UNITED
STATES SECURITIES AND EXCHANGE
COMMISSION
Washington, D.C. 20549
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or
15(d) of the
Securities Exchange Act of 1934.
Date of Report: October 5, 2007
(Date of earliest event reported)
Forgent Networks, Inc.
(Exact name of registrant as specified in its charter)
TX |
|
0-20008 |
|
74-2415696 |
(State or other
jurisdiction |
|
(Commission File
|
|
(IRS Employer |
|
|
|
|
|
108 Wild Basin Rd |
|
78746 |
||
(Address of principal executive offices) |
|
(Zip Code) |
512-437-2700
(Registrants telephone number, including area code)
Forgent Networks, Inc.
(Former Name or Former Address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 9.01 Financial Statements and Exhibits.
As of October 5, 2007, Forgent Networks, Inc. (Forgent) (d/b/a Asure Software) completed the acquisition - of iSarla, Inc. a Delaware corporation doing business as iEmployee (iEmployee). This amendment is filed by Forgent to provide certain required financial information pursuant to Item 9.01 of Form 8-K.
(a) Financial statements of businesses acquiredIncluded herein are:
(1) Exhibit 99.1 - Audited Financial Statements for iSarla, Inc. as of December 31, 2006 and for the year then ended and the accompanying report of independent auditors; and
(2) Exhibit 99.2 - Unaudited Financial Statements for iSarla, Inc. as of September 30, 2007 and for the nine months ended September 30, 2007 and 2006.
(b) Pro forma financial informationIncluded herein as Exhibit 99.3 are the unaudited pro forma condensed combined statements of operations for the three months ended October 31, 2007 and the fiscal year ended July 31, 2007.
(d) Exhibits.
Exhibit No. |
|
Description |
23.1 |
|
Consent of KNAV P.A. |
|
|
|
99.1 |
|
Audited Financial Statements for iSarla, Inc. as of December 31, 2006 and for the year then ended and the accompanying report of independent auditors. |
|
|
|
99.2 |
|
Unaudited Financial Statements for iSarla, Inc. as of September 30, 2007 and for the nine months ended September 30, 2007 and 2006. |
|
|
|
99.3 |
|
Forgent Networks, Inc. unaudited pro forma condensed combined statements of operations for the three month period ended October 31, 2007 and the fiscal year ended July 31, 2007 with respect to the acquisition of iSarla, Inc. |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
FORGENT NETWORKS, INC. |
||
|
|
||
Date: January 22, 2008 |
By: |
/s/ Jay C. Peterson |
|
|
|
Jay C. Peterson |
|
|
|
Chief Financial Officer |
3
EXHIBIT INDEX
Exhibit No. |
|
Description |
23.1 |
|
Consent of KNAV P.A. |
|
|
|
99.1 |
|
Audited Financial Statements for iSarla, Inc. as of December 31, 2006 and for the year then ended and the accompanying report of independent auditors. |
|
|
|
99.2 |
|
Unaudited Financial Statements for iSarla, Inc. as of September 30, 2007 and for the nine months ended September 30, 2007 and 2006. |
|
|
|
99.3 |
|
Forgent Networks, Inc. unaudited pro forma condensed combined statements of operations for the three month period ended October 31, 2007 and the fiscal year ended July 31, 2007 with respect to the acquisition of iSarla, Inc. |
4
EXHIBIT 23.1
CONSENT OF INDEPENDENT ACCOUNTANTS
We have issued our report dated May 2, 2007, accompanying the consolidated financial statements of iSarla, Inc. for the year ended December 31, 2006 included in the Current Report of Forgent Networks, Inc. on Form 8-K dated December 27, 2007. We hereby consent to the incorporation by reference of said report in the Registration Statements of Forgent Networks, Inc. on Form S-8 (File Nos. 333-77733, 333-44533, 333-48885, 333-28499, 333-51822, 333-64212, 333-65472, 333-65464, 333-95754, and 333-65478).
/s/KNAV
Atlanta, Georgia
January 22, 2008
EXHIBIT 99.1
iSarla Inc.
Consolidated Financial Statements
December 31, 2006
Board of Directors
iSarla Inc.
We have audited the accompanying consolidated balance sheet of iSarla Inc. & Subsidiary (the Company) as of December 31, 2006 and the related consolidated statements of income, stockholders equity, and cash flows for the year then ended. These consolidated financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit. Previous year financials have not been audited.
We conducted our audit in accordance with auditing standards generally accepted in the United States of America as established by the Auditing Standards Board of the American Institute of Certified Public Accountants. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by the management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly in all material respects, the consolidated financial position of the Company as of December 31, 2006 and the results of its operations and cash flows for the year then ended, in conformity with the accounting principles generally accepted in the United States of America.
