Attached files

file filename
EX-23.1 - CONSENT OF MCGLADREY LLP - MAKEMUSIC, INC.d316266dex231.htm
EX-99.2 - AUDITED FINANCIAL STATEMENTS OF GARRITAN - MAKEMUSIC, INC.d316266dex992.htm
EX-99.4 - UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION - MAKEMUSIC, INC.d316266dex994.htm
8-K/A - FORM 8-K/A - MAKEMUSIC, INC.d316266d8ka.htm

EXHIBIT 99.3

 

 

GARRITAN CORPORATION

UNAUDITED FINANCIAL STATEMENTS

as of September 30, 2011 and September 30, 2010


GARRITAN CORPORATION

(Unaudited)

  

BALANCE SHEETS

SEPTEMBER 30,

 

 

         2011              2010      

Assets:

     

Current assets:

     

Cash

   $         106,509       $         93,209   

Accounts receivable

     24,911         92,326   

Inventories

     320         892   

Prepaid expenses

     3,750         -   
  

 

 

    

 

 

 

Total current assets

     135,490         186,427   
  

 

 

    

 

 

 

Property and equipment:

     

Office equipment

     26,215         26,091   

Machinery and equipment

     16,782         16,782   
  

 

 

    

 

 

 
     42,997         42,873   

Less accumulated depreciation

     21,268         13,441   
  

 

 

    

 

 

 

Net property and equipment

     21,729         29,432   
  

 

 

    

 

 

 

Capitalized software development costs:

     

Sound libraries, net

     401,960         396,619   

GIGA rights, net

     12,500         37,500   

Capitalized ARIA Player costs, net

     246,883         220,169   
  

 

 

    

 

 

 

Net capitalized software

     661,343         654,288   
  

 

 

    

 

 

 

TOTAL ASSETS

   $ 818,562       $ 870,147   
  

 

 

    

 

 

 

Liabilities and stockholders’ equity:

     

Current liabilities:

     

Accounts payable

   $ 1,462       $ 2,117   

Payroll taxes payable

     -         13,120   

Accrued expenses

     -         15,000   

Note payable, stockholder

     -         97,507   
  

 

 

    

 

 

 

Total current liabilities

     1,462         127,744   
  

 

 

    

 

 

 

Stockholders’ equity:

     

Capital stock, no par value, 100 shares authorized, issued and outstanding

     1,000         1,000   

Paid-in capital

     119,554         119,554   

Retained earnings

     696,546         621,849   
  

 

 

    

 

 

 

Total stockholders’ equity

     817,100         742,403   
  

 

 

    

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 818,562       $ 870,147   
  

 

 

    

 

 

 

See notes to financial statements.


2

 

GARRITAN CORPORATION

 

(Unaudited)

  

STATEMENTS OF INCOME AND

RETAINED EARNINGS  

NINE MONTHS ENDED SEPTEMBER 30,

 

 

 

         2011             2010      

Revenue:

    

Distributors’ sales

   $         123,661      $         204,512   

Direct product sales

     380,897        399,885   
  

 

 

   

 

 

 

Total revenue

     504,558        604,397   

Cost of goods sold

     279,880        215,701   
  

 

 

   

 

 

 

Gross profit

     224,678        388,696   
  

 

 

   

 

 

 

Operating expenses:

    

General and administrative

     116,333        164,824   

Research and development

     58,024        56,201   
  

 

 

   

 

 

 
     174,357        221,025   
  

 

 

   

 

 

 

Income from operations

     50,321        167,671   

Interest Income

     424        388   
  

 

 

   

 

 

 

Net Income

   $ 50,745      $ 168,059   

Retained earnings, beginning

     770,018        621,465   

Stockholders’ distributions

     (124,217     (167,675
  

 

 

   

 

 

 

Retained earnings, ending

   $ 696,546      $ 621,849   
  

 

 

   

 

 

 

See notes to financial statements.


