Attached files

file filename
8-K/A - AMENDMENT NO. 2 TO FORM 8-K - Identiv, Inc.d8ka.htm
EX-99.5 - AUDITED FINANCIAL STATEMENTS AND NOTES OF TAGSTAR SYSTEMS GMBH - Identiv, Inc.dex995.htm
EX-99.4 - AUDITED FINANCIAL STATEMENTS AND NOTES OF MULTICARD GMBH - Identiv, Inc.dex994.htm
EX-23.1 - CONSENT OF INDEPENDENT AUDITORS - Identiv, Inc.dex231.htm
EX-99.2 - AUDITED CONSOLIDATED FINANCIAL STATEMENTS AND NOTES OF BLUEHILL ID AG - Identiv, Inc.dex992.htm

EXHIBIT 99.3

INDEX TO AUDITED FINANCIAL STATEMENTS OF MULTICARD AG

WALLISELLEN, SWITZERLAND

 

     Page

Independent Auditor’s Opinion

   2

Audited Balance Sheet as of June 30, 2008

   3

Audited Income Statement for the six months ended June 30, 2008

   4

Notes to Audited Financial Statements

   5


Report of the independent auditor on the financial statements

We have audited the accompanying balance sheet of Multicard AG as of June 30, 2008, and the related statement of income for the period from January 1, 2008 to June 30, 2008. These financial statements are the responsibility of the Company’s Board and management. Our responsibility is to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Company’s internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Multicard AG at June 30, 2008 and the results of its operations for the six-month-period then ended, in conformity with accounting principles generally accepted in Switzerland, which differ in certain respects from accounting principles generally accepted in the United States (see note 8 to the financial statements).

Ernst & Young Ltd

 

/s/ Louis Siegrist

     

/s/ Pramit Mehta

Louis Siegrist       Pramit Mehta
Swiss Certified Accountant       Certified Public Accountant

August 6, 2010

 

2


MULTICARD AG, WALLISELLEN

BALANCE SHEET AS OF 30 JUNE 2008

(All amounts are stated in €)

 

ASSETS

  

Current assets:

  

Cash

   48,343   

Receivables from goods and services

   216,014   

Other receivables

   18,088   

Inventories

   15,548   

Prepaid expenses

   5,156   
      

Total current assets

   303,149   
      

Non-current assets:

  

Tangible fixed assets

   217,360   

Leased assets

   82,472   
      
   299,832   

Financial assets:

  

Long-term receivables affiliated companies

   151,581   

Long-term receivables third parties

   39,922   

Other long-term financial assets

   4,389   
      
   195,892   

Investments in affiliated companies

   113,097   

Intangible assets

   33,410   
      

Total non-current assets

   642,231   
      

Total assets

   945,380   
      

LIABILITIES AND SHAREHOLDER’S EQUITY

  

Current liabilities:

  

Payables from goods and services

   93,635   

Other short-term liabilities:

  

Third parties

   59,781   

Related parties

   178,487   

Affiliated companies

   16,173   
      
   254,441   

Short-term provisions

   26,536   

Accrued liabilities

   86,344   

Short-term leasing liabilities

   25,938   
      

Total current liabilities

   486,894   
      

Long-term financial liabilities

   298,268   

Long-term leasing liabilities

   53,694   
      

Total non-current liabilities

   351,962   
      

Total liabilities

   838,856   
      

Equity:

  

Share capital

   238,185   

General legal reserves

   14,317   

Available earnings

  

Profit brought forward

   27,583   

Net loss for the period

   (173,561
      
   (145,978
      

Total shareholders’ equity

   106,524   
      

Total liabilities and shareholders’ equity

   945,380   
      

See accompanying notes to Audited Financial Statements of Multicard AG.

