UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| |
|
|
| þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 |
For the quarterly period ended December 31, 2006
or
| |
|
|
| o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File
Number 000-28052
EN POINTE TECHNOLOGIES,
INC.
(Exact name of registrant as specified
in its charter)
| |
|
|
| Delaware |
|
75-2467002 |
| (State or other jurisdiction of |
|
(I.R.S. Employer Identification No.) |
| incorporation or organization): |
|
|
| |
|
|
| 2381 Rosecrans Avenue, Suite 325 |
|
|
| El Segundo, California |
|
90245 |
| (Address of principal executive offices)
|
|
(Zip Code) |
(310) 725-5200
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and
former fiscal year, if changed since last year)
Indicate by check mark
whether the 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 þ
NO o
Indicate by check mark
whether the Registrant is a large accelerated filer, an accelerated filer,
or a non-accelerated filer. See definition of “accelerated filer and large
accelerated filer” in Rule 12b-2 of the Exchange Act.
Large accelerated filer o
Accelerated filer o
Non-accelerated filer þ
Indicate by check mark
whether the Registrant is a shell company (as defined in Rule 12b-2 of
the Exchange Act). Yes o No þ
As of February 14,
2007, 7,149,068 shares of common stock of the Registrant were issued and outstanding.
INDEX
En
Pointe Technologies, Inc.
| |
|
|
|
|
| PART I FINANCIAL
INFORMATION |
|
|
|
|
| |
|
|
|
|
| Item 1.
Financial Statements |
|
|
|
|
| |
|
|
|
|
| |
|
|
3 |
|
| |
|
|
|
|
| |
|
|
4 |
|
| |
|
|
|
|
| |
|
|
5 |
|
| |
|
|
|
|
| |
|
|
6 |
|
| |
|
|
|
|
| |
|
|
16 |
|
| |
|
|
|
|
| |
|
|
23 |
|
| |
|
|
|
|
| |
|
|
23 |
|
| |
|
|
|
|
| |
|
|
24 |
|
| |
|
|
|
|
| |
|
|
24 |
|
| |
|
|
|
|
| |
|
|
25 |
|
| |
|
|
|
|
| |
|
|
25 |
|
| |
|
|
|
|
| Items 1A and
2 through 5 of Part II have been omitted because they are not applicable
with respect to the current reporting period. |
|
|
|
|
| EXHIBIT
31.1 |
| EXHIBIT
31.2 |
| EXHIBIT
32.1 |
Page 2
En Pointe
Technologies, Inc.
Condensed Consolidated Balance
Sheets
Unaudited
(In Thousands Except Share and
Per Share Amounts)
| |
|
|
|
|
|
|
|
|
| |
|
December 31, |
|
|
September 30, |
|
| |
|
2006 |
|
|
2006 |
|
ASSETS:
|
| Current assets: |
|
|
|
|
|
|
|
|
| Cash |
|
$ |
11,032 |
|
|
$ |
10,240 |
|
| Restricted cash |
|
|
74 |
|
|
|
74 |
|
| Short term cash
investment |
|
|
551 |
|
|
|
— |
|
| Accounts receivable,
net |
|
|
50,603 |
|
|
|
46,417 |
|
| Inventories,
net |
|
|
5,309 |
|
|
|
4,201 |
|
| Prepaid expenses
and other current assets |
|
|
840 |
|
|
|
1,067 |
|
| |
|
|
|
|
|
|
| Total current
assets |
|
|
68,409 |
|
|
|
61,999 |
|
| |
|
|
|
|
|
|
|
|
| Property and
equipment, net of accumulated depreciation and amortization |
|
|
3,977 |
|
|
|
2,765 |
|
| |
|
|
|
|
|
|
|
|
| Other assets |
|
|
2,524 |
|
|
|
1,474 |
|
| |
|
|
|
|
|
|
| Total assets |
|
$ |
74,910 |
|
|
$ |
66,238 |
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY:
