6,666 8,093
-------- -------- -------- --------
Total cost of revenues 5,242 4,469 12,649 13,191
-------- -------- -------- --------
Gross profit 753 8,657 9,874 25,147
-------- -------- -------- --------
Operating expenses:
Sales and marketing 3,467 4,506 10,886 12,492
Research and development 4,271 2,686 12,699 7,992
General and administrative 2,738 738 4,450 2,162
-------- -------- -------- --------
Total operating expenses 10,476 7,930 28,035 22,646
-------- -------- -------- --------
Operating income (loss) (9,723) 727 (18,161) 2,501
-------- -------- -------- --------
Other expense:
Interest expense (621) (87) (797) (285)
Other expense (147) (131) (72) (286)
-------- -------- -------- --------
Other expense, net (768) (218) (869) (571)
-------- -------- -------- --------
Net income (loss) ($10,491) $509 ($19,030) $1,930
-------- -------- -------- --------
-------- -------- -------- --------
Net income (loss) per share ($0.51) $0.02 ($0.95) $0.09
-------- -------- -------- --------
-------- -------- -------- --------
Weighted average common shares
and common share equivalents
outstanding 20,404 21,423 20,083 21,206
-------- -------- -------- --------
-------- -------- -------- --------
SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.
3
<PAGE>
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
(Unaudited)
Nine months ended
September 30, September 30,
1996 1995
------------- -------------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income (loss) $ (19,030) $ 1,930
Adjustments to reconcile net income (loss)
to net cash generated by (used in)
operating activities:
Depreciation and amortization 3,154 2,872
Sales under capital leases, net (648) (685)
Changes in certain assets and liabilities:
Accounts receivable 6,918 3,656
Inventories (1,599) (207)
Other assets (829) 676
Accounts payable and accrued expenses 3,751 (1,091)
Deferred revenues (521) (263)
------------- -------------
Net cash generated by (used in) operations (8,804) 6,888
------------- -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Property and equipment purchases (2,014) (670)
Decrease in other assets 898 517
Increase in capitalized software (1,554) (600)
------------- -------------
Net cash used in investing activities (2,670) (753)
------------- -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net proceeds from issuance of convertible
debenture notes 10,000 -
Net proceeds from issuance of common stock 926 1,809
Decrease in debt obligation (286) (618)
Increase in (repayment of) bank debt 1,500 (2,897)
------------- -------------
Net cash generated by (used in) financing
activities 12,140 (1,706)
------------- -------------
Effect of exchange rate changes on cash
and cash equivalents (75) 126
------------- -------------
Net increase in cash and cash equivalents 591 4,555
Cash and cash equivalents at beginning of period 3,722 2,861
------------- -------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 4,313 $ 7,416
------------- -------------
------------- -------------
SUPPLEMENTAL DISCLOSURE OF NONCASH ACTIVITIES
Common stock exchanged for convertible debentures $ 700 $ -
Common stock issued in connection with the
acquisition of all the outstanding shares
of Attest Software, Inc. $ 2,400 $ -
SEE ACCOMPANYING NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.
4
<PAGE>
ZYCAD CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. FINANCIAL STATEMENTS
The accompanying unaudited condensed consolidated financial statements
contain all adjustments of a normal recurring nature and certain one-time
charges that in the opinion of management are necessary to present fairly
the financial position and results of operations of Zycad Corporation (the
Company). Interim results of operations are not necessarily indicative of
the results to be expected for the full year. The Company's interim fiscal
quarter ended on September 30, 1996 and 1995, respectively. The condensed
consolidated financial statements should be read in conjunction with the
consolidated financial statements and accompanying notes for the year ended
December 31, 1995, included in the Company's 1995 Annual Report on Form 10-
K.
2. NET INCOME (LOSS) PER SHARE
Net income per share is computed using the weighted average number of
common shares outstanding during each period including dilutive common
share equivalents (Common Stock options and warrants).
Net loss per share is computed using the weighted average number of common
shares outstanding. Common share equivalents have not been included in the
net loss per share calculation because the effect would be anti-dilutive.
