EX-99.2
Published on August 23, 2019
Systron Donner Inertial, Inc.
INDEX TO FINANCIAL STATEMENTS
For the Three Months Ended March 31, 2019 and 2018
|
Page(s) |
|
|
Condensed Statement of Operations (unaudited) |
2 |
|
|
Condensed Balance Sheet (unaudited) |
3 |
|
|
Condensed Statement of Shareholders Equity (unaudited) |
4 |
|
|
Condensed Statement of Cash Flows (unaudited) |
5 |
|
|
Notes to Condensed Financial Statements |
6 |
Systron Donner Inertial, Inc.
Condensed Statement of Operations
Three Months Ended March 31, 2019 and 2018
(in thousands)
(unaudited)
|
|
Three months ended |
| ||||
|
|
2019 |
|
2018 |
| ||
Revenue |
|
$ |
6,815 |
|
$ |
5,398 |
|
Cost of revenue |
|
4,842 |
|
4,792 |
| ||
Gross profit |
|
1,973 |
|
606 |
| ||
Operating expense: |
|
|
|
|
| ||
Selling, general, and administrative |
|
789 |
|
789 |
| ||
Research and development |
|
1,300 |
|
1,031 |
| ||
Total operating expense |
|
3,263 |
|
1,820 |
| ||
Operating loss |
|
(1,290 |
) |
(1,214 |
) | ||
Other expense: |
|
|
|
|
| ||
Interest expense, net |
|
(1 |
) |
|
| ||
Total other expense |
|
(1 |
) |
|
| ||
Loss from operations before income tax expense |
|
(1,291 |
) |
(1,214 |
) | ||
Income tax expense |
|
|
|
|
| ||
Net loss |
|
$ |
(1,291 |
) |
(1,214 |
) | |
The accompanying notes are an integral part of these condensed financial statements.
Systron Donner Inertial, Inc.
Condensed Balance Sheet
As of March 31, 2019
(in thousands, except for shares of Common Stock and per share amounts)
(unaudited)
|
|
As of |
|
As of |
| ||
|
|
March 31, |
|
December 31, |
| ||
ASSETS |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
1,173 |
|
$ |
3,407 |
|
Accounts receivable, net of allowance of $273 and $209 |
|
5,273 |
|
4,777 |
| ||
Inventory |
|
9,870 |
|
8,376 |
| ||
Prepaid expenses and other current assets |
|
403 |
|
657 |
| ||
Total current assets |
|
16,719 |
|
17,217 |
| ||
Property, plant, and equipment, net |
|
6,933 |
|
6,980 |
| ||
Total assets |
|
$ |
23,652 |
|
$ |
24,197 |
|
LIABILITIES and SHAREHOLDER EQUITY |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
2,149 |
|
$ |
1,240 |
|
Accrued expenses and other current liabilities |
|
2,153 |
|
3,529 |
| ||
Total current liabilities |
|
4,302 |
|
4,769 |
| ||
Customer advance payment |
|
165 |
|
311 |
| ||
Other long-term liabilities |
|
11 |
|
24 |
| ||
Total liabilities |
|
4,478 |
|
5,104 |
| ||
Commitments and contingencies |
|
|
|
|
| ||
Shareholders equity: |
|
|
|
|
| ||
Common stock, $0.01 par value, 5,000 shares authorized; 1 share issued and outstanding as of March 31, 2019 and December 31, 2018 |
|
|
|
|
| ||
Additional Paid-In-Capital |
|
13,872 |
|
12,500 |
| ||
Retained earnings |
|
5,302 |
|
6,593 |
| ||
Total Shareholders equity |
|
19,174 |
|
19,093 |
| ||
Total liabilities and Shareholders equity |
|
$ |
23,652 |
|
$ |
24,197 |
|
The accompanying notes are an integral part of these condensed financial statements.
Systron Donner Inertial, Inc.