3

 

GARRITAN CORPORATION

(Unaudited)

  

STATEMENTS OF CASH FLOWS

NINE MONTHS ENDED SEPTEMBER 30,

 

 

     2011     2010  

Cash flows from operating activities:

    

Net income

   $         50,745      $         168,059   

Adjustments to reconcile net income to net cash

  provided by operating activities:

    

Amortization of capitalized software

     246,511        181,245   

Depreciation

     5,806        6,061   

Gain on sale of asset

     -        (6,337

Decrease (increase) in assets:

    

Accounts receivable

     75,932        8,680   

Inventories

     603        302   

Prepaid expenses

     (3,750     -   

Increase (decrease) in liabilities:

    

Accounts payable

     1,028        1,716   

Payroll taxes payable

     -        13,120   

Retirement plan contribution payable

     (20,000     -   
  

 

 

   

 

 

 

Net cash provided by operating activities

     356,875        372,846   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Capitalized software development costs, sounds libraries

     (153,066     (149,586

Capitalized ARIA Player costs

     (87,114     (71,816

Purchase of property and equipment

     -        (23,340
  

 

 

   

 

 

 

Net cash used in investing activities

     (240,180     (244,742
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Note payable, stockholder

     -        22,507   

Stockholders’ distributions

     (124,217     (161,050
  

 

 

   

 

 

 

Net cash used in financing activities

     (124,217     (138,543
  

 

 

   

 

 

 

Net decrease in cash

     (7,522     (10,439

Cash, beginning

     114,031        103,648   
  

 

 

   

 

 

 

Cash, ending

   $ 106,509      $ 93,209   
  

 

 

   

 

 

 

Supplemental disclosure of non-cash investing and financing activities:

    

Stockholder distribution of a vehicle

   $ -        $ 6,625   

See notes to financial statements.


4

 

GARRITAN CORPORATION

(Unaudited)

  

NOTES TO FINANCIAL STATEMENTS

NINE MONTHS ENDED SEPTEMBER 30, 2011 AND 2010

 

 

1.

Nature of business and summary of significant accounting policies:

 

 

Nature of business:

Garritan Corporation (the Company) conceives, develops and implements sound software libraries. These libraries allow the user to create music using their own computers and integrates with other programs to record and notate the user’s music. The Company is worldwide in distribution (DVD and download) and sells mostly by download directly to customers via the web.

Basis of presentation:

The accompanying interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim reporting. Accordingly, these financial statements do not include all of the disclosures required by generally accepted accounting principles for annual financial statements and should be read in conjunction with the 2010 annual financial statements. In the opinion of management, all adjustments considered necessary for fair presentation have been included. All such adjustments are of a normal recurring nature. Operating results for the nine-month period ended September 30, 2011 are not necessarily indicative of the results that may be expected for the year ending December 31, 2011.

Accounts receivable, trade:

The Company extends unsecured credit to its customers in the ordinary course of business. Based on management’s evaluation of uncollected accounts receivable at the end of the period, all open invoices are considered collectible and no allowance for bad debt is recorded. Interest is not charged on past due accounts.

Inventories:

Inventories consists of DVD’s used in producing software libraries. DVD’s are stated at the lower of cost or market with cost being determined on a weighted average cost method.

Property and equipment:

Property and equipment are stated at cost and are being depreciated using the straight-line method over five to seven years.

Total depreciation expense was $5,806 for the nine month period ended September 30, 2011 and $6,061 for the nine month period ended September 30, 2010.

Capitalized software development costs:

Capitalized software consists of costs to develop player technology and sound library software. Software development costs incurred subsequent to establishing technological feasibility through the release date of the software products are capitalized. Technological feasibility is demonstrated by the completion of a working model or a base sound platform for new release.

Sound libraries:

Capitalized costs for sound libraries are amortized using the straight-line method over twenty-four months, which management has generally identified as the best estimate of a library’s useful life.

 

    

September 30

 
    

2011

    

2010

 

Sound libraries,
cost

   $ 1,835,600       $ 1,632,672   

  Accumulated amortization

     1,433,640         1,236,053   
  

 

 

    

 

 

 

  Sound libraries, net

   $ 401,960       $ 396,619   
  

 

 

    

 

 

 

Total amortization expense was $163,418 and $102,507 for the nine months ended September 30, 2011 and September 30, 2010, respectively.

GIGA rights:

The Company purchased certain technology assets (GIGA rights) in March 2009 for $75,000. The GIGA rights are embedded and integral in a number of the Company’s sound libraries. The technology assets have a greater use as a baseline for multiple versions of each of the Company’s sound libraries. Hence, the GIGA rights are being amortized using the straight-line method over thirty-six months.

 


5

 

GARRITAN CORPORATION

(Unaudited)

  

NOTES TO FINANCIAL STATEMENTS

NINE MONTHS ENDED SEPTEMBER 30, 2011 AND 2010

 

 

1.

