0001104659-19-049576.txt : 20190910 0001104659-19-049576.hdr.sgml : 20190910 20190910171830 ACCESSION NUMBER: 0001104659-19-049576 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 8 CONFORMED PERIOD OF REPORT: 20190702 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190910 DATE AS OF CHANGE: 20190910 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ITERIS, INC. CENTRAL INDEX KEY: 0000350868 STANDARD INDUSTRIAL CLASSIFICATION: COMMUNICATIONS EQUIPMENT, NEC [3669] IRS NUMBER: 952588496 STATE OF INCORPORATION: DE FISCAL YEAR END: 0331 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 001-08762 FILM NUMBER: 191086204 BUSINESS ADDRESS: STREET 1: 1700 CARNEGIE AVENUE STREET 2: SUITE 100 CITY: SANTA ANA STATE: CA ZIP: 92705 BUSINESS PHONE: 949-270-9400 MAIL ADDRESS: STREET 1: 1700 CARNEGIE AVENUE STREET 2: SUITE 100 CITY: SANTA ANA STATE: CA ZIP: 92705 FORMER COMPANY: FORMER CONFORMED NAME: ITERIS HOLDINGS INC DATE OF NAME CHANGE: 20031107 FORMER COMPANY: FORMER CONFORMED NAME: ODETICS INC DATE OF NAME CHANGE: 19920703 8-K/A 1 a19-18407_18ka.htm 8-K/A

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 8-K/A

(Amendment No. 1)

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of report (Date of earliest event reported):  July 2, 2019

 

ITERIS, INC.

(Exact Name of Registrant as Specified in Its Charter)

 

Delaware

 

001-08762

 

95-2588496

(State or Other Jurisdiction of
Incorporation)

 

(Commission File Number)

 

(IRS Employer Identification No.)

 

1700 Carnegie Ave., Suite 100, Santa Ana, California

 

92705

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:  (949) 270-9400

 

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:

 

o  Written communications pursuant to Rule 425 under the Securities Act

 

o  Soliciting material pursuant to Rule 14a-12 under the Exchange Act

 

o  Pre-commencement communications pursuant to Rule 4d-2(b) under the Exchange Act

 

o  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common Stock, $0.10 par value

 

ITI

 

The NASDAQ Stock Market LLC

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company o

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

 

 

 


 

Explanatory Note

 

Iteris, Inc. (the “Company”) filed a Current Report on Form 8-K (the “Original Form 8-K”) with the Securities and Exchange Commission on July 9, 2019, announcing the closing of its acquisition of 100% of the outstanding shares of capital stock of Albeck Gerken, Inc. (“AGI’) which was completed on July 2, 2019. This Amendment to the Original Form 8-K (“Amendment No. 1”) is being filed solely for the purpose of including the required financial statements and pro forma financial information in accordance with the requirements of Item 9.01 of Form 8-K. The disclosures and exhibits included in the Original Form 8-K otherwise remain unchanged. The financial statements and information filed within this Form 8-K/A should be read in conjunction with the Original 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 Original 8-K. Attached hereto as Exhibit 99.2, and incorporated herein by reference, are the audited financial statements of Albeck Gerken, Inc. for the years ended December 31, 2018 and 2017.

 

(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 Original 8-K. Attached hereto as Exhibit 99.3, and incorporated herein by reference, are the required unaudited pro forma condensed combined financial statements.

 

(d)                                 Exhibits.  The following exhibits are being furnished herewith:

 

2.1+                        Stock Purchase Agreement, dated June 10, 2019, by and among Iteris, Inc., Albeck Gerken, Inc. and its shareholders (incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed on June 14, 2019).

 

10.1+                 Form of Retention Bonus Agreement entered into between the Company and each of the Selling Shareholders

 

23.1*                 Consent of Bland & Associates, P.C.

 

99.1+                 Press Release dated July 2, 2019, announcing closing of acquisition of Albeck Gerken, Inc.

 

99.2*                 Audited Financial Statements of Albeck Gerken, Inc. for the years ended December 31, 2018 and 2017

 

99.3*                 Unaudited Pro Forma Condensed Combined Financial Statements

Unaudited Pro Forma Condensed Combined Balance Sheet

Unaudited Pro Forma Condensed Combined Statements of Operations

 


* Filed herewith.

+ Previously filed/furnished with Original Form 8-K on July 9, 2019.

 

2


 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Dated:  September 10, 2019

 

 

ITERIS, INC.,

 

a Delaware corporation

 

 

 

 

 

 

 

By:

/s/ ANDREW SCHMIDT

 

 

Andrew Schmidt

 

 

Vice President of Finance & Chief Financial Officer

 

3


EX-23.1 2 a19-18407_1ex23d1.htm EX-23.1

Exhibit 23.1

 

Consent of Independent Accounting Firm

 

We have issued our report dated May 28, 2019 relating to the audit of the financial statements of Albeck Gerken, Inc. for the years ended December 31, 2018 and 2017, which report is included in this Current Report on Form 8-K/A of Iteris, Inc.  We hereby consent to the incorporation by reference of said report in the Registration Statements of Iteris, Inc. on Form S-3 (File No. 333-220305), and on Form S-8 (File Nos. 333-228210, 333-221790, 333-216407, 333-190309, 333-162807 and 333-146459).

 

 

/s/ Justin Frauendorfer

 

 

 

for Bland & Associates, P.C.

 

 

 

Omaha, Nebraska

 

 

 

September 10, 2019

 

 


EX-99.2 3 a19-18407_1ex99d2.htm EX-99.2

Exhibit 99.2

 

ALBECK GERKEN, INC.

 

FINANCIAL STATEMENTS
AND
INDEPENDENT AUDITORS’ REPORT

 

YEARS ENDED DECEMBER 31, 2018 AND 2017

 

 

GRAPHIC

 


 

Contents

 

 

Page

 

 

INDEPENDENT AUDITORS’ REPORT

1 - 2

 

 

FINANCIAL STATEMENTS

 

 

 

Balance Sheets

3

 

 

Statements of Income

4

 

 

Statements of Shareholders’ Equity

5

 

 

Statements of Cash Flows

6

 

 

Notes to Financial Statements

7-15

 

 

SUPPLEMENTAL INFORMATION

 

 

 

Schedules of General and Administrative Expenses

16

 


 

 

INDEPENDENT AUDITORS’ REPORT

 

To the Shareholders
Albeck Gerken, Inc
Tampa, Florida

 

Report on Financial Statements

 

We have audited the accompanying financial statements of Albeck Gerken, Inc. (a Nebraska Corporation) which comprise the balance sheets as of December 31, 2018 and 2017, and the related statements of income, shareholders’ equity, and cash flows for the years then ended, and the related notes to the financial statements.

