EX-99.2 3 dex992.htm UNAUDITED CONDENSED CONSOLIDATED FINANCIALS OF SAGE, INC. Prepared by R.R. Donnelley Financial -- Unaudited Condensed Consolidated Financials of Sage, Inc.
 
Exhibit 99.2
 
SAGE, INC.
 
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except per share data, unaudited)
 
    
December 31, 2001

    
March 31, 2001

 
ASSETS
Current assets:
                 
Cash and cash equivalents
  
$
35,038
 
  
$
22,344
 
Short-term marketable securities
  
 
5,580
 
  
 
19,040
 
Accounts receivable, net
  
 
8,895
 
  
 
6,479
 
Inventory
  
 
4,012
 
  
 
6,861
 
Prepaids & other assets
  
 
1,342
 
  
 
1,220
 
    


  


Total current assets
  
 
54,867
 
  
 
55,944
 
Property & equipment, net
  
 
4,528
 
  
 
4,440
 
Other non-current assets
  
 
1,947
 
  
 
1,906
 
Goodwill & other intangible assets, net
  
 
8,353
 
  
 
10,280
 
    


  


Total assets
  
$
69,695
 
  
$
72,570
 
    


  


LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
                 
Accounts payable
  
$
1,748
 
  
$
3,312
 
Accrued expenses and other liabilities
  
 
2,930
 
  
 
3,299
 
    


  


Total current liabilities
  
 
4,678
 
  
 
6,611
 
    


  


Stockholders’ equity:
                 
Common stock, $0.01 par value; 50,000,000 shares authorized; 14,907,000 and 13,925,000 issued and outstanding
  
 
149
 
  
 
139
 
Additional paid-in capital
  
 
208,900
 
  
 
200,844
 
Notes receivable from stockholders
  
 
(58
)
  
 
(558
)
Deferred compensation related to stock options and restricted stock
  
 
(33
)
  
 
(115
)
Accumulated deficit
  
 
(143,941
)
  
 
(134,351
)
    


  


Total stockholders’ equity
  
 
65,017
 
  
 
65,959
 
    


  


Total liabilities & stockholders’ equity
  
$
69,695
 
  
$
72,570
 
    


  


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

1


SAGE, INC.
 
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(In thousands, except per share data, unaudited)
 
    
Three Months Ended December 31,

    
Nine Months Ended December 31,

 
    
2001

    
2000

    
2001

    
2000

 
Revenue
  
$
11,898
 
  
$
9,652
 
  
$
29,869
 
  
$
24,726
 
Cost of revenue
                                   
Cost of products sold
  
 
7,144
 
  
 
5,175
 
  
 
17,340
 
  
 
12,590
 
Amortization of intangibles charged to cost of revenue
  
 
 
  
 
250
 
  
 
 
  
 
563
 
Write off of inventory at close of board business
  
 
996
 
  
 
 
  
 
996
 
  
 
 
    


  


  


  


Gross profit
  
 
3,758
 
  
 
4,227
 
  
 
11,533
 
  
 
11,573
 
    


  


  


  


Operating expenses:
                                   
Research and development
  
 
2,463
 
  
 
2,016
 
  
 
7,927
 
  
 
5,708
 
Charge for in-process technology
  
 
 
  
 
 
  
 
 
  
 
7,200
 
Selling, general and administration
  
 
3,353
 
  
 
3,134
 
  
 
10,528
 
  
 
8,869
 
Business combination expenses
  
 
419
 
  
 
 
  
 
1,555
 
  
 
 
Amortization of intangibles
  
 
643
 
  
 
5,937
 
  
 
1,928
 
  
 
13,375
 
Severance expenses
  
 
164
 
  
 
 
  
 
164
 
  
 
 
Stock compensation
  
 
21
 
  
 
58
 
  
 
82
 
  
 
210
 
    


  


  


  


Total operating expenses
  
 
7,063
 
  
 
11,145
 
  
 
22,184
 
  
 
35,362
 
    


  


  


  


Loss from operations
  
 
(3,305
)
  
 
(6,918
)
  
 
(10,651
)
  
 
(23,789
)
Interest and other income, net
  
 
223
 
  
 
591
 
  
 
1,061
 
  
 
2,128
 
    


  


  


  


Net loss
  
$
(3,082
)
  
$
(6,327
)
  
$
(9,590
)
  
$
(21,661
)
    


  


  


  


Number of weighted average outstanding shares
  
 
14,750
 
  
 
13,752
 
  
 
