-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, CrvwC4xh0UK61O/fpE3RVWf1adMiw/Gna9dlZ36/nP2NEQu68WSA5mkriV89N7iP fQjpG0htiOPASGrmw5aGtQ== 0000950144-08-002539.txt : 20080401 0000950144-08-002539.hdr.sgml : 20080401 20080401172559 ACCESSION NUMBER: 0000950144-08-002539 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 6 CONFORMED PERIOD OF REPORT: 20080117 ITEM INFORMATION: Completion of Acquisition or Disposition of Assets ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080401 DATE AS OF CHANGE: 20080401 FILER: COMPANY DATA: COMPANY CONFORMED NAME: GOLDLEAF FINANCIAL SOLUTIONS INC. CENTRAL INDEX KEY: 0001069469 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 621453841 STATE OF INCORPORATION: TN FISCAL YEAR END: 1107 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 000-25959 FILM NUMBER: 08730466 BUSINESS ADDRESS: STREET 1: 9020 OVERLOOK BLVD STREET 2: SUITE 300 CITY: BRENTWOOD STATE: TN ZIP: 37027 BUSINESS PHONE: 615-221-8400 MAIL ADDRESS: STREET 1: 9020 OVERLOOK BLVD STREET 2: SUITE 300 CITY: BRENTWOOD STATE: TN ZIP: 37027 FORMER COMPANY: FORMER CONFORMED NAME: PRIVATE BUSINESS INC DATE OF NAME CHANGE: 19990322 8-K/A 1 g12538e8vkza.htm GOLDLEAF/ALOGENT Goldleaf/Alogent
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported): April 1, 2008 (January 17, 2008)
GOLDLEAF FINANCIAL SOLUTIONS, INC.
(Exact Name of Registrant as Specified in Charter)
         
Tennessee   000-25959   62-1453841
(State or Other Jurisdiction   (Commission   (IRS Employer
of Incorporation)   File Number)   Identification No.)
9020 Overlook Boulevard, Third Floor, Brentwood, Tennessee 37027
(Address of Principal Executive Offices)
615-221-8400
(Registrant’s telephone number, including area code)
Not Applicable
(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 (see General Instruction A.2. below):
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 2.01.   Completion of Acquisition or Disposition of Assets.
     As described on the Current Report on Form 8-K of Goldleaf Financial Solutions, Inc. (the “Company”) dated January 18, 2008 (the “Initial 8-K”), on January 17, 2008, the Company announced the completion of an acquisition by merger of Alogent Corporation. The sole purpose of this amendment to the Initial 8-K is to incorporate as part of the Initial 8-K the information set forth below under Item 9.01 as required by Item 9.01 of Form 8-K.
Item 9.01.   Financial Statements and Exhibits.
     (a) Financial Statements of Businesses Acquired.
     Pursuant to paragraph (a)(4) of Item 9.01 of Form 8-K, the attached financial statements were omitted from disclosure contained in the Initial 8-K. Attached hereto as Exhibit 99.1, and incorporated herein by reference, are the audited financial statements of Alogent Corporation for the years ended December 31, 2006 and 2005. Attached hereto as Exhibit 99.2, and incorporated herein by reference, are the unaudited financial statements of Alogent Corporation for the nine months ended September 30, 2007 and 2006.
     (b) Pro Forma Financial Information. Pursuant to paragraph (b)(2) of Item 9.01 of Form 8-K, the attached pro forma financial statements were omitted from disclosure contained in the Initial 8-K. Attached hereto as Exhibit 99.2, and incorporated herein by reference, are the required unaudited pro forma combined financial statements.
     (d) Exhibits.
         
Number   Exhibit
       
 
  23.1    
Consent of PricewaterhouseCoopers LLP.
       
 
  99.1    
Audited Financial Statements of Alogent Corporation for the Years Ended December 31, 2006 and 2005.
       
 
  99.2    
Unaudited Financial Statements of Alogent Corporation for the Nine Months Ended September 30, 2007 and 2006.
       
 
  99.3    
Unaudited Pro Forma Combined Condensed Financial Statements Combined Balance Sheet as of September 30, 2007,
       
     Combined Statements of Operations for the Year Ended December 31, 2006 and Nine Months Ended September 30, 2007.
       
 
       

 


 

SIGNATURE
     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.
         
  GOLDLEAF FINANCIAL SOLUTIONS, INC.
 
 
  By:   /s/ Michael Berman    
    Name:   Michael Berman   
Date: April 1, 2008    Title:   General Counsel and Secretary   
 

 

EX-23.1 2 g12538exv23w1.htm EX-23.1 CONSENT OF PRICEWATERHOUSECOOPERS LLP Ex-23.1
 

Exhibit 23.1
CONSENT OF INDEPENDENT ACCOUNTANTS
We hereby consent to the incorporation by reference in the Registration Statements on Form S-8 (No’s. 333-144898, 333-133604, 333-116402, 333-72724, 333-40520, 333-79335, 333-79345) of Goldleaf Financial Solutions, Inc. of our report dated September 7, 2007 relating to the financial statements of Alogent Corporation, which appears in the Current Report on Form
8-K/A of Goldleaf Financial Solutions, Inc. dated April 1, 2008.
/s/ PricewaterhouseCoopers LLP
Atlanta, Georgia
April 1, 2008

EX-99.1 3 g12538exv99w1.htm EX-99.1 AUDITED FINANCIAL STATEMENTS OF ALOGENT CORPORATION FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005 EX-99.1 Audited Financial Statements of Alogent
 

Exhibit 99.1
Alogent Corporation
Financial Statements
December 31, 2006 and 2005

 


 

Alogent Corporation
Index
December 31, 2006 and 2005
         
    Page(s)  
Report of Independent Auditors
    1  
 
       
Financial Statements
       
 
       
Balance Sheets
    2  
 
       
Statements of Operations
    3  
 
       
Statements of Shareholders’ Equity (Deficit) and Comprehensive Loss
    4  
 
       
Statements of Cash Flows
    5  
 
       
Notes to Financial Statements
    6–18  

 


 

(PRICEWATERHOUSECOOPERS LOGO)
PricewaterhouseCoopers LLP
10 Tenth Street, Northwest
Suite 1400
Atlanta, GA 30309-3851
Telephone (678) 419 1000
Facsimile (678) 419 1239
www.pwc.com
Report of Independent Auditors
To the Board of Directors and Shareholders
of Alogent Corporation
In our opinion, the accompanying balance sheets and the related statements of operations, statements of shareholders’ equity (deficit) and comprehensive loss and statements of cash flows present fairly, in all material respects, the financial position of Alogent Corporation (the “Company”) at December 31, 2006 and 2005, and the results of its operations and its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with auditing standards generally accepted in the United States of America. 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 examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
As discussed in Note 1 to the financial statements, the Company changed the manner in which it accounts for stock-based compensation effective January 1, 2006.
/s/ PricewaterhouseCoopers LLP
September 7, 2007

1


 

Alogent Corporation
Balance Sheets
December 31, 2006 and 2005
                 
    2006     2005  
Assets
               
Current assets
               
Cash and cash equivalents
  $ 556,664     $ 1,912,087  
Trade accounts receivable
    4,415,054       901,665  
Unbilled accounts receivable
    2,156,540       459,331  
Deferred expense
    175,887       283,755  
Prepaid expenses and other current assets
    247,069       419,181  
 
           
Total current assets
    7,551,214       3,976,019  
 
           
Property and equipment, net
    292,116       504,489  
Other assets
    4,890       4,890  
 
           
Total assets
  $ 7,848,220     $ 4,485,398  
 
           
 
               
Liabilities and Shareholders’ Equity
               
Current liabilities
               
Accounts payable
  $ 630,845     $ 289,261  
Accrued expenses and other liabilities
    1,432,856       1,156,237  
Deferred revenue
    5,237,935       3,064,592  
 
           
Total current liabilities
    7,301,636       4,510,090  
 
           
Long-term liabilities
               
Deferred revenue
    210,000        
 
           
Total liabilities
    7,511,636       4,510,090  
 
           
 
               
Commitments and contingencies (Note 6)
               
 
               
Redeemable convertible preferred stock
               
Series A preferred stock $.001 par value, authorized 2,083,333 shares; issued and outstanding 2,083,333 shares; stated at redemption value
    3,524,683       3,382,375  
Series B preferred stock $.001 par value, authorized 2,906,498 shares; issued and outstanding 1,453,249 shares; stated at redemption value
    6,026,873       6,808,005  
 
               
Shareholders’ equity
               
Common stock; no par value, authorized 17,125,000 shares; issued and outstanding 10,205,048 shares
    444,069       444,069  
Accumulated deficit
    (9,659,041 )     (10,659,141 )
 
           
Total shareholders’ equity (deficit)
    (9,214,972 )     (10,215,072 )
 
           
Total liabilities and shareholders’ equity (deficit)
  $ 7,848,220     $ 4,485,398  
 
           
The accompanying notes are an integral part of these financial statements.

2


 

Alogent Corporation
Statements of Operations
Years Ended December 31, 2006 and 2005
                 
    2006     2005  
Revenues
               
License fees
  $ 5,297,962     $ 3,357,108  
Professional services
    6,060,081       8,067,866  
Maintenance and support
    4,251,921       4,449,578  
 
           
Total revenues
    15,609,964       15,874,552  
 
           
Cost of revenues
               
License fees
    449,931       427,524  
Professional services
    3,206,545       3,936,091  
Maintenance and support
    2,417,845       2,879,744  
 
           
Total cost of revenues
    6,074,321       7,243,359  
 
           
Gross margin
    9,535,643       8,631,193  
 
           
Operating expenses
               
Selling and marketing
    4,840,045       5,434,681  
Research and development
    3,082,793       4,666,985  
General and administrative
    1,460,692       2,532,239  
 
           
Total operating expenses
    9,383,530       12,633,905  
 
           
Operating income (loss)
    152,113       (4,002,712 )
Interest (expense) income, net
    (1,386 )     30,195  
Other (expense) income, net
    83,660       (19,692 )
 
           
Income (loss) before income taxes
    234,387       (3,992,209 )
Income tax benefit
          69,447  
 
           
Net income (loss)
  $ 234,387     $ (3,922,762 )
 
           
The accompanying notes are an integral part of these financial statements.

3


 

Alogent Corporation
Statements of Shareholders’ Equity (Deficit) and Comprehensive Loss
Years Ended December 31, 2006 and 2005
                                                                         
                                                                    Total  
                                                                    Shareholders’  
    Comprehensive     Series A Preferred Stock     Series B Preferred Stock     Common Stock     (Accumulated     Equity  
    Loss     Shares     Amount     Shares     Amount     Shares     Amount     Deficit)     (Deficit)  
Balances at December 31, 2004
  $       2,083,333     $ 4,124,999           $       10,201,948     $ 323,080     $ (3,602,538 )   $ 845,541  
 
                                                                       
Stock options exercised
                                  3,100       3,290             3,290  
Issuance of Series B net of issuance costs of $68,460
                      1,453,249       2,931,540                         2,931,540  
Increase (decrease) in
accretion of
Preferred Stock
                (742,624 )           3,876,465                   (3,133,841 )      
Modification of stock options
                                        117,699               117,699  
Net loss
    (3,922,762 )                                         (3,922,762 )     (3,922,762 )
 
                                                     
Total comprehensive loss
  $ (3,922,762 )                                                             (3,922,762 )
 
                                                                     
Balances at December 31, 2005
            2,083,333       3,382,375       1,453,249       6,808,005       10,205,048       444,069       (10,659,141 )   $ (24,692 )
 
                                                                       
Increase (decrease) in
accretion of
Preferred Stock
                    142,308               (781,132 )                   638,824        
Stock-based compensation expense
                                              126,889       126,889  
Net income
    234,387                                                       234,387       234,387  
 
                                                     
Total comprehensive income
  $ 234,387                                                                  
 
                                                                     
Balances at December 31, 2006
            2,083,333     $ 3,524,683       1,453,249     $ 6,026,873       10,205,048     $ 444,069     $ (9,659,041 )   $ 336,584  
 
                                                     
The accompanying notes are an integral part of these financial statements.