/s/KNAV
Atlanta, Georgia
May 2, 2007
1
2
Consolidated Balance Sheet
(All amounts in United States Dollars, unless otherwise stated)
|
|
As at |
|
ASSETS |
|
|
|
Cash and cash equivalents |
|
2,168,803 |
|
Accounts receivable, net |
|
230,049 |
|
Other receivables from related parties |
|
116,342 |
|
Other current assets |
|
96,525 |
|
Total current assets |
|
2,611,719 |
|
|
|
|
|
Property, plant and equipment, net |
|
472,860 |
|
Software product development costs |
|
936,104 |
|
Intangibles |
|
58,547 |
|
Deferred tax assets |
|
738,000 |
|
Total assets |
|
4,817,230 |
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
Current liabilities |
|
|
|
Accounts payable |
|
252,574 |
|
Accrued expenses |
|
150,346 |
|
Deferred revenues |
|
1,420,960 |
|
Total current liabilities |
|
1,823,880 |
|
|
|
|
|
Stockholders equity |
|
|
|
Common stock |
|
19,784 |
|
Additional paid in capital |
|
5,512,526 |
|
Treasury stock |
|
(1,071,183 |
) |
Accumulated deficit |
|
(1,464,249 |
) |
Foreign currency translation adjustment |
|
(3,528 |
) |
Total stockholders equity |
|
2,993,350 |
|
Total liabilities and stockholders equity |
|
4,817,230 |
|
3
Consolidated Statement of Income
(All amounts in United States Dollars, unless otherwise stated)
|
|
Year ended |
|
Revenues |
|
5,039,214 |
|
|
|
|
|
Cost of revenues and operating expenses |
|
|
|
Cost of revenues |
|
1,767,716 |
|
Selling and marketing expenses |
|
784,861 |
|
General and administrative expenses |
|
928,226 |
|
Total cost of revenues and operating expenses |
|
3,480,803 |
|
Earnings before interest, tax, depreciation and amortization |
|
1,558,411 |
|
Interest |
|
(969 |
) |
Depreciation and amortization |
|
(903,914 |
) |
Other income |
|
79,503 |
|
Net income before income taxes |
|
733,031 |
|
Income tax |
|
|
|
Current tax expense |
|
(16,753 |
) |
Deferred tax benefit |
|
13,000 |
|
Net income |
|
729,278 |
|
(The accompanying notes are an integral part of these consolidated financial statements)
4
Consolidated Statement of Stockholders Equity
(All amounts in United States Dollars, unless otherwise stated)
Year ended December 31, 2006
|
|
Common stock |
|
Additional paid in capital |
|
Treasury |
|
Accumulated (deficit) |
|
Accumulated other comprehensive income |
|
Total stockholders equity |
|
Balance as at January 1, 2006 |
|
2,875 |
|
5,102,115 |
|
|
|
(2,193,527 |
) |
|
|
2,911,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the year |
|
|
|
|
|
|
|
729,278 |
|
|
|
729,278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued |
|
17,959 |
|
288,906 |
|
|
|
|
|
|
|
306,865 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock redeemed |
|
(1,050 |
) |
(124,950 |
) |
|
|
|
|
|
|
(126,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock compensation expense |
|
|
|
246,455 |
|
|
|
|
|
|
|
246,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury stock adjustment |
|
|
|
|
|
(1,071,183 |
) |
|
|
|
|
(1,071,183 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment |
|
|
|
|
|
|
|
|
|
(3,528 |
) |
(3,528 |
) |
Net income for the year |
|
|
|
|
|
|
|
|
|
729,278 |
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
725,750 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as at December 31, 2006 |
|
19,784 |
|
5,512,526 |
|
(1,071,183 |
) |
(1,464,249 |
) |
(3,528 |
) |
2,993,350 |
|
(The accompanying notes are an integral part of these consolidated financial statements)
5
Consolidated Statement of Cash Flows
(All amounts in United States Dollars, unless otherwise stated)
|
|
Year ended |
|
(A) Cash inflow/ (outflow) from operating activities |
|
|
|
Net income |
|
729,278 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
Depreciation and amortization |
|
903,914 |
|
Bad debt expense |
|
43,907 |
|
Current tax expense |
|
3,790 |
|
Deferred tax benefit |
|
(13,000 |
) |
Changes in operating assets and liabilities |
|
|
|
Accounts receivables |
|
180,298 |
|
Prepaid expenses and other current assets |
|
184,675 |
|
Accounts payables |
|
(137,109 |
) |
Other current liabilities |
|
(647,944 |
) |
Net cash provided by operating activities |
|
1,247,809 |
|
|
|
|
|
(B) Cash inflow/ (outflow) from investing activities |
|
|
|
Purchase of fixed assets |
|
(340,620 |
) |
Software product development cost |
|
(627,808 |
) |
Net cash used in investing activities |
|
(968,428 |
) |
|
|
|
|
(C) Cash inflow/ (outflow) from financing activities |
|
|
|
Issuance of common stock |
|
427,320 |
|
Purchase of treasury stock |
|
(1,071,183 |
) |
Net cash used in financing activities |
|
(643,863 |
) |
|
|
|
|
Net increase /(decrease) in cash and cash equivalents |
|
(364,482 |
) |
Foreign currency translation adjustment |
|
(3,528 |
) |
Cash and cash equivalents at the beginning of the year |
|
2,536,813 |
|
Cash and cash equivalents at the end of the year |
|
2,168,803 |
|
Non Cash Activity: |
|
|
|
During 2006, $228,165 of accrued expenses were paid by awards of restricted stock |
|
|
|
Cash and cash equivalents comprise |
|
|
|
Cash on hand |
|
882 |
|
Balances with banks |
|
2,167,921 |
|
Supplemental information |
|
|
|
Interest paid |
|
969 |
|
Income tax paid |
|
15,668 |
|
(The accompanying notes are an integral part of these consolidated financial statements)
6
(All amounts in United States Dollars, unless otherwise stated)
NOTE A SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
A summary of the significant accounting policies applied in the preparation of the accompanying consolidated financial statements are as follows:
1. Organization and Nature of operations
iSarla Inc. (the Company), a Delaware corporation organized on April 4, 2000, is an application service provider, that provides an integrated online suite of solutions for managing and communicating human resource, employee benefits, and payroll information. The Company conducts its business under the trade name iEmployee and distributes its products both by direct sales and through other resellers. For a tiered monthly fee based upon the number of employees, the hosted application gathers employee information in a centralized database. The database in turn is accessible by its customers, their employees and others depending upon authorization levels. Services include HR Software with Benefit Solution, Time and Attendance, Project Timesheet, Online Timesheet, Paid Time Off, Pay Stub/W-2, Expense Management, and Employee Self Service. In addition, the Company provides consulting and other ancillary services.
During the year 2005, iSarla Inc. formed iSarla Software Solutions Private Limited (iSarla India or foreign subsidiary) a foreign subsidiary in India to provide consulting and technology expertise related to software and hardware internet based products and commerce. iSarla Inc. contributed $26,000 in cash to acquire 99.99% ownership in iSarla India. There was no gain or loss recorded as a result of this business combination. The results of iSarla India operations have been included in the consolidated financial statements since the date of acquisition.
2. Principles of consolidation
The consolidated financial statements include the consolidated income statement and the consolidated cash flow statement of iSarla Inc. and its wholly owned subsidiary.
All material inter-company transactions and balances, between the entities included in the consolidated financial statements, have been eliminated.
3. Use of estimates
In preparing the Companys financial statements in conformity with accounting principles generally accepted in the United States of America, the Companys management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period; actual results could differ from those estimates. The managements estimates for allowance for uncollectible amounts, the useful life of tangible and intangible assets and realization of deferred tax assets represent some of the estimates.