|
| Current liabilities: |
|
|
|
|
|
|
|
|
| Accounts payable,
trade |
|
$ |
27,459 |
|
|
$ |
19,105 |
|
| Borrowings under
line of credit |
|
|
13,164 |
|
|
|
15,673 |
|
| Accrued liabilities |
|
|
5,157 |
|
|
|
5,796 |
|
| Accrued taxes
and other liabilities |
|
|
7,245 |
|
|
|
4,928 |
|
| |
|
|
|
|
|
|
| Total current
liabilities |
|
|
53,025 |
|
|
|
45,502 |
|
| Long term liabilities |
|
|
424 |
|
|
|
238 |
|
| |
|
|
|
|
|
|
| Total liabilities |
|
|
53,449 |
|
|
|
45,740 |
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Minority interest |
|
|
1,914 |
|
|
|
1,487 |
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Stockholders’
equity: |
|
|
|
|
|
|
|
|
| Preferred stock,
$.001 par value: |
|
|
|
|
|
|
|
|
| Shares authorized—5,000,000
No shares issued or outstanding |
|
|
— |
|
|
|
— |
|
| Common stock,
$.001 par value: |
|
|
|
|
|
|
|
|
| Shares authorized—15,000,000;
with 7,149,068 and 6,976,366 shares issued |
|
|
7 |
|
|
|
7 |
|
| Additional paid-in
capital |
|
|
42,044 |
|
|
|
41,767 |
|
| Treasury stock |
|
|
(1 |
) |
|
|
(1 |
) |
| Accumulated
deficit |
|
|
(22,503 |
) |
|
|
(22,762 |
) |
| |
|
|
|
|
|
|
| Total stockholders’
equity |
|
|
19,547 |
|
|
|
19,011 |
|
| |
|
|
|
|
|
|
| Total liabilities
and stockholders’ equity |
|
$ |
74,910 |
|
|
$ |
66,238 |
|
| |
|
|
|
|
|
|
See Notes to Condensed
Consolidated Financial Statements.
Page 3
En Pointe Technologies,
Inc.
Condensed Consolidated
Statements of Operations
and Comprehensive Income
(Unaudited)
(in thousands, except per share data)
| |
|
|
|
|
|
|
|
|
| |
|
Three months ended |
|
| |
|
December 31, |
|
| |
|
2006 |
|
|
2005 |
|
| Net sales: |
|
|
|
|
|
|
|
|
| Product |
|
$ |
62,962 |
|
|
$ |
67,257 |
|
| Service |
|
|
12,658 |
|
|
|
11,431 |
|
| |
|
|
|
|
|
|
| Total net sales |
|
|
75,620 |
|
|
|
78,688 |
|
| |
|
|
|
|
|
|
| Cost of sales: |
|
|
|
|
|
|
|
|
| Product |
|
|
57,697 |
|
|
|
63,202 |
|
| Service |
|
|
8,050 |
|
|
|
7,966 |
|
| |
|
|
|
|
|
|
| Total cost of
sales |
|
|
65,747 |
|
|
|
71,168 |
|
| |
|
|
|
|
|
|
| Gross profit: |
|
|
|
|
|
|
|
|
| Product |
|
|
5,265 |
|
|
|
4,055 |
|
| Service |
|
|
4,608 |
|
|
|
3,465 |
|
| |
|
|
|
|
|
|
| Total gross
profit |
|
|
9,873 |
|
|
|
7,520 |
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Selling and
marketing expenses |
|
|
6,551 |
|
|
|
6,074 |
|
| General and
administrative expenses |
|
|
3,058 |
|
|
|
2,518 |
|
| |
|
|
|
|
|
|
| Operating income
(loss) |
|
|
264 |
|
|
|
(1,072 |
) |
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Interest (income) expense,
net |
|
|
(39 |
) |
|
|
(6 |
) |
| Other income,
net |
|
|
(16 |
) |
|
|
(16 |
) |
| |
|
|
|
|
|
|
| Income (loss) before
income taxes and minority interest |
|
|
319 |
|
|
|
(1,050 |
) |
| Provision for
income taxes |
|
|
22 |
|
|
|
— |
|
| |
|
|
|
|
|
|
| Income (loss) before
minority interest |
|
|
297 |
|
|
|
(1,050 |
) |
| Minority interest |
|
|
(25 |
) |
|
|
53 |
|
| |
|
|
|
|
|
|
| Net income (loss) |
|
|
272 |
|
|
|
(997 |
) |