14,263
 
  
 
12,492
 
    


  


  


  


Basic and diluted loss per share
  
$
(0.21
)
  
$
(0.46
)
  
$
(0.67
)
  
$
(1.73
)
    


  


  


  


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

2


SAGE, INC.
 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS,
(In thousands, unaudited)
 
    
Nine Months Ended December 31,

 
    
2001

    
2000

 
Cash flows from operating activities:
                 
Net loss
  
$
(9,590
)
  
$
(21,661
)
Adjustments to reconcile net loss to net cash used in operating activities:
                 
Charge for in-process technology
  
 
 
  
 
7,200
 
Depreciation
  
 
1,348
 
  
 
816
 
Amortization
  
 
1,927
 
  
 
13,938
 
Stock compensation
  
 
82
 
  
 
210
 
Changes in assets and liabilities:
                 
Accounts receivable
  
 
(2,416
)
  
 
(1,716
)
Inventories
  
 
2,849
 
  
 
(1,210
)
Prepaid expenses and other assets
  
 
(122
)
  
 
(713
)
Accounts payable
  
 
(1,564
)
  
 
532
 
Accrued expenses and other liabilities
  
 
(369
)
  
 
(3,105
)
    


  


Net cash used in operating activities
  
 
(7,855
)
  
 
(5,709
)
    


  


Cash flows from investing activities:
                 
Sale of marketable securities, net
  
 
13,460
 
  
 
 
Acquisition of property and equipment
  
 
(1,436
)
  
 
(3,259
)
Acquisition of other non-current assets
  
 
(41
)
  
 
(1,866
)
Net cash acquired with Faroudja
  
 
 
  
 
18,667
 
    


  


Net cash provided by investing activities
  
 
11,983
 
  
 
13,542
 
    


  


Cash flow from financing activities:
                 
Repayment of stockholder’s note
  
 
500
 
  
 
(483
)
Proceeds from issuance of common stock through employee stock purchase plan
  
 
223
 
  
 
 
Proceeds from issuance of common stock upon exercise of stock options
  
 
7,843
 
  
 
633
 
    


  


Net cash provided by financing activities
  
 
8,566
 
  
 
150
 
    


  


Net increase in cash and cash equivalents
  
 
12,694
 
  
 
7,983
 
Cash and cash equivalents at beginning of period
  
 
22,344
 
  
 
38,936
 
    


  


Cash and cash equivalents at end of period
  
$
35,038
 
  
$
46,919
 
    


  


Non-cash investing and financing activities:
                 
Issuance of common stock in connection with acquisition of Faroudja
  
$
 
  
$
144,879
 
    


  


Current assets, excluding cash, acquired in connection with acquisition of Faroudja
  
$
 
  
$
3,519
 
    


  


Current liabilities acquired in connection with acquisition of Faroudja
  
$
 
  
$
3,245
 
    


  


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

3


SAGE, INC.
 
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
 
1.
 
Organization and business
 
Sage, Inc., a Delaware corporation (Sage), and its wholly owned subsidiaries, Sage Design Systems (India) Pvt., Ltd., and Faroudja, Inc., a Delaware corporation (Faroudja), (and its wholly owned subsidiary Faroudja Laboratories, Inc.), provide digital display and video processors, enabling superior picture quality for a variety of consumer technology and PC-display products ranging from web appliances to TVs and flat panel monitors. Leveraging Faroudja technology from its acquisition of Faroudja in June 2000, Sage is developing products that bring the home theater experience to the mass consumer and PC-display market through digitally enhanced television, projection displays, DVD players and internet appliances. Sage believes that its systems-on-a-chip technology provides highly integrated mixed-signal and system functionality with higher picture quality than lower-quality processors at a similar component cost.
 
2.
 
Basis of presentation
 
The unaudited condensed consolidated financial statements included herein have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, certain information and note disclosures normally included in the annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted for interim financial reporting. These condensed consolidated financial statements should be read in conjunction with our financial statements and notes thereto for the three years ended March 31, 2001 that are included in our Form 10-K Statement filed with the Securities and Exchange Commission. We believe that the accompanying unaudited condensed consolidated financial statements reflect all adjustments, consisting solely of normal and recurring adjustments, that are necessary for fair presentation of the results of the interim periods presented. The results of operations presented for the period ended December 31, 2001 are not necessarily indicative of the results to be expected for the full fiscal year. The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results may differ from those estimates.
 
3.
 