Condensed Statement of Shareholders Equity
Three Months Ended March 31, 2019
(in thousands, except for Shares of Common Stock)
(unaudited)
|
|
Shares of |
|
Value of |
|
Additional Paid-In-Capital |
|
Retained |
|
Total |
| ||||
Balance as of December 31, 2018 |
|
1 |
|
$ |
|
|
$ |
12,500 |
|
$ |
6,593 |
|
$ |
19,093 |
|
Capital Contribution |
|
|
|
|
|
1,372 |
|
|
|
1,372 |
| ||||
Net loss |
|
|
|
|
|
|
|
(1,291 |
) |
(1,291 |
) | ||||
Balance as of March 31, 2019 |
|
1 |
|
$ |
|
|
$ |
13,872 |
|
$ |
5,302 |
|
$ |
19,174 |
|
The accompanying notes are an integral part of these condensed financial statements.
Systron Donner Inertial, Inc.
Condensed Statement of Cash Flows
Three Months Ended March 31, 2019 and 2018
(in thousands)
(unaudited)
|
|
Three months ended |
| |||||
|
|
2019 |
|
2018 |
| |||
Cash flows from operating activities: |
|
|
|
|
| |||
Net loss |
|
$ |
|
(1,291 |
) |
$ |
(1,214 |
) |
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| |||
Depreciation expense |
|
272 |
|
256 |
| |||
Provision adjustments related to doubtful accounts |
|
|
|
|
| |||
Total non-cash adjustments |
|
272 |
|
256 |
| |||
Changes in operating assets and liabilities: |
|
|
|
|
| |||
Accounts receivable |
|
(495 |
) |
1,611 |
| |||
Inventory |
|
(1,494 |
) |
(92 |
) | |||
Other assets |
|
254 |
|
45 |
| |||
Accounts payable |
|
909 |
|
(506 |
) | |||
Accrued expenses and other current liabilities |
|
(1,536 |
) |
(579 |
) | |||
Total change in operating assets and liabilities |
|
(2,362 |
) |
479 |
| |||
Net cash used in operating activities |
|
(3,381 |
) |
(479 |
) | |||
Cash flows from investing activities: |
|
|
|
|
| |||
Capital Contribution |
|
1,372 |
|
|
| |||
Purchase of equipment |
|
(225 |
) |
(215 |
) | |||
Net cash provided by (used in) investing activities |
|
1,147 |
|
(215 |
) | |||
Cash flows from financing activities: |
|
|
|
|
| |||
Net cash provided by (used in) financing activities |
|
|
|
|
| |||
Net decrease in cash |
|
(2,234 |
) |
(694 |
) | |||
Cash at beginning of period |
|
3,407 |
|
6,455 |
| |||
Cash at end of period |
|
$ |
|
1,173 |
|
$ |
5,761 |
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|
|
|
|
| |||
Cash paid during the period for interest |
|
$ |
|
1 |
|
$ |
1 |
|
Cash paid during the period for income taxes |
|
$ |
|
|
|
$ |
|
|
The accompanying notes are an integral part of these condensed financial statements.
Systron Donner Inertial, Inc.
Notes to our Condensed Financial Statements
For the three months ended March 31, 2019 (unaudited)
NOTE 1. Description of Business
Business Overview
Systron Donner Inertial, Inc. (referred to herein, together with its subsidiaries, as the Company, we, our, or SDI) was established in 2015 as a Delaware corporation. SDI is a navigation systems provider with a scalable, chip-based platform for higher volume gyro applications utilizing Quartz MEMS technology. SDI is located in Concord, California.
Basis of Presentation and Principles of Consolidation
The accompanying financial statements are prepared in accordance with U.S. generally accepted accounting principles (U.S. GAAP). Through February 2019, SDI was a wholly-owned subsidiary of Carros Sensors, Inc., after which it was a wholly-owned subsidiary of The Resilience Fund IV., LP and The Resilience Fund IV-A, L.P.