| Other comprehensive
loss, net of tax |
|
|
|
|
|
|
|
|
| Foreign currency
translation adjustment |
|
|
(13 |
) |
|
|
— |
|
| |
|
|
|
|
|
|
| Comprehensive
income (loss) |
|
$ |
259 |
|
|
$ |
(997 |
) |
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Net income (loss) per
share: |
|
|
|
|
|
|
|
|
| Basic |
|
$ |
0.04 |
|
|
$ |
(0.14 |
) |
| |
|
|
|
|
|
|
| Diluted |
|
$ |
0.04 |
|
|
$ |
(0.14 |
) |
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Weighted average
shares outstanding: |
|
|
|
|
|
|
|
|
| Basic |
|
|
7,124 |
|
|
|
6,976 |
|
| |
|
|
|
|
|
|
| Diluted |
|
|
7,372 |
|
|
|
7,153 |
|
| |
|
|
|
|
|
|
See Notes to Condensed
Consolidated Financial Statements.
Page 4
En Pointe Technologies,
Inc.
Condensed Consolidated
Statements of Cash Flows
(Unaudited)
(in thousands)
| |
|
|
|
|
|
|
|
|
| |
|
Three months ended |
|
| |
|
December 31, |
|
| |
|
2006 |
|
|
2005 |
|
| Cash flows from
operating activities: |
|
|
|
|
|
|
|
|
| Net income (loss) |
|
$ |
272 |
|
|
$ |
(997 |
) |
| Adjustments
to reconcile net income to net cash used by operations: |
|
|
|
|
|
|
|
|
| Depreciation
and amortization |
|
|
542 |
|
|
|
323 |
|
| Amortization
of deferred gain on sale-leaseback |
|
|
|
|
|
|
|
|
| Allowances for
doubtful accounts, returns, and inventory |
|
|
83 |
|
|
|
120 |
|
| Minority interest
in income (loss) of affiliates |
|
|
25 |
|
|
|
(53 |
) |
| Net change in
operating assets and liabilities |
|
|
4,991 |
|
|
|
3,721 |
|
| |
|
|
|
|
|
|
| Net cash provided
by operating activities |
|
|
5,913 |
|
|
|
3,114 |
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Cash flows from
investing activities: |
|
|
|
|
|
|
|
|
| Acquisition
of business |
|
|
(1,302 |
) |
|
|
— |
|
| Short-term cash
investment |
|
|
(551 |
) |
|
|
— |
|
| Purchase of
property and equipment |
|
|
(783 |
) |
|
|
(191 |
) |
| |
|
|
|
|
|
|
| Net cash used
by investing activities |
|
|
(2,636 |
) |
|
|
(191 |
) |
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Cash flows from
financing activities: |
|
|
|
|
|
|
|
|
| Net repayments
under line of credit |
|
|
(2,509 |
) |
|
|
(2,007 |
) |
| Proceeds from
convertible bond issued by affiliate |
|
|
— |
|
|
|
50 |
|
| Stock offering
by affiliate |
|
|
100 |
|
|
|
— |
|
| Proceeds from
exercise of employee stock options |
|
|
37 |
|
|
|
8 |
|
| Payment on long
term liabilities |
|
|
(113 |
) |
|
|
(84 |
) |
| |
|
|
|
|
|
|
| Net cash used
by financing activities |
|
|
(2,485 |
) |
|
|
(2,033 |
) |
| |
|
|
|
|
|
|
| Increase in
cash |
|
$ |
792 |
|
|
$ |
890 |
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Supplemental
disclosures of cash flow information: |
|
|
|
|
|
|
|
|
| Interest paid |
|
$ |
53 |
|
|
$ |
23 |
|
| |
|
|
|
|
|
|
| Income taxes
paid |
|
$ |
23 |
|
|
$ |
31 |
|
| |
|
|
|
|
|
|
| Capitalized
leases |
|
$ |
134 |
|
|
$ |
— |
|
| |
|
|
|
|
|
|
| Stock issued
for acquisition of business |
|
$ |
240 |
|
|
$ |
— |
|
| |
|
|
|
|
|
|
See Notes to Condensed
Consolidated Financial Statements.