Merger with Genesis Microchip, Incorporated
 
On September 27, 2001 Sage and Genesis Microchip Incorporated, a Nova Scotia corporation (Genesis), agreed to merge in a transaction to be accounted for as a purchase, subject to regulatory reviews, which have now been successfully completed, and to the approval of the stockholders of both companies. In conjunction with the merger, Genesis is converting from a Nova Scotia corporation to a Delaware corporation, which will be called Genesis Microchip, Inc. (Genesis Delaware). Upon completion of the merger, stockholders of Sage will be able to exchange each share of Sage common stock held for 0.571 shares of Genesis Delaware. It is expected that this transaction will close during February 2002. During the quarter ended December 31, 2001 Sage incurred approximately $0.4 million of expenses in connection with this business combination, and expects to incur further such expenses in the quarter ending March 31, 2002.
 
4.
 
Merger with Faroudja
 
On February 18, 2000 Sage and Faroudja agreed to merge in a transaction accounted for as a purchase. On June 7, 2000, stockholders of Sage and Faroudja approved the Merger Agreement

4


between the companies, under which stockholders of Faroudja received 0.285 shares of Sage common stock for every share held.
 
During the quarter ended March 31, 2001, management performed an impairment assessment of the identifiable intangible assets, including goodwill, recorded upon the acquisition of Faroudja. The assessment was performed primarily due to two reasons. First, due to changed business conditions, including negative outlooks for rates of growth, Sage’s expectations on revenues and profitability from the acquired operations were lower. Second, there was a significant decline in Sage’s stock price since measurement date of the acquisition and the recorded balance of goodwill and other intangible assets significantly exceeded Sage’s market capitalization prior to the impairment charge. As a result of this review, management recorded a $91.5 million impairment charge to reduce goodwill for the year ended March 31, 2001. The charge was determined based upon estimated discounted cash flows using a discount rate of 15 percent. The assumptions supporting cash flows, including the discount rate, were determined using management’s best estimates.
 
5.
 
Loss per share
 
Basic loss per share is computed by dividing the net loss for the period by the weighted average number of common shares outstanding during that period. Diluted loss per share equals basic loss per share because all equity instruments other then outstanding shares would be anti-dilutive. Approximately 1.6 million and 1.0 million outstanding options were excluded from the calculation of loss per share for the quarters ended December 31, 2001 and 2000, respectively.
 
6.
 
Inventories
 
Inventories consisted of the following:
 
(In thousands)
  
December 31, 2001

    
March 31, 2001

 
Finished goods
  
$
2,684
 
  
$
6,301
 
Work-in-process
  
 
2,781
 
  
 
1,569
 
Raw materials
  
 
727
 
  
 
1,400
 
    


  


Subtotal
  
 
6,192
 
  
 
9,270
 
Inventory reserve
  
 
(2,180
)
  
 
(2,409
)
    


  


Total
  
$
4,012
 
  
$
6,861
 
    


  


 
7.
 
Segment Information
 
Sage manages its operations in two segments, integrated circuits (ICs) and systems including home theater boxes and printed circuit boards (See Item 2, Management’s Discussion and Analysis of Financial Condition and Results of Operations regarding Sage exiting the printed circuit board business). Sage does not report operating expenses, depreciation and amortization, interest expense,

5


capital expenditures or identifiable net assets by segment. All segment revenues are generated from external customers. Segment information is as follows:
 
    
Three Months Ended December 31,

  
Nine Months Ended December 31,

(In thousands)
  
2001

  
2000

  
2001

  
2000

Revenues:
                           
ICs
  
$
8,870
  
$
4,790
  
$
20,919
  
$
12,660
Systems
  
 
3,028
  
 
4,862
  
 
8,950
  
 
12,066
    

  

  

  

Total revenue
  
 
11,898
  
 
9,652
  
 
29,869
  
 
24,726
Cost of revenues:
                           
ICs
  
 
5,739
  
 
2,600
  
 
13,170
  
 
6,377
Systems
  
 
2,401
  
 
2,825
  
 
5,166
  
 
6,776
    

  

  

  

Total cost of revenue
  
 
8,140
  
 
5,425
  
 
18,336
  
 
13,153
Gross profit:
                           
ICs
  
 
3,131
  
 
2,190
  
 
7,749
  
 
6,283
Systems
  
 
627
  
 
2,037
  
 
3,784
  
 
5,290
    

  

  

  

Total gross profit
  
$
3,758
  
$
4,227
  
$
11,533
  
$
11,573
    

  

  

  

6