Unaudited Interim Condensed Financial Information
The accompanying interim condensed balance sheet as of March 31, 2019, the condensed statements of operations, shareholder equity and cash flows for the three months ended March 31, 2019 and the related note disclosures are unaudited. These unaudited interim condensed financial statements include all adjustments necessary to state fairly the Companys financial position as of March 31, 2019 and the results of operations and cash flows for the three months ended March 31, 2019. The financial data and other information disclosed in these notes to the condensed financial statements related to the three-month periods are unaudited. The results for the three months ended March 31, 2019 are not necessarily indicative of the operating results expected for the full fiscal year or any future period.
NOTE 2. Summary of Significant Accounting Policies
Use of Estimates: The preparation of financial statements in conformity with U.S. GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities, as of the date of the financial statements, and the reported amounts of revenue and expenses during the reported period. The accounting estimates that require our most significant, difficult, and/or subjective judgments include:
· the valuation of inventory;
· the allowance for doubtful accounts; and,
· the valuation allowance for deferred tax assets and liabilities.
· loss making contract accrual
We develop estimates based on historical experience and on various assumptions about the future that are believed to be reasonable based on the best information available to us. Our reported financial position or results of operations may be materially different under changed conditions or when using different estimates and assumptions, particularly with respect to significant accounting policies. In the event that estimates or assumptions prove to differ from actual results, adjustments are made in subsequent periods to reflect more current information.
Concentration of Credit Risk: Financial instruments that may subject us to concentrations of credit risk consist primarily of cash and cash equivalents and accounts receivable. When necessary, we perform credit evaluations on our customers financial condition and occasionally we request deposits in advance of shipping product to our customers. These financial evaluations require significant judgment and are based on a variety of factors including, but not limited to, current economic trends, historical payment patterns, bad debt write-off experience, and financial review of the particular customer. During the three months ended March 31, 2019 and 2018, revenue from four and three of our customers represented approximately 63% and 60%, respectively, of our revenue.
Cash and Cash Equivalents: Cash and cash equivalents consists primarily of bank deposits.
Accounts Receivable: We regularly evaluate the collectability of our accounts receivable and maintain allowances for doubtful accounts for estimated losses resulting from the inability of our customers to meet their financial obligations to us. The
allowance is based on the age of receivables and a specific identification of receivables considered at risk of collection. We classify charges associated with the allowance for doubtful accounts as selling, general, and administrative expense.
Inventory: Inventory is stated at the lower of cost or net realizable value (first-in, first-out). Inventory that is expected to be used within the next 12 months is classified as current inventory. We write-down inventory once it has been determined that conditions exist that may not allow the inventory to be sold for its intended purpose or the inventory is determined to be excess or obsolete based on assumptions about future demand and market conditions. The charge related to inventory write-downs is recorded as a cost of revenue. We evaluate inventory levels annually against historical usage on a significant part-by-part basis, in addition to determining its overall inventory risk. We have incurred, and may in the future incur charges to write-down our inventory. See Note 5 - Inventory in the notes to the condensed financial statements for additional information related to our inventory.
Property, Plant, and Equipment: Our property, plant, and equipment are recorded at cost. Plant and equipment are depreciated on a straight-line basis over the following estimated useful lives of the assets:
Description |
|
Estimated Useful Life |
Building |
|
20 years |
Equipment |
|
5 to 10 years |
Furniture and fixtures |
|
3 to 8 years |
Computer hardware and software |
|
3 to 8 years |
Expenditures for repairs and maintenance are charged to expense as incurred. The costs for major renewals and improvements are capitalized and depreciated over their estimated useful lives of the related asset. The cost and related accumulated depreciation of the assets are removed from the accounts upon disposition and any resulting gain or loss is reflected in the statement of operations.