 

Management’s Responsibility for the Financial Statements

 

Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditor’s Responsibility

 

Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant estimates made by management, as well as evaluating the overall presentation of the financial statements.

 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

 

 

1


 

Opinion

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Albeck Gerken, Inc. as of December 31, 2018 and 2017, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

 

Report on Supplementary Information

 

Our audits were conducted for the purpose of forming an opinion on the financial statements as a whole. The schedules of general and administrative expenses are presented for purposes of additional analysis and are not a required part of the financial statements. Such information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the financial statements. The information has been subjected to the auditing procedures applied in the audits of the financial statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the financial statements or to the financial statements themselves, and other additional procedures in accordance with auditing standards generally accepted in the United States of America. In our opinion, the information is fairly stated in all material respects in relation to the financial statements as a whole.

 

/s/ BLAND & ASSOCIATES, P.C.

Omaha, Nebraska

May 28, 2019

 

2


 

ALBECK GERKEN, INC.
BALANCE SHEETS

 

 

 

December 31,

 

ASSETS

 

2018

 

2017

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

Cash and Cash Equivalents

 

$

882,431

 

$

302,620

 

Investments

 

90,660

 

100,329

 

Accounts Receivable

 

890,286

 

1,452,586

 

Prepaid Expenses

 

120,036

 

146,048

 

Deposits

 

41,178

 

39,889

 

Work in Progress

 

8,651

 

13,334

 

Current Portion of Shareholder Notes Receivable

 

111,722

 

69,500

 

Total Current Assets

 

2,144,964

 

2,124,306

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT

 

 

 

 

 

Software

 

66,337

 

66,337

 

Leasehold Improvements

 

72,905

 

72,905

 

Vehicles

 

495,380

 

469,861

 

Furniture, Fixtures and Equipment

 

790,051

 

791,324

 

 

 

1,424,673

 

1,400,427

 

Less Accumulated Depreciation

 

(975,049

)

(827,664

)

Total Property and Equipment

 

449,624

 

572,763

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

Shareholder Notes Receivable, Less Current Portion

 

471,668

 

278,000

 

 

 

 

 

 

 

 

 

$

3,066,256

 

$

2,975,069

 

 

 

 

December 31,

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

2018

 

2017

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

Accounts Payable

 

$

112,893

 

$

107,822

 

Current Portion of Shareholder Note Payable

 

111,722

 

 

Accrued Expenses

 

335,604

 

274,885

 

Total Current Liabilities

 

560,219

 

382,707

 

 

 

 

 

 

 

LONG-TERM LIABILITIES

 

 

 

 

 

Shareholder Note Payable, Less Current Portion

 

471,668

 

 

Stock Appreciation Rights Payable

 

85,642

 

66,436

 

Total Long-Term Liabilities

 

557,310

 

66,436

 

Total Liabilities

 

1,117,529

 

449,143

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

$1 Par Value, Authorized 10,000 Shares, Issued and Outstanding 3,788 and 3,125 Shares, Respectively

 

3,788

 

3,125

 

Additional Paid-In-Capital

 

1,406,667

 

524,375

 

Retained Earnings

 

538,732

 

1,998,426

 

Unrealized Holding Loss on Investments

 

(460

)

 

Total Shareholders’ Equity

 

1,948,727

 

2,525,926

 

 

 

$

3,066,256

 

$

2,975,069

 

 

The accompanying notes to financial statements are
an integral part of these statements

 

3


 

ALBECK GERKEN, INC.
STATEMENTS OF INCOME

 

 

 

Years Ended December 31,

 

 

 

2018

 

2017

 

 

 

 

 

 

 

REVENUES

 

$

8,098,972

 

$

7,572,441

 

 

 

 

 

 

 

COST OF REVENUES

 

3,067,345

 

3,136,602

 

 

 

 

 

 

 

Gross Profit

 

5,031,627

 

4,435,839

 

 

 

 

 

 

 

GENERAL AND ADMINISTRATIVE EXPENSES

 

3,161,821

 

2,740,020

 

 

 

 

 

 

 

Operating Income

 

1,869,806

 

1,695,819

 

 

 

 

 

 

 

OTHER INCOME

 

 

 

 

 

Dividend Income

 

2,072

 

329

 

Interest Income

 

2,903

 

1,930

 

Gain on Disposal of Property and Equipment

 

980

 

2,101

 

Total Other Income

 

5,955

 

4,360

 

 

 

 

 

 

 

NET INCOME

 

$

1,875,761

 

$

1,700,179

 

 

The accompanying notes to financial statements are
an integral part of these statements

 

4


 

ALBECK GERKEN, INC.
STATEMENTS OF SHAREHOLDERS’ EQUITY

 

 

 

Common Stock

 

Additional Paid-In-
Capital

 

Retained
Earnings

 

Accumulated Other
Comprehensive
Income (Loss) Net
Unrealized Holding
Loss on Marketable
Securities

 

Total
Shareholders’
Equity

 

BALANCES, January 1, 2017

 

$

2,778

 

$

249,722

 

$

1,598,247

 

$

 

$

1,850,747

 

Issuance of Common Stock

 

347

 

 

 

 

347

 

Shareholder Distributions

 

 

 

(1,300,000

)

 

(1,300,000

)

Shareholder Contributions

 

 

274,653

 

 

 

274,653

 

Net Income

 

 

 

1,700,179

 

 

1,700,179

 

BALANCES, December 31, 2017

 

3,125

 

524,375

 

1,998,426

 

 

2,525,926

 

Issuance of Common Stock

 

663

 

 

 

 

663

 

Shareholder Distributions

 

 

 

(3,335,455

)

 

(3,335,455

)

Shareholder Contributions

 

 

882,292

 

 

 

882,292

 

Net Income

 