3. INVENTORIES
Inventories consisted of (in thousand's):
September 30, December 31,
1996 1995
Finished goods $ 873 $ 753
Raw materials and work in process 2,514 1,035
-------------- -------------
$ 3,387 $ 1,788
-------------- -------------
-------------- -------------
4. CONVERTIBLE DEBENTURE NOTES
During the second quarter of 1996, the Company completed a private
placement financing agreement with the Palladin Group (Palladin), whereby
the Company issued 6% Convertible Debentures, which can be converted into
the Company's common shares to be registered under Regulation D of the
Securities Act of 1933. Conversion rights may be exercised at various
dates, beginning on August 24, 1996, at discounts that range from 15 to 20
percent below the market price at date of conversion. In addition,
Palladin received warrants to purchase up to 100,000 additional shares of
the Company's stock at $10.00 per share, subject to certain conditions. As
of September 30, 1996, the holders of the rights have converted $700,000 of
convertible debenture notes in exchange for 219,836 shares of the Company's
common stock.
5. PURCHASED TECHNOLOGY
During the second quarter of 1996, the Company issued approximately 387,000
shares of the Company's common stock valued at approximately $2,400,000,
for the acquisition of all the outstanding shares of Attest Software, Inc.,
a software-based fault simulation and automatic test generation (ATG) tools
vendor.
5
<PAGE>
6. SUBSEQUENT EVENTS
The Company had a special meeting of stockholders held on December 5, 1996,
for the purpose of voting on a proposal to increase the number of
authorized shares of common stock from 30,000,000 to 40,000,000 shares.
The additional shares are needed to prevent a potential conversion
deficiency arising from the conversion of the Company's 6% Convertible
Subordinated Debenture due on May 24, 1999, as well as providing for the
future financing needs of the Company's Gatefield Division in 1997 through
a potential rights offering to existing shareholders. See Note 4 of Notes
to Condensed Consolidated Financial Statements. The proxy statements for
this special meeting of stockholders were mailed on or about November 8,
1996.
6
<PAGE>
Item 2: Management's Discussion and Analysis of Financial Condition and Results
of Operations
This Management's Discussion and Analysis of Financial Condition and Results of
Operations contains forward-looking statements that involve risks and
uncertainties. The Company's actual results may differ significantly from the
results discussed in the forward-looking statements. Factors that might cause
such a difference include, but are not limited to, those discussed in the
Company's Form 10-K for the year ended December 31, 1995 under the caption
"Business."
RESULTS OF OPERATIONS
In January 1996 the Company formed a joint venture with the U.K.-based owner of
the DOORS technology to market and distribute the technology in North America.
Accordingly, the results of the joint venture will now be reported on an equity
basis rather than on the operating basis that had been the reporting method in
1995. The 1995 third quarter and 1995 year-to-date results include revenue and
costs attributable to the Company's DOORS- related sales, as summarized below.
Three months ended Nine months ended
($'S IN MILLIONS): September 30, 1995 September 30, 1995
Service Revenue $ 1.1 $ 3.1
Cost of service revenue 0.4 1.1
-------------------- -------------------
Gross profit 0.7 2.0
Sales and marketing expenses 0.5 1.4
-------------------- -------------------
Operating income $ 0.2 $ 0.6
-------------------- -------------------
-------------------- -------------------
For the three month and nine month periods ended September 30, 1996 the
Company's 40% equity share of the joint venture profits was not material.
On June 1, 1996, the Company acquired Attest Software Inc. (Attest). See Note 5
of Notes to Condensed Consolidated Financial Statements. For the three months
ended September 30, 1996, revenues and expenses related to Attest, included in
the Company's results of operations were $0.2 million and $0.1 million
respectively. For the nine months ended September 30, 1996, revenues and
expenses related to Attest, included in the Company's results of operations were
$0.5 million and $0.2 million respectively.
REVENUES
Total revenues for the quarter ended September 30, 1996 were $6.0 million
compared to $13.1 million for the quarter ended September 30, 1995. For the
nine months ended September 30, 1996 and 1995, total revenues were $22.5 million
and $38.3 million, respectively. Product revenues for the quarter ended
September 30, 1996 were $2.3 million compared to $8.0 million for the quarter
ended September 30, 1995 and $11.1 million compared to $22.7 million for the
nine months ended September 30, 1996 and 1995, respectively. The decrease in
product revenues for both the quarter ended September 30, 1996 and the nine
months ended September 30, 1996 was primarily due to decreased shipments of the
Company's accelerator products, and delays in shipments of the next generation,
faster LightSpeed accelerator product family, introduced in late September.
7
<PAGE>
Service revenues for the quarter ended September 30, 1996 were $3.7 million
compared to $5.2 million for the quarter ended September 30, 1995 and $11.4
million compared to $15.6 million for the nine months ended September 30, 1996
and 1995, respectively. This decrease in service revenues is mainly due to the
exclusion of revenue related to the DOORS technology in the Company's total
revenue in 1996 and equalling $1.1 million and $3.1 million for the three months
and nine months ended September 30, 1995, respectively, as well as reduced
maintenance revenues related to older generation accelerator products and price
reductions related to government contracts. See Results of Operations.