Nature of business and summary of significant accounting policies (continued):

 

 

 

     September 30      
     2011      2010  

GIGA rights, cost

   $ 75,000       $ 75,000   

Accumulated
amortization

     62,500         37,500   

GIGA rights, net

   $ 12,500       $ 37,500   
  

 

 

    

 

 

 

Total amortization expense was $18,750 for the both the nine months ended September 30, 2011 and September 30, 2010.

ARIA Player Costs:

ARIA Player technology consists of costs to develop a media player specific to the sound libraries. This media player is embedded in the sound libraries. Costs incurred subsequent to establishing technological feasibility through the release date of each version of the ARIA Player are capitalized. As the technology to develop the ARIA Player is inherent to multiple versions of sound libraries, management has estimated the costs to be amortized using a straight-line method over sixty months.

 

     September 30  
     2011      2010  

ARIA Player

   $ 487,033       $ 375,980   

Accumulated amortization

     240,150         155,811   

ARIA Player

   $ 246,883       $ 220,169   
  

 

 

    

 

 

 

Total amortization expense was $64,343 and $59,988 the nine months ended September 30, 2011 and nine months ended September 30, 2010, respectively.

Revenue recognition:

Revenues from software libraries are recognized when all the following conditions are met: there is evidence of an agreement with the customer, shipment has occurred or if downloaded, transmission has occurred, the total sales price is fixed and determinable and collection is probable and any uncertainties with regard to customer acceptance

are insignificant. Charges to customers for shipping and handling are included in revenue. Revenue is recorded net of any sales tax or use tax. Sales taxes collected from customers are included in accounts payable until remitted to the appropriate taxing jurisdiction.

Income taxes:

The Company, with the consent of its stockholders, has elected to be taxed under sections of federal and state income tax law, which provide that, in lieu of corporation income taxes, the stockholders separately account for their pro rata shares of the Company’s items of income, deductions, losses and credits. As a result of this election, no income taxes have been recognized in the accompanying financial statements.

The Financial Accounting Standards Board issued guidance on accounting for uncertainty in income taxes. The Company adopted this new guidance in 2009. Management evaluated the Company’s tax positions and concluded that the Company had taken no uncertain tax positions that require adjustment to the financial statements to comply with the provisions of this guidance. With few exceptions, the Company is no longer subject to income tax examinations by the U.S. federal, state or local tax authorities for years before 2008.

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 certain reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Concentrations:

The Company maintains its cash balances in one financial institution. Cash balances at times may exceed FDIC limits, however, no losses have been experienced.

 


6

 

GARRITAN CORPORATION

(Unaudited)

  

NOTES TO FINANCIAL STATEMENTS

NINE MONTHS ENDED SEPTEMBER 30, 2011 AND 2010

 

 

 

1.

Nature of business and summary of significant accounting policies (continued):

 

 

We had three customers representing 41%, 30% and 16% of outstanding accounts receivable at September 30, 2011. None of these customers represented a concentration in revenue. As of September 30, 2010, we had three customers representing 38%, 22%, and 19% of outstanding accounts receivable with no customer representing a concentration of revenue.

Research and development:

All research and development costs, included in operating expenses, are charged to operations as incurred and were $58,024 for the nine months ended September 30, 2011 and $56,201 for the nine months ended September 30, 2010.

Impairment of long-lived assets:

The Company will record impairment losses on long-lived assets used in operations when indicators of impairment are present and the undiscounted cash flows estimated to be generated by those assets are less than the assets carrying amounts.

Product warranty obligation:

Based on historical data, the Company has experienced very little return on products sold. On occasion, a software library downloaded or DVD sold may not work properly and has been replaced. It is management’s evaluation that, due to the infrequent nature and small amount, no product warranty obligation should be established.

Subsequent events:

Management evaluated for subsequent events through March 14, 2012 the date the financial statements were available for issuance.

 

2.

Retirement plan:

 

 

The Company has a Simplified Employee Pension (SEP) covering the stockholders. The Company’s contribution was $3,750 for the nine months ended September 30, 2011 and $15,000 for the nine months ended September 30, 2010.

3.

Commitments and contingencies:

 

 

The Company has contractual relationships and license agreements with various resellers and third parties in the ordinary course of business. These arrangements subject the Company or the third parties to certain individual performance standards. The Company has not determined or recorded any minimum gain or loss accruals related to these arrangements.

 

4.

Subsequent events:

 

 

The Company executed a stock purchase agreement with MakeMusic, Inc. on December 21, 2011 and closed on the transaction effective December 30, 2011. Under terms of the agreement, Garritan Corporation became a wholly owned subsidiary of MakeMusic, Inc.