Page 5
En Pointe Technologies,
Inc.
Notes to Condensed
Consolidated Financial Statements
(Unaudited)
Note 1 — Basis
of Presentation and General Information
In the opinion of management, the unaudited
condensed consolidated balance sheet of En Pointe Technologies, Inc., including
(i) its wholly-owned subsidiaries En Pointe Technologies Sales, Inc.,
En Pointe Gov, Inc., En Pointe Technologies Canada, Inc., and The Xyphen Corporation,
(ii) effective October 1, 2006, its majority-owned subsidiaries Ovex
Technologies (Private) Limited and Ovex Pakistan (Private) Limited, En Pointe
Technologies India Pvt. Ltd., and (iii) effective October 2003, its minority-owned
Premier BPO, Inc. (a Variable Interest Entity, see Note 8) (collectively,
the “Company” or “En Pointe”), at December 31, 2006, and the unaudited
condensed consolidated statements of operations and unaudited condensed consolidated
statements of cash flows for the interim periods ended December 31, 2006
and 2005, respectively, include all adjustments (consisting only of normal
recurring adjustments) necessary to fairly state these financial statements
in accordance with the rules and regulations of the United States Securities
and Exchange Commission (“SEC”) for interim financial reporting.
Certain information and footnote disclosures
normally included in financial statements prepared in accordance with accounting
principles generally accepted in the United States of America have been condensed
or omitted pursuant to the rules and regulations of the SEC. The year-end
balance sheet data were derived from audited financial statements, but do
not include disclosures required by generally accepted accounting principles.
Operating results for the three months ended December 31, 2006 are not
necessarily indicative of the results that may be expected for the year ending
September 30, 2007. It is suggested that these condensed financial statements
be read in conjunction with the Company’s most recent Form 10-K for the fiscal
year ended September 30, 2006.
The preparation of financial statements
in conformity with generally accepted accounting principles requires management
to make certain estimates and assumptions that affect the reported amount
of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts of revenues
and expenses during the reported period. On an on-going basis, management
evaluates its estimates and judgments, including those related to customer
bad debts, product returns, vendor returns, rebate reserves, inventories,
other contingencies and litigation. Management bases its estimates and judgments
on historical experience and on various other factors that are believed to
be reasonable under the circumstances, the results of which form the basis
for making judgments about the carrying values of assets and liabilities that
are not readily apparent from other sources. Actual results may differ from
these estimates under different assumptions or conditions.
Page 6
Note 2 – Accounting
for Stock-Based Compensation
In December 2004, the Financial
Accounting Standards Board (“FASB”) issued Statement Financial Accounting
Standard (“SFAS”) No. 123 (R), “Share-Based Payment”. SFAS No. 123
(R) requires all share-based payments to employees, including grants
of employee stock options, to be recognized as compensation expense in the
consolidated financial statements based on their fair values. That expense
is then recognized over the period during which an employee is required to
provide services in exchange for the award, known as the requisite service
period (usually the vesting period). The Company adopted SFAS No. 123
(R) effective beginning October 1, 2005 using the Modified Prospective
Application Method. Under this method, SFAS No. 123 (R) applies
to new awards and to awards modified, repurchased or cancelled after the effective
date. There have been no new share based awards since the Company adopted
SFAS No. 123(R) and thus there has been no financial impact from its
adoption. Additionally, the Company’s sole equity incentive plan, the 1996
stock option plan, terminated by its terms in March 2006 so no further
awards can be made thereunder. The Company has not adopted any new equity
incentive plans.