Valuation of Long-lived Assets: Long-lived assets consist primarily of property, plant, and equipment, net. Since our long-lived assets are subject to amortization, we review these assets for impairment in accordance with the provisions of Accounting Standards Codification (ASC) 360, Property, Plant, and Equipment. We review long-lived assets for impairment whenever events or changes in circumstances indicate that its carrying amount may not be recoverable. Our impairment testing of long-lived assets consists of determining whether the carrying amount of the long-lived asset (asset group) is recoverable, in other words, whether the sum of the future undiscounted cash flows expected to result from the use and eventual disposition of the asset (asset group) exceeds its carrying amount. The determination of the existence of impairment involves judgments that are subjective in nature and may require the use of estimates in forecasting future results and cash flows related to an asset or group of assets. In making this determination, we use certain assumptions, including estimates of future cash flows expected to be generated by these assets, which are based on additional assumptions such as asset utilization, the length of service that assets will be used in our operations, and estimated salvage values.
Revenue Recognition: Revenue is recognized upon shipment, provided persuasive evidence of a contract exists, the price is fixed, the product meets our customers specifications, title and ownership have transferred to the customer, and there is reasonable assurance of collection of the sales proceeds. The majority of our products have shipping terms that are free on board or free carrier alongside (FCA) shipping point, which means that we fulfill our delivery obligation when the goods are handed over to the freight carrier at our shipping dock. This means the customer bears all costs and risks of loss or damage to the goods from that point. We account for shipping and related transportation costs by recording the charges that are invoiced to customers as revenue, with the corresponding cost recorded as cost of revenue. In those instances where inventory is maintained at a consigned location, revenue is recognized only when our customer pulls product for use and after title and ownership has transferred to the customer. Any warranty cost and remaining obligations that are inconsequential or perfunctory are accrued when the corresponding revenue is recognized. The Company will disclose the adoption of ASC 606 in the annual reporting period beginning January 1, 2019.
Product Warranty Reserves: We provide our customers with limited rights of return for non-conforming shipments and warranty claims for certain products. Pursuant to ASC 450, Contingencies, we make estimates of product warranty expense using historical experience rates as a percentage of revenue and accrue estimated warranty expense as a cost of revenue. We estimate the costs of our warranty obligations based on historical experience of known product failure rates and anticipated rates of warranty claims, use of materials to repair or replace defective products, and service delivery costs incurred in correcting product issues. In addition, from time to time, specific warranty accruals may be made if unforeseen technical problems arise. Should our actual experience relative to these factors differ from our estimates, we may be required to record additional warranty reserves. Alternatively, if we provide more reserves than needed, we may reverse a portion of such provisions in future periods.
Research and Development: Research and development costs are charged as an expense when incurred.
Income Taxes: In accordance with ASC 740, Income Taxes, deferred tax assets and liabilities are recognized for the expected tax consequences of temporary differences between the tax bases of assets and liabilities and their reported amounts. We record valuation allowances against all deferred tax assets for amounts which are not considered more likely to be realized.
NOTE 3. Recent Accounting Pronouncements
There have been no recent accounting pronouncements or changes in accounting pronouncements that are of significance, or of potential significance, to us other than those discussed below:
· In June 2016, the FASB issued ASU 2016-13 Financial Instruments - Credit Losses, Measurement of Credit Losses on Financial Instruments, which changes the way entities measure credit losses for most financial assets and certain other instruments that are not measured at fair value through net earnings. The new standard is effective for annual periods beginning after December 15, 2019, including interim periods within those annual periods. The new standard will be effective for our fiscal year beginning January 1, 2020 and early adoption is permitted. We are evaluating the impact the adoption of the new standard will have on our financial statements and related disclosures.
· In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). ASU 2016-02 introduces a lessee model that requires recognition of assets and liabilities arising from qualified leases on the balance sheets and disclosure of qualitative and quantitative information about lease transactions. This guidance is effective for fiscal years beginning after December 15, 2018 and interim periods within those years. We are in the process of implementing changes to our systems and processes in conjunction with our review of lease agreements. Topic 842 will be effective for our fiscal year beginning October 1, 2019 and expect to elect certain available transitional practical expedients. Early adoption is permitted.