4


 

Alogent Corporation
Statements of Cash Flows
Years Ended December 31, 2006 and 2005
                 
    2006     2005  
Cash flows from operating activities
               
Net income (loss)
  $ 234,387     $ (3,922,762 )
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities
               
Depreciation and amortization
    245,664       365,670  
Stock-based compensation expense
    126,889       117,699  
Changes in operating assets and liabilities
               
Trade accounts receivable
    (3,513,389 )     (257,400 )
Unbilled accounts receivable
    (1,697,209 )     (249,248 )
Deferred expense
    107,868       (97,641 )
Prepaid expenses and other assets
    172,112       365,702  
Other long term assets
          5,609  
Accounts payable
    341,584       (88,621 )
Accrued expenses and other liabilities
    276,619       (91,265 )
Deferred revenue
    2,383,343       (1,681,402 )
 
           
Net cash (used in) provided by operating activities
    (1,322,132 )     (5,533,659 )
 
           
 
               
Cash flows from investing activities
               
Capital expenditures
    (33,291 )     (309,272 )
 
           
Net cash used in investing activities
    (33,291 )     (309,272 )
 
           
 
               
Cash flows from financing activities
               
Proceeds from stock options exercised
          3,290  
Proceeds form issuance of Series B preferred stock, net
          2,931,540  
 
           
Net cash provided by financing activities
          2,934,830  
 
           
Net change in cash and cash equivalents
    (1,355,423 )     (2,908,101 )
 
               
Cash and cash equivalents
               
Beginning of year
    1,912,087       4,820,188  
 
           
End of year
  $ 556,664     $ 1,912,087  
 
           
 
               
Supplemental disclosure of cash paid (refunds received) during the year for
               
Income taxes
  $ 31,558     $ (364,532 )
 
               
Supplemental disclosure of significant noncash financing activities
               
Accretion of Series A preferred stock
  $ 142,308     $ (742,624 )
Accretion of Series B preferred stock
    (781,132 )     3,876,465  
The accompanying notes are an integral part of these financial statements.

5


 

Alogent Corporation
Notes to Financial Statements
December 31, 2006 and 2005
1.   Description of Business and Summary of Significant Accounting Policies
 
    Description of Business
 
    Alogent Corporation (the “Company”) is a leading developer of payment processing solutions on open architecture systems. The Company’s revenue is derived from software license fees for its Sierra product line and related services including maintenance and support and other project management, consulting and implementation services to the financial services and other commercial industries.
 
    The Company’s revenue has been derived from financial institutions and other commercial companies located in the United States and the United Kingdom. The Company’s business is subject to risk and uncertainties as a result of competition, long sales cycles, concentration with certain major customers and in certain markets, dependence on key personnel, dependence on a limited product line, management of rapid growth, regulatory changes affecting the banking industry, limited access to capital, and rapidly, evolving technology and markets, among others. As a result, negative developments in these factors or others could have an adverse effect on the Company’s financial position, results of operations, and cash flows.
 
    Use of Estimates
 
    Management of the Company has made a number of estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent liabilities as of the date of the financial statements and the reporting of revenue and expenses for the reporting periods to prepare these financial statements in conformity with accounting principles generally accepted in the United States of America. Actual results could differ from those estimates.
 
    Revenue Recognition and Deferred Revenue
 
    The Company recognizes revenue in accordance with American Institute of Certified Public Accountants’ Statement of Position (“SOP”) No. 97-2, Software Revenue Recognition, and SOP No. 98-9, Software Revenue Recognition with Respect to Certain Transactions, and SOP No. 81-1, Accounting for Performance of Construction-Type and Certain Production-Type Contracts. The Company’s revenue is derived from (i) software licenses for the use of its technology-based software products, Sierra Clearing, Sierra Xchange and Sierra Xpedite and (ii) services associated with maintenance and support and implementation of these products.
 
    License fees are derived from licensing the Company’s Sierra Clearing, Sierra Xchange, and Sierra Xpedite products and are recognized when persuasive evidence of an arrangement exists, delivery of the product has occurred, the fee is fixed or determinable, collectibility is probable, and vendor-specific objective evidence (“VSOE”) exists to allocate revenue to the undelivered elements of the arrangement. When the implementation services provided by the Company are considered essential to the functionality of the software, license fees and revenue for implementation services are recognized using the percentage-of-completion method, measured by the percentage of contract hours incurred to date to estimated total hours for the implementation services.
 
    Provided that all other applicable criteria of SOP No. 97-2 and SOP No. 98-9 are met, revenue derived from reseller arrangements is recognized when the product is delivered to the end user and no other obligations remain except for maintenance and support.
 
    Professional services revenue is generally derived from implementing software applications under contractual agreements with terms ranging from six months to two years. These contracts include both fixed-price and time and materials arrangements. Revenue from fixed price contracts is recognized using the percentage-of-completion method, measured by the percentage of contract hours incurred to date to estimated total hours for each contract. Contract costs include all direct

6


 

Alogent Corporation
Notes to Financial Statements
December 31, 2006 and 2005
    and certain indirect costs (i.e., depreciation, rent, and communication costs). Contract provisions for estimated losses on uncompleted contracts are made in the period in which such losses are determined. Revenue derived from contracts to provide services on a time and materials basis is recognized as the related services are performed. Reimbursable travel expenses are included in professional services revenue and cost of revenue in the statement of operations and are recognized when the related expenses are incurred.
 
    Maintenance and support revenue include revenue derived from fixed-price arrangements. Under fixed price arrangements, terms range from one to three years and generally provide for payment annually or quarterly in advance. Revenue from fixed-priced contracts is deferred and recognized ratably over the term of the maintenance and support agreement.
 
    For classification purposes in the statement of operations, revenue is allocated to license fees and professional services revenue by using the residual method in a manner similar to SOP No. 98-9. Under SOP No. 98-9, revenue is allocated to elements of an arrangement such as maintenance and support and/or professional services for which the Company has sufficient VSOE, with the difference between the total arrangement fee and the amount allocated to maintenance and support and/or professional services being allocated to license fees.
 
    Deferred revenue represents billings rendered to, or cash payments received from, customers for software or services for which revenue has not been earned or recognized.
 
    Trade Accounts Receivable and Unbilled Accounts Receivable
 
    Trade accounts receivable includes amounts billed to customers and unbilled accounts receivable include amounts of revenue earned in advance of billings. Unbilled accounts receivables balances arise primarily from the Company’s performance of services in advance of billing terms on contracted software implementation services where these services are considered essential to the functionality of the software and percentage of completion accounting is applied. Generally, billing occurs at the achievement of milestones that correlate with progress towards completion of implementation services. Trade accounts receivable are recorded at the invoiced amount or the earned amount and do not bear interest. At December 31, 2006 and 2005, the Company has not recorded an allowance for doubtful accounts.
 
    Deferred Expenses
 
    Deferred commissions are incremental direct costs of sales paid to the Company’s direct sales force. The commissions are deferred and amortized as revenue is recognized. The deferred commissions are recoverable through the future revenue streams under customer contracts. Amortization of deferred commissions is included in selling and marketing expense in the accompanying statements of operations as of December 31, 2006 and 2005. This is consistent with prior year financial statements and is in accordance with FTB 90-1.
 
    Costs of Revenue
 
    Costs of revenue for license fees primarily include royalties paid to third-party software vendors. Costs for professional services and maintenance and support include the cost of personnel to conduct implementations and provide customer support, certain indirect costs (i.e., depreciation, rent, and communication costs), and other personnel-related expenses.
 
    Cash and Cash Equivalents
 
    The Company considers all highly liquid investments with original maturities of three months or less to be cash equivalents.

7


 

Alogent Corporation
Notes to Financial Statements
December 31, 2006 and 2005
    Property and Equipment
 
    Property and equipment are stated at cost, less accumulated depreciation and amortization. Depreciation and amortization of property and equipment is provided using the straight-line method over the estimated useful lives of the assets as follows:
         
  Computer equipment 3 years
  Purchased computer software 3 years
  Furniture and fixtures 7 years
  Office equipment 7 years
Leasehold improvements are amortized using the straight-line method over the estimated useful life of the asset or the lease term, whichever is shorter. Upon retirement or sale, the cost of the assets disposed of and the related accumulated depreciation are removed from the accounts and any resulting gain or loss is credited or charged to operations.
Research and Development and Software Development Costs
Research costs consist primarily of compensation and benefits paid to the Company’s employees and certain allocated indirect costs (i.e., depreciation, rent, and communication costs). All research costs are expensed as incurred.
The Company expenses all software development costs associated with establishing technological feasibility of proprietary software applications, which the Company defines as completion of beta testing. Because of the insignificance of the software development costs incurred by the Company between completion of beta testing and customer release, the Company has not capitalized any software development costs.
Advertising Expense
Advertising costs are expensed as incurred. Advertising expense for the years ended December 31, 2006 and 2005 was not significant.
Foreign Currency
The Company follows the provisions of Statement of Financial Accounting Standards (“SFAS”) No. 52, Foreign Currency Translation. The Company’s functional currency, including operations in the United Kingdom, is the United States dollar. As such, settlement of foreign receivables or payables is recorded as gains and losses from foreign currency transactions and is included in other (expense) income in the statement of operations. The Company’s losses from foreign currency transactions amounted to $5,627 and $21,639 for the year ended December 31, 2006 and 2005.
Income Taxes
Income taxes are accounted for in accordance with SFAS 109, Accounting for Income Taxes, which requires the recognition of taxes payable or refundable for the current year and deferred tax assets and liabilities for the future tax consequences attributable to differences between the Company’s financial statement carrying amounts of existing assets and liabilities and their respective tax bases and net operating losses and tax credit carryforwards. The measurement of current and deferred tax assets and liabilities are based on provisions of the enacted tax law; the effects of future changes in tax laws or rates are not anticipated. The Company provides a valuation allowance for deferred tax assets when the Company believes it is more likely than not that the Company will not realize all or a portion of the assets.
Stock-Based Compensation
Effective January 1, 2006, the Company adopted SFAS No. 123R (“SFAS 123R”) Share-Based Payment, to account for stock-based compensation. Among its provisions, SFAS 123R requires the

8


 

