Attached files

file filename
8-K/A - FORM 8-K/A - SIGMATRON INTERNATIONAL INCd397293d8ka.htm
EX-99.3 - EX-99.3 - SIGMATRON INTERNATIONAL INCd397293dex993.htm
EX-23.1 - EX-23.1 - SIGMATRON INTERNATIONAL INCd397293dex231.htm
EX-99.1 - EX-99.1 - SIGMATRON INTERNATIONAL INCd397293dex991.htm

Exhibit 99.2

SPITFIRE CONTROL, INC.

FINANCIAL STATEMENTS

MARCH 31, 2012 AND 2011


SPITFIRE CONTROL, INC.

CONSOLIDATED BALANCE SHEETS

MARCH 31, 2012 and 2011

 

     2012     2011  
ASSETS     

Current Assets

    

Cash

   $ 741,632      $ 712,161   

Marketable securities

     16,460        17,270   

Accounts receivable, net

     3,549,768        5,713,870   

Inventories

     6,587,919        3,613,873   

Other current assets

     228,475        161,922   
  

 

 

   

 

 

 

Total current assets

     11,124,254        10,219,096   
  

 

 

   

 

 

 

Property and equipment, net

     976,999        1,160,842   
  

 

 

   

 

 

 

Other assets

    

Patent, net

     760,957        917,179   

Other non-current assets

     130,077        182,956   
  

 

 

   

 

 

 

Total other assets

     891,034        1,100,135   
  

 

 

   

 

 

 

Total assets

   $ 12,992,287      $ 12,480,073   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)     

Current liabilities

    

Line of credit

   $ —        $ 1,500,000   

Accounts payable

     16,035,364        11,069,294   

Accrued expenses

     434,422        381,185   
  

 

 

   

 

 

 

Total current liabilities

     16,469,786        12,950,479   

Non-current liabilities

    

Other non-current liabilities

     671,685        429,821   
  

 

 

   

 

 

 

Total liabilities

     17,141,471        13,380,300   
  

 

 

   

 

 

 

Stockholders’ Equity (Deficit)

    

Total Spitfire Control, Inc. Equity

     194,759        1,117,941   

Noncontrolling interests in variable interest entities

     (4,343,943     (2,018,168
  

 

 

   

 

 

 

Total stockholders’ deficit

     (4,149,184     (900,227
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 12,992,287      $ 12,480,073   
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements

 

2


SPITFIRE CONTROL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THREE MONTHS ENDED MARCH 31, 2012 and 2011

 

     March 31, 2012     March 31, 2011  

Revenue

   $ 13,132,878      $ 8,722,593   

Cost of goods sold

     11,817,146        7,483,580   
  

 

 

   

 

 

 

Gross profit

     1,315,732        1,239,013   

Operating expenses

     1,459,165        2,250,947   
  

 

 

   

 

 

 

Operating income (loss)

     (143,433     (1,011,934
  

 

 

   

 

 

 

Other income (expense)

    

Interest income

     429        365   

Interest expense

     (347     (14,839

Other income (expense)

     (169,705     85,280   
  

 

 

   

 

 

 

Total other income (expense)

     (169,623     70,806   
  

 

 

   

 

 

 

Income (loss) before taxes

     (313,056     (941,128

Income taxes

     13,507        77,732   
  

 

 

   

 

 

 

Net income (loss)

     (326,563     (1,018,860

Net loss attributable to noncontrolling interest

     (779,536     (521,461
  

 

 

   

 

 

 

Net income (loss) attributable to Spitfire Control, Inc.

   $ 452,973      $ (497,399
  

 

 

   

 

 

 

Comprehensive Income

    

Net income (loss)

     (326,563     (1,018,860

Foreign currency translation adjustment

     (2,760     (7,189
  

 

 

   

 

 

 

Comprehensive income (loss)

     (329,323     (1,026,049

Comprehensive income (loss) attributable to non controlling interest

     (779,536     (521,461
  

 

 

   

 

 

 

Comprehensive income (loss) attributable to Spitfire Control, Inc.