As currently issued, entities are required to use a modified retrospective transition approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. There are additional optional practical expedients that an entity may elect to apply. The Company is continuing to evaluate the effect of this update on its financial statements and related disclosures.
· In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers which will supersede most current U.S. GAAP guidance on this topic. In April 2016, the FASB issued ASU No. 2016-10, Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing to clarify two aspects of the guidance within ASU No. 2014-09 on identifying performance obligations and the licensing implementation guidance. Under the new standards, recognition of revenue occurs when the seller satisfies a performance obligation by transferring to the customer promised goods or services in an amount that reflects the consideration the entity expects to receive for those goods or services. The new standard, as amended through December 2016, will be effective for our annual reporting period beginning January 1, 2019. The standard permits the use of either the full retrospective or modified retrospective method.
We believe that the key revenue streams will be split between product sales and firm fixed price contracts, which comprise the majority of our business. Based upon our evaluation completed, the Company believes that the pattern of revenue recognition for these revenue streams upon implementation will generally be at a point-in-time for product sales and over a period of time for firm fixed price contracts, which is consistent with current guidance. As of December 31, 2018, the Company plans to adopt ASU 2014-09 utilizing a modified retrospective method on January 1, 2019. The adoption of ASU 2014-09 did not have a material impact on the Companys financial statements and related disclosures.
NOTE 4. Accounts Receivable
The components of accounts receivable consisted of the following:
(in thousands) |
|
As of March 31, |
|
As of December 31, |
| ||
Accounts receivable, gross |
|
$ |
5,546 |
|
$ |
5,050 |
|
Allowance for doubtful accounts |
|
(273 |
) |
(273 |
) | ||
Accounts receivable, net |
|
$ |
5,273 |
|
$ |
4,777 |
|
The allowance for doubtful accounts is based on the age of receivables and a specific identification of receivables considered at risk of collection.
The following table summarizes changes in the allowance for doubtful accounts for the three months ended March 31, 2019.
Allowance for Doubtful Accounts |
|
Three Months ended |
|
Three Months ended |
| ||
Balance at beginning of period |
|
$ |
273 |
|
$ |
209 |
|
Provision adjustment - expense, net of recoveries |
|
|
|
|
| ||
Balance at end of period |
|
$ |
273 |
|
$ |
209 |
|
NOTE 5. Inventory
The components of inventory consisted of the following:
(in thousands) |
|
As of March 31, |
|
As of December 31, |
| ||
Raw materials |
|
$ |
6,354 |
|
$ |
4,971 |
|
Finished goods |
|
3,516 |
|
3,405 |
| ||
Inventory balance at end of period |
|
$ |
9,870 |
|
$ |
8,376 |
|
NOTE 6. Property, Plant, and Equipment, net
The components of property, plant, and equipment, net consisted of the following:
(in thousands) |
|
As of March 31, |
|
As of December 31, |
| ||
Equipment |
|
$ |
29,289 |
|
$ |
29,313 |
|
Furniture and fixtures |
|
325 |
|
325 |
| ||
Computer hardware and software |
|
996 |
|
971 |
| ||
Land and building improvements |
|
7,021 |
|
7,021 |
| ||
Construction in progress |
|
418 |
|
194 |
| ||
Property, plant, and equipment, gross |
|
$ |
38,049 |
|
$ |
37,824 |
|
Accumulated depreciation |
|
(31,116 |
) |
(30,844 |
) | ||
Property, plant, and equipment, net |
|
$ |
6,933 |
|
$ |
6,980 |
|
NOTE 7. Accrued Expenses and Other Current Liabilities
The components of accrued expenses and other current liabilities consisted of the following:
(in thousands) |
|
As of March 31, |
|
As of December 31, |
| ||
Compensation |
|
$ |
1,313 |
|
$ |
1,301 |
|
Management fees |
|
|
|
1,216 |
| ||
Provision for estimated losses |
|
244 |
|
487 |
| ||
Customer deposits |
|
283 |
|
150 |
| ||
Income and other taxes |
|
7 |
|
15 |
| ||
Other |
|
306 |
|
360 |
| ||
Accrued expenses and other current liabilities |
|
$ |
2,153 |
|
$ |
3,529 |
|
Compensation: Compensation is primarily comprised of accrued employee salaries, taxes and benefits.