GROSS PROFIT
Total gross profit was $0.8 million compared to $8.7 million for the three
months ended September 30, 1996 and 1995, respectively. Total gross profit for
the nine months ended September 30, 1996 and 1995 was $9.9 million and $25.1
million, respectively. Gross profit from product revenues was $(0.8) million
for the three months ended September 30, 1996 compared to $6.3 million for the
same period in 1995. This decrease was primarily due to decreased product
revenues as well as certain one-time expenses of approximately $1.1 million
related to the write-down of inventories. Gross profit from product revenues
was $5.1 million and $17.6 million for the nine months ended September 30, 1996
and 1995 respectively. The decline in gross profit for both the three months
and nine months ended September 30, 1996 is primarily attributed to decreased
revenues and inventory write-downs of approximately $1.1 million. Other factors
contributing to the decrease in gross profit is product mix and higher discounts
offered to customers for older generation products.
Gross profit from service revenues was $1.5 million and $2.3 million for the
three months ended September 30, 1996 and 1995, respectively. For the nine
months ended September 30, 1996 and 1995, gross profit from service revenues was
$4.8 million and $7.5 million, respectively. This decrease is primarily due to
decreased maintenance revenues in 1996 as well as the inclusion of $0.7 million
and $2.0 million in gross profit for the three months and nine months ended
September 30, 1995 related to the amount of gross profit contributed from the
DOORS technology. See Results of Operations.
OPERATING EXPENSES
SALES AND MARKETING
Sales and marketing expenses decreased to $3.5 million for the third quarter of
1996 compared to $4.5 million for the same three month period during 1995.
Sales and marketing expenses for the nine months ended September 30, 1996
decreased to $10.9 million compared to $ 12.5 million for the nine months ended
September 30, 1995. The decrease was mainly due to the inclusion of $0.5
million and $1.4 million DOORS expenses for both the three month period and the
nine month period of 1995, respectively, as well as lower commission expense
related to lower revenue levels in 1996, partially offset by higher marketing
expenses in 1996 related to the introduction of the LightSpeed product.
RESEARCH AND DEVELOPMENT
Research and development expenses increased to $4.3 million for the three months
ended September 30, 1996 compared to $2.7 million during the three months ended
September 30, 1995. Research and development expenses were $12.7 million and
$8.0 million during the nine months ended September 30, 1996 and 1995,
respectively. The increase for both
8
<PAGE>
the three month period and nine month period of 1996 is mainly due to additional
staffing levels and higher levels of engineering project activity associated
with the introduction of both the LightSpeed product and the high-density FPGA
products.
GENERAL AND ADMINISTRATIVE
General and administrative expenses for the three months ended September 30,
1996 and 1995 were $2.7 million and $0.7 million, respectively. The increase in
the third quarter of 1996 was primarily due to $1.0 million of bad debt expense
for potential uncollectible accounts receivable. An additional $0.8 million of
expense in the third quarter related to the Company's decision to restructure
the organization in order to seek profitability and growth. These expenses
include severance and other fringe benefits related to a reduction in force.
For the nine months ended September 30, 1996 and 1995, general and
administrative expenses were $4.5 million and $2.2 million, respectively. The
increase in 1996 is primarily due to bad debt expense and restructuring
expenses in the third quarter of 1996.
OTHER INCOME AND EXPENSES
Interest expense was $0.6 million for the third quarter of 1996 compared to $0.1
million for the third quarter of 1995 and $0.8 million compared to $0.3 million
for the nine months ended September 30, 1996 and 1995, respectively. The
increase in interest expense for both the three months and nine months ended
September 30, 1996 is primarily due to higher borrowings and interest expense
and the amortization of the discount expense related to the convertible
debenture. See Note 4 of Notes to Condensed Consolidated Financial Statements.
FACTORS AFFECTING FUTURE RESULTS
The Company continues to seek improvement in operating results through
introduction of new products, including verification tools and FPGA products.