   $ 450,213      $ (504,588
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements

 

3


SPITFIRE CONTROL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THREE MONTHS ENDED MARCH 31, 2012 and 2011

 

     Saturday, March 31, 2012     Thursday, March 31, 2011  

Cash flow from operating activities

    

Net loss

   $ (326,563   $ (1,018,860

Adjustments to reconcile net loss to net cash flows from operating activities

    

Depreciation and amortization

     165,319        155,673   

Changes in assets and liabilities

    

Accounts receivable

     1,125,636        60,716   

Inventories

     (1,656,130     153,269   

Other current assets

     9,736        38,580   

Accounts payable

     715,598        362,781   

Accrued expenses

     (22,688     102,344   

Other non-current liabilities

     240,524        58,586   
  

 

 

   

 

 

 

Net cash flows from operating activities

     251,432        (86,911
  

 

 

   

 

 

 

Cash flows from investing activities

    

Capital expenditures

     (90,510     (125,889
  

 

 

   

 

 

 

Net cash flows from investing activities

     (90,510     (125,889
  

 

 

   

 

 

 

Net changes in cash and cash equivalents

     160,922        (212,800

Cash and cash equivalents - beginning of year

     580,710        924,961   
  

 

 

   

 

 

 

Cash and cash equivalents - end of year

   $ 741,632      $ 712,161   
  

 

 

   

 

 

 

Supplemental cash flow information:

    

Cash paid for interest

   $ 347      $ 14,839   

Cash paid for income taxes

     13,507        77,732   

See accompanying notes to consolidated financial statements.

 

4


NOTES TO UNAUDITED SPITFIRE CONTROL, INC. FINANCIAL STATEMENTS

Note A

Summary of Significant Accounting Policies

Nature of Operations

Spitfire Control, Inc. (“Spitfire”) is an Illinois corporation that designs and engineers controls for appliances used by its customers in the manufacturing process. Customers are primarily located in the US and Canada.

The principal shareholder of Spitfire Control, Inc. also owns a majority share of High Point, LLC (“High Point”). High Point, doing business as Spitfire International, is an Illinois limited liability company that owns 92% of Sherbet Investments, Limited, which owns 100% of Spitfire Control (Cayman) Co Ltd. High Point also owns 99.99% of DAC (as hereafter defined).

Digital Appliance Controls de Mexico, S.A. de C.V. (“DAC”) is a Mexican corporation that provides manufacturing services to Spitfire Consolidated (as hereafter defined) under a maquilladora agreement. All materials, finished goods, and equipment used and produced by DAC are provided by Spitfire Consolidated and remain property of Spitfire Consolidated at all times.

Sherbet Investments, Limited. (“Sherbet”) is a holding company and is owned 92% by High Point and 8% by an individual.

Spitfire Control (Cayman) Co Ltd. (“Cayman”) is a holding company that owns 100% of the stock in Spitfire Control (Vietnam) Co Ltd.

Spitfire Control (Vietnam) Co Ltd. (“SPV”) is a Vietnamese corporation that manufactures goods to be sold and distributed by Spitfire.

Principles of Consolidation

The consolidated financial statements for the VIEs include the accounts of, High Point, DAC, Cayman, and SPV (collectively “Spitfire International”) and Spitfire (Spitfire and Spitfire International are referred to collectively as “Spitfire Consolidated”).

Spitfire Consolidated follows accounting principles generally accepted in the United States of America (“US GAAP”) for consolidation of related companies, which provides a framework for identifying variable interest entities (“VIEs”) and determining when a reporting company should include the assets, liabilities, noncontrolling interests and results of activities of a VIE in its consolidated financial statements.

A VIE must be consolidated if the reporting enterprise has both (a) the power to direct the activities of the VIE that most significantly impact the entity’s economic performance and (b) the

 

5


obligation to absorb losses or the right to receive benefits from the VIE that could potentially be significant to the VIE. Spitfire has identified High Point, DAC, SPV and Cayman to be VIEs of which Spitfire is the primary beneficiary and therefore their accounts have been included in these consolidated financial statements.

The following VIE disclosures aggregate all of the Spitfire Consolidated’s VIEs because separate reporting would not provide more useful information regarding whether or not to aggregate similar VIEs is based on quantitative and qualitative information regarding the risk and reward characteristics and significance of each VIE to Spitfire Consolidated.