Alogent Corporation
Notes to Financial Statements
December 31, 2006 and 2005
Company to recognize compensation expense for equity awards over the vesting period based on their grant-date fair value. Prior to the adoption of SFAS 123R, the Company utilized the intrinsic value based method of accounting under Accounting Principles Board Opinion No. 25 (“APB 25”), Accounting for Stock Issued to Employees and related interpretations, and adopted the disclosure requirements of SFAS No. 123 (“SFAS 123”), Accounting for Stock-Based Compensation. Under the intrinsic-value based method of accounting, compensation expense for stock options granted to the Company’s employees was measured as the excess of the fair market value of common stock at the grant date over the exercise price.
The Company adopted SFAS 123R using the modified prospective transition method, which requires the application of the accounting standard as of January 1, 2006, the first day of the Company’s fiscal year 2006. The Company’s financial statements, as of and for the year ended December 31, 2006, reflect the impact of SFAS 123R. In accordance with this transition method, the Company’s financial statements for the prior periods have not been restated to reflect, and do not include the impact of, SFAS 123R. Stock-based compensation expense recognized under SFAS 123R for the year ended December 31, 2006 was $126,889 before income taxes. Upon adopting SFAS 123R, a one-time election was made to recognize stock-based compensation expense on a straight-line basis over the requisite service period for the entire award.
The Company accounts for equity instruments issued to non-employees in accordance with the provisions of SFAS 123R and Emerging Issues Task Force (“EITF”) 96-18, Accounting for Equity Instruments that are Issued to Other Than Employees for Acquiring, or in Conjunction with, Selling Goods or Services. The Company records the expense of such services based on the estimated fair value of the equity instrument using the Black-Scholes option pricing model. The value of the equity instrument is charged to earnings over the term of the service agreement.
The per share weighted-average fair value of stock options granted during 2006 and 2005 was $1.76 and $1.39, respectively, on the date of grant using the Black Scholes option-pricing model with the following weighted-average assumptions: dividend yield of 0% and 0%, expected volatility of 75% and 90%, risk-free interest rate of 4.46% and 4.01%, and an expected life of four and five years. The dividend yield assumption is based on the Company’s expectation of dividend payouts. The expected volatility is based on the average historical volatility of comparable guideline companies. The risk-free interest rate assumption is based upon the grant date closing rate for U.S. treasury notes that have a life which approximates the expected term of the option. The expected term of stock options represents the period the stock options are expected be outstanding and is based on the company’s historical exercise data. SFAS 123R also requires the Company to estimate forfeitures at the time of grant, and revise those estimates in subsequent periods if actual forfeitures differ from those estimates. The Company uses historical data to estimate pre-vesting option forfeitures and record stock-based compensation expense only for those awards that are expected to vest.

9


 

Alogent Corporation
Notes to Financial Statements
December 31, 2006 and 2005
Had the Company determined compensation cost based on the fair value of the options at the grant date in 2005, the Company’s pro forma net loss would have been as follows:
         
    2005  
Net loss, as reported
  $ (3,922,762 )
Add stock-based employee compensation expense included in reported net loss
     
Deduct total stock-based employee compensation expense determined under fair value-based method for all awards, net of tax effect
    (290,924 )
 
     
Pro forma net loss
  $ (4,213,686 )
 
     
Fair Values of Financial Instruments
The Company uses financial instruments in the normal course of business. The carrying values of cash equivalents, trade accounts receivable, accounts payable, accrued expenses and other liabilities, and deferred revenue approximate fair value due to the short-term maturities of these assets and liabilities.
Impairment of Long-Lived Assets
The Company adopted SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, on January 1, 2002. In accordance with SFAS No. 144, long-lived assets, such as property and equipment, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset 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 estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset.
Recently Issued Accounting Standards
In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Correction – A Replacement of APB Opinion No. 20 and FASB Statement No. 3. This statement requires that a voluntary change in accounting principle be applied retrospectively with all prior period financial statements presented on the new accounting principle, unless it is impracticable to do so. Statement 154 also provides that (1) a change in method of depreciating or amortizing a long-lived nonfinancial asset be accounted for as a change in estimate (prospectively) that was effected by a change in accounting principle, and (2) correction of errors in previously issued financial statements should be termed a “restatement.” The new standard is effective for accounting changes and correction of errors made in fiscal years beginning after December 15, 2005. The company adopted SFAS No. 154 on January 1, 2006 as required, SFAS No. 154 had no impact on our financial statements.
In July 2006, the FASB issued Interpretation No. 48 (“FIN 48”), Accounting for Uncertainty in Income Taxes—an interpretation of FASB Statement No. 109. This interpretation requires that realization of an uncertain income tax position must be “more likely than not” (i.e., greater than 50% likelihood of receiving a benefit) before it can be recognized in the financial statements. Further, this interpretation prescribes the benefit to be recorded in the financial statements as the amount most likely to be realized assuming a review by tax authorities having all relevant information and applying current conventions. This interpretation also clarifies the financial statement classification of tax-related penalties and interest and sets forth new disclosures regarding unrecognized tax benefits. This interpretation is effective for fiscal years beginning after December 15, 2006, and we will be

10


 

Alogent Corporation
Notes to Financial Statements
December 31, 2006 and 2005
required to adopt this interpretation in the first quarter of 2007. The company has not yet determined what impact, if any, FIN 48 will have on its financial position or results of operations.
In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. This Statement defines fair value as used in numerous accounting pronouncements, establishes a framework for measuring fair value in GAAP and expands disclosure related to the use of fair value measures in financial statements. SFAS No. 157 does not expand the use of fair value measures in financial statements, but standardizes its definition and guidance in GAAP. The standard emphasizes that fair value is a market-based measurement and not an entity-specific measurement based on an exchange transaction in which the entity sells an asset or transfers a liability (exit price). SFAS No. 157 establishes a fair value hierarchy from observable market data as the highest level to fair value based on an entity’s own fair value assumptions as the lowest level. SFAS No. 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007; however, earlier application is encouraged. The company has not yet determined what impact, if any, SFAS 157 will have on its financial position or results of operations.
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Liabilities Including an Amendment of FASB Statement No. 115 (“SFAS 159”). Under this standard, entities will be permitted to measure many financial instruments and certain other assets and liabilities at fair value on an instrument-by-instrument basis. SFAS 159 is effective for the company on January 1, 2008. The company has not yet determined what impact, if any, SFAS 159 will have on its financial position or results of operations.
2.   Property and Equipment
 
    Property and equipment, net, consists of the following at December 31, 2006 and 2005:
                 
    2006     2005  
Computer equipment
  $ 835,673     $ 812,894  
Purchased computer software
    1,171,129       1,160,617  
Furniture and fixtures
    185,192       185,192  
Office equipment
    145,597       145,597  
Leasehold improvements
    303,973       303,973  
 
           
 
    2,641,564       2,608,273  
Less: Accumulated depreciation
    (2,349,448 )     (2,103,784 )
 
           
Property and equipment, net
  $ 292,116     $ 504,489  
 
           

11


 

Alogent Corporation
Notes to Financial Statements
December 31, 2006 and 2005
    Depreciation of property and equipment amounted to $245,664 and $365,670 for the years ended December 31, 2006 and 2005.
 
3.   Accrued Expenses and Other Liabilities
 
    Accrued expenses and other liabilities consist of the following at December 31, 2006 and 2005:
                 
    2006     2005  
Accrued salaries and personnel expenses
  $ 275,387     $ 295,873  
Accrued bonus
          73,177  
Accrued sales commissions
    454,779       266,114  
Other accruals
    702,690       521,073  
 
           
 
  $ 1,432,856     $ 1,156,237  
 
           
4.   Shareholders’ Equity (Deficit)
 
    Stock Incentive Plan
 
    In March 2001, the Company adopted the Alogent Corporation 2001 Stock Incentive Plan (the “2001 Plan”). Under the 2001 Plan, the Company reserved 2,498,000 shares of the Company’s authorized but unissued common stock to be reserved for stock awards under its terms. In September 2002, the shares reserved under the 2001 Plan were increased to 3,100,000 shares.
 
    The terms of the 2001 Plan provide for the issuance of incentive stock options, nonqualified stock options, restricted stock awards, and stock appreciation rights. The exercise price, vesting provisions, and term of all awards granted under the 2001 Plan are determined by the Company’s Board of Directors.
 
    All options granted under the 2001 Plan expire 10 years from the date of grant and include ratable vesting terms over three to four years. Options available for grant at December 31, 2006 and 2005 totaled 925,150 and 433,875.

12


 

Alogent Corporation
Notes to Financial Statements
December 31, 2006 and 2005
    Stock Option Activity
 
    The following table summarizes activity in the Company’s 2001 Plan for the years ended December 31, 2006 and 2005.
                 
            Weighted  
            Average  
            Exercise  
    Shares     Price  
Options outstanding at December 31, 2004
    2,067,259     $ 1.21  
 
               
Exercised
    (3,100 )     1.06  
Granted
    674,810       1.95  
Forfeitures
    (277,892 )     1.40  
 
           
 
               
Options outstanding at December 31, 2005
    2,461,077     $ 1.38  
 
               
Exercised
           
Granted
    320,710       1.76  
Forfeitures
    (810,236 )     1.38  
 
           
 
               
Options outstanding at December 31, 2006
    1,971,551     $ 1.44  
 
           
At December 31, 2006, the number of options exercisable was 1,971,551 and the weighted-average exercise price of options exercisable was $1.44. At December 31, 2006, the weighted-average remaining contractual life of the options outstanding was 6.2 years and the range of exercise prices of options outstanding was $1.05 to $2.06.
At December 31, 2005, the number of options exercisable was 1,554,660 and the weighted-average exercise price of options exercisable was $1.17. At December 31, 2005, the weighted-average remaining contractual life of the options outstanding was 6.7 years and the range of exercise prices of options outstanding was $1.05 to $2.06.
During the year ended December 31, 2005, the Company modified certain stock options. The modification extended the time of exercise of vested stock options upon this individual’s termination from the Company in October 2005. The Company calculated the value of this modification using the Black Scholes option-pricing model and recorded an expense of $117,699 in the year ended December 31, 2005.
Series A Preferred Stock
During April 2001, the Company sold 2,083,333 shares of Series A preferred stock resulting in net proceeds to the Company of $1,899,526.
The holders of the Series A preferred stock are entitled to, among other substantial rights: (1) voting rights equivalent to the voting rights as if their holdings were converted into common stock; (2) dividends are paid if paid on the common stock on an as-if converted to common stock basis; (3) liquidation and distribution preferences; (4) the option to convert to common stock at any time (initial conversion ratio of one-to-one); (5) automatic conversion upon the effective date of a qualified initial public offering; (6) certain antidilution provisions; (7) certain participation rights; (8) certain covenants requiring Series A preferred stockholder authorization of transactions; and (9) a redemption provision.
The Series A preferred stock is redeemable at any time on or after April 17, 2006, upon election by the holders of a majority of the Series A preferred stock then outstanding, voting as a single class.