4. Foreign currency transactions and translation
The financial statements of the Companys foreign subsidiary are measured using the local currency as the functional currency. The financials of the Companys foreign operations are translated into U.S. Dollars using the following rates: closing rate of exchange for monetary items, transaction date rate for non-monetary items, and weighted average rate for income statement items. Resultant foreign currency translation adjustment has been recorded in accumulated other comprehensive income (loss) in stockholders equity.
7
5. Cash and cash equivalents
For purposes of the consolidated statements of cash flows, the Company considers all highly liquid instruments with original maturities of three months or less to be cash and cash equivalents
6. Amortization
Intangible assets consist of the Companys domain name, a customer relationship agreement and various software license agreements. They are being amortized on a straight-line basis over their estimated economic lives of 15, 5 and 3 years respectively. Amortization expense was $40,273 for 2006.
7. Revenue recognition
The company derives revenues primarily from software development, custom contracts and related services, set-up fees, licensing of software products and from consulting services.
Arrangements with customers for software development, custom contracts and related services are either on a fixed price, fixed timeframe or on a time and material basis. Revenue on time-and-material contracts is recognized as the related services are performed and revenue from the end of the last billing to the balance sheet date is recognized as unbilled revenues. Revenue from fixed-price, fixed-timeframe contracts is recognized as per the percentage-of-completion method. Guidance has been drawn from paragraph 95 of Statement of Position (SOP) 97-2, Software Revenue Recognition, to account for revenue from fixed price arrangements for software development and related services in conformity with SOP 81-1. The input (efforts expended) method has been used to measure progress towards completion as there is a direct relationship between input and productivity. Revenue from set-up fees is recognized as the related set-up service is performed. Provisions for estimated losses, if any, on uncompleted contracts are recorded in the period in which such losses become probable based on the current contract estimates. Costs and earnings in excess of billings are classified as unbilled revenue while billings in excess of costs and earnings are classified as deferred revenue.
In accordance with SOP 97-2, license fee revenues are recognized when persuasive evidence of an arrangement exists, delivery has occurred, the license fee is fixed and determinable, and the collection of the fee is probable. Arrangements to deliver software products generally have three elements: license, implementation and Annual Technical Services (ATS). The company has applied the principles in SOP 97-2 to account for revenue from these multiple element arrangements.
Revenues from consulting services are recognized on both, the time-and-material and fixed-price, fixed-timeframe basis. Revenue on time-and-material contracts is recognized as the related services are rendered. Revenue from fixed-price, fixed-timeframe contracts is recognized as per the proportional performance method using an output measure of performance.
When the company receives advances for services and products, such amounts are reported as client deposits / deferred revenue until all conditions for revenue recognition are met.
The Company had $1,420,960 of deferred revenue at December 31, 2006, consisting of primarily payments received on short and long term contracts related to licensing its intellectual property. The related revenue is recognized over the contractual period upon compliance with all conditions of revenue recognition. Substantially all of the revenue advanced was from one customer which is also a stockholder of the Company.
8. Allowance for doubtful accounts
The Company maintains an allowance for doubtful accounts for estimated losses resulting from the inability of their customers to make required payments. Management analyzes accounts receivable and the composition of the accounts receivable aging, historical bad debts, current economic trends and customer credit worthiness when evaluating the adequacy of the allowance for doubtful accounts. Bad debt expense is included in marketing and selling expenses in the consolidated statements of operations.
Allowance for doubtful accounts as on January 1, 2006 |
|
19,135 |
|
Add: Provision for the year |
|
49,842 |
|
Less : Bad debts written off |
|
(24,918 |
) |
Allowance for doubtful accounts as on December 31, 2006 |
|
44,059 |
|
8
9. Income taxes
The Company accounts for its income taxes using the Statement of Financial Accounting Standards (SFAS) No. 109 Accounting for Income Taxes, which requires the establishment of a deferred tax asset or liability for the recognition of future deductible or taxable amounts and operating loss and tax credit carry forwards. Deferred tax expense or benefit is provided based on the estimated future tax effect of differences between financial statement carrying amounts and the tax basis of existing assets and liabilities. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income and the timing of the temporary differences becoming deductible. Management intends on reinvesting its foreign earnings indefinitely and has no current intentions of repatriating any amounts. Accordingly, no U.S. income taxes have been provided for any unremitted earnings of its foreign subsidiary.
10. Property, plant and equipment
Property and equipment are stated at cost, less accumulated depreciation.
The cost of software purchased for internal use is accounted under SOP 98-1, Accounting for the Costs of Computer Software Developed or Obtained for Internal Use.
The company evaluates the recoverability of these assets whenever events or changes in circumstances indicate that their carrying amounts may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to future undiscounted net cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying value of the assets exceeds the fair value of the assets. Assets to be disposed are reported at the lower of the carrying value or the fair value less the cost to sell.
When property and equipment are retired or otherwise disposed of, the asset and accumulated depreciation are removed from the accounts and the resulting profit or loss is reflected in income. Maintenance, repairs, and renewals that do not materially prolong the useful life of an asset are expensed as incurred. Fully depreciated assets are not removed from the accounts until physical disposition. Depreciation is provided on the straight-line method over the estimated useful lives of the assets. The software development cost amortization for the year is $673,034
The estimated useful lives of the assets are as follows:
Equipment |
|
5 years |
|
Furniture and fixtures |
|
5 to 7 years |
|
Vehicles |
|
5 years |
|
Leasehold improvements |
|
39 years |
|
Computers equipments |
|
3 years |
|
Software development cost |
|
3 Years |
|
11. Advertising
The Company expenses all advertising costs as they are incurred. Amount of advertising expense for the year was $91,611
12. Fair value of instruments
At December 31, 2006 the fair value of cash and cash equivalents, accounts receivable and accounts payable approximated carrying value because of the short-term nature of these instruments.
9
13. Software product development costs
Research and development costs are expensed as incurred. The Company expenses the costs of planning, designing and establishing the technological feasibility of its web-based computer software product under SFAS 86 Accounting for the Costs of Computer Software to be Sold, Leased, or Otherwise Marketed. After the technological feasibility has been established, costs are capitalized and eventually charged to cost of revenues using the straight-line method over three years, in conformity with EITF 00-2 on Accounting for Web Site Development Costs. Capitalized costs include only external service costs and payroll for employees who are directly associated with and devote time to developing software modules.