The classification and carrying amounts of the variable interest entities’ assets and liabilities that have been consolidated in Spitfire International’s financial statements are as follows:

 

     March 31, 2012      March 31, 2011  

Assets

     

Cash and cash equivalents

   $ 52,433       $ 330,223   

Accounts receivable

     65,256         24,208   

Intercompany receivable (a)

     1,902,446         1,091,196   

Inventories

     5,921,838         3,421,763   

Other current assets

     111,135         84,183   

Property and equipment, net

     964,166         1,124,486   

Investment in subsidiary (a)

     844,111         512,147   

Other non-current assets

     44,239      

Intercompany notes receivable (a)

     5,445,364         6,054,630   
  

 

 

    

 

 

 

Total assets

   $ 15,350,988       $ 12,642,836   
  

 

 

    

 

 

 

Liabilities

     

Accounts payable

   $ 3,079,383       $ 1,457,937   

Intercompany payables (a)

     11,278,092         7,554,077   

Accrued expenses

     373,439         250,402   

Note payable - related party (a)

     5,445,364         5,445,364   

Other non-current liabilities

     669,123         429,821   
  

 

 

    

 

 

 

Total liabilities

   $ 20,845,401       $ 15,137,601   
  

 

 

    

 

 

 

 

(a) -These amounts eliminate in the consolidation process.

 

6


Foreign Currency Translation

The U.S. dollar is the functional currency for each of Spitfire Consolidated’s foreign entities.

Fair Value of Financial Instruments

The accounting standards regarding fair value of financial instruments and related fair value measurements define financial instruments, define fair value, establish a three-level valuation hierarchy for disclosures of fair value measurements, and require enhanced disclosures regarding fair value measures.

The fair value hierarchy levels which prioritize observable and unobservable inputs are:

 

Level 1:

  Quoted prices in active markets that are accessible at the measurement date for assets or liabilities

Level 2:

  Observable prices that are based on inputs not quoted on active markets, but corroborated by market data

Level 3:

  Unobservable inputs that are used when little or no market data is available

Spitfire Consolidated’s short-term financial instruments consist of the following: cash and cash equivalents, accounts receivable, accounts payable and accrued expenses. The carrying values of these short-term financial instruments approximate their estimated fair values based on the instruments’ short-term nature.

Marketable securities are carried at fair value based on quoted market prices. Marketable securities consist of publicly traded equity securities with readily determinable fair values and have therefore been valued at fair values using Level 1 input. These securities are classified as available-for-sale securities, and therefore adjustments to market value are recorded as a separate component of equity. Realized gains and losses upon disposition are determined using the specific identification method.

For the three months ended March 31, 2012 and 2011, there have been no changes in the application of valuation methods applied to similar assets and liabilities.

Revenue Recognition

Spitfire Consolidated recognizes revenue when the customer takes ownership, generally upon product shipment, and assumes risk of loss, collection of the relevant receivable is probable, persuasive evidence of an arrangement exists and the sales price is fixed or determinable.

 

7


Cash and Cash Equivalents

Spitfire Consolidated defines cash equivalents as highly liquid, short-term investments with a maturity at the date of acquisition of three months or less. Cash equivalents consist of depository accounts with financial institutions at March 31, 2012 and 2011.

Spitfire Consolidated maintains cash balances primarily with one bank. Cash balances in the United States are in non-interest bearing accountants and therefore are 100% insured. Additionally, Spitfire Consolidated had cash accounts for its various foreign sales offices that exist in countries outside the US and are not insured. These deposits, valued in US dollars, are approximately $52,000 and $330,000 at March 31, 2012 and 2011, respectively. Management does not believe a risk of loss exists related to these concentrations

Accounts Receivable

Spitfire Consolidated reviews customers’ credit history before extending unsecured credit and believes credit risk on accounts receivable is minimized as a result of the nature of Spitfire Consolidated’s customer base. Invoices are due 30 to 60 days after presentation. Spitfire Consolidated does not accrue interest on past due accounts receivable. Accounts receivable over 90 days are considered past due. Receivables are written off only after all collection attempts have failed and are based on individual credit evaluation and specific circumstances of the customer. Accounts receivable are shown net of an allowance for doubtful accounts of approximately $10,000 at both March 31, 2012 and 2011.