Management fees: Management fees is comprised of amounts owed to a parent company for services provided during the respective period.
Provision for estimated losses: In accordance with ASC 605-35, provision for anticipated losses requires recognition of the entire loss on a contract in the period when the loss first becomes evident.
NOTE 8. Income and Other Taxes
For the three months ended March 31, 2019 and 2018, the Company recorded no income tax expense due to the operating loss generated. Income tax expense is computed in accordance with ASC 740.
All deferred tax assets have a full valuation allowance at March 31, 2019 and December 31, 2018. However, on a quarterly basis, the Company will evaluate the positive and negative evidence to assess whether the more likely than not criteria, mandated by ASC 740, has been satisfied in determining whether there will be further adjustments to the valuation allowance.
NOTE 9. Employee Benefit Plans
401(k) Plan
We have a savings plan that qualifies as a deferred salary arrangement under Section 401(k) of the Internal Revenue Code. Under this savings plan, participating employees may defer a portion of their pretax earnings, up to the Internal Revenue Service annual contribution limit. All employer contributions are made in cash. Our matching contribution in cash for the three months ended March 31, 2019 and 2018 was approximately $0.2 million and $0.1 million, respectively.
NOTE 10. Geographical Information
Revenue: The following tables set forth revenue by geographic region with revenue assigned to geographic regions based on our customers billing address.
|
|
For the Three Months |
| ||||
(in thousands) |
|
2019 |
|
2018 |
| ||
United States |
|
$ |
6,236 |
|
$ |
4,928 |
|
International |
|
579 |
|
470 |
| ||
Total revenue |
|
$ |
6,815 |
|
$ |
5,398 |
|
No individual countries outside the United States represented 10% or more of total revenues.
Substantially all of the Companys property and equipment is located in the United States.
NOTE 11. Related Party Transactions
During the three months ended March 31, 2019, the Company incurred expenses from our parent company and other related entities totaling $0.7 million. Of this total, $0.6 million was incurred from our parent company, lnnovista, for reimbursement of corporate overhead charges incurred. The remaining $0.1 million was paid to an affiliate of our parent company, Schneider, for the allocation of employee benefits incurred on behalf of the company. As of March 31, 2019, of the $0.7 million in expenses incurred during the three months ended March 31, 2019, $0.3 million was unpaid and is recorded in accounts payable. There was no expenses incurred from our parent Company and other related entities during the three months ended March 31, 2018.
NOTE 12. Sale of Company and Subsequent Event
In February 2019, the Company was purchased by a private equity group, The Resilience Fund IV., L.P., a Delaware limited partnership and The Resilience Fund IV-A, L.P., a Delaware limited partnership.
On June 7, 2019, EMCORE Corporation (EMCORE) entered into a Purchase and Sale Agreement (the Purchase Agreement) with The Resilience Fund IV, L.P., a Delaware limited partnership and The Resilience Fund IV-A, L.P., a Delaware limited partnership (collectively, the Seller), Aerospace Newco Holdings, Inc., a Delaware corporation (Holdings) and Ember Acquisition Sub, Inc., a Delaware corporation and a wholly-owned subsidiary of EMCORE (Parent Sub), pursuant to which Parent Sub purchased 100% of the outstanding equity securities of Holdings (the Transaction). Holdings is the sole stockholder of Systron Donner Inertial, Inc. EMCORE purchased Holdings for aggregate consideration of $25.8 million, of which $22.8 million was in cash and $3.0 million was in the issuance of shares of EMCORE common stock.