 

 

1,875,761

 

 

1,875,761

 

Changes in Comprehensive Income

 

 

 

 

(460

)

(460

)

BALANCES, December 31, 2018

 

$

3,788

 

$

1,406,667

 

$

538,732

 

$

(460

)

$

1,948,727

 

 

The accompanying notes to financial statements are
an integral part of these statements

 

5


 

ALBECK GERKEN, INC.
STATEMENTS OF CASH FLOWS

 

 

 

Years Ended December 31,

 

 

 

2018

 

2017

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

Net Income

 

$

1,875,761

 

$

1,700,179

 

Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities:

 

 

 

 

 

Depreciation

 

158,049

 

176,104

 

Gain on Disposal of Property and Equipment

 

(980

)

(2,101

)

Increase in Stock Appreciation Rights Payable

 

19,206

 

1,191

 

Decrease (Increase) in Current Assets:

 

 

 

 

 

Accounts Receivable

 

562,300

 

(540,548

)

Prepaid Expenses

 

26,012

 

(146,048

)

Deposits

 

(1,289

)

(10,986

)

Work in Progress

 

4,683

 

112,241

 

Increase (Decrease) in Current Liabilities:

 

 

 

 

 

Accounts Payable

 

5,071

 

(89,890

)

Accrued Expenses

 

60,719

 

39,175

 

Net Cash Provided By Operating Activities

 

2,709,532

 

1,239,317

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

Purchase of Investments

 

(87,172

)

(100,329

)

Proceeds from Sale of Investments

 

96,381

 

 

Purchase of Property and Equipment

 

(33,930

)

(276,721

)

Net Cash Used In Investing Activities

 

(24,721

)

(377,050

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

Proceeds from Additional Paid-In-Capital

 

122,974

 

 

Proceeds from Shareholder Notes Receivable

 

347,500

 

74,500

 

Loan Payments to Shareholder

 

(122,975

)

 

Distributions to Shareholders

 

(2,452,499

)

(1,300,000

)

Net Cash Used In Financing Activities

 

(2,105,000

)

(1,225,500

)

 

 

 

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

 

579,811

 

(363,233

)

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR

 

302,620

 

665,853

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS - END OF YEAR

 

$

882,431

 

$

302,620

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES

 

 

 

 

 

Shareholder Note Receivable Issued for Common Stock

 

$

583,390

 

$

275,000

 

Shareholder Note Payable Issued for Common Stock

 

$

882,956

 

$

 

Settlement of Shareholder Note Payable for Common Stock

 

$

176,591

 

$

 

 

The accompanying notes to financial statements are
an integral part of these statements

 

6


 

ALBECK GERKEN, INC.
NOTES TO FINANCIAL STATEMENTS
Years Ended December 31, 2018 and 2017

 

NOTE A — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

This summary of significant accounting policies of Albeck Gerken, Inc. (the Company) is presented to assist in understanding the Company’s financial statements. The financial statements and notes are representations of the Company’s management who is responsible for the integrity and objectivity of the financial statements. These accounting policies conform to accounting principles generally accepted in the United States of America and have been consistently applied in the preparation of the financial statements.

 

Nature of Business and Operating Cycle

 

The Company, a Nebraska S-Corporation, is a professional transportation engineering firm specializing in Arterial Transportation System Management, Operations (TSM&O), and Maintenance. This includes Traffic Operations Engineering, Advanced Transportation Management System (ATMS) operation and Transportation Analysis. The Company’s financial statements are presented on the accrual basis of accounting.

 

Revenue Recognition

 

The Company recognizes revenue when earned and expenses when incurred.

 

Use of Estimates

 

Management uses estimates and assumptions in preparing these financial statements in accordance with accounting principles generally accepted in the United States of America. Those estimates affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses. Actual results could vary from those estimates used.

 

Cash and Cash Equivalents

 

The Company considers all highly liquid debt instruments purchased with a maturity of three months or less to be cash and cash equivalents.

 

Investments

 

The Company has classified its investments as available for sale. These investments are reported at fair value, with unrealized gains and losses excluded from earnings and reported net of income taxes as a component of shareholders’ equity. Fair value is the price that would be received to sell an investment in an orderly transaction between market participants at the measurement date. Realized gains and losses from the sale of investments are computed using the specific identification cost method.

 

7


 

ALBECK GERKEN, INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
Years Ended December 31, 2018 and 2017

 

NOTE A — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Accounts Receivable

 

Accounts receivable are carried at the original invoice amount less an estimate made for doubtful receivables based on a review of all outstanding amounts on a periodic basis. Management determines the allowance for doubtful accounts by regularly evaluating individual customer receivables and considering a customer’s financial condition, credit history, and current economic conditions. Accounts receivable are written off when deemed uncollectible. Recoveries of accounts receivable previously written off are recorded when received. The Company considers all accounts receivable to be fully collectible, thus no allowance for doubtful accounts is necessary.

 

Property and Equipment

 

Property and equipment purchased with an original cost of $2,500 or more and an expected life of more than one year are recorded at historical cost. Additions, renewals, and betterments are capitalized, whereas expenditures for maintenance and repairs are expensed as incurred. The cost and related accumulated depreciation of assets retired or sold is removed from the appropriate asset and contra-asset accounts, with the resulting gain or loss recognized.

 

Depreciation is provided in amounts sufficient to relate the cost of the depreciable assets to operations over their estimated service lives on straight-line and accelerated methods. The estimated useful lives by type of assets are as follows:

 

 

 

Years

Software

 

3

Leasehold Improvements

 

40

Vehicles

 

5

Furniture, Fixtures and Equipment

 

3-7

 

Stock Appreciation Rights

 

The Company has granted stock appreciation rights to key employees. The stock appreciation rights vest over a 6 year period and are redeemable for cash value. The stock appreciation rights are not shares of stock of the Company and do not have voting rights. The cash value of the stock appreciation rights granted depends upon the future performance and growth of the Company.

 

8


 

ALBECK GERKEN, INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
Years Ended December 31, 2018 and 2017

 

NOTE A — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

 

Income Taxes

 

The Company, with the consent of its shareholders, has elected to be taxed under the provisions of Subchapter S of the Internal Revenue Code, which provide that in lieu of corporation income taxes, the shareholders report the Company’s taxable income on their individual tax returns. As a result of this election, no income taxes have been recognized in these financial statements. The Company may make distributions to the shareholders to cover the income taxes on their individual income tax returns.