13


 

Alogent Corporation
Notes to Financial Statements
December 31, 2006 and 2005
The redemption price for the Series A preferred stock is equal to the greater of (i) the appraised value at the date of request for redemption or (ii) the original Series A preferred stock issue price ($0.96) plus an amount equal to a 12% compounded annual return from the original issue date. The Company accretes (increases or decreases) the carrying amount of the Series A preferred stock to the estimated redemption amount using the interest method from the original issuance date through the earliest redemption date. Accordingly, the carrying value of Series A preferred stock at December 31, 2006 is equal to its original Series A preferred stock issue price plus the annual return on each share of $3,524,683, which is greater than estimated fair market value.
Series B Preferred Stock
During July 2005 and October 2005, the Company sold 968,833 and 484,416 shares of Series B preferred stock, respectively, resulting in net proceeds to the Company of $2,931,540.
The holders of the Series B preferred stock are entitled to, among other substantial rights: (1) voting rights equivalent to the voting rights as if their holdings were converted into common stock; (2) dividends are paid if paid on the common stock on an as-if converted to common stock basis; (3) liquidation and distribution preferences; (4) the option to convert to common stock at any time; (5) automatic conversion upon the effective date of a qualified initial public offering; (6) certain anti-dilution provisions; (7) certain participation rights; (8) certain covenants requiring Series B preferred stockholder authorization of transactions; and (9) a redemption provision.
The Series B preferred stock is redeemable at any time on or after July 31, 2007, upon election by the holders of a majority of the Series B preferred stock then outstanding, voting as a single class. The redemption price for the Series B preferred stock is equal to the greater of (i) the appraised value at the date of request for redemption or (ii) an amount equal to the product of two times the original Series B preferred stock issue price ($2.06434) plus an amount equal to $0.165 per share annual dividends. The Company accretes (increases or decreases) the carrying amount of the Series B preferred stock to the estimated redemption amount using the interest method from the original issuance date through the earliest redemption date. Accordingly, the carrying value of Series B preferred stock at December 31, 2006 is equal to its estimated fair market value of $6,026,873, which is greater than the original Series B preferred stock issue price plus the annual dividends.
5.   Income Taxes
 
    Income tax benefit consists of:
                 
    2006     2005  
Current income tax benefit
  $     $ 69,447  
 
           
Total income tax benefit
  $     $ 69,447  
 
           

14


 

Alogent Corporation
Notes to Financial Statements
December 31, 2006 and 2005
Income tax benefit differed from the amount computed by applying the statutory U.S. Federal income tax rate of 34% to income before income taxes as a result of the following:
                 
    2006     2005  
Computed expected tax benefit (expense)
  $ (79,693 )   $ 1,357,351  
(Increase) decrease in income tax benefit resulting from Settlement of IRS examination
    53,722        
Georgia net operating loss carryback
    (13,880 )     67,278  
Increase in valuation allowance
    252,581       (1,419,375 )
Other, net
    (212,730 )     64,193  
 
           
Income tax benefit
  $     $ 69,447  
 
           
The income tax effect of temporary differences that give rise to significant portions of the Company’s deferred income tax assets and liabilities are presented below:
                 
    2006     2005  
Deferred income tax assets
               
Accruals not currently deductible for tax purposes
  $ 67,117     $ 101,219  
Depreciation
    78,013       53,636  
Deferred compensation
          30,549  
Deferred rent
    896       34,353  
Amortization
    3,387       3,763  
Charitable contributions
    11,730       12,391  
Net operating loss carryforward
    2,649,442       2,742,671  
Research and development tax credit carryforward
    310,465       395,049  
 
           
Total deferred income tax assets
    3,121,050       3,373,631  
 
           
Deferred income tax valuation
    (3,121,050 )     (3,373,631 )
 
           
Net deferred income tax asset
  $ (3,121,050 )   $ (3,373,631 )
 
           
In assessing the realizability of deferred income tax assets, management considers whether it is more likely than not that some portion or all of the deferred income tax assets will not be realized. In evaluating the Company’s ability to recover its deferred tax assets, management considered all positive and negative evidence including the Company’s past operating results, the existence of cumulative losses in recent years and the Company’s forecast of future taxable income. The ultimate realization of deferred income tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. After considering all available evidence, management believes there is insufficient positive evidence to allow the deferred tax asset to be recorded.
As of December 31, 2006 and 2005, the Company has reflected a tax refund receivable of $33,212 and $67,278, respectively, in prepaid expenses and other current assets. The 2006 tax refund was principally due to the settlement of Internal Revenue Service and Georgia Department of Revenue examinations for the years ended December 31, 2002 and 2001. The 2005 tax receivable relates to the carryback of the 2004 Georgia net operating loss.

15


 

Alogent Corporation
Notes to Financial Statements
December 31, 2006 and 2005
6.   Commitments and Contingencies
 
    Lease Commitments
 
    The Company has various noncancelable operating lease agreements for office facilities and office equipment that expire over the next three years.
 
    Future minimum lease payments under noncancelable lease agreements for the next five years and in the aggregate as of December 31, 2006 are as follows:
         
    Operating  
    Leases  
Years Ending
       
2007
  $ 606,188  
2008
    243,322  
2009
    9,799  
2010
     
2011
     
 
     
Total minimum lease payments
  $ 859,309  
 
     
    Rental expense for all operating leases was $848,777 and $992,161, respectively, for the year ended December 31, 2006 and 2005, and is largely included in operating expenses in the accompanying statement of operations.
 
    401(k) Plan
 
    The Company maintains the Alogent Corporation 401(k) Profit Sharing Plan (the “401(k) Plan”) for the benefit of all employees 21 years of age or older who are employed with the Company. Eligible employees can elect to contribute between 1% and 80% of their pretax compensation on an annual basis, up to the maximum allowed by the Internal Revenue Service. The Company contributes amounts equal to 50% of employee contributions up to a maximum of 6% of employee pretax compensation. Also, the Company may, at its discretion, make an additional profit-sharing contribution to the Plan for all employees. The Company’s contributions to the 401(k) Plan charged to expense for the year ended December 31, 2006 and 2005 were $76,187 and $170,983, respectively.
 
    Indemnification Clauses
 
    The Company’s standard software license agreements contain indemnification clauses that are limited in amount. Pursuant to these clauses, the Company indemnifies, holds harmless, and agrees to reimburse the indemnified party for losses suffered or incurred by the indemnified party. The Company believes the estimated fair value of these indemnification clauses is minimal. Accordingly, there are no liabilities recorded for these agreements as of December 31, 2006 and 2005.
 
    Contractual Commitments
 
    The Company enters into contractual commitments to deliver products and services in the ordinary course of business. The Company believes that all such contractual commitments will be met or renegotiated such that no material adverse financial impact on the Company’s financial position, results of operations, or cash flows would result from the Company’s failure to meet any such commitments.

16


 

Alogent Corporation
Notes to Financial Statements
December 31, 2006 and 2005
    Contingencies
 
    The Company is subject to litigation, claims, and other complaints arising out of the ordinary conduct of business. While the ultimate results and outcomes from these matters could not be determined precisely, management believes that all matters would be adequately covered by insurance or, if not covered, would be without merit or would be of such amounts as would not have a material adverse effect on the Company’s financial position, results of operations, or cash flows. Included in net income in 2006 is other income of $75,000 from a settlement related to a lawsuit the Company previously filed against a third party. The Company had maintained a line of credit of $400,000 and had $0 drawn at December 31, 2006.
 
7.   Major Customers and International Revenue
 
    The Company generates revenues principally from customers located in the United States, (approximately $12 million in 2006 and $10 million in 2005). For the year ended December 31, 2006, three customers accounted for more than 44% of the Company’s revenues. Combined, these customers accounted for approximately $6.8 million of total revenues for such period. Accounts receivable from these three customers was approximately $0.8 million as of December 31, 2006 which is approximately 18% of total trade accounts receivable. For the year ended December 31, 2005, three customers accounted for more than 47% of the Company’s revenues. Combined, these customers accounted for approximately $7.5 million of total revenues for such period. Accounts receivable from these three customers were approximately $137 thousand as of December 31, 2005 which is approximately 15% of total trade accounts receivable.
 
8.   Restructuring Costs
 
    The Company recorded restructuring costs of $360,253 for the year ended December 31, 2005. Restructuring charges reported in 2005 relate to the severance costs for a reduction in workforce of approximately 30 employees to realign the Company’s cost structure of $352,753 and the cancellation of a public relations services agreement of $7,500. These costs are included in the General and administrative line item of the Statement of Operations for the year ended December 31, 2005. Although the restructuring was complete by December 31, 2005, certain one-time termination benefit payments were paid in 2006. A reconciliation of the beginning and ending liability balances as of December 31, 2005 and 2006 is as follows:
         
    Restructuring  
    Liability  
Balance at December 31, 2004
  $  
Costs incurred
    360,253  
Payments
    (297,501 )
 
     
Balance at December 31, 2005
    62,752  
Costs incurred
     
Payments
    (62,752 )
 
     
Balance at December 31, 2006
  $  
 
     
9.   Subsequent Events
 
    On January 29, 2007, the Company approved a voluntary stock option exchange program for employees. Under the program, Alogent employees were given the opportunity, if they chose, to cancel outstanding stock options previously granted to them in exchange for an equal number of replacement options to be granted on March 1, 2007. Alogent employees were required to remain

17


 

Alogent Corporation
Notes to Financial Statements
December 31, 2006 and 2005
    employed with Alogent at the date of the replacement grant in order to receive on March 1, 2007, pursuant to replacement options. On March 1, 2007, Alogent issued approximately $1.5 million shares of replacement options. The exercise price of each replacement option was $0.83, which was not less than the fair market value of a share of the Company’s common stock on that day. The replacement options have terms and conditions that are substantially the same as those of the cancelled options.

18

EX-99.2 4 g12538exv99w2.htm EX-99.2 UNAUDITED FINANCIAL STATEMENTS OF ALOGENT CORPORATION FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2007 AND 2006 COMBINED STATEMENTS OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2006 EX-99.2 Unaudited Financial Statements
Table of Contents

Exhibit 99.2
Alogent Corporation
Financial Statements
September 30, 2007

 


 

Alogent Corporation
Index
September 30, 2007
         
    Page(s)
Unaudited Financial Statements
       
    2  
    3  
    4  
    5-9  

1


Table of Contents

Alogent Corporation
Balance Sheets
September 30, 2007 and December 31, 2006
(Unaudited)
                 
    2007   2006
Assets
               
Current assets
               
Cash and cash equivalents
  $ 5,521,433     $ 556,664  
Trade accounts receivable
    2,916,874       4,415,054  
Unbilled accounts receivable
    2,493,893       2,156,540  
Deferred expense
    207,847       175,887  
Prepaid expenses and other current assets
    305,249       247,069  
     
Total current assets
    11,445,296       7,551,214  
     
Property and equipment, net
    162,217       292,116  
Other assets
    4,890       4,890  
     
Total assets
  $ 11,612,403     $ 7,848,220  
     
Liabilities and Shareholders’ Deficit
               
Current liabilities
               
Accounts payable
  $ 402,739     $ 630,845  
Accrued expenses and other liabilities
    3,305,540       1,432,856  
Deferred revenue
    5,941,029       5,237,935  
     
Total current liabilities
    9,649,308       7,301,636  
     
Long-term liabilities
               
Deferred revenue
    210,000       210,000  
     
Total liabilities
    9,859,308       7,511,636  
     
Redeemable convertible preferred stock
               
Series A preferred stock, $.001 par value, authorized 2,083,333 shares; issued and outstanding 2,083,333 shares; stated at redemption value
    3,524,683       3,524,683  
Series B preferred stock, $.001 par value, authorized 2,906,498 shares; issued and outstanding 1,453,249 shares; stated at redemption value
    6,477,600       6,026,873  
Shareholders’ deficit
               
Common stock; no par value, authorized 17,125,000 shares; issued and outstanding 10,205,048 shares
    444,069       444,069  
Accumulated deficit
    (8,693,257 )     (9,659,041 )
     
Total shareholders’ deficit
    (8,249,188 )     (9,214,972 )
     
Total liabilities and shareholders’ deficit
  $ 11,612,403     $ 7,848,220  
     
The accompanying notes are an integral part of these unaudited financial statements.

