Attached files

file filename
8-K/A - 8-K/A - SIGMATRON INTERNATIONAL INCd395796d8ka.htm
EX-99.2 - EX-99.2 - SIGMATRON INTERNATIONAL INCd395796dex992.htm
EX-99.1 - EX-99.1 - SIGMATRON INTERNATIONAL INCd395796dex991.htm
EX-23.1 - EX-23.1 - SIGMATRON INTERNATIONAL INCd395796dex231.htm

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED

FINANCIAL STATEMENTS

DECEMBER 31, 2011 AND 2010


Pro Forma Condensed Combined Balance Sheet and Statements of Operations for

SigmaTron International, Inc

The following unaudited pro forma condensed combined financial statements are presented to illustrate the effect on SigmaTron International, Inc.’s (“SigmaTron” or “the Company”) historical financial position and operating results of the acquisition of Spitfire Control, Inc. and related entities (“Spitfire Consolidated”) by the Company as if the acquisition occurred on May 1, 2010 for statement of operations purposes and on January 31, 2012 for balance sheet purposes. The unaudited pro forma condensed combined financial statements also give effect to the events that are directly attributable to the acquisition and factually supportable.

The following two unaudited pro forma condensed combined statements of income are presented using the Company’s results for the year ended April 30, 2011 and the nine months ended January 31, 2012 and Spitfire Consolidated’s results for the twelve months ended March 31, 2011 and nine months ended December 31, 2011, respectively. The statements of income do not reflect the historical non-controlling interest in Spitfire Consolidated because the Company obtained all interests in the entities and operations subject to the acquisition.

The following unaudited pro forma condensed combined balance sheet is presented using the Company’s financial condition as of January 31, 2012 and Spitfire’s financial condition as of December 31, 2011. There have been no unusual events or transactions related to Spitfire’s one month period ended January 31, 2012, which would require disclosure in the pro forma condensed combined financial statements.

The pro forma financial statements reflect the use of the acquisition method of accounting under the accounting principles generally accepted in the United States of America (“US GAAP”). The Company has been treated as the acquirer in the completed acquisition for accounting purposes. Assumptions and estimates underlying the pro forma adjustments are described in the accompanying notes, which should be read in conjunction with the pro forma financial statements.

Acquisition accounting is dependent upon various estimates that are subject to change and certain valuations and other studies that have not yet been completed. Accordingly, the pro forma adjustments are preliminary and are based on preliminary information available at the time of preparation of this Form 8-K/A. Differences between these preliminary estimates and the final acquisition accounting could occur and these differences could have a material impact on the pro forma financial statements.

The pro forma financial statements have been presented for the informational purposes only. The pro forma financial statement are not necessarily indicative of what the combined company’s financial position or results of operations actually would have been had the acquisition been completed as of the dates indicated. In addition, the pro forma financial statements do not purport to project the future financial position or operating results of the combined company.

 

2


The pro forma financial statements do not reflect any cost savings or other synergies that the combined company may achieve as a result of the completed acquisition or the costs to integrate the operations of the Company and Spitfire Consolidated or the costs necessary to achieve these cost savings and other synergies. The effects of the foregoing items could, individually or in the aggregate, materially impact the pro forma financial statements.

The following unaudited pro forma condensed combined financial statements, or the “pro forma financial statements” were derived from and should be read in conjunction with:

(i) the annual report on Form 10-K of SigmaTron International, Inc. for the fiscal year ended April 30, 2011;

(ii) the quarterly report on Form 10-Q of SigmaTron International, Inc. for the quarter and nine months ended January 31, 2012;

(iii) the Spitfire Control, Inc. audited financial statements as of and for the year ended December 31, 2011 and 2010.

(iv) the Spitfire Control, Inc. unaudited balance sheets as of March 31, 2012 and the related statements of operations, and cash flows for the three months ended March 31, 2012 and 2011.