However, there can be no assurance that the Company will be successful in its
efforts. In the future, the Company's operating results may be impacted by a
number of factors, including cancellation or delays of customer orders,
interruption or delays in the supply of key components, changes in customer base
or product mix, seasonal patterns of capital spending by customers, new product
announcements by the Company or its competitors, pricing pressures and changes
in general economic conditions. Historically, a significant portion of the
Company's shipments have been made in the last month of each quarter. As a
result, a shortfall in revenue compared to expectation may not evidence itself
until late in the quarter. Additionally, the timing of expenditures for research
and development activities and sales and marketing programs, as well as the
timing of orders by major customers, may cause operating results to fluctuate
between quarters and between years.
9
<PAGE>
LIQUIDITY AND CAPITAL RESOURCES
The Company has historically used internally generated funds, public and private
offerings of common stock, sale and leaseback arrangements and bank credit lines
to finance its growth. Cash used in operations was $8.8 million in the first
nine months of 1996 compared to cash generated by operations of $6.9 million in
the first nine months of 1995. This increase in cash used in operations was
primarily due to the net loss and an increase in inventories and other assets,
partially offset by an increase in accounts payable and a decrease in accounts
receivable. Net cash used in investing activities was $2.7 million during the
first nine months of 1996, compared to $0.8 million during the first nine months
of 1996, relating primarily to an increase in capital equipment purchases and
increased levels of capitalized software. Net cash generated by financing
activities was $12.1 million during the first nine months of 1996, compared to
net cash used in financing activities of $1.7 million during the first nine
months of 1995. This increase is primarily due to the convertible debenture
offering in the second quarter of 1996.
As of September 30, 1996 the company had cash and cash equivalents of $4.3
million dollars. Working capital was $(2.5) million compared to $6.7 million as
of December 31, 1995. As of September 30, 1996, the Company was in technical
non-compliance with its bank covenants, but the bank was forebearing and the
bank line was restructured as an asset-based line. The Company is currently in
compliance with this bank line of credit. The Company's operating and product
development activities have required significant cash, therefore, the Company is
currently in discussions with other lenders to expand its ability to use all of
the Company's hard assets as a lending base. For example, the Company
anticipates using foreign receivables, which are approximately 35% of the
Company's accounts receivable, to secure a bank line of credit.
Currently, the Company is working with certain vendors to facilitate extended
trade terms, thus reducing the Company's immediate cash requirements to
established payments and other normal, recurring period expenses. It is
anticipated that minimum working capital will be required to meet sales demands
because levels of inventories of PXP and LightSpeed should meet demands through
the first quarter of 1997.
The Company anticipates that by attaining revenue projections for the fourth
quarter of 1996 and by consummating the new lines of credit that allows for the
use all of assets to expand the working capital borrowing base, the Company
expects to meet short-term liquidity needs. In anticipation of meeting the
Company's 1997 cash requirements, the Company has recently filed a proxy
statement to increase the number of authorized shares to allow for a potential
rights offering during the first quarter of 1997. See Note 6 of Notes to
Condensed Consolidated Financial Statements. Should additional funding be
required, however, there can be no assurance that such funding will be available
on acceptable terms as and when required by the Company.
10
<PAGE>
Item 6: Exhibits and Reports on Form 8-K
(a) Exhibits
27 Article 5 of Regulation S-X, Financial Data Schedules for Zycad
Corporation for the quarter ended September 30, 1996.
(b) Reports on Form 8-K
There were no reports on Form 8-K filed for the quarter ended September 30,
1996.
No other applicable items.
11
<PAGE>
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.
ZYCAD CORPORATION
BY /s/ Stephen A. Flory
- --------------------------------------------------------------------------------
Stephen A. Flory
Chief Financial Officer and Treasurer
March 20, 1997
12
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-START> JAN-01-1996
<PERIOD-END> SEP-30-1996
<CASH> 4313
<SECURITIES> 221
<RECEIVABLES> 5205
<ALLOWANCES> 0
<INVENTORY> 3387
<CURRENT-ASSETS> 14250
<PP&E> 5301
<DEPRECIATION> 0
<TOTAL-ASSETS> 27645
<CURRENT-LIABILITIES> 16780
<BONDS> 0
0
0
<COMMON> 2060
<OTHER-SE> 51684
<TOTAL-LIABILITY-AND-EQUITY> 27645
<SALES> 11105
<TOTAL-REVENUES> 22523
<CGS> 5983
<TOTAL-COSTS> 12649
<OTHER-EXPENSES> 28035
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 797
<INCOME-PRETAX> (19030)
<INCOME-TAX> 0
<INCOME-CONTINUING> (19030)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (19030)
<EPS-PRIMARY> (0.95)
<EPS-DILUTED> (0.95)
</TABLE>