2


Table of Contents

Alogent Corporation
Statements of Operations
Nine Months Ended September 30, 2007 and 2006
(Unaudited)
                 
    2007   2006
Revenues
               
License fees
  $ 6,026,351     $ 4,131,455  
Professional services
    5,343,914       4,316,131  
Maintenance and support
    3,566,926       3,192,832  
 
   
Total revenues
    14,937,191       11,640,418  
 
   
Cost of revenues
               
License fees
    643,506       343,271  
Professional services
    2,876,521       2,274,213  
Maintenance and support
    1,991,775       1,814,727  
 
   
Total cost of revenues
    5,511,802       4,432,211  
 
   
Gross margin
    9,425,389       7,208,207  
     
Operating expenses
               
Selling and marketing
    3,997,105       3,485,788  
Research and development
    2,830,705       2,286,244  
General and administrative
    1,500,952       1,147,521  
     
Total operating expenses
    8,328,763       6,919,553  
     
Operating income
    1,096,626       288,654  
Interest (expense) income, net
    25,589       (1,560 )
Other (expense) income, net
    (4,741 )     82,141  
     
Income before income taxes
    1,117,474       369,235  
Income tax (expense) benefit
           
     
Net income
  $ 1,117,474     $ 369,235  
     
The accompanying notes are an integral part of these unaudited financial statements.

3


Table of Contents

Alogent Corporation
Statements of Cash Flows
Nine Months Ended September 30, 2007 and 2006
(Unaudited)
                 
    2007   2006
Cash flows from operating activities
               
Net income
  $ 1,117,474     $ 369,235  
Adjustments to reconcile net income to net cash (used in) provided by operating activities
               
Depreciation and amortization
    145,161       193,244  
Stock-based compensation expense
    299,037       95,713  
Changes in operating assets and liabilities
               
Trade accounts receivable
    1,498,180       (1,298,229 )
Unbilled accounts receivable
    (337,353 )     (563,625 )
Deferred expense
    (31,960 )     129,909  
Prepaid expenses and other assets
    (58,180 )     97,430  
Other long term assets
          (25,000 )
Accounts payable
    (228,106 )     36,679  
Accrued expenses and other liabilities
    1,872,684       158,926  
Deferred revenue
    703,094       130,382  
     
Net cash (used in) provided by operating activities
    4,980,031       (675,336 )
     
Cash flows from investing activities
               
Capital expenditures
    (15,262 )     (31,027 )
     
Net cash used in investing activities
    (15,262 )     (31,027 )
     
Net change in cash and cash equivalents
    4,964,769       (706,363 )
Cash and cash equivalents
               
Beginning of year
    556,664       1,912,087  
     
End of year
  $ 5,521,433     $ 1,205,724  
     
Supplemental disclosure of significant noncash financing activities
               
Accretion of Series A preferred stock
  $     $ 142,308  
Accretion of Series B preferred stock
  $ 450,727     $  
The accompanying notes are an integral part of these unaudited financial statements.

4


Table of Contents

Alogent Corporation
Notes to Unaudited Financial Statements
September 30, 2007 and 2006
1.   Description of Business and Summary of Significant Accounting Policies
 
    Description of Business
 
    Alogent Corporation (“Alogent” or the “Company”) is a leading developer of payment processing solutions on open architecture systems. The Company’s revenue is derived from software license fees for its Sierra product line and related services including maintenance and support and other project management, consulting and implementation services to the financial services and other commercial industries.
 
    The Company’s revenue has been derived from financial institutions and other commercial companies located in the United States and the United Kingdom. The Company’s business is subject to risk and uncertainties as a result of competition, long sales cycles, concentration with certain major customers and in certain markets, dependence on key personnel, dependence on a limited product line, management of rapid growth, regulatory changes affecting the banking industry, limited access to capital, and rapidly, evolving technology and markets, among others. As a result, negative developments in these factors or others could have an adverse effect on the Company’s financial position, results of operations, and cash flows.
 
    Basis of Presentation
 
    These unaudited financial statements have been prepared by management in accordance with accounting principles generally accepted in the United States.
 
    In the opinion of management, the unaudited financial statements reflect all adjustments considered necessary for a fair presentation of the Company’s financial statements as of and for the nine months ended September 30, 2007 and 2006. Such adjustments are of a normal, recurring nature. Operating results for the nine months ended September 30, 2007 and 2006 are not necessarily indicative of the results that may be expected for the fiscal years ending December 31, 2007 and 2006. The year-end balance sheet was derived from audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States. The interim financial statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. Certain prior year balances have been reclassified to conform to the current year presentation. For further information, refer to the Company’s financial statements and footnotes thereto for the year ended December 31, 2006 filed in the Form 8-K of Goldleaf Financial Solutions, Inc. (“GFSI”).
 
    Revenue Recognition and Deferred Revenue
 
    The Company recognizes revenue in accordance with American Institute of Certified Public Accountants’ Statement of Position (“SOP”) No. 97-2, Software Revenue Recognition, and SOP No. 98-9, Software Revenue Recognition with Respect to Certain Transactions, and SOP No. 81-1, Accounting for Performance of Construction-Type and Certain Production-Type Contracts. The Company’s revenue is derived from (i) software licenses for the use of its technology-based software products, Sierra Clearing, Sierra Xchange and Sierra Xpedite and (ii) services associated with maintenance and support and implementation of these products.
 
    License fees are derived from licensing the Company’s Sierra Clearing, Sierra Xchange, and Sierra Xpedite products and are recognized when persuasive evidence of an arrangement exists, delivery of the product has occurred, the fee is fixed or determinable, collectibility is probable, and vendor-specific objective evidence (“VSOE”) exists to allocate revenue to the undelivered elements of the arrangement. When the implementation services provided by the Company are considered essential to the functionality of the software, license fees and revenue for implementation services are recognized using the percentage-of-completion method, measured by the percentage of contract hours incurred to date to estimated total hours for the implementation services.

5


Table of Contents

Alogent Corporation
Notes to Unaudited Financial Statements
September 30, 2007 and 2006
    Provided that all other applicable criteria of SOP No. 97-2 and SOP No. 98-9 are met, revenue derived from reseller arrangements is recognized when the product is delivered to the end user and no other obligations remain except for maintenance and support.
 
    Professional services revenue is generally derived from implementing software applications under contractual agreements with terms ranging from six months to two years. These contracts include both fixed-price and time and materials arrangements. Revenue from fixed price contracts is recognized using the percentage-of-completion method, measured by the percentage of contract hours incurred to date to estimated total hours for each contract. Contract costs include all direct and certain indirect costs (i.e., depreciation, rent, and communication costs). Contract provisions for estimated losses on uncompleted contracts are made in the period in which such losses are determined. Revenue derived from contracts to provide services on a time and materials basis is recognized as the related services are performed. Reimbursable travel expenses are included in professional services revenue and cost of revenue in the statement of operations and are recognized when the related expenses are incurred.
 
    Maintenance and support revenue include revenue derived from fixed-price arrangements. Under fixed price arrangements, terms range from one to three years and generally provide for payment annually or quarterly in advance. Revenue from fixed-priced contracts is deferred and recognized ratably over the term of the maintenance and support agreement.
 
    For classification purposes in the statement of operations, revenue is allocated to license fees and professional services revenue by using the residual method in a manner similar to SOP No. 98-9. Under SOP No. 98-9, revenue is allocated to elements of an arrangement such as maintenance and support and/or professional services for which the Company has sufficient VSOE, with the difference between the total arrangement fee and the amount allocated to maintenance and support and/or professional services being allocated to license fees.
 
    Deferred revenue represents billings rendered to, or cash payments received from, customers for software or services for which revenue has not been earned or recognized.
 
    Recently Issued Accounting Standards
 
    In July 2006, the FASB issued Interpretation No. 48 (“FIN 48”), “Accounting for Uncertainty in Income Taxes—an interpretation of FASB Statement No. 109.” This interpretation requires that realization of an uncertain income tax position must be “more likely than not” (i.e., greater than 50% likelihood of receiving a benefit) before it can be recognized in the financial statements. Further, this interpretation prescribes the benefit to be recorded in the financial statements as the amount most likely to be realized assuming a review by tax authorities having all relevant information and applying current conventions. This interpretation also clarifies the financial statement classification of tax-related penalties and interest and sets forth new disclosures regarding unrecognized tax benefits. The FASB deferred the adoption of FIN 48 for private companies until the first annual period beginning after December 15, 2007.The Company has not yet determined what impact, if any, FIN 48 will have on its financial position or results of operations.
 
    In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements”. This Statement defines fair value as used in numerous accounting pronouncements, establishes a framework for measuring fair value in GAAP and expands disclosure related to the use of fair value measures in financial statements. SFAS No. 157 does not expand the use of fair value measures in financial statements, but standardizes its definition and guidance in GAAP. The standard emphasizes that fair value is a market-based measurement and not an entity-specific measurement based on an exchange transaction in which the entity sells an asset or transfers a liability (exit price). SFAS No. 157 establishes a fair value hierarchy from observable market data as the highest level to fair value based on an entity’s own fair value assumptions as the lowest level. SFAS No. 157 is effective for

6


Table of Contents

Alogent Corporation
Notes to Unaudited Financial Statements
September 30, 2007 and 2006
    financial statements issued for fiscal years beginning after November 15, 2007 except as follows: (a) defer the effective date in Statement 157 for one year for certain nonfinancial assets and nonfinancial liabilities, except those that are recognized or disclosed at fair value in the financial statements on a recurring basis (at least annually), and (b) remove certain leasing transactions from the scope of Statement 157. The company has not yet determined what impact, if any, SFAS 157 will have on its financial position or results of operations.
 
    In December 2007, the FASB issued SFAS No. 141 (Revised 2007), Business Combinations. This standard replaces the existing guidance in SFAS No. 141 and is effective for business combinations completed in the first annual reporting period beginning after December 15, 2008. This statement applies to all transactions or other events in which an entity (the acquirer) obtains control of one or more businesses (the acquirer), including those sometimes referred to as “true mergers” or “mergers of equals” and combinations achieved without the transfer of consideration, for example, by contract alone or through the lapse of minority veto rights. This statement applies to all business entities, including mutual entities that previously used the pooling-of-interests method of accounting for some business combinations. SFAS No. 141R retains the existing fundamental concepts of accounting for the income tax consequences of business combinations. However, SFAS No. 141R changed some aspects of the accounting for income taxes in a business combination. Currently, any reduction in the acquirer’s valuation allowance for deferred tax assets as a result of a business combination is recognized as part of the business combination (a reduction of goodwill with a corresponding increase in tax expense). Under SFAS No. 141R, any reduction in the acquirer’s valuation allowance for deferred tax assets as a result of a business combination is recognized as a reduction of the acquirer’s income tax provision in the period of the business combination. The company has not yet determined what impact, if any, SFAS No. 141R will have on its financial position or results of operations.
 
