Attached files

file filename
8-K/A - FORM 8-K/A - GSI COMMERCE INCc02013e8vkza.htm
EX-99.2 - EXHIBIT 99.2 - GSI COMMERCE INCc02013exv99w2.htm
EX-99.4 - EXHIBIT 99.4 - GSI COMMERCE INCc02013exv99w4.htm
EX-23.1 - EXHIBIT 23.1 - GSI COMMERCE INCc02013exv23w1.htm
Exhibit 99.3
MBS INSIGHT, INC.
Financial Statements
March 31, 2010

 

 


 

MBS INSIGHT, INC.
Condensed Balance Sheets
March 31, 2010 and December 27, 2009
                 
    March 31,     December 27,  
Assets   2010     2009  
    (Unaudited)  
Current assets:
               
Cash and cash equivalents
  $ 1,399       2,257  
Accounts receivable, net
    2,102,785       2,359,067  
Prepaid expenses
    620,528       526,933  
 
           
 Total current assets
    2,724,712       2,888,257  
 
               
Other assets
    76,972       105,800  
 
               
Property, plant, and equipment, net
    2,894,309       3,079,426  
 
               
Goodwill
    6,583,324       6,583,324  
 
           
 
               
Total assets
  $ 12,279,317       12,656,807  
 
           
                 
Liabilities and Stockholder’s Equity   2010     2009  
 
               
Current liabilities:
               
Borrowings from parent
  $ 2,367,716       2,391,743  
Accounts payable
    200,188       532,357  
Accrued payroll
    296,677       327,827  
Accrued expenses
    565,574       888,651  
Deposits
    8,645       9,430  
Deferred income taxes
    60,048       60,048  
Income taxes payable
    139,982        
 
           
Total current liabilities
    3,638,830       4,210,056  
 
               
Long-term liability:
               
Deferred income taxes
    940,190       940,190  
 
               
Stockholder’s equity:
               
Common stock, $1.00 par value. Authorized 10,000 shares; issued and outstanding 1,000 shares
    1,000       1,000  
Additional paid-in capital
    3,181,180       3,181,180  
Retained earnings
    4,518,117       4,324,381  
 
           
Total stockholder’s equity
    7,700,297       7,506,561  
 
           
 
               
Total liabilities and stockholder’s equity
  $ 12,279,317       12,656,807  
 
           
See accompanying notes to condensed financial statements.

 

2


 

MBS INSIGHT, INC.

Condensed Statements of Earnings

Fiscal periods ended March 31, 2010 and March 31, 2009
                 
    Fiscal period ended  
    March 31,     March 31,  
    2010     2009  
    (Unaudited)  
 
               
Operating revenue
  $ 4,280,850       4,140,812  
 
               
Operating expenses:
               
Cost of materials
    211,143       300,093  
Labor costs
    3,021,820       2,626,956  
Depreciation
    98,425       111,000  
Amortization
    10,870        
Other
    579,426       589,036  
 
           
Total operating expenses
    3,921,684       3,627,085  
 
           
 
               
Operating income
    359,166       513,727  
 
               
Other expense:
               
Interest expense to parent
    (25,448 )     (48,194 )
 
           
 
               
Earnings before income taxes
    333,718       465,533  
 
               
Income tax expense
    139,982       193,222  
 
           
 
               
Net earnings
  $ 193,736       272,311  
 
           
See accompanying notes to condensed financial statements.

 

3


 

MBS INSIGHT, INC.
Condensed Statements of Cash Flows
Fiscal periods ended March 31, 2010 and March 31, 2009
                 
    Fiscal period ended  
    March 31,     March 31,  
    2010     2009  
    (Unaudited  
Cash flows from operating activities:
               
Net earnings
  $ 193,736       272,311  
Adjustments to reconcile net earnings to net cash provided by operating activities:
               
Depreciation and amortization
    109,295       111,000  
Changes in assets and liabilities
               
(Increase) decrease in:
               
Accounts receivable
    256,282       169,267  
Prepaid expenses and other
    11,055       (4,163 )
Increase (decrease) in:
               
Accounts payable
    (332,169 )     96,987  
Accrued expenses
    (354,227 )     21,479  
Deposits
    (785 )     (2,721 )
Income taxes payable
    139,982       193,222  
 
           
 
               
Net cash provided by operating activities
    23,169       857,382  
 
           
 
               
Cash flows from investing activities:
               
Additions to property, plant, and equipment
          (358,599 )
 
           
 
               
Net cash used in investing activities
          (358,599 )
 
           
 
               
Cash flows from financing activities:
               
Net repayment of borrowings from parent
    (24,027 )     (499,255 )
 
           
 
               
Net cash used in financing activities
    (24,027 )     (499,255 )
 
           
 
               
Net decrease in cash and cash equivalents
    (858 )     (472 )
 
               
Cash and cash equivalents at beginning of year
    2,257       4,562  
 
           
 
               
Cash and cash equivalents at end of period
  $ 1,399       4,090  
 
           
 
               
Supplemental disclosure of cash flow information- cash paid during the period for:
               
Interest
  $ 25,448       48,194  
See accompanying notes to condensed financial statements.

 

4


 

MBS Insight Inc.
Notes to Condensed Financial Statements March 31, 2010
(1) Description of Business
Organization and Nature of Business
MBS Insight, Inc. (the Company) is a wholly owned subsidiary of World Marketing, Inc. (Parent), which is a wholly owned subsidiary of the Omaha World-Herald Company (OWHC). The Company provides a variety of services, including database management and direct marketing activities. The Company’s primary operations are located in Central Islip, New York.
(2) Basis of Presentation
Accounting Period
The Company has adopted a 52 – 53 week fiscal year ending the last Sunday in December. The results of operations for the fiscal period ending March 31, 2010 reflect the period December 28, 2009 to March 31, 2010. The results of operations for the fiscal period ending March 31, 2009 reflect the period from December 29, 2008 to March 31, 2009.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates. The current economic environment has increased the degree of uncertainty inherent in those estimates and assumptions.
(3) Goodwill
Goodwill at March 31, 2010 is $6,583,324. The carrying value of goodwill is reviewed for impairment at least annually. The Company must make various estimates and assumptions in determining fair value. Changes in these estimates or related assumptions could result in the recording of an impairment charge.
(4) Borrowings from Parent
The Company has an intercompany revolving note held by the Parent. Any outstanding borrowings are recorded on the balance sheet of the Company. The note has a maximum principal amount of $6,000,000 and is due April, 2011. At March 31, 2010, the Company had $2,367,716 borrowed against the note. The note has a variable interest rate, and at March 31, 2010, the rate was 4.25%.
(5) Major Customers
Through the period ending March 31, 2010, two customers accounted for approximately $1,346,000 or 31% of revenue. These customers accounted for approximately $748,000 or 34% of outstanding receivables at March 31, 2010. Through the period ending March 31, 2009, the same two customers accounted for approximately $1,245,000 or 30% of revenue.
(6) Related Party Transactions
The Company was involved in transactions with related parties for the periods ended March 31, 2010 and March 31, 2009 as follows:
                 
    2010     2009  
Management fee expense
  $ 5,979       6,252  
Interest expense
    25,448       48,194  
The Company has borrowings from Parent for $2,367,716. See note 4 for additional information.
(7) Subsequent Events
On April 30, 2010, e-Dialog, a wholly owned subsidiary of GSI Commerce, Inc., acquired 100% of the issued and outstanding stock of the Company for approximately $22.5 million.

 

5