 

3


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME FOR THE TWELVE MONTHS ENDED APRIL 30, 2011

 

     SigmaTron
12 Months Ended
April  30, 2011
    Spitfire Consolidated
12 Months Ended
March 31, 2011
    Pro Forma
Adjustments
    Pro Forma
Combined
 

Net sales

   $ 151,728,084      $ 52,631,197 (d)    $ (34,361,026   $ 169,998,255   

Cost of goods sold

     135,940,878        44,834,753 (d)      (34,361,026     146,414,605   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     15,787,206        7,796,444        —          23,583,650   
         (g)      87,000     

Selling and administrative expenses

     11,460,908        7,813,304 (e)      375,200        19,736,412   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     4,326,298        (16,860     462,200        3,847,238   

Other income

     (9,602     (204,465     —          (214,067

Interest income

     —          (14,783     —          (14,783

Interest expense

     1,154,352        52,271        —          1,206,623   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax expense

     3,181,548        150,117        462,200        2,869,465   

Income tax expense

     1,203,514        121,630 (f)      320,596        1,645,740   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 1,978,034      $ 28,487      $ 141,604      $ 1,223,725   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share

        

Basic

   $ 0.52          $ 0.52   

Diluted

   $ 0.51          $ 0.51   

Weighted-average shares of common stock outstanding

        

Basic

     3,828,638          12,500        3,841,138   

Diluted

     3,890,949          50,000        3,940,949   

See accompanying notes to unaudited pro forma condensed combined financial statements.

 

4


UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

As of January 31, 2012

 

     SigmaTron
January 31, 2012
     Spitfire Consolidated
December 31, 2011
    Pro Forma
Adjustments
    Pro Forma
Combined
 

Assets

         

Current assets

         

Cash

   $ 4,991,426       $ 580,710      $ —        $ 5,572,136   

Marketable securities

     —           16,460        —          16,460   

Accounts receivable, net

     28,011,239         4,675,404 (b)      (13,617,574     19,069,069   

Inventories, net

     36,163,850         4,931,789        —          41,095,639   

Prepaid expenses and other assets

     1,145,399         202,766        —          1,348,165   

Refundable income taxes

     205,077         —          —          205,077   

Deferred income taxes

     1,500,857         —          —          1,500,857   

Other receivables

     242,000         —          —          242,000   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total current assets

     72,259,848         10,407,129 (b)      (13,617,574     69,049,403   

Property, machinery and equipment, net

     24,899,476         1,012,752        —          25,912,228   
          (a)      5,970,000     

Intangibles, net

     113,202         800,012 (a)      (800,012     6,083,202   

Goodwill

     —           —   (a)      1,134,133        1,134,133   

Miscellaneous

     543,169         165,523        —          708,692   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total other long-term assets

     656,371         965,535        6,304,121        7,926,027   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total assets

   $ 97,815,695       $ 12,385,416      $ (7,313,453   $ 102,887,658   
  

 

 

    

 

 

   

 

 

   

 

 

 

See accompanying notes to unaudited pro forma condensed combined financial statements.

 

5


UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET - Continued

As of January 31, 2012

 

     SigmaTron
January 31, 2012
     Spitfire Consolidated
December 31, 2011
    Pro Forma
Adjustments
    Pro Forma
Combined
 

Liabilities and stockholders’ equity

         

Current liabilities

         

Trade accounts payable

   $ 15,519,712       $ 15,319,766 (b)    $ (13,617,574   $ 17,221,904   

Accrued expenses

     1,055,465         457,110 (c)      280,482        1,793,057   

Accrued payroll

     2,930,532         —          —          2,930,532   

Current portion of long-term debt

     167,077         —          —          167,077   

Current portion of capital lease obligations

     216,978         —          —          216,978   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total current liabilities

     19,889,764         15,776,876        (13,337,092     22,329,548   

Long-term debt, less current portion

     23,200,012         —          —          23,200,012   

Contingent consideration from earn out

     —           —   (a)      2,320,000        2,320,000   

Capital lease obligations, less current portion

     862,685         —          —          862,685   

Deferred rent

     733,300         —          —          733,300   

Deferred income taxes

     2,799,403         —          —          2,799,403   

Other long-term liabilities

     —           431,161        —          431,161   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total long-term liabilities

     27,595,400         431,161        2,320,000        30,346,561   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total liabilities

     47,485,164         16,208,037        (11,017,092     52,676,109   

Stockholders’ equity

         

Preferred stock

     —           —          —          —     

Common stock

     39,096         1,000        (1,000     39,096   

Capital in excess of par value

     19,850,896         —   (a)      161,500        20,012,396   

Accumulated other comprehensive loss

     —           (73,800     73,800        —     
          (c)      (280,482  

Retained earnings

     30,440,539         (185,414 )(a)      185,414        30,160,057   

Noncontrolling interest in variable interest entities

     —           (3,564,407 )(a)      3,564,407        —     
  

 

 

    

 

 

   

 

 

   

 

 

 

Total stockholders’ equity (deficit)

     50,330,531         (3,822,621     3,703,639        50,211,549   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 97,815,695       $ 12,385,416      $ (7,313,453   $ 102,887,658   
  

 

 

    

 

 

   

 

 

   

 

 

 

See accompanying notes to unaudited pro forma condensed combined financial statements.