Shipping and Handling Costs

Shipping and handling costs charged to customers have been included in revenues. Shipping and handling costs incurred by Spitfire Consolidated of approximately $168,517 in the three months ended March 31 2012, compared to $30,621 in the quarter ended March 31, 2011, have been included in cost of goods sold.

Inventories

Spitfire Consolidated’s inventories consist of raw materials and finished goods. Inventories are stated at the lower of cost or market value, cost is determined by the first-in, first-out method. Cost includes materials, labor, and manufacturing overhead related to the production of inventories.

Property and Equipment

Property and equipment are stated at cost. Provisions for depreciation and amortization of property and equipment are computed using straight-line methods over the estimated useful lives of the assets. The lives of the assets are the approximate tax lives and are depreciated over 3 to 7 years, depending on asset type. When assets are retired or otherwise disposed of, their costs and related accumulated depreciation are removed from the accounts and resulting gains or losses are included in income. For income tax reporting purposes, depreciation is calculated using applicable accelerated methods.

 

8


Expenditures for maintenance, repairs and minor renewals are charged to expense when incurred.

Patent

The patent is amortized on a straight-line basis over a period of fifteen years.

Impairment of Long-Lived Assets

Spitfire Consolidated reviews long-lived assets, including property and equipment, the patent and accrued development, for impairment whenever events or changes in business circumstances indicate that the carrying amount of these assets may not be fully recoverable. An impairment loss would be recognized when the estimated future undiscounted cash flows from the use of the asset are less than the carrying amount of that asset.

Research and Development Costs

Research and development costs are charged to operations when incurred.

Income Taxes

In 2010, Spitfire, with the consent of its stockholder, elected under the Internal Revenue Code to be an S corporation effective January 1, 2009. Approval for this status was granted by the IRS in 2010. Spitfire has therefore been treated as an S corporation in the consolidated financial statements.

In lieu of corporate income taxes, the stockholders of an S Corporation are taxed on their proportionate share of corporation’s taxable income. Therefore, no provision or liability for federal income taxes has been included in these consolidated financial statements related to Spitfire Consolidated’s activity. Spitfire is subject to certain state income taxes and federal income taxes for 2008, which is an open audit year, when Spitfire was structured as a C Corporation. Spitfire believes it has recorded the appropriate provisions for these taxes.

High Point has not provided U.S. deferred taxes for a significant portion of undistributed earnings of the Spitfire Consolidated’s foreign subsidiaries. Spitfire Consolidated’s intent is to keep unrepatriated funds indefinitely reinvested outside of the United States and current plans do not demonstrate a need to repatriate to fund U.S. operations. It is not practicable to estimate the amount of additional taxes that may be payable upon distribution.

Accounting for Uncertainty in Income Taxes

The tax effects from an uncertain tax position can be recognized in the financial statements if the position is more likely than not to be sustained on audit based on the technical merits of the position. Spitfire Consolidated recognizes the financial statement benefit of a tax position only

 

9


after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the more likely than not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized, upon ultimate settlement with the relevant tax authority. When applicable, interest and penalties are calculated based on guidance from the relevant tax authority and recorded in the consolidated financial statements. At March 31, 2012 there were no uncertain tax positions recorded in the consolidated financial statements.

Foreign Currency Translation

Spitfire Consolidated’s consolidated entities are located in Mexico, Cayman Islands, and Vietnam. The functional currency of DAC in Mexico is the local currency. Accordingly, assets and liabilities of DAC are translated from the foreign currency into U.S. dollars at the exchange rates in effect at the balance sheet date while income and expenses are translated at the weighted-average exchange rates for the year. Adjustments resulting from the translation of DAC’s financial statements are classified as a separate component of equity. The functional currency of SPV in Vietnam and Cayman in the Cayman Islands is the U.S. Dollar.