Note 3 – Computation
of Earnings Per Share
The following table sets forth the computation
of basic and diluted net income per share (in thousands, except for per share
amounts):
| |
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
| |
|
December 31, |
|
| |
|
2006 |
|
|
2005 |
|
| Net income (loss) |
|
$ |
272 |
|
|
$ |
(997 |
) |
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Weighted average
shares outstanding |
|
|
7,124 |
|
|
|
6,976 |
|
| Effect of dilutive
securities: |
|
|
|
|
|
|
|
|
| Dilutive potential
of options |
|
|
248 |
|
|
|
177 |
|
| |
|
|
|
|
|
|
| Weighted average
shares and share equivalents outstanding |
|
|
7,372 |
|
|
|
7,153 |
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Basic income
(loss) per share |
|
$ |
0.04 |
|
|
$ |
(0.14 |
) |
| |
|
|
|
|
|
|
| Diluted income
(loss) per share |
|
$ |
0.04 |
|
|
$ |
(0.14 |
) |
| |
|
|
|
|
|
|
Note 4 – Recent
Accounting Pronouncements
In September 2006, the SEC released
Staff Accounting Bulletin No. 108, “Considering the Effects of Prior
Year Misstatements when Quantifying Misstatements in Current Year Financial
Statements” (SAB 108). SAB 108 provides interpretive guidance on the SEC’s
views regarding the process of quantifying materiality of financial statement
misstatements. SAB 108 is effective for fiscal years ending after November 15,
2006. The Company does not anticipate that the adoption of this accounting
pronouncement will have a material effect on its consolidated financial statements.
In September 2006, the FASB issued
FAS 157, “Fair Value Measurements.” This standard defines fair value, establishes
a framework for measuring fair value in generally accepted accounting principles,
and expands disclosures about fair value measurements. This statement is effective
for financial statements issued for fiscal years beginning after November 15,
2007. The Company does not anticipate that the adoption of this accounting
pronouncement will have a material effect on its consolidated financial statements.
Page 7
In July 2006, the FASB issued Interpretation
No. 48, “Accounting for Uncertainty in Income Taxes” (FIN No. 48).
This interpretation requires recognition and measurement of uncertain income
tax positions using a “more-likely-than-not” approach. The provisions of FIN
No. 48 are effective for fiscal years beginning after December 15,
2006. The Company does not anticipate that the adoption of this accounting
pronouncement will have a material effect on its consolidated financial statements.
In March 2006, the FASB issued FAS
156, “Accounting for Servicing of Financial Assets — an Amendment of FASB
Statement No. 140.” This standard clarifies when to separately account
for servicing rights, requires servicing rights to be separately recognized
initially at fair value, and provides the option of subsequently accounting
for servicing rights at either fair value or under the amortization method.
The standard is effective for fiscal years beginning after September 15, 2006
but can be adopted early as long as financial statements for the fiscal year
in which early adoption is elected, including interim statements, have not
yet been issued. The Company adopted this accounting pronouncement effective
October 1, 2006 and the adoption has not had a material effect on its
consolidated financial statements.
In February 2006, the FASB issued
FAS 155, “Accounting for Certain Hybrid Financial Instruments — an amendment
of FASB Statements No. 133 and 140.” This statement permits fair value
remeasurement for any hybrid financial instrument that contains an embedded
derivative that would otherwise have to be accounted for separately. The new
statement also requires companies to identify interests in securitized financial
assets that are freestanding derivatives or contain embedded derivatives that
would have to be accounted for separately, clarifies which interest-and principal-only
strips are subject to Statement No. 133, and amends Statement No. 140
to revise the conditions of a qualifying special purpose entity due to the
new requirement to identify whether interests in securitized financial assets
are freestanding derivatives or contain embedded derivates. This statement
is effective for all financial instruments acquired or issued after the beginning
of an entity’s first fiscal year that begins after September 15, 2006.
The Company adopted this accounting pronouncement effective October 1,
2006 and the adoption has not had a material effect on its consolidated financial
statements.