 

6


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME

FOR THE NINE MONTHS ENDED JANUARY 31, 2012

 

     Nine Months Ended
January 31, 2012
    Nine Months Ended
December 31, 2011
    Pro Forma
Adjustments
    Pro Forma
Combined
 

Net sales

   $ 116,894,157      $ 35,160,064 (d)    $ (23,541,392   $ 128,512,829   

Cost of goods sold

     106,258,662        33,218,190 (d)      (23,541,392     115,935,460   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     10,635,495        1,941,874        —          12,577,369   
         (g)      65,250     
         (c)      (178,000  

Selling and administrative expenses

     9,067,123        6,219,366 (e)      258,900        15,432,639   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

     1,568,372        (4,277,492     146,150        (2,855,270

Other income

     (29,182     (97,603     —          (126,785

Interest income

     —          (4,200     —          (4,200

Interest expense

     827,897        46,774        —          874,671   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income tax expense

     769,657        (4,222,463     146,150        (3,598,956

Income tax expense (benefit)

     284,773        (28,108 )(f)      (531,821     (275,156
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 484,884      $ (4,194,355   $ (385,671   $ (3,323,800
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common shares

        

Basic

   $ 0.13          $ (0.85

Diluted

   $ 0.12          $ (0.84

Weighted-average shares of common stock outstanding

        

Basic

     3,875,253          25,000        3,900,253   

Diluted

     3,895,111          50,000        3,945,111   

See accompanying notes to unaudited pro forma condensed combined financial statements.

 

7


NOTES TO UNAUDITED PRO FORMA CONDENSED

COMBINED FINANCIAL STATEMENTS

As of April 30, 2011

Description of Transaction

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.

Basis of Presentation

The pro forma financial statements were prepared using the acquisition method of accounting in accordance with Financial Accounting Standards Board’s Accounting Standards Codification (ASC) 805, Business Combinations, and uses fair value concepts defined in ASC 820, Fair Value Measurement and Disclosure. ASC 805 requires, among other things, that most assets acquired and liabilities assumed be recognized at their fair value as of the date of the acquisition. ASC 820 defines the term ‘fair value’ and sets forth valuation requirements for any asset or liability measured at fair value, expands related disclosure requirements and specifies a hierarchy of valuation techniques based on the nature of inputs used to develop the fair value measures. Fair value is defined in ASC 820 as “the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.” This is an exit price concept for valuation of the asset or liability. In addition, market participants are assumed to be buyers and sellers in the principal (or most advantageous) market for the asset or liability. Fair value measurements for an asset assume the highest and best use by these market participants. Many of these fair value measurements can be highly subjective and it is also possible that other professionals, applying reasonable judgment to the same facts and circumstances could develop and support a range of alternative estimated amounts.

Under ASC 805 acquisition-related transaction costs (e.g. advisory, legal, valuation, and other professional fees) and certain acquisition-related restructuring charges impacting the target company are not included as a component of consideration transferred but are accounted for as expenses in the periods in which the costs are incurred. Total advisory, legal, valuation, and other professional fees incurred by the Company in conjunction with the Spitfire acquisition are estimated to be approximately $530,000. Approximately $178,000 of these costs were incurred by the Company during the nine months ended January 31, 2012 and are reflected in the Company’s historical balance sheet as a reduction to retained earnings, $72,000 of which are unpaid as of January 31, 2012 and are therefore also reflected as an accounts payable. This $178,000 is eliminated in the pro forma statement of income for the nine months ended January 31,

 

8


2012 because they are non-recurring costs. The remaining $300,000 of estimated transaction costs are reflected as a pro forma adjustment in the January 31, 2012 balance sheet as additional payables and a reduction of retained earnings.

