EXHIBIT 99.2 

EMCORE CORPORATION
Pro Forma Condensed Consolidated Statement of Operations
(in thousands)
(unaudited)
 

     
Year Ended September 30, 2005
 
 
 
 
As reported
 
 
 
Pro forma adjustments
 
 
Pro forma as adjusted
 
           
(a)
       
Revenue
 
$
127,603
 
$
(12,236
)
$
115,367
 
Cost of revenue
 
 
106,746
   
(10,721
)
 
96,025
 
Gross profit
 
 
20,857
   
(1,515
)
 
19,342
 
 
 
 
               
Operating expenses:
 
 
               
Selling, general and administrative
 
 
25,136
   
(2,570
)
 
22,566
 
Research and development
 
 
17,429
   
(2,738
)
 
14,691
 
Total operating expenses
 
 
42,565
   
(5,308
)
 
37,257
 
Operating loss
 
 
(21,708
)
 
3,793
   
(17,915
)
 
 
 
               
Other (income) expenses:
 
 
               
Interest income
 
 
(1,081
)
 
-
   
(1,081
)
Interest expense
 
 
4,844
   
-
   
4,844
 
Equity in net loss of GELcore investment
 
 
112
   
-
   
112
 
Total other expenses
 
 
3,875
   
-
   
3,875
 
Loss from continuing operations
 
$
(25,583
)
$
3,793
 
$
(21,790
)
 
 
 
               
Per share data:
 
 
               
Basic and diluted per share data:
 
 
               
Loss from continuing operations
 
$
(0.54
)
$
0.08
 
$
(0.46
)
 
 
 
               
Weighted average number of shares outstanding
used in basic and diluted per share calculations
 
 
47,387
   
47,387
   
47,387
 

The accompanying notes are an integral part of these pro forma condensed consolidated financial statements.



 
 

 



EMCORE CORPORATION
Pro Forma Condensed Consolidated Statement of Operations
(in thousands)
(unaudited)


     
Nine Months Ended June 30, 2006
 
 
 
 
As reported
 
 
 
Pro forma adjustments
 
 
Pro forma as adjusted
 
           
(a)
       
Revenue
 
$
123,007
 
$
(14,840
)
$
108,167
 
Cost of revenue
 
 
98,864
   
(12,623
)
 
86,241
 
Gross profit
 
 
24,143
   
(2,217
)
 
21,926
 
 
 
 
               
Operating expenses:
 
 
               
Selling, general and administrative
 
 
26,445
   
(2,549
)
 
23,896
 
Research and development
 
 
14,550
   
(869
)
 
13,681
 
Total operating expenses
 
 
40,995
   
(3,418
)
 
37,577
 
Operating loss
 
 
(16,852
)
 
1,201
   
(15,651
)
 
 
 
               
Other (income) expenses:
 
 
               
Interest income
 
 
(838
)
 
-
   
(838
)
Interest expense
 
 
3,987
   
-
   
3,987
 
Loss from convertible subordinated notes exchange offer
   
1,078
   
-
   
1,078
 
Equity in net loss of Velox investment
   
332
   
-
   
332
 
Equity in net income of GELcore investment
 
 
(21
)
 
-
   
(21
)
Total other expenses
 
 
4,538
   
-
   
4,538
 
Loss from continuing operations
 
$
(21,390
)
$
1,201
 
$
(20,189
)
 
 
 
               
Per share data:
 
 
               
Basic and diluted per share data:
 
 
               
Loss from continuing operations
 
$
(0.43
)
$
0.02
 
$
(0.41
)
 
 
 
               
Weighted average number of shares outstanding
used in basic and diluted per share calculations
 
 
49,336
   
49,336
   
49,336
 

The accompanying notes are an integral part of these pro forma condensed consolidated financial statements.



 
 

 



EMCORE CORPORATION
Pro Forma Condensed Consolidated Balance Sheet
(in thousands)
(unaudited)

     
As of June 30, 2006
 
 
 
 
As reported
 
 
 
Pro forma adjustments
 
 
 
Pro forma
as adjusted
 
ASSETS
 
 
 
 
 
 
 
 
     
Current assets:
 
 
 
 
 
 
 
 
     
Cash and cash equivalents
 
$
16,138
 
$
13,000
 
 (b)
$
29,138
 
Restricted cash
 
 
1,303
 
 
-
 
 
 
1,303
 
Marketable securities
 
 
7,900
 
 
-
 
 
 
7,900
 
Accounts receivable, net
 
 
27,388
 
 
-
 
 
 
27,388
 
Receivables, related parties
 
 
482
 
 
-
 
 
 
482
 
Inventory, net
 
 
24,940
 
 
(2,988
)
 (d)
 
21,952
 
Prepaid expenses and other current assets
 
 
3,224
 
 
2,973
 
 (c,d)
 
6,197
 
Total current assets
 
 
81,375
 
 
12,985
 
 
 
94,360
 
 
 
 
 
 
 
   
 
     
Property, plant and equipment, net
 
 
56,997
 
 
(3,394
)
(d)
 
53,603
 
Goodwill
 
 
40,476
 
 
-
 
 
 
40,476
 
Intangible assets, net
 
 
6,624
 
 
(178
)
(d) 
 
6,446
 
Investments in unconsolidated affiliates
 
 
12,388
 
 
-
 
 
 
12,388
 
Receivables, related parties
 
 
169
 
 
-
 
 
 