14. Rent normalization
The Companys foreign subsidiary has entered into a lease for its premises. This lease has a fixed escalation clause or other features which require normalization of the rental expense over the life of the lease resulting in prepaid rent being reflected in the accompanying consolidated balance sheet.
15. Impairment of long-lived assets
In accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (SFAS No. 144), the Company periodically reviews the carrying value of its property and equipment, software development costs and its intangible assets, with finite lives, to test whether current events or circumstances indicate that such carrying value may not be recoverable. If the tests indicate that the carrying value of the asset is greater than the expected undiscounted cash flows to be generated by such asset, then an impairment adjustment needs to be recognized. Such adjustment consists of the amount by which the carrying value of such asset exceeds its fair value. The Company generally measures fair value by considering sale prices for similar assets or by discounting estimated future cash flows from such asset using an appropriate discount rate. Considerable management judgment is necessary to estimate the fair value of assets, and accordingly, actual results could vary significantly from such estimates. Assets to be disposed of are carried at the lower of their carrying value or fair value less costs to sell. There were no impairments recorded in 2006.
16. Stock-based compensation
Until December 31, 2005, the company applied the intrinsic value-based method of accounting prescribed by Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations including FASB Interpretation No. 44, Accounting for Certain Transactions involving Stock Compensation an interpretation of APB Opinion No. 25, issued in March 2000, to account for its fixed stock option plans. Under this method, compensation expense is recorded on the date of grant only if the current fair market value of the underlying stock exceeds the exercise price. SFAS 123, Accounting for Stock-Based Compensation, established accounting and disclosure requirements using a fair value-based method of accounting for stock-based employee compensation plans. As allowed by SFAS 123, the Company elected to continue to apply the intrinsic value-based method of accounting described above until December 31, 2005.
From January 1, 2006, the company adopted FASB Statement No.123 (revised 2004), Share-Based Payment using the modified prospective approach. The fair value of each option granted by iSarla Inc. is estimated on the date of grant using Black-Scholes model with the following assumptions:
|
|
2006 |
|
Dividend yield % |
|
0 |
% |
Expected Life |
|
1-4 years |
|
Risk free interest rate |
|
4.28 |
% |
Volatility |
|
35 |
% |
10
For stocks issued to non-employees for rendering of consulting services, the Company has adopted EITF 96-18 and recorded compensation expense at fair market value of the services rendered.
Under the terms of the Companys 2000 Long-Term Stock Incentive Plan and its amendments (the Plan), employees, non-employee members of the Board and any consultant or other key person providing key services to the Company may be granted options to purchase the Companys stock at no less than 100% of the fair market value on the date the option is granted. The maximum number of shares that may be issued is 12,000,000. Options generally vest from one to four years from the date of the grant and have a maximum term of 10 years.
Presented below is a summary of movement in stock options during 2006:
Exercise |
|
|
|
|
|
Converted |
|
|
|
|
|
|
|
Price |
|
12/31/2005 |
|
Terminated |
|
to Stock |
|
Exercised |
|
Granted |
|
12/31/2006 |
|
0.02 |
|
8,710,491 |
|
(50,000 |
) |
(8,029,891 |
) |
(600,000 |
) |
0 |
|
30,600 |
|
0.03 |
|
60,000 |
|
|
|
|
|
|
|
0 |
|
60,000 |
|
0.04 |
|
714,280 |
|
|
|
(714,280 |
) |
|
|
0 |
|
0 |
|
0.08 |
|
47,203 |
|
|
|
|
|
|
|
0 |
|
47,203 |
|
0.1 |
|
2,137,343 |
|
(242,475 |
) |
(815,000 |
) |
|
|
0 |
|
1,079,868 |
|
0.12 |
|
|
|
|
|
|
|
|
|
434,750 |
|
434,750 |
|
0.33 |
|
197,500 |
|
(45,000 |
) |
|
|
|
|
0 |
|
152,500 |
|
|
|
11,866,817 |
|
(337,475 |
) |
(9,559,171 |
) |
(600,000 |
) |
434,750 |
|
1,804,921 |
|
The company recorded stock compensation expense of $ 246,455 during the year ended December 31, 2006.
NOTE B - PENSION PLAN
The Company has a 401(k) profit Sharing Plan and Trust for all employees meeting certain eligibility requirements. Employees may contribute 1% to 25% of their eligible compensation up to an amount not to exceed an annual statutory maximum. Generally, matching and profit-sharing contributions vest annually over a six year period. Matching contributions are paid in cash and total 30% of each employees salary deferral subject to a maximum of 10% of annual compensation. Profit-sharing contributions are discretionary. The Company did not provide any matching contribution to the plan for the year 2006.
Effective February 1, 2002, the Company adopted certain amendments to its pension plan. Concurrent with these amendments, the Company lowered its matching contribution to a discretionary percentage of each participants elective salary reduction not to exceed 5% of annual compensation. The matching contribution percentage rate is determined annually by management.
In accordance with Indian law, employees of the foreign subsidiary are entitled to receive benefits under the Provident Fund, which is a defined contribution plan. Both the employee and the employer make monthly contributions to the plan at a predetermined rate (presently 12.0%) of the employees basic salary. iSarla India has no further obligations under the plan beyond its monthly contributions. These contributions are made to the fund administered and managed by the Government of India. iSarla Indias monthly contributions are charged to income in the period they are incurred.
11
NOTE C - PROPERTY AND EQUIPMENT
Following is a summary of property and equipment at December 31, 2006:
|
|
2006 |
|
Equipment |
|
477,292.00 |
|
Furniture and fixtures |
|
133,565.00 |
|
Vehicles |
|
152,890.00 |
|
|
|
763,747.00 |
|
Less: Accumulated Depreciation |
|
(290,887.00 |
) |
Total |
|
472,860.00 |
|
Depreciation expense for 2006 was $190,607.
NOTE D - SIGNIFICANT CONCENTRATION OF CREDIT RISK
The Company maintains its cash in bank deposit accounts, which, at times, may exceed federally insured limits. The Company has not experienced any losses in such accounts. Management believes it is not exposed to any significant credit risk on cash.