 

3


MULTICARD AG, WALLISELLEN

INCOME STATEMENT

FOR THE SIX MONTHS ENDED JUNE 30, 2008

(All amounts are stated in €)

 

Income

  

Net sales from goods and services

   896,554   

Financial income

   2,202   

Foreign exchange gains

   6,875   
      

Total income

   905,631   
      

Expenses

  

Material and merchandise expenses

   380,377   

Personnel expenses

   406,166   

Other operating expenses

   242,021   

Depreciation and amortization

   40,953   

Financial expenses

   9,245   

Tax

   430   
      

Total expenses

   1,079,192   
      

Net loss for the period

   (173,561
      

See accompanying notes to Audited Financial Statements of Multicard AG.

 

4


MULTICARD AG, WALLISELLEN

NOTES TO AUDITED FINANCIAL STATEMENTS

AS OF 30 JUNE 2008

1. Company Background

Multicard AG (“Multicard AG” or the “Company”) is a worldwide supplier of card solutions for secure identification programs with in-house capabilities for credential issuance, personalization and fulfillment services for the consumer, government and corporate customers. The company offers identification (ID) systems management and engineering services as well as full implementation and program management. Multicard AG is also a provider of enrollment and accreditation solutions using data capture equipment for ePassport and other government ID and corporate ID applications.

2. Basis of Presentation

The accompanying financial statements have been prepared on a historical cost basis in accordance with Swiss generally accepted accounting principles stipulated by the Swiss Code of Obligations (“Swiss GAAP”). The functional currency is Swiss Franc (“CHF”), but all amounts are stated in Euro (“€”) for presentation purposes.

3. Significant Accounting Policies

Inventories:

Inventories, which include raw materials, semi-finished and finished goods, are stated at the lower of cost, or market value. An estimated provision is recorded for excess inventory, technical obsolescence and no ability to sell based primarily on expectations for future use.

Tangible Fixed Assets:

Tangible fixed assets and intangible assets are stated at cost, net of accumulated depreciation and/or accumulated impairment losses, if any. Depreciation is computed using the straight-line method over estimated useful lives of the asset. The assets residual values, useful lives and methods of depreciation are reviewed at each financial year end, and adjusted prospectively if appropriate.

Intangible Assets:

Acquired intangible assets are stated at cost less any accumulated amortization and any accumulated impairment losses. Internally generated intangible assets, excluding capitalized development costs, are not capitalized and expenditure is reflected in the income statement in the year in which the expenditure is incurred. Intangible assets are amortized over the useful economic life and assessed for impairment whenever there is an indication that the intangible asset may be impaired.

Revenue Recognition:

The Company’s revenues arise from products that are manufactured, packaged, delivered and invoiced against specific customer orders. The risks and rewards are transferred to the customer at the time of delivery and invoicing and revenue is recognized at that time. Revenue is recognized to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured at the fair value of the consideration received, excluding discounts, rebates, and sales taxes or duty.

Interest income is recognized as interest accrues. Interest income is included in finance income in the income statement.

Income Taxes:

Current income tax assets and liabilities are measured at the amount expected to be recovered from or paid to the taxation authorities. The tax rates and tax laws used to compute the amount are those that are enacted or substantively enacted by the balance sheet date.

 

5


Provisions and Accruals:

Provisions have been made to the extent required by generally accepted accounting principles in Switzerland. Provisions are to be created in particular to cover potential losses from contractual obligations. Excess reserves exceeding the above are permitted to the extent justified with regard to the continuing prosperity of the Company or the distribution of a dividend as equal as possible, taking into account the interests of the shareholders.

Investments in Affiliated Company:

Affiliated company represents investment in a fully owned subsidiary and is stated at cost.

Foreign Currency Translation:

The company has € as its presentation currency. For translation purposes, the income statement is translated from the functional currency (CHF) to € at average rates. Assets and Liabilities are translated to € at period end rates and equity is translated at historical rates. The resultant translation difference is included in “Short-term provisions” on the balance sheet, if it is a credit, or as unrealized loss on the income statement in case of a debit.

Research and development costs:

Research costs are expensed as incurred. Development expenditure on an individual project is recognized as an intangible asset when the Company can demonstrate:

 

   

the technical feasibility of completing the intangible asset so that it will be available for use or sale;

 

   

its intention to complete and its ability to use or sell the asset;

 

   

how the asset will generate future economic benefits;

 

   

the availability of resources to complete the asset; and

 

   

the ability to measure reliably the expenditure during development.