Note 5 – Acquisition
of Business
On September 19, 2006, the Company
entered into a share purchase agreement with Omar Saeed and Arif Saeed (the
“Saeeds”), effective October 1, 2006, to acquire 70% of the capital stock
of two privately owned Pakistani companies, Ovex Technologies (Private) Limited
(“OvexUS”) and Ovex Pakistan (Private) Limited (“OvexDomestic). Both companies
are engaged in providing business process outsourcing (“BPO”) services and
were wholly-owned by the Saeeds. Under the terms of the agreement, the Company
paid the Saeeds a total of $1,680,000 in exchange for 70% of the capital stock
of each of the two companies. The form of the consideration paid consisted
of $240,000 in cash, $240,000 in unregistered shares of Company common stock,
and a promissory note in the principal amount of $1,200,000, which promissory
note was repaid in full in November 2006. Additionally, pursuant to the
terms of the agreement, the boards of directors of OvexUS and OvexDomestic
were each be reconfigured to consist of three members; one designated by the
Company, one designated by the Saeeds and one designated mutually by the two
designees.
Page 8
The Company allocated the $1,680,000
purchase price to the tangible and intangible assets acquired, based on their
estimated fair values. The excess purchase price over those fair values was
recorded as goodwill. The fair value assigned to the intangible assets acquired
was based on valuations estimated by management with the assistance of an
independent appraisal firm. In accordance with SFAS No. 142, “Goodwill
and Other Intangible Assets”, goodwill and purchased intangibles with indefinite
lives are not amortized but will be reviewed periodically for impairment.
Of the purchase price, approximately $98,000 was allocated to amortizable
(over five years using sum of the year’s digits method) customer relationships
and approximately $420,000 was allocated to amortizable (over five years on
a straight-line basis) non-competition agreements. The allocation of the purchase
price (in thousands) was as follows:
| |
|
|
|
|
| Tangible assets
acquired |
|
$ |
704 |
|
| Excess purchase
price over net assets acquired |
|
|
976 |
|
| |
|
|
|
| Purchase price |
|
$ |
1,680 |
|
| |
|
|
|
| |
|
|
|
|
| Intangible assets: |
|
|
|
|
| Goodwill |
|
|
458 |
|
| Covenant not
to compete |
|
|
420 |
|
| Customer relationships |
|
|
98 |
|
| |
|
|
|
| Total intangibles |
|
$ |
976 |
|
| |
|
|
|
OvexUS and the Saeeds have had and continue
to have certain ongoing relationships with the Company. Since 2003, OvexUS
has provided the Company with BPO services for the Company’s selling and marketing
operations. During the quarter ended June 30, 2006, OvexUS also assumed
the responsibilities for the Company’s accounting and finance outsourcing
that was previously done by KPMG Taseer Hadi & Co, a Pakistani member
firm of KPMG.
OvexUS also has an ongoing relationship
with Premier BPO, Inc. (formerly known as En Pointe Global Services, Inc.,“PBPO”),
who promotes and sells BPO services to U.S. businesses, by virtue of having
been the principal provider of BPO services to their U.S. customers. The Company
owns 30% of the outstanding shares of PBPO’s common stock, 50% of the outstanding
shares of PBPO’s Series A non-voting convertible preferred stock, has
a representative on PBPO’s board of directors and consolidates PBPO in its
financial reports as a variable interest entity. In addition to the business
relationship that Ovex has with PBPO, the Saeeds collectively own 16% of the
outstanding shares of common stock of PBPO, as well as 50% of the outstanding
shares of Series A non-voting convertible preferred stock of PBPO and
have a representative on its board of directors.
On January 18, 2006, pursuant to
an Asset Purchase Agreement with Software Medium, Inc., a Texas corporation
(“SMI”), and Veridyn, LLC, a Texas limited liability company and a wholly-owned
subsidiary of SMI (“Veridyn,” and collectively with SMI, the “Sellers”), the
Company acquired certain depreciable and intangible assets and assumed certain
liabilities, including a short-term lease commitment for office facilities.