The Company performs on going credit evaluations and requires no collateral. A provision for potential credit losses is based upon expected collectibility, its history of past write-offs and other factors.
NOTE E - LEASES
The Company had entered into a lease for its headquarters in April 2004 and amended it shortly thereafter in December 2004. The term of the lease was for the period April 1, 2004 to December 31, 2006 and required monthly payments of $5,000. Rental expense amounted to $60,000 in 2006. This lease is renewed for a further period of one year to December 31, 2007. It is cancelable by giving four months prior notice and the rent outgo for 2007 is expected at $60,000.
The Company has entered into real estate leases to provide housing for its outside consultants. These leases are short term leases, cancelable at will of either party. Rent paid for the years ended December 31, 2006 was $28,523 and rent for 2007 is expected at $25,200.
The Companys foreign subsidiary has entered into a 33 month lease with a related party for its office premises, effective November 1, 2006, at a fixed monthly rental of $11,000. The rent for 2007 is expected at $132,000. Also, the foreign subsidiary has entered in to real estate leases to provide housing for its consultants. These leases are for a 22 month period, cancelable by either party by giving 30 days notice. Rent paid for the year ended December 31, 2006 was $4,414 and rent for 2007 is expected at $4,874.
NOTE F - COMMON STOCK
Currently, the Company is authorized to issue up to 50,000,000 shares of $.0001 par value common stock. There are 45,659,972 shares issued and outstanding, totaling to common stock of $19,784, out of which 8,926,528 are held in Treasury A total of 12,000,000 shares of common stock have been reserved for issuance pursuant to the iSarla Inc. 2000 Long Term Incentive Stock Plan.
During 2006, 9,559,171 options were converted to common stock, the majority of which are restricted. The Company also issued 7,525,000 common shares to key employees and consultants, in lieu of cash compensation. These shares are restricted.
Shareholders holding 1,050,000 of restricted shares issued in 2001 voluntarily forfeited all such shares during the year.
During 2006 the Company submitted a tender offer to all shareholders offering to repurchase up to a maximum of 33.8754% of shares at twelve cents ($ 0.12) per share. Shareholders participating in the tender offer had 8,926,528 shares redeemed for a total cost of $1,071,183.
12
NOTE G - ECONOMIC DEPENDENCY
One Fortune 500 Company which is a stockholder accounted for approximately 44% of revenues for the year 2006 with accounts receivable balance as on December 31, 2006 of $40,900. In addition, the Company relied on four customers for approximately 17% of its total revenues for the year 2006 with accounts receivable balances as on December 31, 2006 totaled $80,651
NOTE H - RELATED PARTY TRANSACTIONS
a. The Company advanced $116,341 to major stockholders and officers. The loans are unsecured and specify no repayment schedule. Interest has been accrued at current market rates.
b. On January 1, 2004, the Company entered into an agreement with Sarla Software, LLC, a company controlled by majority shareholders, to acquire the rights to several of its contracts and some of its customers. The purchase consideration of $132,000 is being amortized over 5 years, with the balance as at December 31, 2006 being $52,132.
d. During the year ended December 31, 2006, shareholders were retained for professional services and paid $172,026.
e. During the year ended December 31, 2005, the Companys foreign subsidiary entered into a two year rental real estate contract with another foreign entity controlled by major stockholders and officers. Total rent incurred in 2006 was $32,846.
f. iSarla Inc. receives personnel, employment, marketing and quality control services in the normal course of business from a foreign entity controlled by major stockholders and officers. The Company made payments totaling $152,988 to this foreign entity during the year 2006.
NOTE I - COMMITMENTS
On December 1, 2005, the Company entered into a distribution agreement with a major customer and stockholder. The Company has agreed to provide and license its products over a two year period to this customer and their respective affiliated entities. In exchange, the Company received a refundable advance payment of $1,900,000 ($1,420,960 at December 31, 2006) which has been accounted as deferred revenue within the accompanying consolidated financial statements and recognized as revenues on a straight-line basis. The prepayment was applied at the rate of $50,000 per month starting July 2006 to September 2006, and thereafter at the rate of $116,667 per month till exhausted. The Company is required to meet performance metrics and perform other duties in satisfying its obligation
NOTE J - RESEARCH AND DEVELOPMENT EXPENSES
Included in Cost of Revenues are computer software research & development expenses of $961,002.
NOTE K - INCOME TAXES
Significant components of the companys net deferred tax assets as of December 31, 2006 are as follows:
|
|
2006 |
|
Tax benefit carryforwards |
|
479,000 |
|
Accruals deductible for tax purposes |
|
|
|
when paid |
|
28,000 |
|
Excess of financial statement over tax |
|
|
|
basis of property and equipment |
|
14,000 |
|
Stock compensation expense |
|
161,000 |
|
Other |
|
56,000 |
|
Deferred tax assets |
|
738,000 |
|
13
SFAS. No. 109 specifies that deferred tax assets are to be reduced by a valuation allowance if it is more than likely than not that some portion or all of the deferred tax asset will not be realized. During the year ended December 31, 2005, the Company had determined that all of their deferred tax assets will be realized due to the expectation of taxable income in the near future. Therefore, the valuation allowance was reduced from $600,000 to Nil and correspondingly recorded within the consolidated statement of income. For the year ended December 31, 2006 the Company had also determined that the valuation allowance is Nil. The company has the following net operating loss to offset future taxable income as of December 31, 2006:
Type |
|
Amount |
|
Year Expires |
|
|
Federal |
|
$ |
1,510,000 |
|
2020 to 2024 |
|
State |
|
$ |
900,000 |
|
2008 to 2011 |
|
NOTE L - SUBSEQUENT EVENT
Subsequent to year end the Company granted approximately 1,070,000 options at $0.12 exercise price to employees and consultants.