 

The Company has concluded there are no significant uncertain tax positions requiring disclosure and there are no material amounts of unrecognized tax benefits.

 

Compensated Absences

 

Employees of the Company are entitled to paid time off. This paid time off is granted in varying amounts based on length of service. The compensated absences liability balances were $63,576 and $49,584 at December 31, 2018 and 2017, respectively, and are included in accrued expenses.

 

Advertising

 

The Company expenses advertising costs as they are incurred. Advertising expense was $61,963 and $30,113 for the years ended December 31, 2018 and 2017, respectively.

 

Subsequent Events

 

Management has evaluated subsequent events through May 28, 2019, which is the date the financial statements were available to be issued.

 

NOTE B — CONCENTRATION OF CREDIT RISK

 

The Company has three types of financial instruments subject to credit risk. The Company maintains cash balances in a financial institution in which the balances sometimes exceed federally insured limits. The Company’s investments and receivables also subject the Company to credit risk.

 

NOTE C — INVESTMENTS

 

The Company’s investments at December 31, 2018 consisted of the following:

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Cost

 

Unrealized Gain

 

Unrealized Loss

 

Fair Value

 

Mutual Funds

 

$

91,120

 

$

 

$

(460

)

$

90,660

 

 

9


 

ALBECK GERKEN, INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
Years Ended December 31, 2018 and 2017

 

NOTE C — INVESTMENTS (Continued)

 

The Company’s investments at December 31, 2017 consisted of the following:

 

 

 

 

 

Gross

 

Gross

 

 

 

 

 

Cost

 

Unrealized Gain

 

Unrealized Loss

 

Fair Value

 

Mutual Funds

 

$

100,329

 

$

 

$

 

$

100,329

 

 

The following schedule summarizes the investment return and its classification in the statements of income for the years ended December 31,:

 

 

 

2018

 

2017

 

Dividend Income

 

$

2,072

 

$

329

 

 

Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 820, Fair Value Measurements, establishes a framework for measuring fair value. That framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). The three levels of the fair value hierarchy are described below.

 

·                  Level 1 - Inputs to the valuation methodology are unadjusted quoted prices for identical assets or liabilities in active markets that the Company has the ability to access.

 

·                  Level 2 - Inputs to the valuation methodology include:

 

·                  Quoted prices for similar assets or liabilities in active markets;

 

·                  Quoted prices for identical or similar assets or liabilities in inactive markets;

 

·                  Inputs other than quoted prices that are observable for the asset or liability;

 

·                  Inputs that are derived principally from or corroborated by observable market data by correlation or other means.

 

If the asset or liability has a specified (contractual) term, the Level 2 input must be observable for substantially the full term of the asset or liability.

 

·                  Level 3 - Inputs to the valuation methodology are unobservable and significant to the fair value measurement.

 

10


 

ALBECK GERKEN, INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
Years Ended December 31, 2018 and 2017

 

NOTE C — INVESTMENTS (Continued)

 

The asset’s or liability’s fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Valuation techniques used need to maximize the use of observable inputs and minimize the use of unobservable inputs.

 

Following is a description of the valuation methodologies used for assets measured at fair value. There have been no changes in the methodologies used at December 31, 2018.

 

Mutual funds: Valued at the closing price reported on the active market on which the individual securities are traded.

 

The methods described above may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while the Company believes its valuation methods are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different fair value measurement at the reporting date.

 

The following table sets forth by level, within the fair value hierarchy, the Company’s assets at fair value as of December 31, 2018.

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Mutual Funds

 

$

90,660

 

$

 

$

 

$

90,660

 

 

The following table sets forth by level, within the fair value hierarchy, the Company’s assets at fair value as of December 31, 2017.

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Mutual Funds

 

$

100,329

 

$

 

$

 

$

100,329

 

 

NOTE D — SHAREHOLDER NOTES RECEIVABLE

 

The Company received a note receivable from a shareholder during 2012 and 2017 in exchange for common stock in the amount of $250,000 and $275,000, respectively. The notes are payable in annual installments of $24,500 and $45,000, respectively, plus the interest on the outstanding balances at a rate of 1%. The balance as of December 31, 2018 and 2017 was $0 and $347,500, respectively. These notes have been paid in full.

 

The Company entered into notes receivable with the shareholders in exchange for common stock in 2018. The notes are due in July of 2023 and have a balance of $583,390 as of December 31, 2018. The notes are payable in annual installments ranging from $15,326 to $47,602 and accrue interest at a rate of 2.17%.

 

11


 

ALBECK GERKEN, INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
Years Ended December 31, 2018 and 2017

 

NOTE D — SHAREHOLDER NOTES RECEIVABLE (Continued)

 

The aggregate maturities of the shareholder notes receivable for the years ending after December 31, 2018 are as follows:

 

Years Ending
December 31,

 

Amount

 

2019

 

$

111,722

 

2020

 

114,147

 

2021

 

116,624

 

2022

 

119,154

 

2023

 

121,743

 

 

 

$

583,390

 

 

NOTE E — BANK REVOLVING LINE OF CREDIT

 

The Company has a $500,000 revolving line of credit financing arrangement with a financial institution with interest payable monthly at the national prime rate minus 0.5% (5.5% at December 31, 2018). The revolving line of credit matures in June 2019 and is collateralized by substantially all business assets and is guaranteed by a shareholder. The balance was $0 at December 31, 2018 and 2017.

 

NOTE F — SHAREHOLDER NOTE PAYABLE

 

Long-term debt consists of the following at December 31, 2018:

 

Note payable to a shareholder, payable in annual installments of $124,382 including interest at a fixed rate of 2.17%, due July 2023.

