Delaware |
Commission File: 000-27141 |
77-0463167 | ||
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
Three Months Ended |
Nine Months Ended |
|||||||||||||||
October 31, 2002 |
October 31, 2001 |
October 31, 2002 |
October 31, 2001 |
|||||||||||||
Service revenues |
$ |
10,185 |
|
$ |
5,242 |
|
$ |
27,911 |
|
$ |
12,544 |
| ||||
Technology revenues |
|
2,556 |
|
|
100 |
|
|
18,544 |
|
|
100 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Service and Technology revenues |
|
12,741 |
|
|
5,342 |
|
|
46,455 |
|
|
12,644 |
| ||||
Hardware sales |
|
16,220 |
|
|
|
|
|
31,109 |
|
|
|
| ||||
Rebates, revenue share & other payments to channel * |
|
(3,968 |
) |
|
|
|
|
(4,568 |
) |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net revenues |
|
24,993 |
|
|
5,342 |
|
|
72,996 |
|
|
12,644 |
| ||||
Cost of revenue |
|
5,294 |
|
|
5,218 |
|
|
18,323 |
|
|
15,093 |
| ||||
Cost of hardware sales |
|
15,588 |
|
|
|
|
|
30,599 |
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Gross profit (loss) |
|
4,111 |
|
|
124 |
|
|
24,074 |
|
|
(2,449 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Research and development |
|
4,875 |
|
|
7,510 |
|
|
14,395 |
|
|
21,331 |
| ||||
Sales and marketing |
|
4,333 |
|
|
18,467 |
|
|
44,152 |
|
|
77,168 |
| ||||
General and administrative |
|
3,752 |
|
|
5,326 |
|
|
11,100 |
|
|
14,287 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating loss |
|
(8,849 |
) |
|
(31,179 |
) |
|
(45,573 |
) |
|
(115,235 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Interest and other expense, net |
|
2,520 |
|
|
1,659 |
|
|
2,232 |
|
|
316 |
| ||||
Preferred stock dividend and accretion |
|
|
|
|
658 |
|
|
1,665 |
|
|
2,590 |
| ||||
Provision for taxes |
|
150 |
|
|
1,000 |
|
|
261 |
|
|
1,000 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net loss attributable to common stock |
$ |
(11,519 |
) |
$ |
(34,496 |
) |
$ |
(49,731 |
) |
$ |
(119,141 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net loss per share - basic and diluted |
$ |
(0.23 |
) |
$ |
(0.81 |
) |
$ |
(1.02 |
) |
$ |
(2.82 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Shares used in per share computation |
|
51,041 |
|
|
42,668 |
|
|
48,793 |
|
|
42,183 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other Data |
||||||||||||||||
Net Activations |
|
46,000 |
|
|
51,000 |
|
|
130,000 |
|
|
126,000 |
| ||||
Cumulative Subscribers |
|
510,000 |
|
|
280,000 |
|
|
510,000 |
|
|
280,000 |
|
October 31, 2002 |
January 31, 2002 |
|||||||
ASSETS |
||||||||
Cash, cash equivalents and short-term investments |
$ |
40,593 |
|
$ |
52,327 |
| ||
Restricted cash |
|
|
|
|
51,735 |
| ||
Accounts receivable, net |
|
11,453 |
|
|
2,185 |
| ||
Accounts receivable - related parties |
|
2,654 |
|
|
6,687 |
| ||
Inventories |
|
5,068 |
|
|
|
| ||
Prepaid expenses and other |
|
6,604 |
|
|
6,431 |
| ||
Prepaid expenses and other - related parties |
|
7,447 |
|
|
12,423 |
| ||
Property and equipment, net |
|
13,979 |
|
|
18,146 |
| ||
|
|
|
|
|
| |||
Total assets |
$ |
87,798 |
|
$ |
149,934 |
| ||
|
|
|
|
|
| |||
LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK & STOCKHOLDERS' DEFICIT |
||||||||
Accounts payable and accrued liabilities |
$ |
36,104 |
|
$ |
28,915 |
| ||
Accounts payable and accrued liabilities - related parties |
|
5,663 |
|
|
28,902 |
| ||
Deferred revenue |
|
47,716 |
|
|
36,338 |
| ||
Deferred revenue - related parties |
|
3,560 |
|
|
11,427 |
| ||
Convertible notes payable, long term |
|
9,478 |
|
|
18,315 |
| ||
Convertible notes payable - related parties, long term |
|
4,979 |
|
|
9,426 |
| ||
Redeemable convertible preferred stock |
|
|
|
|
46,555 |
| ||
Total stockholders' deficit |
|
(19,702 |
) |
|
(29,944 |
) | ||
|
|
|
|
|
| |||
Liabilities, redeemable convertible preferred stock & stockholders' deficit |
$ |
87,798 |
|
$ |
149,934 |
| ||
|
|
|
|
|
|
TIVO INC. | ||||||||
Date: November 25, 2002 |
By: |
/s/ David H. Courtney | ||||||
David H. Courtney Chief Financial Officer and Executive Vice President, Worldwide Operations and Administration (Principal Financial and
Accounting Officer) |