Following initial recognition of the development expenditure as an asset, the asset is carried at cost less any accumulated amortization and accumulated impairment losses. Amortization of the asset begins when development is complete and the asset is available for use. It is amortized over the period of expected future benefit.

Commitments:

As at June 30, 2008, the Company had the following commitments:

 

      As at June 30, 2008
     (in €)

Total amount of assets pledged

   21,214

Fire insurance value of the fixed assets

   653,798

Liabilities to personal welfare institutions

   17,181

4. Transactions with Affiliated Company and Related Parties

Long-term receivables from affiliated companies appearing in the balance sheet as of June 30, 2008 relates to the temporary loan of €150,000, including accrued interest, given to Multicard GmbH to cover short-term working capital needs. Payable for goods and services to affiliated company appearing in the balance sheet relates to the transactions entered into with Multicard GmbH for normal business operations at arm’s length.

Other short-term liabilities to related parties as of June 30, 2008 mainly relate to short-term loan received from Werner Vogt, a member of the Board of Directors the Company (“Lender”). Amounts outstanding under the loan accrue interest at 5.00% per annum, and interest is payable on a half-yearly basis and due on June 30 and December 30 of each year. The terms of the loan agreement required the Company to pay €62,189 (CHF 100,000) on December 31, 2008. The lender has the right to demand for the loan and outstanding interest anytime by giving six-week written notice to the Company. If the payment of outstanding interest or any portion of the loan becomes overdue for more than 20 days, the entire loan, including any accrued interest will be due and payable immediately. Amount outstanding as of June 30, 2008 includes both the principal amount and accrued interest.

 

6


5. Long-term Financial Liabilities

The Company entered into three different loan agreements with Mountain Partners AG (“Mountain Partners”) pursuant to which Mountain Partners extended a loan of €295,000 to the Company. Amounts outstanding under the loan accrue interest at 5.00% per annum, and interest is payable on a yearly basis and due on December 30 of each year. Mountain Partners has the right to demand for the loan and outstanding interest anytime by giving six-week written notice to the Company. If the payment of outstanding interest or any portion of the loan becomes overdue for more than 20 days, the entire loan, including any accrued interest will be due and payable immediately.

6. Leasing Liabilities

Leasing liabilities held at amortized cost of €79,632 relate to liabilities caused by leasing contracts classified as financial leases.

7. Risk assessment

In the six-month period ending June 30, 2008, no formal risk assessment was performed by the board of directors.

8. Reconciliation to accounting principles generally accepted in the United States (“U.S. GAAP”)

a. The Company prepares its financial statements in accordance with Swiss GAAP, which differs in certain respects to U.S. GAAP. The effects of the application of U.S. GAAP to net income and shareholders’ equity are set out in the tables below:

Net income reconciliation from Swiss GAAP to U.S. GAAP (in €):

 

      For the six
months  ended
June 30, 2008
 

Net loss reported under Swiss GAAP

   (173,561

Description of items having the effect of increasing reported loss:

  

Operating lease rent payments [Note 8 (b) (2)]

   (2,001

Pension liability expense [Note 8 (b) (3)]

   (2,205

Description of items having the effect of decreasing reported loss:

  

Reversal of depreciation on assets not meeting capital lease criteria [Note 8 (b) (2)]

   2,062   

Reversal of internally developed intangible assets [Note 8 (b) (4)]

   7,285   

Reversal of interest expense on assets not meeting capital lease criteria [Note 8 (b) (2)]

   458   
      

Net impact of the reconciling items

   5,599   
      

Consolidation of Multicard GmbH [Note 8 (b) (1)]

   26,762   
      

Consolidated net loss according to U.S. GAAP

   (141,200
      

Below is the statement of shareholders’ equity according to Swiss GAAP as of and for the six months ended June 30, 2008 (in €):

 

     Common
Stock
   Accumulated
Deficit
    Total
Equity
 

Balances, January 1, 2008

   238,185    41,900      280,085   
                 

Net loss for the six months ended June 30, 2008

   —      (173,561   (173,561
                 

Balances, June 30, 2008

   238,185    (131,661   106,524   
                 

 