On closing, $550,000 in cash was paid to the Sellers. Two of Sellers’ officers
entered into employment agreements with the Company. One of the officers was
guaranteed a $250,000 bonus that will be payable over two years, subject to
continued employment and is considered part of the purchase price. The other
Sellers’ officer’s employment agreement contains a performance-based bonus
provision that is based on the percentage of Earnings before Interest, Taxes,
Depreciation and Amortization (“EBITDA”) on sales of security services. The
bonus is payable over three years
Page 9
on a quarterly basis,
subject to continued employment, and approximates 25% of such EBITDA per year,
subject to a maximum annual aggregate bonus payment of $400,000. Additional
fees payable and estimated to be payable for professional services directly
related to the acquisition total $175,000.
The Company allocated the $975,000 purchase
price to the tangible and intangible assets acquired, based on their estimated
fair values. The excess purchase price over those fair values was recorded
as goodwill. The fair value assigned to the intangible assets acquired was
based on valuations estimated by management with the assistance of an independent
appraisal firm. In accordance with SFAS No. 142, “Goodwill and Other
Intangible Assets”, goodwill and purchased intangibles with indefinite lives
are not amortized but will be reviewed periodically for impairment. Of the
purchase price, approximately $154,000 was allocated to amortizable (over
five years using sum of the year’s digits method) customer relationships and
approximately $460,000 was allocated to amortizable (over three years on a
straight-line basis) non-competition agreements. The allocation of the purchase
price (in thousands) was as follows:
| |
|
|
|
|
| Depreciable
assets acquired |
|
$ |
57 |
|
| Excess purchase
price over net assets acquired |
|
|
918 |
|
| |
|
|
|
| Purchase price |
|
$ |
975 |
|
| |
|
|
|
| |
|
|
|
|
| Intangible assets: |
|
|
|
|
| Customer relationships |
|
|
154 |
|
| Goodwill |
|
|
304 |
|
| Covenant not
to compete |
|
|
460 |
|
| |
|
|
|
| Total intangibles |
|
$ |
918 |
|
| |
|
|
|
The following unaudited pro forma consolidated
financial information reflects the results of operations for the three months
ended December 31, 2005 as if the acquisition of Ovex and SMI had occurred
on October 1, 2005 (in thousands, except per share amounts). The pro
forma for the three months ended December 31, 2006 is not presented since
both acquisitions were fully integrated during the first quarter of fiscal
2007.
| |
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
| |
|
December 31, 2005 |
|
| |
|
Pro Forma |
|
|
As Reported |
|
| Net sales |
|
$ |
80,911 |
|
|
$ |
78,688 |
|
| Net loss |
|
$ |
(807 |
) |
|
$ |
(997 |
) |
| Net loss per
share: |
|
|
|
|
|
|
|
|
| Basic |
|
$ |
(0.11 |
) |
|
$ |
(0.14 |
) |
| |
|
|
|
|
|
|
| Diluted |
|
$ |
(0.11 |
) |
|
$ |
(0.14 |
) |
| |
|
|
|
|
|
|
| Weighted average
shares outstanding: |
|
|
|
|
|
|
|
|
| Basic |
|
|
7,074 |
|
|
|
6,976 |
|
| |
|
|
|
|
|
|
| Diluted |
|
|
7,251 |
|
|
|
7,153 |
|
| |
|
|
|
|
|
|
Page 10
Note 6 – Goodwill
and Other Intangibles
At December 31, 2006, intangibles
consisting of goodwill, customer relationships and covenants not to compete
consisted of the following (in thousands):
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Cost |
|
| |
|
|
|
|
|
Customer |
|
|
Covenant |
|
| |
|
Goodwill |
|
|
Relationships |
|
|
Not to Compete |
|
| 10/11/02 Tabin
acquisition |
|
$ |
230 |
|
|
$ |
470 |
|
|
$ |
— |
|
| 10/01/04 Viablelinks
acquisition |
|
|
88 |
|
|
|
200 |
|
|