 

$

583,390

 

Total Long-Term Debt

 

583,390

 

Less Current Portion of Long-Term Debt

 

(111,723

)

 

 

$

471,667

 

 

The aggregate maturities of the shareholder note payable for the years ending after December 31, 2018 are as follows:

 

Years Ending
December 31,

 

Amount

 

2019

 

$

111,723

 

2020

 

114,147

 

2021

 

116,624

 

2022

 

119,155

 

2023

 

121,741

 

 

 

$

583,390

 

 

12


 

ALBECK GERKEN, INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
Years Ended December 31, 2018 and 2017

 

NOTE G — STOCK APPRECIATION RIGHTS

 

As of December 31, 2018 and 2017, the Company has a total of 4,050 and 8,100 of stock appreciation rights to key employees, respectively, using a weighted base value share price of $29.30 and $27.98 per unit, respectively, subject to the below vesting schedule. As of December 31, 2018 and 2017, the stock appreciation rights have a net value of $85,642 and $66,436, respectively. Share-based liabilities paid out were $96,381 and $0 for the years ended December 31, 2018 and 2017, respectively.

 

Vesting

 

If employment terminates within two years after acquiring the units of stock appreciation rights, the employee is 0% vested in such units and there shall be no amount paid.

 

If employment terminates more than two years but less than four years after acquiring the units of stock appreciation rights, the employee is 40% vested in such units and the amount to be paid shall be reduced by 60%.

 

If employment terminates more than four years but less than six years after acquiring the units of stock appreciation rights, the employee is 75% vested in such units and the amount to be paid shall be reduced by 25%.

 

An employee is considered fully vested after six years of acquiring the units.

 

A summary of the activity under the liability incentive plan and changes during the years ended December 31, is presented as follows:

 

 

 

2018

 

2017

 

Units Outstanding at January 1,

 

8,100

 

7,950

 

Units Granted

 

250

 

650

 

Units Forfeited

 

(4,300

)

(500

)

Units Outstanding at December 31,

 

4,050

 

8,100

 

Units Vested at December 31,

 

2,208

 

2,500

 

Value per Plan Unit at December 31,

 

$

21.15

 

$

8.20

 

 

As required by the FASB ASC 718, Stock Compensation, the Company is required to determine the fair value of the options and recognize compensation expense recorded over the vesting period if the fair value of the options is in excess of the exercise price. The compensation expense was $115,587 and $1,191 for the years ended December 31, 2018 and 2017, respectively.

 

13


 

ALBECK GERKEN, INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
Years Ended December 31, 2018 and 2017

 

NOTE H — RETIREMENT PLAN

 

The Company sponsors a 401(k) profit sharing plan which covers substantially all employees upon meeting certain eligibility requirements. The Company’s contribution is based on matching 100% of the first 5% of salary deferral elected by each eligible employee. Additional contributions may be made at the discretion of the Company. Contributions to the plan were $146,285 and $126,130 for the years ended December 31, 2018 and 2017, respectively.

 

NOTE I — OPERATING LEASES

 

The Company leases office spaces under several operating leases through November 2024. The monthly payments for the leases vary. Rent expense for these facilities was $236,631 and $143,774 for the years ended December 31, 2018 and 2017, respectively.

 

Future minimum payments on leases with initial or remaining terms of one year or more consisted of the following at December 31, 2018:

 

Years Ending
December 31,

 

Amount

 

2019

 

$

197,651

 

2020

 

177,146

 

2021

 

199,501

 

2022

 

205,486

 

2023

 

211,651

 

Thereafter

 

197,021

 

 

 

$

1,188,456

 

 

NOTE J — RELATED PARTY TRANSACTIONS

 

The Company leases a residential property from a related party, Gerken Albeck Company, LLC, a single member limited liability company owned by a shareholder of the Company. Rent paid to Gerken Albeck Company, LLC was $3,000 and $12,000 for the years ended December 31, 2018 and 2017, respectively. This lease arrangement was terminated in March 2018.

 

NOTE K — ECONOMIC DEPENDENCY

 

The following are the Company’s major vendors that exceed 10% of purchases and/or exceed 10% of accounts payable at December 31,:

 

 

 

 

Percentage

 

Percentage

 

 

 

of Purchases

 

of Accounts Payable

 

 

 

2018

 

2017

 

2018

 

2017

 

Vendor A

 

%

10

%

%

39

%

 

14


 

ALBECK GERKEN, INC.
NOTES TO FINANCIAL STATEMENTS (Continued)
Years Ended December 31, 2018 and 2017

 

NOTE K — ECONOMIC DEPENDENCY (Continued)

 

The following are the Company’s major customers that exceed 10% of revenues and/or exceed 10% of accounts receivable at December 31,:

 

 

 

Percentage
of Revenues

 

Percentage
of Accounts Receivable

 

 

 

2018

 

2017

 

2018

 

2017

 

Customer A

 

28

%

27

%

14

%

9

%

Customer B

 

%

14

%

%

13

%

Customer C

 

%

11

%

%

10

%

 

NOTE L — INCOME TAXES

 

The Tax Cuts and Jobs Act of 2017 was signed in law on December 22, 2017. The law includes significant changes to the U.S. corporate income tax system, including a Federal corporate rate reduction from 35% to 21%, limitations on the deductibility of interest expenses and executive compensation, and the transition of U.S. international taxation from a worldwide tax system to a territorial tax system. The Company does not expect the legislation to have a financial impact on the Company because, as a S-Corporation, it is not subject to federal income tax and the tax effect of its activities accrues to the shareholders.

 

Management has not taken any positions nor foresees any changes within the next 12 months for which it would be reasonably possible that the total amounts of unrecognized tax benefits will materially increase or decrease. Tax years that remain subject to examination by major tax jurisdictions are fiscal years 2015, 2016, 2017, and 2018.