7


Net shareholders’ equity reconciliation from Swiss GAAP to U.S. GAAP (in €):

 

Total shareholders’ equity as shown in the financial statements

   106,524   

Adjustments for:

  

Net loss reconciling items (as shown in the net income reconciliation above)

   5,599   

Pension liabilities [Note 8 (b) (3)]

   (89,352

Reversal of internally developed intangible assets [Note 8 (b) (4)]

   (7,054

Currency translation adjustment

   10,139   

Impact on shareholders’ equity for the consolidation of Multicard GmbH [Note 8 (b) (1)]

   26,762   
      

Total consolidated shareholders’ equity according to U.S. GAAP

   52,618   
      

The components of consolidated shareholders’ equity under U.S. GAAP are as follows:

 

Common stock

   238,185   

Other comprehensive income

   (78,170

Accumulated deficit

   (107,397
      

Total shareholders’ equity according to U.S. GAAP

   52,618   
      

Below is the statement of cash flows prepared in accordance with U.S. GAAP for the six months ended June 30, 2008 (in €):

 

Cash flows from operating activities:

  

Net loss

   (141,200 ) 

Adjustments to reconcile net loss to net cash used in operating activities:

  

Depreciation and amortization

   36,601   

Interest expense

   10,322   

Pension liability

   2,205   

Deferred income taxes

   (26,834

Changes in operating assets and liabilities:

  

Accounts receivable

   283,126   

Inventories

   278,747   

Prepaid expenses and other assets

   17,463   

Accounts payable

   (234,430

Related party

   (23,355

Accrued expenses

   (306,600
      

Net cash used in operating activities

   (103,955 ) 
      

Cash flows from investing activities:

  

Investment in affiliated company

   (113,097

Capital expenditures

   (78,067
      

Net cash used in investing activities

   (191,164 ) 
      

Cash flows from financing activities:

  

Proceeds from affiliated companies and related parties

   399,530   

Payments made for bank overdraft

   (47,122

Payments made for leasing liabilities

   (10,994
      

Net cash provided by financing activities

   341,414   
      

Effect of exchange rate on cash and cash equivalents

   594   
      

Net increase in cash and cash equivalents

   46,889   

Cash and cash equivalents at beginning of period

   3,315   
      

Cash and cash equivalents at end of period

   50,204   
      

 

  b. The material variations from Swiss GAAP and U.S. GAAP are, as follows:

 

  1.

Consolidation: Under Swiss GAAP, no consolidation is required for statutory financial reporting. Under U.S. GAAP, the financial statements of majority-owned subsidiaries are consolidated in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810 — Consolidation (“ASC 810”). Multicard AG acquired 100% shares of Multicard GmbH (“Multicard GmbH”) as of March 10, 2008 (“acquisition date”). As a result, the Company consolidated the financial statements of Multicard GmbH in accordance with ASC 810. The acquisition was accounted for under the purchase method of accounting in accordance with SFAS No. 141, Business Combinations, (“SFAS 141”).

 

8


 

Under SFAS 141, the acquisition date ordinarily is the date assets are received and other assets are given, liabilities are assumed or incurred, or equity interests are issued. However, the parties may, for convenience, designate as the effective date the end of an accounting period between the dates a business combination is initiated and consummated. Therefore February 29, 2008 has been designated as the acquisition date for accounting purposes as allowed under SFAS 141. As a result, the results for the acquired Multicard GmbH business are included in Multicard AG’s income statement since the acquisition date in accordance with SFAS 141. The cost of the investment which represents the net assets acquired on the date of acquisition is already reflected in the shareholders’ equity as shown in the financial statements. As such , the impact of consolidating the financial statements of Multicard GmbH as of June 30, 2008 and for the period since acquisition date of €26,762, which reflects post-acquisition income of multicard GmbH, have been reflected in the net income and equity reconciliations from Swiss GAAP to U.S. GAAP.