    In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Liabilities Including an Amendment of FASB Statement No. 115 (“SFAS 159”). Under this standard, entities will be permitted to measure many financial instruments and certain other assets and liabilities at fair value on an instrument-by-instrument basis. SFAS 159 is effective for the company on January 1, 2008. The company has not yet determined what impact, if any, SFAS 159 will have on its financial position or results of operations.
 
2.   Accrued Expenses and Other Liabilities
 
    Accrued expenses and other liabilities consist of the following at September 30, 2007 and December 31, 2006:
                 
    September 30,     December 31,  
    2007     2006  
Accrued salaries and personnel expenses
  $ 287,330     $ 275,387  
Accrued bonus
    970,701        
Accrued sales commissions
    357,960       454,779  
Other accruals
    1,689,549       702,690  
 
           
 
  $ 3,305,540     $ 1,432,856  
 
           

7


Table of Contents

Alogent Corporation
Notes to Unaudited Financial Statements
September 30, 2007 and 2006
3.   Shareholders’ Deficit
 
    Stock Incentive Plan
 
    On January 29, 2007, the Company approved a voluntary stock option exchange program for employees. Under the program, Alogent employees were given the opportunity, if they chose, to cancel outstanding stock options previously granted to them in exchange for an equal number of replacement options to be granted on March 1, 2007. Alogent employees were required to remain employed with Alogent at the date of the replacement grant in order to receive on March 1, 2007, pursuant to replacement options. On March 1, 2007, Alogent issued approximately 1.5 million shares of replacement options. The exercise price of each replacement option was $0.83, which was not less than the fair market value of a share of the Company’s common stock on that day. The replacement options have terms and conditions that are substantially the same as those of the cancelled options. The Company treated the replacement options as a modification, resulting in additional stock compensation expense of $84,429 being recorded in the nine month period ended September 30, 2007.
 
    Series A Preferred Stock
 
    The redemption price for the Series A preferred stock is equal to the greater of (i) the appraised value at the date of request for redemption or (ii) the original Series A preferred stock issue price ($0.96) plus an amount equal to a 12% compounded annual return from the original issue date. The Company accretes (increases or decreases) the carrying amount of the Series A preferred stock to the estimated redemption amount using the interest method from the original issuance date through the earliest redemption date. Accordingly, the carrying value of Series A preferred stock at September 30, 2007 is $3,524,683, which is equal to its original Series A preferred stock issue price plus the annual return on each share and is greater than estimated fair market value.
 
    Series B Preferred Stock
 
    The redemption price for the Series B preferred stock is equal to the greater of (i) the appraised value at the date of request for redemption or (ii) an amount equal to the product of two times the original Series B preferred stock issue price ($2.06434) plus an amount equal to $0.165 per share annual dividends. The Company accretes (increases or decreases) the carrying amount of the Series B preferred stock to the estimated redemption amount using the interest method from the original issuance date through the earliest redemption date. Accordingly, the carrying value of Series B preferred stock at September 30, 2007 is $6,477,600, which is equal to the product of two times the original Series B preferred stock issue price plus the annual dividends, and is greater than estimated fair market value.
 
4.   Major Customers and International Revenue
 
    The Company generates revenues principally from customers located in the United States. For the nine months ended September 30, 2007, three customers accounted for more than 59% of the Company’s revenues. Combined, these customers accounted for approximately $8.8 million of total revenues for such period. Accounts receivable from these three customers was approximately $1.6 million as of September 30, 2007 which is approximately 41% of total trade accounts receivable. For the nine months ended September 30, 2006, three customers accounted for more than 45% of the Company’s revenues. Combined, these customers accounted for approximately $5.2 million of total revenues for such period. Accounts receivable from these three customers were approximately $689 thousand as of September 30, 2006 which is approximately 30% of total trade accounts receivable.

8


Table of Contents

Alogent Corporation
Notes to Unaudited Financial Statements
September 30, 2007 and 2006
5.   Subsequent Events
 
    On January 17, 2008 (the “Closing Date”), Goldleaf Financial Solutions, Inc. (“GFSI”) entered into an Agreement and Plan of Merger by and among GFSI, GLF Sub, Inc. and Alogent (the “Agreement and Plan of Merger”). Under the Merger Agreement, GFSI agreed to acquire all of the capital stock of Alogent by merger of Alogent into an existing subsidiary of GFSI for an aggregate purchase price of $42,619,063 (the “Merger”). The closing of Merger occurred simultaneously with the execution of the Merger Agreement. Pursuant to the terms of the Merger Agreement, GFSI paid to the shareholders and optionholders of the Company $32,844,063 in cash, $2,775,000 in shares of GFSI’s common stock (“Common Stock”), and $7,000,000 in promissory notes convertible into shares of Common Stock.

9

EX-99.3 5 g12538exv99w3.htm EX-99.3 UNAUDITED PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS COMBINED BALANCE SHEET AS OF SEPTEMBER 30, 2007 Ex-99.3 Unaudited Pro Forma
 

Exhibit 99.3
Goldleaf Financial Solutions, Inc.
Pro-Forma
Financial Statements
September 30, 2007

 


 

On January 17, 2008 (the “Closing Date”), Goldleaf Financial Solutions, Inc. (“Goldleaf”) completed the acquisition of Alogent Corporation (“Alogent”) for $42.6 million in consideration, comprised of $32.9 million in cash, $2.7 million in shares of Goldleaf’s common stock, and $7.0 million in promissory notes convertible into shares of common stock.
The unaudited pro forma condensed combined balance sheet has been prepared as if the acquisition of Alogent had taken place on September 30, 2007. The unaudited pro forma condensed combined statements of earnings for the year ended December 31, 2006 and nine months ended September 30, 2007, have been prepared as if the acquisition had taken place on January 1, 2006. Goldleaf has a fiscal year end of December 31.
The unaudited pro forma combined financial statements have been prepared by Goldleaf based upon certain assumptions as disclosed in the accompanying footnotes. The unaudited pro forma combined financial statements presented herein are shown for illustrative purposes only and are not necessarily indicative of the financial position or future results of operations of Goldleaf, or of the financial position or results of operations of Goldleaf that would have actually occurred had the acquisition been in effect as of the date or for the period presented. Furthermore, the allocation of the purchase price is preliminary and subject to further revision.
The unaudited pro forma combined financial statements should be read in conjunction with Goldleaf’s separate historical financial statements and notes, the historical financial statements and notes of the operations of Alogent contained elsewhere in this filing, and in conjunction with the related notes to these unaudited pro forma combined financial statements. In management’s opinion, all adjustments necessary to reflect the effect of this transaction have been made.


 

Goldleaf Financial Solutions, Inc. — Unaudited Pro-Forma
Condensed Combined Balance Sheet (in thousands)
September 30, 2007
                                 
    10-Q             Pro Forma     Pro Forma  
    Goldleaf     Alogent     Adjustments     Combined  
Assets
                               
Current assets
                               
Cash and cash equivalents
  $ 725     $ 5,521     $ (33,844 )(1)   $ 4,402  
 
                    32,000 (2)        
 
                               
Restricted cash
    4,355                   4,355  
Accounts receivable, net
    8,145       5,411             13,556  
Deferred costs
    1,256       208             1,464  
Inventory
    390                   390  
Investment in direct financing leases
    2,335                     2,335  
Other current assets
    2,934       305       (14 )(3)     3,225  
 
                       
Total current assets
    20,140       11,445       (1,858 )     29,727  
Property and equipment, net
    3,793       162             3,955  
Other assets
                               
Goodwill
    32,631             23,627 (4)     56,258  
Software development costs, net
    4,189                   4,189  
Deferred tax assets
    2,821             (2,821 )(3)      
Intangible assets, net
    14,590             27,046 (5)     41,636  
Investment in direct financing leases, net of current portion
    2,888                     2,888  
Other assets
    26       5             31  
 
                       
Total assets
  $ 81,078     $ 11,612     $ 45,994     $ 138,684  
 
                       
Liabilities and Shareholders’ Equity
                               
Current liabilities
                               
Accounts payable
  $ 2,375     $ 403     $ 4,924 (6)   $ 7,702  
Accrued expenses and other liabilities
    2,504       3,305             5,809  
Deferred revenue
    4,902       5,941             10,843  
Other current liabilities
    6,550                   6,550  
 
                       
Total current liabilities
    16,331       9,649       4,924       30,904  
 
                       
Long-term liabilities
                               
Revolving line of credit
    10,000             32,000 (2)     42,000  
Long-term debt
                7,000 (7)     7,000  
Deferred revenue
    1,179       210             1,389  
Other non-current liabilities
    4,364             1,185 (3)     5,549  
 
                       
Total liabilities
    31,874       9,859       45,109       86,842  
 
                       
 
                               
Shareholders’ equity
    49,204       1,753       2,638 (8)     51,842  
 
                    (1,753 )(9)        
 
                       
 
                               
Total liabilities and shareholders’ equity
  $ 81,078     $ 11,612     $ 45,994     $ 138,684  
 
                       

 


 

Goldleaf Financial Solutions, Inc. — Unaudited Pro-Forma
Condensed Combined Statements of Operations (in thousands, except per share data)
Year Ended December 31, 2006
                                 
    10-K             Pro Forma     Pro Forma  
    Goldleaf     Alogent     Adjustments     Combined  
Revenue
  $ 55,651     $ 15,610     $     $ 71,261  
Cost of revenue
    10,494       6,074             16,568  
 
                       
Gross profit
    45,157       9,536             54,693  
 
                       
 
                               
Operating expenses
                               
General and administrative expenses
    22,796       1,461             24,230  
Marketing and selling expenses
    18,765       4,840             23,605  
Research and development
    1,099       3,083       436 (13)     4,605  
Amortization
    1,984             2,997 (10)     4,981  
Loss on extinguishment of debt
    1,602                   1,602  
Other operating expenses
    36                   36  
 
                       
Total operating expenses
    46,282       9,384       3,433       59,059  
 
                       
 
                               
Operating income (loss)
    (1,125 )     152       (3,433 )     (4,366 )
Interest income (expense)
    (2,597 )     (1 )     (2,410 )(11)     (5,008 )
Other income (expense)
          83             83  
 
                       
 
                               
Income (loss) before income taxes
    (3,722 )     234       (5,843 )     (9,291 )
Income tax benefit
    (750 )           (2,250 )(14)     (3,000 )
 
                       
 
                               
Net Income (Loss)
    (2,972 )     234       (3,594 )     (6,292 )
Preferred stock dividends and deemed distributions
    (19,386 )                 (19,386 )
 
                       
 
                               
Net Income (Loss) Available to Common Stockholders
  $ (22,358 )   $ 234     $ (3,594 )   $ (25,678 )
 
                       
Net Income (Loss) per share
                               
Basic and diluted
  $ (3.62 )               (12)   $ (3.18 )
 
                           

 


 

Goldleaf Financial Solutions, Inc. — Unaudited Pro-Forma
Condensed Combined Statements of Operations (in thousands, except per share data)
Nine Months Ended September 30, 2007
                                 
    10-Q             Pro Forma     Pro Forma  
    Goldleaf     Alogent     Adjustments     Combined  
Revenue
  $ 42,135     $ 14,937     $     $ 57,072  
Cost of revenue
    9,033       5,512             14,545  
 
                       
Gross profit
    33,102       9,425             42,527  
 
                       
 