Gains and losses for all transactions denominated in a currency other than the functional currency are recognized in the period incurred and included in operating expenses on the accompanying consolidated statements of operations. Foreign currency gains and losses for the three months ended March 31, 2012 and 2011 were not significant.

Estimates

The preparation of consolidated financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the combined and consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

10


Concentrations

One customer accounted for approximately 70% and 75% of net sales during the three months ended March 31, 2012 and 2011, respectively. Amounts due from this customer represented approximately 59% and 77% of accounts receivable as of March 31, 2012 and 2011, respectively. Another customer accounted for approximately 13% and 21% of revenues during the three months ended March 31, 2012 and 2011, respectively. Amounts due from this customer represented approximately 8% and 11% of accounts receivable as of March 31, 2012 and 2011, respectively. Amounts due from another customer represented approximately 14% of accounts receivable as of March 31, 2011.

One vendor accounted for approximately 67% and 81% of purchases during the three months ended March 31, 2012 and 2011, respectively. No other single vendor comprised greater than 10% of purchases. Amounts due to this vendor represented approximately 94% and 93% of accounts payable as of March 31, 2012 and 2011, respectively.

Note B

Inventories

Inventories consisted of the following at March 31:

 

     2012     2011  

Raw Materials

   $ 3,901,438      $ 2,182,281   

Finished Goods

     3,781,395        3,030,293   
  

 

 

   

 

 

 
     7,682,833        5,212,574   

Less reserves

     (1,094,914     (1,598,701
  

 

 

   

 

 

 

Total inventories, net

   $ 6,587,919      $ 3,613,873   
  

 

 

   

 

 

 

 

11


Note C

Property and Equipment

The major categories of property and equipment are summarized as follows at March 31, 2012 and 2011:

 

     Saturday, March 31, 2012      Thursday, March 31, 2011  

Machinery and equipment

   $ 2,630,787       $ 2,812,138   

Furniture and fixtures

     172,750         186,184   

Leasehold improvements

     109,715         118,246   
  

 

 

    

 

 

 

Total property and equipment

     2,913,252         3,116,568   

Less accumulated depreciation and amortization

     1,936,253         1,955,727   
  

 

 

    

 

 

 

Net property and equipment

   $ 976,999       $ 1,160,841   
  

 

 

    

 

 

 

Depreciation and amortization expense was $135,391 and $122,340 for the three months ended March 31, 2012 and 2011, respectively.

Note D

Patent

The patent consisted of the following at March 31:

 

     2012      2011  

Patents

   $ 2,000,000       $ 2,000,000   

Less: accumulated amortization

     1,239,043         1,082,821   
  

 

 

    

 

 

 

Patent, net

   $ 760,957       $ 917,179   
  

 

 

    

 

 

 

 

12


For the three months ended March 31, 2012 and 2011 amortization of the patent amounted to $133,332 each year. Estimated amortization expense of the patent for each of the next five years and thereafter are:

 

Year:

   Amount  

2012

   $ 100,000   

2013

     133,332   

2014

     133,332   

2015

     133,332   

2016

     133,332   

Thereafter

     133,352   
  

 

 

 

Total

   $ 766,660   
  

 

 

 

Note E

Income taxes

Income tax expense was as follows for the three months ended March 31, 2012 and 2011:

 

     2012      2011  

U.S federal

     —           —     

U.S federal state

     —           58,315   

Foreign

     13,507         19,417   
  

 

 

    

 

 

 
   $ 13,507       $ 77,732   
  

 

 

    

 

 

 

For the years ended December 31, 2011 and 2010, income taxes included state income taxes due in states for which Spitfire maintained a C-Corporation status and taxes relating to Spitfire Consolidated’s foreign operations.

Note F

Line-of-Credit

Spitfire Consolidated has a $2,000,000 operating line-of-credit with a bank, collateralized by substantially all assets of Spitfire Consolidated. The bank, in its sole discretion, has the right to disallow additional advances on the line-of-credit at any time. In the event the bank disallows future advances, the outstanding line-of-credit balance must be paid by Spitfire Consolidated in 48 consecutive monthly principal payments, plus interest and fees. Interest is payable monthly at the Wall Street Journal Prime Rate (3.25% at March 31, 2012). Outstanding borrowings on the line-of-credit were $1,500,000 at March 2011. The interest rate was 3.25% at March 31, 2011. The line-of-credit was terminated December 31, 2011.