14
EXHIBIT 99.2
Unaudited Consolidated Balance Sheet
|
|
As of |
|
|
ASSETS |
|
$ |
1,029,770 |
|
Cash and cash equivalents |
|
415,625 |
|
|
Other receivables from related parties |
|
634,952 |
|
|
Other current assets |
|
197,065 |
|
|
Total current assets |
|
2,277,412 |
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
347,811 |
|
|
Software product development costs |
|
923,590 |
|
|
Intangibles |
|
38,246 |
|
|
Deferred tax assets |
|
738,000 |
|
|
Total assets |
|
$ |
4,325,059 |
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
Current liabilities |
|
|
|
|
Accounts payable |
|
$ |
223,685 |
|
Accrued expenses |
|
130,431 |
|
|
Deferred revenues |
|
404,803 |
|
|
Total current liabilities |
|
758,919 |
|
|
|
|
|
|
|
Stockholders equity |
|
|
|
|
Common stock |
|
19,784 |
|
|
Additional paid in capital |
|
5,512,526 |
|
|
Treasury stock |
|
(1,071,183 |
) |
|
Accumulated deficit |
|
(909,159 |
) |
|
Foreign currency translation adjustment |
|
14,172 |
|
|
Total stockholders equity |
|
$ |
3,566,140 |
|
Total liabilities and stockholders equity |
|
$ |
4,325,059 |
|
(The accompanying notes are an integral part of these consolidated financial statements)
1
Unaudited Consolidated Statements of Income
|
|
For the Nine |
|
For the Nine |
|
||
Revenues |
|
$ |
4,099,034 |
|
$ |
4,032,468 |
|
Cost of revenues and operating expenses Cost of revenues |
|
1,495,240 |
|
1,333,330 |
|
||
Selling and marketing expenses |
|
638,427 |
|
527,577 |
|
||
General and administrative expenses |
|
755,044 |
|
968,909 |
|
||
Total cost of revenues and operating expenses |
|
2,888,711 |
|
2,829,816 |
|
||
Earnings before interest, tax, depreciation and amortization |
|
1,210,323 |
|
1,202,652 |
|
||
Interest |
|
(788 |
) |
(371 |
) |
||
Depreciation and amortization |
|
(677,936 |
) |
(663,291 |
) |
||
Other income |
|
64,670 |
|
38,739 |
|
||
Net income before income taxes |
|
596,269 |
|
577,729 |
|
||
Income tax |
|
(3,052 |
) |
(22,639 |
) |
||
Net income |
|
$ |
593,217 |
|
$ |
555,090 |
|
(The accompanying notes are an integral part of these consolidated financial statements)
2
Unaudited Consolidated Statements of Cash Flows
|
|
Nine months |
|
Nine months |
|
||
Cash inflow/ (outflow) from operating activities |
|
|
|
|
|
||
Net income |
|
$ |
593,217 |
|
$ |
555,090 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
||
Depreciation and amortization |
|
677,936 |
|
663,291 |
|
||
Bad debt expense |
|
31,887 |
|
9,956 |
|
||
Changes in operating assets and liabilities |
|
|
|
|
|
||
Accounts receivables |
|
54,481 |
|
(195,532 |
) |
||
Other current assets |
|
(37,409 |
) |
(598,849 |
) |
||
Accounts payables |
|
(119,840 |
) |
(28,889 |
) |
||
Other current liabilities |
|
(460,075 |
) |
(1,036,072 |
) |
||
Net cash provided by operating activities |
|
740,197 |
|
(631,005 |
) |
||
|
|
|
|
|
|
||
Cash inflow/ (outflow) from investing activities |
|
|
|
|
|
||
Purchases of fixed assets |
|
(255,465 |
) |
(26,183 |
) |
||
Software product development cost |
|
(470,856 |
) |
(499,545 |
) |
||
Net cash used in investing activities |
|
(726,321 |
) |
(525,728 |
) |
||
|
|
|
|
|
|
||
Cash inflow/ (outflow) from financing activities |
|
|
|
|
|
||
Issuance of common stock |
|
303,261 |
|
0 |
|
||
Purchase of treasury stock |
|
(728,135 |
) |
0 |
|
||
Net cash used in financing activities |
|
(424,874 |
) |
0 |
|
||
Net increase /(decrease) in cash and cash equivalents |
|
(410,998 |
) |
(1,156,733 |
) |
||
Foreign currency translation adjustment |
|
(3,528 |
) |
17,700 |
|
||
Cash and cash equivalents at the beginning of the year |
|
2,536,813 |
|
2,168,803 |
|
||
Cash and cash equivalents at the end of nine months |
|
$ |
2,122,287 |
|
$ |
1,029,770 |
|
Non Cash Activity: |
|
|
|
|
|
||
|
|
|
|
|
|
||
Cash and cash equivalents comprise |
|
|
|
|
|
||
Cash on hand |
|
281 |
|
1,760 |
|
||
Balances with banks |
|
2,122,005 |
|
1,028,010 |
|
||
Supplemental information |
|
|
|
|
|
||
Interest paid |
|
371 |
|
727 |
|
||
Income tax paid |
|
22,621 |
|
11,751 |
|
(The accompanying notes are an integral part of these consolidated financials)
3
NOTE 1 GENERAL
iSarla Inc. (the Company), a Delaware corporation organized on April 4, 2000, is an application service provider, that provides an integrated online suite of solutions for managing and communicating human resource, employee benefits, and payroll information. The Company conducts its business under the trade name iEmployee and distributes its products both by direct sales and through other resellers. For a tiered monthly fee based upon the number of employees, the hosted application gathers employee information in a centralized database. The database in turn is accessible by its customers, their employees and others depending upon authorization levels. Services include HR Software with Benefit Solution, Time and Attendance, Project Timesheet, Online Timesheet, Paid Time Off, Pay Stub/W-2, Expense Management, and Employee Self Service. In addition, the Company provides consulting and other ancillary services.
During the year 2005, iSarla Inc. formed iSarla Software Solutions Private Limited (iSarla India or foreign subsidiary) a foreign subsidiary in India to provide consulting and technology expertise related to software and hardware internet based products and commerce. iSarla Inc. contributed $26,000 in cash to acquire 99.99% ownership in iSarla India. There was no gain or loss recorded as a result of this business combination. The results of iSarla India operations have been included in the consolidated financial statements since the date of acquisition.
In the opinion of management, these interim financial statements contain all adjustments, consisting of normal, recurring adjustments, necessary for a fair presentation of the financial position of Isarla, Inc. as of September 30, 2007 and the results of operations and cash flows for the nine months ended September 30, 2007 and 2006. These consolidated financial statements should be read in conjunction with the Companys audited consolidated financial statements and notes thereto for the fiscal year ended December 31, 2006.