 

  2. Leasing: Under Swiss GAAP, the accounting for leases closely follows tax regulations. Under U.S. GAAP, the leases are accounted for in accordance with FASB ASC Topic 840, Leases, (“ASC 840”). ASC 840 specifies four criteria to evaluate whether a lease should be accounted for as an operating lease or a capital lease. If a lease meets one or more of those four criteria, the lease shall be classified as a capital lease by the lessee. Otherwise, it shall be classified as an operating lease. Swiss GAAP does not specify any specific criteria to evaluate the classification of a lease, hence, accounting conclusion may differ under Swiss GAAP as compared to U.S. GAAP. Therefore, certain leases were de-capitalized under U.S. GAAP and treated as operating leases, as they did not meet any of the four criteria as stipulated under ASC 840. These leases were qualified as capital leases under Swiss GAAP. As a result, the Company reversed the depreciation expense of €2,062 and interest expense of €458 which was recorded in accordance with Swiss GAAP as shown in the income statement reconciliation from Swiss GAAP to U.S. GAAP. As stated earlier, since the lease was not qualified as capital leases in accordance with ASC 840, operating lease rent expense of €2,001 was recognized as shown in the net income reconciliation from Swiss GAAP to U.S. GAAP.

 

  3. Pension: The Company has a pension plan with a third party insurance company which requires contributions to be made to separately administered funds. Under Swiss GAAP, pension contributions are paid monthly and are shown as expense. The liability related to pensions reflects the accrued balance of the contributions. Under U.S. GAAP, this plan is treated as a defined benefit plan, in accordance with ASC 712. The liability under the plan is determined by a participant’s years of service and final average compensation (taking into account the participant’s social security wage base). As a result, the Company recorded a net pension expense of €2,205 in accordance with U.S. GAAP as shown in the net income reconciliation from Swiss GAAP to U.S. GAAP and pension liability, representing the unfunded status, of €89,352 as shown in the equity reconciliation from Swiss GAAP to U.S. GAAP.

 

  4. Intangible assets: During the period ended June 30, 2008, certain intangible assets of €7,285 were impaired and fully written off under Swiss GAAP. These assets were capitalized in 2007 under Swiss GAAP. However these assets did not meet the capitalization criteria on Day 1 under U.S. GAAP. As a result the company recorded an adjustment of €7,054 to the opening balance of accumulated deficit to de-capitalize these assets in accordance with U.S. GAAP as shown in the equity reconciliation from Swiss GAAP to U.S. GAAP. As stated earlier, since these assets were impaired under Swiss GAAP and hence were written off during the period June 30, 2008, the de-capitalization of these assets in 2007 under U.S.GAAP has an effect of reducing the reported loss under Swiss GAAP for the six months ending June 30, 2008. As a result, €7,285 was reversed from the income statement in accordance with U.S. GAAP as shown in the income statement reconciliation from Swiss GAAP to U.S. GAAP. This adjustment did not have a significant impact on the net equity at June 30, 2008 under U.S. GAAP. The difference between €7,054 and €7,285 is attributed to the difference in exchange rates at different dates.

 

  5. Deferred Income Taxes: There were no deferred tax assets and deferred tax liabilities recognized under Swiss GAAP. Under U.S. GAAP, income taxes are accounted for in accordance with FASB ASC Topic 740, Income Taxes, (“ASC 740”), which requires the asset and liability approach for financial accounting and reporting of income taxes. Under this method, the deferred tax assets and liabilities are determined based upon the difference between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to affect taxable income. A valuation allowance is provided to reduce the net deferred tax asset to an amount that is more likely than not to be realized. Certain deferred tax assets and deferred tax liabilities were recognized in the balance sheet in accordance with ASC 740, and any changes in deferred tax assets and deferred tax liabilities from period to period were recognized in the income statement. The Company recorded 100% valuation allowance on the net deferred tax assets as it was determined it is more likely than not that these assets would be realized. As a result, the income tax benefit recorded in income statement due to changes in net deferred tax assets was offset by the valuation allowance. As a result, there was no net impact to the net loss and net shareholders equity.

 

9