 

15


 

SUPPLEMENTAL INFORMATION

 


 

ALBECK GERKEN, INC.
SCHEDULES OF GENERAL AND ADMINISTRATIVE EXPENSES

 

 

 

Years Ended December 31,

 

 

 

2018

 

2017

 

Salaries and Wages

 

$

1,282,611

 

$

1,167,543

 

Insurance

 

401,155

 

334,173

 

Rent

 

236,631

 

143,774

 

Payroll Taxes

 

211,225

 

192,881

 

Contract Services

 

165,066

 

169,286

 

Depreciation

 

158,049

 

176,104

 

Pension

 

146,285

 

126,130

 

Stock Appreciation Rights Compensation

 

115,587

 

1,191

 

Professional Fees

 

87,384

 

56,185

 

Advertising

 

61,963

 

30,113

 

Office

 

49,862

 

61,107

 

Software

 

49,637

 

53,782

 

Professional Development

 

43,691

 

33,631

 

Travel and Entertainment

 

42,573

 

25,371

 

Telephone

 

34,789

 

33,272

 

Vehicle

 

32,395

 

34,624

 

Utilities

 

13,899

 

13,226

 

Other Taxes

 

13,115

 

5,471

 

Property Taxes

 

4,656

 

4,019

 

Repairs and Maintenance

 

2,343

 

11,649

 

Miscellaneous

 

2,342

 

197

 

Licenses and Permits

 

1,940

 

5,672

 

Recruitment & Relocation

 

1,899

 

55,543

 

Dues and Subscriptions

 

1,187

 

906

 

Bank Charges

 

937

 

3,070

 

Donations and Gifts

 

600

 

1,100

 

TOTAL GENERAL AND ADMINISTRATIVE EXPENSES

 

$

3,161,821

 

$

2,740,020

 

 

16


EX-99.3 4 a19-18407_1ex99d3.htm EX-99.3

Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

On July 2, 2019, Iteris, Inc (“Iteris” or the “Company”) completed the acquisition of all outstanding shares of Albeck Gerken, Inc. (“AGI”), a professional transportation engineering firm with offices in Tampa (FL), Orlando (FL), Virginia Beach (VA) and Chester Pike (PA), pursuant to a Stock Purchases Agreement, dated June 10, 2019 (the “Stock Purchase Agreement”), entered into by and among the Company, AGI and the shareholders of AGI (collectively, the “Selling Shareholders”).

 

The purchase price of $10,720,000 was delivered to the Selling Shareholders through the payment of an aggregate of $6,185,000 in cash (adjusted for working capital at closing) and the issuance of 868,774 shares of Iteris Common Stock, a portion of which was deposited in escrow for the 18 months of secure performance of the indemnification and other post-closing obligations of the Selling Shareholders under the Stock Purchase Agreement. In addition, the Company agreed to grant $1,744,200 in retention bonuses to the Selling Shareholders payable in the form of restricted stock at $5.22 per share, and $570,000 in retention bonuses to other employees payable in cash, each vesting over three years following the closing.

 

The unaudited pro forma condensed combined statement of operations for the fiscal year ended March 31, 2019 gives effect to Iteris’ acquisition of AGI as if it had occurred on April 1, 2018, combines the historical results of Iteris for its year ended March 31, 2019 and the historical results of AGI for its twelve months ended March 31, 2019, and reflects pro forma adjustments that are expected to have a continuing impact of the combined results.

 

The historical results of Iteris were derived from its audited consolidated statements of operations included in its Annual Report on Form 10-K for the fiscal year ended March 31, 2019. The historical results of AGI were derived from its audited statements of income included in its financial statements for the year ended December 31, 2018, as well as its unaudited interim period statement of income for the three months ended March 31, 2019, which was used to develop a fiscal period that aligns with that of Iteris.

 

The unaudited pro forma condensed combined balance sheet data at March 31, 2019 gives effect to Iteris’ acquisition of AGI as if it occurred on such date and combines the historical balance sheets of Iteris and AGI as of March 31, 2019. The historical Iteris balance sheet information was derived from its audited consolidated balance sheets included in its Annual Report on Form 10-K for the year ended March 31, 2019. The historical AGI balance sheet information was derived from its unaudited balance sheet as of March 31, 2019.

 

The historical consolidated financial information has been adjusted to give effect to pro forma events that are: (i) directly attributable to the transaction, (ii) factually supportable and with (iii) with respect to the statement of operations expected to have a continuing impact on the combined results.

 

The unaudited pro forma condensed combined financial statements have been prepared by Iteris’ management for illustrative purpose only and are not necessarily indicative of the consolidated financial position or results of operations in future periods or the results that actually would have been realized had Iteris and AGI been a combined company during the periods presented. The pro forma adjustments are based on the preliminary assumptions and information available at the time of the preparation of this Form 8-K/A, and as such assumptions are subject to change.

 

The unaudited pro forma condensed combined statements of operations exclude certain non-recurring charges that have been or will be incurred in connection with the acquisition of AGI, including investment banker and professional fees of Iteris and AGI. These expense total approximately $500,000 and exclude fees and expenses of the underwriters.

 

The unaudited pro forma condensed combined financial statements do not reflect any cost savings operating synergies or revenue enhancements that we may achieve as a result of the acquisition of AGI or the costs necessary to achieve these cost savings, operating synergies and revenue enhancements.

 

The unaudited pro forma data should be read in conjunction with the information contained in “Capitalization,” “Selected Historical Consolidated Financial Data of the Company,” “Selected Historical Financial Data of AGI”, and “Financial Statements of Albeck Gerken, Inc.” included in this filing and the historical consolidated financial statements of Iteris and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in our Annual Report on Form 10-K for the fiscal year ended March 31, 2019 and incorporated by reference herein.

 


 

Iteris, Inc.

 

Unaudited Pro Forma Condensed Combined Balance Sheet

 

As of March 31, 2019

 

(In thousands)

 

 

 

As Reported

 

AGI

 

 

 

 

 

 

 

Iteris, Inc.

 

March 31,

 

 

 

Combined

 

 

 

March 31,

 

2019

 

Pro forma

 

Pro forma

 

 

 

2019

 

(Adjusted)

 

Adjustments

 

March 31,

 

 

 

(Note 3)

 

(Note 4)

 

(Note 5)

 

2019

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash, cash equivalents and short-term investments

 

$

9,006

 

$

1,024

 

$

(6,685

)

$

3,345

 

Trade accounts receivable

 

16,929

 

1,094

 

 

18,023

 

Unbilled accounts receivable

 

6,487

 

52

 

 

6,539

 

Inventories

 

2,916

 

 

 

2,916

 

Prepaid expenses and other current assets

 

1,367

 

 

 

1,367

 

Total current assets

 

36,705

 

2,170

 

(6,685

)

32,190

 

Property and equipment, net

 

1,965

 

412

 

 

2,377

 

Intangible assets, net

 

3,286

 

 

3,710

 

6,996

 

Goodwill

 

15,150

 

 

4,813

 

19,963

 

Other assets

 

849

 