NOTE 2 RELATED PARTY TRANSACTIONS
a. The Company advanced $634,952 to major stockholders and officers. The loans are unsecured and specify no repayment schedule. Interest has been accrued at current market rates.
b. During the nine months ended September 30, 2007, shareholders were retained for professional services and paid $98,819.
c. During the year ended December 31, 2005, the Companys foreign subsidiary entered into a two year rental real estate contract with another foreign entity controlled by major stockholders and officers. Total rent incurred during the nine months ended September 30, 2007 was $108,045.
NOTE 3 RESEARCH AND DEVELOPMENT EXPENSES
Included in Cost of Revenues are computer software research & development expenses of $720,751 and $741,901 for the nine months ended September 30, 2006 and 2007, respectively.
4
Exhibit 99.3
FORGENT NETWORKS, INC..
INDEX TO PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
|
Page |
Introduction to Unaudited Pro Forma Condensed Combined Financial Information |
2 |
|
|
Unaudited Pro Forma Condensed Combined Statement of Operations for the year ended July 31, 2007 |
4 |
|
|
Unaudited Pro Forma Condensed Combined Statement of Operations for the three months ended October 31, 2007 |
5 |
|
|
Notes to Unaudited Pro Forma Condensed Combined Financial Information |
6 |
1
INTRODUCTION TO FORGENT NETWORKS, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
(Amounts in thousands, except per share data)
On October 5, 2007, Forgent acquired all of the outstanding capital stock of iSarla Inc., a Delaware corporation and application service provider that offers on-demand workforce management solutions that help simplify the Human Resource process and improve employee productivity by managing and communicating human resources, employee benefits and payroll information. iSarla Inc. conducts its business under the trade name iEmployee and provides hosted application services, including Time & Attendance, Timesheets, Human Resource Benefits, Expenses and other solutions. iEmployee is a profitable business with a high percentage of recurring revenues and delivers its software as a service under the SaaS model. The acquisition expands Forgents current target markets, significantly augments the Companys product and service offerings to customers, and increases revenues from its software and services segment considerably. Due to these factors, the Company purchased the iEmployee business at a premium (i.e. goodwill) over the fair value of the net assets acquired.
In consideration for the acquisition, Forgent paid approximately $12,661 including $6,602 in cash, 5,095 shares of its Common Stock, valued at approximately $4,987 and transaction cost of approximately $1,072. The shares of Common Stock issued were valued based upon the price of $0.98 when the number of shares to be issued became fixed. Upon closing, $990 in cash and 764 shares totaling $748 of the purchase price were held in escrow for representations and warranties. The purchase agreement did not include provisions for any other contingent payments, options or commitments. As a result of the acquisition, iEmployees results of operations since October 5, 2007 have been included in the Companys Consolidated Statement of Operations for the three months ended October 31, 2007.
The business combination was accounted for under Financial Accounting Standard Board (FASB) Statement No. 141, Business Combinations. The application of purchase accounting under Statement No. 141 requires the total purchase price to be allocated to the fair value of assets acquired and liabilities assumed based on their fair values at the acquisition date, with amounts exceeding fair value being recorded as goodwill. The Company is currently in the process of assessing and finalizing the fair value of the assets acquired and the liabilities assumed. The following table summarizes the preliminary estimated fair values of the assets and liabilities assumed (in thousands):
Assets Acquired |
|
|
|
|
Cash |
|
$ |
460 |
|
Short-term investments |
|
526 |
|
|
Accounts receivable |
|
577 |
|
|
Prepaid assets |
|
96 |
|
|
Fixed assets |
|
416 |
|
|
Other assets |
|
22 |
|
|
Goodwill |
|
6,993 |
|
|
Customer relationships (8 year useful life) |
|
3,905 |
|
|
Purchased software (5 years useful life) |
|
880 |
|
|
Trade names (5 years useful life) |
|
279 |
|
|
Non-compete agreements (4 year useful life) |
|
145 |
|
|
Total assets acquired |
|
14,299 |
|
|
|
|
|
|
|
Liabilities assumed |
|
|
|
|
Accounts payable |
|
(1,099 |
) |
|
Accrued compensation and benefits |
|
(110 |
) |
|
Accrued other liabilities |
|
(33 |
) |
|
Deferred revenue |
|
(396 |
) |
|
Total liabilities assumed |
|
(1,638 |
) |
|
|
|
|
|
|
Net assets acquired |
|
$ |
12,661 |
|
2
The following unaudited pro forma condensed combined statements of operations, and notes thereto, assume that the Acquisition occurred at the beginning of the periods presented. The unaudited pro forma condensed combined financial information is derived from, and should be read in conjunction with, the consolidated financial statements of Forgent Networks and iEmployee for the years ended July 31, 2007 and December 31, 2006 respectively, and the unaudited interim consolidated financial statements of Forgent Networks for the three months ended October 31, 2007 which includes the activity of iEmployee after the acquisition date of October 5,2007. Certain amounts in the iEmployee historical financial statements have been reclassified to conform to classifications used by Forgent Networks, Inc.
The following pro forma financial information is presented for illustrative purposes only and is not necessarily indicative of (i) the results of operations and financial position that would have been achieved had the Acquisition taken place on the dates indicated or (ii) the future operations of the combined company. The following information should be relied on only for the limited purpose of presenting what the results of operations and financial position of the combined businesses of Forgent Networks and iEmployee might have looked like had the Acquisition taken place at an earlier date.