 

13


Note G

Employee Benefit Plan, Seniority Premiums and Termination Benefits

Spitfire Consolidated has a 401(k) profit sharing plan that covers substantially all nonunion employees who meet certain eligibility requirements. Participants may contribute amounts in accordance with Internal Revenue Code regulations. Spitfire Consolidated contributes 3% of employee salary regardless of employee participation after the employee has one year of service. Participants are immediately 100% vested in the 3% contribution. Spitfire Consolidated may, at its discretion, make additional profit sharing contributions to the plan. Participants vest in Company profit sharing contributions over a six-year vesting schedule. Spitfire Consolidated made contributions of approximately $0 and $20,925 for the three months ended March 31, 2012 and 2011, respectively.

DAC is required to accrue for seniority premiums and termination benefits. The cost obligations and other elements of seniority premiums and termination benefits for reasons other than restructuring have been determined based on computations prepared by independent actuaries at, March 31, 2012 and 2011, and are included in other non-current liabilities in the consolidated balance sheets.

Note H

Operating Leases

Spitfire Consolidated conducts its operations from facilities in Carpentersville, Illinois, Crystal Lake, Illinois, Springfield, Tennessee and Austin, Texas, which are leased from both nonrelated and related parties. Spitfire Consolidated’s Carpentersville facility lease with a related party expires in October 2014, but contains two five-year renewal options. Spitfire Consolidated has two leases for properties in Crystal Lake with one expiring in April 2013 and the other in May 2013. The Springfield facility lease is currently on a month-to month arrangement and the Austin facility lease expired in May 2012. Spitfire Consolidated did not renew the Austin facility lease.

DAC leases facilities in Mexico for administrative and assembly operations under a lease agreement, settled in US dollars, expiring August 2012. Spitfire Consolidated anticipates renewing the lease under a two year renewal option.

SPV leases a facility in Vietnam for its operations under a lease expiring July 2015.

 

14


Total future minimum rental payments for each of the next four years and in the aggregate are:

 

Year

   Total      Related Party      Non-related
Party
 

2012

     151,480         63,197         138,776   

2013

     231,898         86,791         145,107   

2014

     196,338         74,125         122,213   

2015

     122,213         —           122,213   
  

 

 

    

 

 

    

 

 

 

Total

     752,422         224,113         528,309   
  

 

 

    

 

 

    

 

 

 

Note I

Related Party Transactions

Spitfire Consolidated leases its main office and plant from a building partnership that is jointly owned by five employees of Spitfire Consolidated. These employees are not members of Spitfire Consolidated’s board of directors or executive officers. Total rent expense paid on these leases was $21,066 and $23,575 for the three months ended March 31, 2012 and 2011, respectively.

Loans to employees are included in other current assets and are due on demand with interest at short-term applicable federal rates. The balance of these loans outstanding was $94,890 and $77,932 at March 31, 2012 and 2011, respectively. Total repayments by employees on these loans were $462 and $374 for the three months ended March 31, 2012 and 2011, respectively.

Loan to shareholder is a component of equity and is due on demand with interest at short-term applicable federal rates. Total repayments by the shareholder on the loan were $0 for the three months ended March 31, 2012 and 2011, respectively.

Note J

Subsequent Event

On May 31, 2012, pursuant to a purchase agreement, SigmaTron International, Inc. (“SigmaTron”) purchased substantially all of the assets of Spitfire Consolidated for a purchase price of: (i) the satisfaction and release of the account payable of approximately $16 million owed by Spitfire Consolidated to SigmaTron; (ii) future payments, which are based upon the annual post-closing performance of the business during each of SigmaTron’s fiscal years 2013 through 2019; and (iii) at Spitfire Consolidated’s direction, the issuance to Gregory Jay Ramsey, President, of Spitfire Consolidated of 50,000 shares of restricted common stock of the SigmaTron, 12,500 of which vest upon the closing of the transaction and 12,500 of which will vest on each of the first, second and third anniversaries of the closing of the transaction.

 

15