41

 

 

890

 

Total assets

 

$

57,955

 

$

2,623

 

$

1,838

 

$

62,416

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

Trade accounts payable

 

$

9,441

 

$

171

 

$

 

$

9,612

 

Accrued payroll and related expenses

 

6,536

 

255

 

 

6,791

 

Accrued liabilities

 

2,370

 

 

 

2,370

 

Deferred revenue

 

4,883

 

 

 

4,883

 

Total current liabilities

 

23,230

 

426

 

 

23,656

 

Deferred rent

 

455

 

 

 

455

 

Deferred income taxes

 

65

 

 

 

65

 

Unrecognized tax benefits

 

150

 

 

 

150

 

Total liabilities

 

23,900

 

426

 

 

24,326

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

Common stock

 

3,338

 

4

 

82

 

3,424

 

Additional paid-in capital

 

142,260

 

1,407

 

3,042

 

146,709

 

(Accumulated deficit) retained earnings

 

(111,543

)

786

 

(1,286

)

(112,043

)

Total stockholders’ equity

 

34,055

 

2,197

 

1,838

 

38,090

 

Total liabilities and stockholders’ equity

 

$

57,955

 

$

2,623

 

$

1,838

 

$

62,416

 

 


 

Iteris, Inc.

 

Unaudited Pro Forma Condensed Combined Statements of Operations

 

For the Year Ended March 31, 2019

 

(In thousands, except per share amounts)

 

 

 

As Reported

 

AGI Inc.

 

 

 

 

 

 

 

Iteris Inc.

 

Twelve Months

 

 

 

Combined

 

 

 

Year Ended

 

Ended

 

Pro forma

 

Pro forma

 

 

 

March 31, 2019

 

March 31, 2019

 

Adjustments

 

Year Ended

 

 

 

(Note 3)

 

(Note 4)

 

(Note 5)

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

99,123

 

$

7,926

 

$

 

$

107,049

 

Cost of revenues

 

60,517

 

3,003

 

 

63,520

 

Gross profit

 

38,606

 

4,923

 

 

43,529

 

Operating expenses

 

46,565

 

3,160

 

1,408

 

51,133

 

Operating (loss) income

 

(7,959

)

1,763

 

(1,408

)

(7,604

)

Non-operating income

 

179

 

6

 

 

185

 

(Loss) income from operations before income taxes

 

(7,780

)

1,769

 

(1,408

)

(7,419

)

Provision for income taxes

 

(36

)

(8

)

7

 

(37

)

Net (loss) income

 

$

(7,816

)

$

1,761

 

$

(1,401

)

$

(7,456

)

 

 

 

 

 

 

 

 

 

 

Net loss per share - basic and diluted

 

$

(0.23

)

 

 

 

 

$

(0.20

)

 

 

 

 

 

 

 

 

 

 

Shares used in basic per share calculations

 

33,266

 

 

 

 

 

38,160

 

Shares used in diluted per share calculations

 

33,266

 

 

 

 

 

38,160

 

 


 

Iteris, Inc.

 

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

 

(amounts in tables in thousands)

 

1. Basis of Presentation

 

The unaudited pro forma condensed combined balance sheet was prepared using the historical balance sheets of Iteris and AGI as of March 31, 2019. The unaudited pro forma condensed combined statement of operations was prepared using the historical statement of operations of Iteris for the year ended March 31, 2019, the historical statement of income of AGI for the year ended December 31, 2018 and the historical interim statement of income of AGI for the three months ended March 31, 2019. Refer to Note 4 for details.

 

The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and should not be considered indicative of the actual financial position or results that would have been achieved had the acquisition been consummated on the dates indicated and do not purport to indicate balance sheet data or results of operations as of any future date or any future period. Based on the terms of the Purchase Agreement, Iteris is treated as the acquirer of AGI. In applying the acquisition method of accounting for the transaction, the tangible and intangible assets acquired and the liabilities assumed will be recognized at their respective fair values at the time the transaction is consummated. The excess of the estimated purchase cost over the historical basis of the net assets to be acquired has been allocated in the accompanying unaudited pro forma condensed combined financial information based upon preliminary appraisal estimates and certain assumptions that management believes are reasonable. The actual allocation is subject to finalization of the appraisal and the determination of any working capital adjustment, and the actual allocation of the purchase cost and the resulting effect on income from operations may differ significantly from the pro forma amounts included herein. The estimated adjustments are described in the accompanying footnotes.

 

2. Preliminary Purchase Price Allocation

 

The purchase price for the Acquisition is approximately $10.7 million, of which approximately $6.2 million in cash and $4.5 million in Iteris common stock is payable at closing and is subject to working capital and other adjustments. In addition to the purchase price, approximately $2.3 million, $570,000 in cash and $1.7 million in Iteris common stock, is payable upon certain retention milestones. The purchase price of $10.7 million has been allocated to the assets acquired and the liabilities assumed as follows:

 

(In thousands)

 

 

 

Cash, cash equivalents and short-term investments

 

$

664

 

Trade accounts receivable

 

869

 

Unbilled accounts receivable

 

418

 

Prepaid expenses and other current assets

 

14

 

Property and equipment, net

 

285

 

Intangibles

 

3,710

 

Goodwill

 

5,565

 

Other assets

 

43

 

Total Assets Acquired

 

11,568

 

Accounts payable and accruals

 

(848

)

Total Liabilities Assumed

 

(848

)

Total Purchase Price

 

$

10,720

 

 

We have allocated $3.7 million to intangible assets, and assigned an weighted-average estimated economic life of 5.8 years. The determination of the preliminary fair value was primarily based upon historical intangible asset valuations in comparison to the purchase price for prior acquisitions. This value will be adjusted upon completion of the valuation analysis. The determination of useful life was also based upon historical experience. The estimated annual amortization expense for these acquired intangible assets is approximately $648,000, using straight-line amortization, and has been included in the unaudited pro forma condensed combined statements of operations for the year ended March 31, 2019.

 


 

3. Iteris Historical Financials

 

For presentation purposes, certain historical balance sheet and statement of operations line items have been combined. Below is a summary of the historical line items that have been combined.