                               
Operating expenses
                               
General and administrative expenses
    15,774       1,501             17,275  
Marketing and selling expenses
    13,676       3,997             17,673  
Research and development
    1,576       2,831             4,407  
Amortization
    1,745             2,248 (10)     3,993  
Other operating expenses
    27       5             32  
 
                       
Total operating expenses
    32,798       8,334       2,248       43,380  
 
                       
 
                               
Operating income (loss)
    304       1,091       (2,248 )     (853 )
Interest income (expense)
    (570 )     26       (1,808 )(11)     (2,352 )
 
                       
 
                               
Income (loss) before income taxes
    (266 )     1,117       (4,056 )     (3,205 )
Income tax benefit
    (82 )           (1,561 )(14)     (1,643 )
 
                       
 
                               
Net Income (Loss) Available to Common Stockholders
  $ (184 )   $ 1,117     $ (2,494 )   $ (1,561 )
 
                       
Net Income per share
                               
Basic and diluted
  $ (0.01 )               (12)   $ (0.08 )
 
                           

 


 

Goldleaf Financial Solutions, Inc. — Unaudited Pro-Forma
Notes to the Pro-Forma Financial Statements (in thousands, except per share data)
Note 1: Basis of Pro Forma Presentation
The unaudited pro forma condensed combined balance sheet has been prepared as if the acquisition of Alogent Corporation (“Alogent”) had taken place on September 30, 2007. The unaudited pro forma condensed combined statements of earnings for the year ended December 31, 2006 and nine months ended September 30, 2007, have been prepared as if the acquisition had taken place on January 1, 2006. Goldleaf Financial Solutions, Inc. (“Goldleaf”) has a fiscal year end of December 31.
The unaudited pro forma combined financial statements have been prepared by Goldleaf based upon certain assumptions as disclosed in the accompanying footnotes. The unaudited pro forma combined financial statements presented herein are shown for illustrative purposes only and are not necessarily indicative of the financial position or future results of operations of Goldleaf, or of the financial position or results of operations of Goldleaf that would have actually occurred had the acquisition been in effect as of the date or for the period presented. Furthermore, the allocation of the purchase price is preliminary and subject to further revision.
The unaudited pro forma combined financial statements should be read in conjunction with Goldleaf’s separate historical financial statements and notes, the historical financial statements and notes of the operations of Alogent contained elsewhere in this filing, and in conjunction with the related notes to these unaudited pro forma combined financial statements. In management’s opinion, all adjustments necessary to reflect the effect of this transaction have been made.
Note 2: Preliminary Purchase Price
On January 17, 2008 (the “Closing Date”), Goldleaf completed the acquisition of Alogent for $42.6 million in consideration, comprised of $32.9 million in cash, $2.7 million in shares of Goldleaf’s common stock, and $7.0 million in promissory notes convertible into shares of common stock. On January 17, 2008 Goldleaf also amended the Second Amended and Restated Credit Agreement dated November 30, 2006 by and among the Company, Bank of America, The Peoples Bank and Wachovia Bank. The parties to the amendment agreed to certain changes to the Credit Agreement, including the following:
    the Revolving Loan Commitment was increased by $5.0 million to $45.0 million;
 
    the limit on annual Capital Expenditures was increased from $5.0 million to $7.0 million;
 
    two additional applicable interest rates were added to the pricing grid, with a maximum level of LIBOR plus 3% (or base rate plus 0.50%), determined by the Funded Debt to EBITDA Ratio (as defined);
 
    the Funded Debt to EBITDA Ratio (as defined) was increased to 4.2 with a graduated step-down through 2008 to 3.0 for 2009 and beyond;
 
    a Senior Funded Debt to EBITDA Ratio (as defined) was added, beginning at 3.5 with a graduated step down to 3.0 for the fourth quarter of 2008 and beyond; and
 
    consent was given for the Alogent acquisition.
Goldleaf borrowed $32.0 million against the revolving loan commitment to fund the Alogent acquisition.
The Convertible Notes, which were executed by Goldleaf and delivered to the Alogent shareholders on the closing date, have a 24 month term and a 7.0% annual interest rate payable quarterly in arrears. The principal under the convertible notes is convertible, at the option of the holder, into shares of our common stock at a conversion price of $4.50 per share.

 


 

Goldleaf Financial Solutions, Inc. — Unaudited Pro-Forma
Notes to the Pro-Forma Financial Statements (in thousands, except per share data)
Note 2: Preliminary Purchase Price (continued)
The 1,889 shares of Goldleaf common stock issued to the Alogent shareholders were valued at $1.40 per share, which is the average of the closing prices for Goldleaf’s shares for the two days before and after the Closing Date. The estimated direct transaction cost consist primarily of legal and accounting fees and other external costs related directly to the acquisition.
The preliminary purchase price is summarized as follows:  
         
Cash Consideration, net of cash acquired
  $ 32,844  
Convertible notes
    7,000  
Stock consideration
    2,638  
Estimated direct transaction costs
    1,000  
 
     
Total preliminary purchase price
  $ 43,482  
 
     
 
       
Note 3: Preliminary Purchase Price Allocation
For pro forma purposes, the total estimated purchase price was allocated to Alogent’s net tangible and identifiable intangible assets based on their estimated fair values as of September 30, 2007. The excess of the purchase price over the fair value of net assets acquired has been classified as goodwill. The preliminary allocation of the estimated purchase price as of September 30, 2007 is as follows:
 
                                 
            Useful     Estimated     Estimated  
    Fair     Life     Annual     9-month  
    Value     (in years)     Amortization     Amortization  
     
Net tangible assets acquired/ (liabilities assumed)
  $ (7,191 )                        
Identifiable intangible assets:
                               
Customer relationships
    8,790       10     $ 879     $ 659  
Tradenames and trademarks
    4,580     Indefinite                
Internally developed technology
    12,050       7       1,721       1,291  
In-process research & development
    436     Write-off                
Covenant-not-to-compete agreement
    1,190       3       397       298  
                   
Identifiable intangible assets
    27,046             $ 2,997     $ 2,248  
                     
 
                               
Goodwill
    23,627                          
 
                             
Aggregate preliminary purchase price
  $ 43,482                          
 
                             
The unaudited pro forma combined financial information reflects a preliminary allocation of the purchase price. The estimated fair values of the assets acquired and liabilities assumed are not yet complete and are subject to future adjustments. The final purchase price allocation will be based on Alogent’s closing balance sheet as of January 17, 2008. The significant items which could change are tangible and intangible assets, goodwill, and commitments and contingencies. The valuations of these significant items are currently underway and are subject to adjustment.

 


 

Goldleaf Financial Solutions, Inc. — Unaudited Pro-Forma
Notes to the Pro-Forma Financial Statements (in thousands, except per share data)
Note 4: Pro Forma Net Loss Per Share
The pro forma basic and diluted loss per share are based on the weighted average number of shares of Goldleaf common stock outstanding and the number of shares of Goldleaf common stock to be issued in connection with the merger.    
                         
                    Pro Forma
    Goldleaf   New   Combined
    Weighted   Goldleaf   Weighted
    Average Shares   Shares Issued   Average Shares
     
Shares outstanding for the year ended December 31, 2006
    6,181       1,889       8,070  
 
                       
Shares outstanding for the nine months ended September 30, 2007
    17,275       1,889       19,164  
The convertible promissory note on an “as-if” converted basis is anti-dilutive. As a result, the shares are excluded from the pro forma combined weighted average shares.
Note 5: Pro Forma Adjustments
The unaudited pro forma condensed combined statements of operations reflect the combined results of operations of Goldleaf and Alogent for the year ended December 31, 2006 and the nine months ended September 30, 2007 as if the acquisition had occurred on January 1, 2006. The unaudited pro forma condensed combined balance sheet assumes that the acquisition took place on September 30, 2007 and combines Goldleaf’s unaudited balance sheet at September 30, 2007 with Alogent’s unaudited balance sheet at September 30, 2007.
The following adjustments are reflected in the unaudited pro forma combined statements of operations and the unaudited pro forma combined balance sheet to reflect the estimated impact of the merger on the historical combined results of Goldleaf and Alogent.
  1.   Adjustment includes $32,844 of cash used for the acquisition and payment of estimated direct acquisition costs of $1,000.
 
  2.   Adjustment to reflect the increase of the revolving line of credit of $32,000 at an interest rate of 6% (see adjustment #11 below) per year. Cash on hand at Goldleaf and debt from the line of credit was sufficient on the acquisition date of January 17, 2008 to fund the acquisition.
 
  3.   Adjustment to recognize deferred tax assets and liabilities for the tax consequences of deductible and taxable temporary differences between the assigned values and the tax basis of identifiable assets and liabilities.
 
  4.   Adjustment reflects estimated goodwill from the acquisition after allocating the purchase price to the fair value of identifiable net assets acquired.
 
  5.   Adjustment to reflect intangible assets identified and the fair values assigned, which are preliminary and subject to completion of our fair value estimate.
 
  6.   Adjustment to record liabilities incurred Alogent related to the acquisition. This included payments related to investment banking fees, incentive bonuses and legal costs at acquisition date. These expenses are not included in the pro forma results for the year ended December 31, 2006 or the nine months ended September 30, 2007.
 
  7.   Adjustment to recognize the subordinated convertible promissory notes issued as a portion of the consideration provided related to the acquisition. This note has a 24 month maturity and conversion is at the option of the note holder.
 
  8.   Adjustment to reflect the issuance of 1,889 shares of Goldleaf common stock to Alogent shareholders as part of the acquisition consideration.
 
  9.   Adjustment to remove historical Alogent stockholders’ equity.
 
  10.   To record amortization expenses relate to intangible assets acquired as part of the merger.

 


 

Goldleaf Financial Solutions, Inc. — Unaudited Pro-Forma
Notes to the Pro-Forma Financial Statements (in thousands, except per share data)
Note 5: Pro Forma Adjustments (continued)
  11.   Adjustment to increase interest expense for the new debt in conjunction with the acquisition as if the acquisition occurred at the beginning of the period. Interest rate is LIBOR +3% on the line of credit and 7% on the convertible promissory note. The impact of the LIBOR variance on net income of a 1/8% interest variance is approximately $40.
 
  12.   Adjustment to reflect the issuance of 1,889 shares of common stock pursuant to the Agreement and Plan of Merger dated January 17, 2008, assuming issuance at the beginning of the period. The convertible promissory note on an “as-if” converted basis is anti-dilutive. As a result, the common stock equivalents related to the convertible promissory note are excluded from the pro forma combined weighted average shares.
 