3
Unaudited Pro Forma Statement of Operations
(Amounts in thousands, except per share data)
|
|
Forgent |
|
iSarla |
|
Pro Forma |
|
Pro Forma |
|
||
Revenues |
|
|
|
|
|
|
|
|
|
||
Software & service |
|
$ |
4,245 |
|
5,140 |
|
|
|
$ |
9,385 |
|
Intellectual property licensing |
|
36,162 |
|
0 |
|
|
|
36,162 |
|
||
Total Revenues |
|
40,407 |
|
5,140 |
|
|
|
45,547 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Cost of Sales |
|
|
|
|
|
|
|
|
|
||
Software & service |
|
962 |
|
2,439 |
|
176 |
(a) |
3,577 |
|
||
Intellectual property licensing |
|
18,270 |
|
0 |
|
|
|
18,270 |
|
||
Total Cost of Sales |
|
19,232 |
|
2,439 |
|
176 |
|
21,847 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Gross Margin |
|
21,175 |
|
2,701 |
|
(176 |
) |
23,700 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Operating Expense |
|
|
|
|
|
|
|
|
|
||
Selling, general and administrative expenses |
|
12,008 |
|
1,989 |
|
|
|
13,997 |
|
||
Research and development |
|
611 |
|
0 |
|
|
|
611 |
|
||
Amortization of intangibles |
|
4 |
|
40 |
|
580 |
(a) |
624 |
|
||
Total Operating Expenses |
|
12,623 |
|
2,029 |
|
580 |
|
15,232 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Income (Loss) from Operations |
|
8,552 |
|
672 |
|
(756) |
|
8,468 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Other Income and (Expenses) |
|
|
|
|
|
|
|
|
|
||
Interest income (expenses) |
|
981 |
|
(1 |
) |
|
|
980 |
|
||
Other income (expenses) |
|
2,809 |
|
69 |
|
|
|
2,878 |
|
||
Total Other Income and (Expense) |
|
3,790 |
|
68 |
|
|
|
3,858 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Income (Loss) From Operations, Before Income Taxes |
|
12,342 |
|
740 |
|
(756 |
) |
12,326 |
|
||
Provision for income taxes |
|
(94 |
) |
(23 |
) |
|
|
(117 |
) |
||
Net Income (Loss) |
|
$ |
12,248 |
|
717 |
|
(756 |
) |
$ |
12,209 |
|
|
|
|
|
|
|
|
|
|
|
||
Net income per common share: |
|
|
|
|
|
|
|
|
|
||
Basic |
|
$ |
0.48 |
|
|
|
|
|
$ |
0.40 |
|
Diluted |
|
$ |
0.47 |
|
|
|
|
|
$ |
0.39 |
|
|
|
|
|
|
|
|
|
|
|
||
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
||
Basic |
|
25,515 |
|
|
|
5,095 |
(b) |
30,610 |
|
||
Diluted |
|
26,049 |
|
|
|
5,095 |
(b) |
31,144 |
|
(The accompanying notes are an integral part of the Pro Forma consolidated financial information)
4
Unaudited Pro Forma Statement of Operations
(Amounts in thousands, except per share data)
|
|
Forgent |
|
iSarla |
|
Pro Forma |
|
Pro Forma |
|
||
Revenues |
|
|
|
|
|
|
|
|
|
||
Software & service |
|
$ |
1,875 |
|
1,013 |
|
|
|
$ |
2,888 |
|
Intellectual property licensing |
|
0 |
|
0 |
|
|
|
0 |
|
||
Total Revenues |
|
1,875 |
|
1,013 |
|
|
|
2,888 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Cost of Sales |
|
|
|
|
|
|
|
|
|
||
Software & service |
|
330 |
|
446 |
|
32 |
(a) |
808 |
|
||
Intellectual property licensing |
|
0 |
|
0 |
|
|
|
0 |
|
||
Total Cost of Sales |
|
330 |
|
446 |
|
32 |
|
808 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Gross Margin |
|
1,545 |
|
567 |
|
(32) |
|
2,080 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Operating Expense |
|
|
|
|
|
|
|
|
|
||
Selling, general and administrative expenses |
|
2,440 |
|
420 |
|
|
|
2,860 |
|
||
Research and development |
|
291 |
|
0 |
|
|
|
291 |
|
||
Amortization of Intangibles |
|
36 |
|
7 |
|
104 |
(a) |
147 |
|
||
Total Operating Expenses |
|
2,767 |
|
427 |
|
104 |
|
3,298 |
|
||
|
|
|
|
|
|
|
|
|
|
||
(Loss) Income from Operations |
|
(1,222 |
) |
140 |
|
(136 |
) |
(1,218 |
) |
||
|
|
|
|
|
|
|
|
|
|
||
Other Income and (Expenses) |
|
|
|
|
|
|
|
|
|
||
Interest |
|
338 |
|
0 |
|
|
|
338 |
|
||
Other income (expenses) |
|
(20 |
) |
6 |
|
|
|
(14 |
) |
||
Total Other Income and (Expense) |
|
318 |
|
6 |
|
|
|
324 |
|
||
|
|
|
|
|
|
|
|
|
|
||
(Loss) Income From Operations, Before Income Taxes |
|
(904 |
) |
146 |
|
(136 |
) |
(894 |
) |
||
Provision for income taxes |
|
(14 |
) |
(1 |
) |
|
|
(15 |
) |
||
Net (Loss) Income |
|
$ |
(918 |
) |
145 |
|
(136 |
) |
$ |
(909 |
) |
|
|
|
|
|
|
|
|
|
|
||
Net (Loss) income per common share: |
|
|
|
|
|
|
|
|
|
||
Basic |
|
$ |
(0.03 |
) |
|
|
|
|
$ |
(0.03 |
) |
Diluted |
|
$ |
(0.03 |
) |
|
|
|
|
$ |
(0.03 |
) |
|
|
|
|
|
|
|
|
|
|
||
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
||
Basic |
|
27,094 |
|
|
|
3,655 |
(b) |
30,749 |
|
||
Diluted |
|
27,094 |
|
|
|
3,655 |
(b) |
30,749 |
|
(The accompanying notes are an integral part of the Pro Forma consolidated financial information)
5
FORGENT
NETWORKS, INC.
NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED
STATEMENT OF INCOME FOR TWELVE MONTHS ENDED 7/31/07
AND THREE MONTHS ENDED 10/31/07
(Amounts in thousands, except per share data)
(a) Reflects adjustments to the historical intangible amortization expense resulting from the effects of the preliminary purchase price associated with the acquisition of iSarla. The final allocation of the actual purchase price is subject to the final valuation of the acquired assets, but that allocation is not expected to differ materially from the preliminary allocation presented in this pro forma condensed combined financial information.
(b) Adjustment to reflect weighted average shares outstanding for the periods presented as if the acquisition occurred at the beginning of the period.
6