 

9


Pro Forma Adjustments

(a) To reflect the estimated allocation of purchase consideration for the Spitfire acquisition and elimination of historical equity accounts:

 

Cost of acquisition

  

SigmaTron trade accounts receivable foregiven

   $ 13,062,913   

SigmaTron foreign accounts receivable foregiven

     554,661   

Contingent consideration from earnout

     2,320,000   

Contingent consideration from restricted stock

     161,500   
  

 

 

 

Total adjusted cost of acquisition

   $ 16,099,074   
  

 

 

 

Stock compensation consideration

  

Shares restricted stock granted

     50,000   

Stock price at date of grant

   $ 3.80   
  

 

 

 
     190,000   

Less: Restricted stock discount

     15
  

 

 

 
   $ 161,500   
  

 

 

 

 

10


The following reconciles the net assets of Spitfire at December 31, 2011:

 

Total adjusted cost of acquisition

   $ 16,099,074   

Assumed liabilities

  

Current liabilities

     2,159,302   

Non-current liabilities

     431,161   
  

 

 

 

Total assumed liabilities

     2,590,463   

Acquired tangible assets

  

Current assets

     (10,407,129

Non-current assets

     (165,523

Net plant, property and equipment

     (1,012,752
  

 

 

 

Total acquired tangible assets

     (11,585,404

Acquired intangible assets

  

Trade name

     (980,000

Non-compete agreement

     (50,000

Backlog

     (30,000

Non-contractual customer relationships

     (4,910,000
  

 

 

 

Total acquired intangible assets

     (5,970,000
  

 

 

 

Goodwill

   $ 1,134,133   
  

 

 

 

 

11


(b) To eliminate the intercompany receivable and payable between the Company and Spitfire:

 

     As of
December 31, 2011
 

SigmaTron receivable due from Spitfire

   $ 13,617,574   

Spitfire payable due to SigmaTron

     13,617,574   
  

 

 

 

Total

   $ —     
  

 

 

 

(c) To reflect the non-recurring costs associated with Spitfire acquisition:

 

Legal fees

   $ 409,525   

Accounting fees

     101,059   

Other advisor fees

     19,891   
  

 

 

 

Total

     530,475   

Less amount accrued at January 31, 2012

     71,993   
  

 

 

 

Total

   $ 458,482   
  

 

 

 

Amounts incurred as of January 31, 2012

   $ 178,000   

Amounts left to incur at January 31, 2012

     352,475   

(d) To eliminate the intercompany sales and purchases between the Company and Spitfire:

 

     12 Months Ended
April 30, 2011
     9 Months Ended
January 31, 2012
 

SigmaTron sales to Spitfire

   $ 34,361,026       $ 23,541,392   

Spitfire purchases from SigmaTron

     34,361,026         23,541,392   
  

 

 

    

 

 

 

Total

   $ —         $ —     
  

 

 

    

 

 

 

(e) To record amortization expense related to the intangibles acquired through the acquisition:

 

     April 30, 2011      January 31, 2012      Method    Life

Trade name

   $ 49,000       $ 36,750       Straight-line    20 years

Non-compete agreement

     7,200         5,400       Straight-line    7 years

Backlog

     30,000         —         Straight-line    1 year

Non-contractual customer relationships

     289,000         216,750       Accelerated    15 years
  

 

 

    

 

 

       

Total

   $ 375,200       $ 258,900         
  

 

 

    

 

 

       

 

12


(f) To record income tax expense (benefit) on Spitfire Controls, Inc. on earnings (losses) not previously subject to tax under their S Corporation election including the tax effect of pro forma adjustments.

 

     April 30, 2011     January 31, 2012  

Spitfire Controls, Inc. Income/(Loss)

   $ 1,318,128      $ (1,483,280

Pro forma adjustments

     (375,200     (80,900
  

 

 

   

 

 

 

Subtotal

     942,928        (1,564,180

Statutory Tax Rate

     34     34
  

 

 

   

 

 

 

Total income tax expense (benefit)

   $ 320,596      $ (531,821
  

 

 

   

 

 

 

(g) To record the additional expense relating to the consulting agreement.

 

     12 Months Ended
April 30, 2011
    9 Months Ended
January 31, 2012
 

Salary compensation

   $ (128,000   $ (96,000

Consulting expense

     215,000        161,250   
  

 

 

   

 

 

 

Additional expense

   $ 87,000      $ 65,250   
  

 

 

   

 

 

 

 

13