  13.   Adjustment for in-process research and development write-off at acquisition date.
 
  14.   Adjustment to recognize the income tax benefit of the pro forma adjustments.

 

GRAPHIC 6 g12538g1253801.gif GRAPHIC begin 644 g12538g1253801.gif M1TE&.#EA3`$F`.8``%E96=W=W9Z>GN7EY3(R,K:VMC4U->GIZ'M;6UE!04*2DI'AX>"$A(9>7EY&1D3\_/QD9&<#` MP+R\O*BHJ+FYN:&AH82$A"\O+Z*BHH&!@;2TM'9V=IB8F(B(B*RLK)N;FXN+ MBTU-39*2DKBXN%965G)RX:&AGIZ M>HR,C&IJ:@D)"6]O;VUM;6%A84%!071T=$9&1K"PL#@X.%Q<7$-#0V!@8*:F MICL[.RPL+$M+2SHZ.FAH:&QL;$)"0E)24L_/S]_?W_O[^_GY^?W]_??W]\?' MQ_[^_OS\_/7U]?'Q\>_O[[^_O^/CX_/S\^?GY_+R\MO;V_;V]NWM[=K:VNSL M[.+BXNKJZNOKZ^[N[O#P\+Z^ON;FYL[.SOCX^/KZ^@```/___R'Y!``````` M+`````!,`28```?_@'^"@B)^AH>(?E,T#H..CY"1DI.4E9:7F)F:FYR=D6!0 M3XF($V1BGJBIJJD@HZY^3VRKL[2UMK>X@BDGB!(GO(DN";G$Q94$AT\"`@L+ M*DM)B!=TQM76U]B3.Q*'0!9A@FD+(X@WV>>V/H<5D`<\T88[<.C&`5[W^/GX M#DQ*X,4"'T<77B4BT[-8'[%^)OQ!8Z"F)3`7_UB4 M-88F+-I$&!XA<*OMT`YTY-)*"G!(@"0+$/R,B#DH31HWA`Q=$33&L9FYN11T MP\"9R(0G$NO9CF8&%]P01!*$"A@I2!#4?#@*DYH@5X3'X"`?AD6")`))%T@8P?N1021HV M@#!"2#W@$(&(@@S```CCC6`"!M0X$H$+4:Q78?\60!30!R$N6+&??CB8$(4& M7R`I87@&@(#!,(XXX(0!/)$(><`-DD*$QAB`0>^!E!0H(AF$YBA2&..H)&L?5*D@(\0FCU!Q2\2#`P MBP$#^X<#31CB@06#(&'("(*`L4%@?G1$DQ\@,/S&`P4($,(?$1A"`&1V&`$/ MV'^L\/4#@N3!R]OA(B+`&*?^CJ^2!S*'Q) MM88,,(BR?MAS2)&.[.#['U_`(\)E@Q`6YZK:^0&!))U+P.,?"I"A!@='_6&7 M_V&/.'&(#\Y!DH!3!`[RP=[T+'`&M(#"\$`!&"4A`6&!7!T.X2;L':('\.B7(`"VE(AQ M01!!.$1''A&'F]B%;TC9%21NL#FJ\>01HH@"&OZPEPM$S3E[,(04_G``$(`` M`!-(HA)W(``5?"V&AO#"$0R!/D@(R`\P8T.T=O"D1W`A'H)8@B&B(`E:7>!S M+?#5KIBPPVA(@!WTNY8?@#`)-JC##U"!A(.B<8+I.`)2A@#3%0?F",V!8`R' MT-8C8&4$1U#-#U]@%!8A@;Q(B,L0/?@#!39'!R)00/]3'ZR4(+QP"-5)0@,P M,H[U'M$6/TP."X8PAQSLDD=)7*L.D(!'F@2!C"*D`(R.4``W5!2&#/B!!4/S M@_`$$0)#/*MR8A&`=^;HB`4<8@!P,D`D@+&'/]`P3@]\!""KB+HA0J(/NOE+ M'53Y!"4@H94SP,.N3`""*5@A`SJ(0444^0@,C-%I_42$B?9W"-IISH^"\!42 M+@DR23AH!LG:%1R4M:I,7-(/VMR&]]XH!NN(\@_Z-$32'@&&:/FA`=,\XR#T MX+P_!(0L_C1$."'1)^LQQA&!Z9D@ON"+!.SEI(^PS0GF!RD7L$%Y?L`4K%3T M2^LM0P`EN`$&>.``.)EC$`#_2XCL.N@Q0Z`!#,;T@SDA(3T_5,4N,",KS@P# M)QI\Q5ZMZ,!/_7"GQ"2!##PXQ&0DH0!X$!(2UEP6;"(!CP8(PHU[BMXZ6*=- M6QKB3X-PT%)@!3E,7!0Y5Z""&1(F!^`E`G+5\P,,'S$&6&(R#G""7!KFU3J) M`",]`9F8)*B6@4AE("<8H"56J M8!!Q,P3,'!1`0?36=38PH"32<`@U\,$I7(,$&:*A@*/Y`0>/"$,3_A!8K@X` M#6H4PB2F&*=E0N*BSW*L'\@(S4P.`@Q7!-#/_/"72-CA$+@U`YS>^("F MEK@H_VT@0`8$0&`R#<#"0?S0@L1`KDXS%<0#U'@"TR"5`6.0`P;@`8$8_$$, MS/E#60$G">-.`7IGJ,,;S!`M%`P"#MQ0`Q$%XHA-)D$B/UO,'^C[UVCT8!BJ M9$(DPI!,"QS@`=PC<08+'P(Q$6<,;B6LM99,26^F[JD(K/PA!(6PXP!L$(4%#\&$.*V"M M'QS5S$-TX0N6/400XN`',X0`!&?(JPJRFX280@ZI?A@L&U*@!$G[`0NX_,,5 M1V$",,FA13'UP_PFD3!70$`,JG25(*SI@E,@."Y@@A#KW<% M@%U"T`\K@`-9TD`!$_3@!`R0#1+LPALWL$LL35A`^("!KR=4@$?[1F_^6E<) M!UE!"ET`094,"ZL\FF%HPOZ#(52J2>M9FPC_%C%S_Z`&0Z#W#]>J023R`.YN MA4"$-1W!/3KP!:YX(5HW*+,ACC")?4O`#KVNK"/R]Q>`&:#?8OBB'R`["-M( M9M>0>*2]']$Y/Q`=$ALTA/_P]1W_$\Q@'I$SA!64"`(N[';)D@F,!`2@TQZA M>NC\H,0E/1"`")A`"#21@16(0(`42*`*MQ%$![B-B!ZX@`H1$/2!&L+8G>Y$^L?[,"+"RBQ`X1 MV?7#%:HG@0\XXJ<2",D)>H6GQ]K.#]>'A'$]<.U)2V)>SXJ8H0$JB#J$-?.# M0!10)?%-/\1+$KWV=)'@6((`2A#038-0!COT!U[C!S90 M`-=248X`!PS`;0W011!D`F'@!),C'$+`!!.0!"E``+J#-KHP(&H0@Q4P@9&P M;V=$;[]G_WN3Q%J&-0E@`&Z2,&#W4PA2-@B)<3U_X`42D`2P02D2X`,>$(5W MY`=ZT]@?0=`'V]0=E3X`!R/D`;;<`A!8@(1!X?N`J`^8*@G!%!)$&5]1!9[-"C@!-AG5^_P<) MV3<"7\"(<0)'CW`0GAAQH<4<_``G><0P#V`#DD8[D;!<7E5CAS!6C^!9)L$Z MLA4)@%9+JP,/(C)@$/`IDM`[AF"0CW!)+P!-*;"+/A!6+E`L+O@'2"4!@S@) MK(6-:>`@4Y`:1GD"_-!K?P<)O:8%DK#_!]<2!KI!8X)@%VB@6V6P;\CR",9% M`TTE6E8XCXF%!W:0>;XR6(]$%F+P,0@E"-DG9;3G!Y(Y"'4`####C4F0B?[" M"XW4DZ)RCF(`,!Z5"&0I3H>PFH+0!L42EO\%?9M3A7U'BXII"'_U"%3C7W\P M!JQE`'TI"&+G!WQF28;`-H:0`6]`!@$A`5$@`,7"&ZWD.I=0!M="=ZAZ09JR%`-%`!G`P+S@`88(`:$A`!\VP`#=A6K%I M7;O217=P1T)@!M]H+/3GAX7X!V%5A(Y0!LIR`5IQ?E``6'2%E/]E`VJD`$!@ MAOM!)H=`CWH6_Q@3:@85"&Z..`B!=4R"X""/5X_`L`&2`">WJ`%.8:./H`-: M8W%O&4C4:`4U\`4A(``%\`!])TIWM(Z4D!2&H(BH`@P`8`:PTH-_H#D0]0@, MP`,_:`@3VB-V@0S#^0>LI3RX037>!PF5]@009@;7LG>"H"SN*0C3Q!'+"`N1 M$%:$]$T^('OWB889<@9.H2^.,`#JP)BS=0A>0`EU,J21@"@9('ME`&@74('R MQD.:(RO_8PA%,`EK$IZ2$"UJMZ-&^@AXP!KY=I"N@)XF,(5^\0>L,SN8<)$- M-0B5QA&:8$@`"(@"]-6D"P!E"\`09,#!BX"#6DWZ"X&I>H/\`88&F MC]!46N@(9358CP`P``)\3L%$FP@)J6D(4A>DC8A&:.ABN;4K-_`59\`"=K6% MCQ``FM.IDY!"'Q4)>G`M/(!X8Z`$X*8``4`.$L"3-7!'#0`]\ABG(.D'3F"M M$V`"&=`(FI-6CH`O+9`F`V!S"@H);,DFAR!EN7:KEF!:RGD&\'`V\S@(9I!K M5V`%FG,%D806&0(P8M6RDG8P>24!`CL(W"@!=)H(B(*>'^H(E_2` M@_`&#@(!3=`$=^0!>^<&=A$G<@0!!BL)''!'L28)>B,9E:<^\.`#4V`"UY(! M$UF'".$"P"`!-'!33AHGJ0@)I>@*<9"/90/_"6>`=,R1`29PMDR0A[T'LX<` M4:B6@Y1``IR1JG\0`IP1NAB0?IYF!4Z1!(9W$PB``2W1$E*%`8.E2GY`LPW" MJ=Z$`>!"9C?``#>`4"/I6U?)`$?`DX)@!YWA%-,I"(-[!96'!C00!:/R!"70 MH?7'`V$U=$I@7R$`J7]0!/I#"7/@%!*0HI00`$@P`J,R!12P2UX`!!>`AAG` M`VLK"`G`$A1`O8.0`BO1NJT[!FO0$OA;!FK`!.B++1,0M96`>I9[!1(Q:]Q+ M#&=`!C40`60`I95@7+82"=&BG)P`*T6S"65%C(8Z1E!Z!A70#'O0;X_0!@7` M`EBZA6/0`QGJ"!:`_S-)H+F1@&K29@D*T#8A@`#ZB10ID*5ONQ!T0`8Q$`$I M$``M2PEEP`/!^0HNX&778IW4$5"W(PD`P[&8(`;18@1[4`%J4``1,`-<_'W[ M,;^$H!_Y10Q-IV4)``8'H)YQDKR24`&UPH:5$`;I<\6W\`!`\`0R.B4X4`03 M"*88Y<<8$3:2,`\JK`D$*Q:@JLBJZ@IWF`G76V"5D``93,DG`07!ZLGGP`$F M(`5*=,H3<,;)`08%\`-.M@,1H,>6\`;1(2F3\`(G<(NBW`^RZP2[_,M7#`86 MC`G0L2LP8'R.(`9YL`/1P*S`C`YGNZO//,W4W,04VX`!I$`<($`(``$(/ M9%O-YQ`=$RG.YOS,*J!&K]`#/$")YVP,%8(W[SS/HGP&-P"LNQ(%$;"=]-S/ 6_OS/F@`&"9`"S;`""2#+`)T+@0``.S\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----