169
 
Other assets, net
 
 
5,526
 
 
(998
)
(d)
 
4,528
 
 
 
 
 
 
 
   
 
     
Total assets
 
$
203,555
 
$
8,415
 
 
$
211,970
 
 
 
 
 
 
 
   
 
     
LIABILITIES and SHAREHOLDERS’ EQUITY
 
 
 
 
 
   
 
     
Current liabilities:
 
 
 
 
 
   
 
     
Accounts payable
 
$
20,692
 
$
-
 
 
$
20,692
 
Accrued expenses and other current liabilities
 
 
13,540
 
 
(606
)
 (e)
 
12,934
 
Notes payable, current portion
 
 
430
 
 
-
 
 
 
430
 
Total current liabilities
 
 
34,662
 
 
(606
)
 
 
34,056
 
 
 
 
   
 
   
 
     
Notes payable, long-term
 
 
277
 
 
-
 
 
 
277
 
Convertible subordinated notes, long-term
 
 
95,895
 
 
-
 
 
 
95,895
 
Total liabilities
 
 
130,834
 
 
(606
)
 
 
130,228
 
 
 
 
   
 
   
 
     
Commitments and contingencies
 
 
   
 
   
 
     
 
 
 
   
 
   
 
     
Shareholders’ equity:
 
 
   
 
   
 
     
Preferred stock, $0.0001 par, 5,882 shares authorized, no shares outstanding
 
 
-
 
 
-
 
 
 
-
 
Common stock, no par value, 100,000 shares authorized, 50,805 shares issued and 50,646 shares outstanding
 
 
410,153
 
 
-
 
 
 
410,153
 
Accumulated deficit
 
 
(335,349
)
 
9,021
     
(326,328
)
Treasury stock, at cost, 159 shares
 
 
(2,083
)
 
-
     
(2,083
)
Total shareholders’ equity
 
 
72,721
 
 
9,021
 
 
 
81,742
 
 
 
 
 
 
 
   
 
     
Total liabilities and shareholders’ equity
 
$
203,555
 
$
8,415
 
 
$
211,970
 

The accompanying notes are an integral part of these pro forma condensed consolidated financial statements.



 
 

 




EMCORE Corporation
Notes to Unaudited Condensed Consolidated Pro Forma Financial Statements

 
NOTE 1.  Business Divesture.

On August 18, 2006, EMCORE completed the sale of assets of its Electronic Materials & Device division (the "EMD Business"), including inventory, fixed assets, and intellectual property, pursuant to an Asset Purchase Agreement, dated July 19, 2006 (the “Purchase Agreement”), between EMCORE, IQE, plc, a public limited company organized under the laws of the United Kingdom ("IQE"), and IQE RF, LLC, a New Jersey limited liability company and a wholly owned subsidiary of IQE ("Purchaser").
 
Under the terms of the Purchase Agreement, EMCORE sold the EMD Business to Purchaser for $16.0 million, consisting of a $0.2 million deposit previously delivered to EMCORE, $12.8 million delivered via wire transfer on August 18, 2006, and $3.0 million in the form of a secured promissory note of IQE and Purchaser (the "Note"), guaranteed by IQE's affiliates. The Note is to be repaid in four quarterly installments and bears interest at an annual rate of 7.5%.
 

NOTE 2.  Basis of Presentation.

The preceding unaudited pro forma condensed consolidated financial information presented for the statements of operations for the year ended September 30, 2005 and the nine-month period ended June 30, 2006 is based upon the Company’s historical results of operations, adjusted to reflect the pro forma effect of excluding operations derived from the Company’s EMD Business as of October 1, 2004. The preceding unaudited pro forma condensed consolidated financial information presented for the balance sheet as of June 30, 2006, is based upon the Company’s historical results, adjusted to reflect the pro forma effect of the sale of assets of the EMD Business as if it had occurred on June 30, 2006.

The unaudited pro forma condensed consolidated financial information is presented for illustrative purposes only and is not necessarily indicative of any future results of operations or the results that might have occurred had the disposition actually been completed on the indicated dates.

The historical consolidated financial information presented herein should be read in conjunction with the audited consolidated financial statements and notes thereto appearing in the Company’s Annual Report on Form 10-K for the year ended September 30, 2005, and the unaudited consolidated financial statements and notes thereto included in the Company’s Quarterly Report on Form 10-Q for the nine months ended June 30, 2006.

The Company anticipates a gain on the disposition that has not been reflected in the pro forma statements of operations as the gain is considered to be non-recurring. Pro-forma adjustments included in the pro forma condensed consolidated financial statements are as follows:

a)  
The adjustments reflected in the condensed consolidated statements of operations eliminate the results of operations of the EMD Business that was sold to IQE.

b)  
This adjustment in the balance sheet reflects the net cash proceeds from the sale of the EMD Business.

c)  
This adjustment in the balance sheet includes the $3.0 million promissory note due EMCORE as a result of the sale of the EMD Business.

d)  
These adjustments in the balance sheet reflect changes to inventory, prepaid expenses, fixed assets, intellectual property, and other assets being sold or otherwise disposed of as a result of the sale of the EMD Business. Using the carrying value as of the June 30, 2006 consolidated balance sheet, total assets to be disposed of approximate $7.6 million.

e)  
This adjustment in the balance sheet reflects the elimination of various accrued liabilities being assumed by IQE. Using the carrying value as of the June 30, 2006 consolidated balance sheet, total liabilities to be disposed of approximate $0.6 million.