 

 

 

As of March
31, 2019

 

Balance Sheet

 

(in thousands)

 

Cash and cash equivalents

 

7,071

 

Short-term investments

 

1,935

 

Total cash, cash equivalents and short-term investments

 

9,006

 

 

 

 

 

 

 

Year Ended

 

 

 

March 31, 2019

 

Statement of Operations

 

(in thousands)

 

Product revenues

 

$

48,227

 

Service revenues

 

50,896

 

Total revenues

 

$

99,123

 

 

 

 

 

Cost of product revenues

 

$

28,434

 

Cost of service revenues

 

32,083

 

Total cost of revenues

 

$

60,517

 

 

 

 

 

Operating expenses:

 

 

 

Selling, general and administrative

 

$

38,471

 

Research and development

 

7,819

 

Amortization of intangible assets

 

275

 

Total operating expenses

 

$

46,565

 

 

 

 

 

Non-operating income:

 

 

 

Other income, net

 

$

50

 

Interest income, net

 

129

 

Total Non-operating income

 

$

179

 

 

4. AGI Historical Financials

 

As a wholly owned subsidiary of Iteris, AGI adopted ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU 2014-09”) as of the Acquisition date. It is not expected that the adoption of ASU 2014-09 will have a material effect on AGI’s financial statements, however, this conclusion is preliminary and is subject to change

 

In connection with the Acquisition, and pursuant to the terms and conditions of the Stock Purchase Agreement, certain assets and liabilities were not transferred upon consummation of the Acquisition. The following table reconciles the historical balance sheet of Albeck Gerken Inc. as of March 31, 2019 to the expected closing balance sheet (prior to pro forma adjustments) used for pro forma purposes.

 

 

 

Unaudited

 

 

 

AGI Inc.

 

 

 

AGI Inc.

 

 

 

March 31,

 

 

 

March 31,

 

 

 

2019

 

 

 

2019

 

Adjustments

 

(Adjusted)

 

 

 

 

 

(In thousands)

 

 

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash, cash equivalents and short-term investments

 

$

1,109

 

$

(85

)

$

1,024

 

Trade accounts receivable

 

1,094

 

 

1,094

 

Unbilled accounts receivable

 

52

 

 

52

 

Prepaid expenses and other current assets

 

112

 

(112

)

 

Total current assets

 

2,367

 

(197

)

2,170

 

Property and equipment, net

 

412

 

 

412

 

Other assets

 

513

 

(472

)

41

 

Total assets

 

$

3,292

 

$

(669

)

$

2,623

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Trade accounts payable

 

$

171

 

$

 

$

171

 

Accrued payroll and related expenses

 

255

 

 

255

 

Accrued liabilities

 

112

 

(112

)

 

Total current liabilities

 

538

 

(112

)

426

 

Other non-current liabilities

 

557

 

(557

)

 

Total liabilities

 

1,095

 

(669

)

426

 

Stockholders’ equity:

 

 

 

 

 

 

 

Common stock

 

4

 

 

4

 

Additional paid-in capital

 

1,407

 

 

1,407

 

Retained earnings

 

786

 

 

786

 

Total stockholders’ equity

 

2,197

 

 

2,197

 

Total liabilities and stockholders’ equity

 

$

3,292

 

$

(669

)

$

2,623

 

 

                The historical statement of operations of AGI for the twelve months ended March 31, 2019 was derived from AGI’s audited financial statements for the year ended December 31, 2018, adjusted by excluding activity from the three months ended March 31, 2018, and including unaudited interim period activity from the three months ended March 31, 2019. The following table reconciles the audited statement of income of AGI for the year ended December 31, 2018, to the historical statement of operations of AGI for the twelve months ended March 31, 2019 used for pro forma purposes.

 


 

 

 

 

 

Adjustments

 

 

 

 

 

Year ended

 

Three months ended

 

Twelve months ended

 

 

 

December 31,

 

March 31,

 

March 31,

 

March 31,

 

 

 

2018

 

2018

 

2019

 

2019

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

8,099

 

$

(2,329

)

$

2,156

 

$

7,926

 

Cost of revenues

 

3,067

 

(852

)

788

 

3,003

 

Gross profit

 

5,032

 

(1,477

)

1,368

 

4,923

 

Operating expenses

 

3,162

 

(723

)

721

 

3,160

 

Operating income

 

1,870

 

(754

)

647

 

1,763

 

Non-operating income

 

6

 

 

 

6

 

Income from operations before income taxes

 

1,876

 

(754

)

647

 

1,769

 

Provision for income taxes

 

(9

)

4

 

(3

)

(8

)

Net income

 

$

1,867

 

$

(750

)

$

644

 

$

1,761

 

 

AGI total revenues for the twelve months ended March 31, 2019 includes approximately $7.9 million in service revenues and no product revenues.

 

For presentation purposes, certain historical statement of income line items have been combined. Below is a summary of the historical line items that have been combined.

 

Non-operating income:

 

 

 

Dividend income

 

$

2

 

Interest income

 

3

 

Gain on disposal of property and equipment

 

1

 

Total Non-operating income

 

$

6

 

 

5. Pro Forma Adjustments

 

The pro forma adjustments give effect to the proposed AGI Acquisition under the purchase method of accounting and expenses relating to these transactions. The table below summarizes the gross pro forma adjustments by line item and references the notes that provide further detail on each adjustment.

 

 

 

 

 

March 31, 2019

 

Footnote

 

Balance sheet line item

 

Reason for pro forma adjustment

 

(In thousands)

 

Reference

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Cash, cash equvalents and short-term investments

 

Cash used for Acquisition

 

$

(6,185

)

2

 

 

 

Transaction costs

 

(500

)

7

 

 

 

Subtotal cash, cash equivalents and short-term investments

 

(6,685

)

 

 

Intangible assets, net

 

Purchase price allocation

 

3,710

 

2

 

Goodwill

 

Purchase price allocation

 

4,813

 

2

 

Total assets

 

 

 

$

1,838

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

Issuance of common stock related to Acquisition

 

86

 

2

 

 

 

Remove historical balances

 

(4

)

6

 

 

 

Subtotal common stock

 

82

 

 

 

 

 

 

 

 

 

 

 

Additional paid-in capital

 

Issuance of common stock related to Acquisition

 

4,449

 

2

 

 

 

Remove historical balances

 

(1,407

)

6

 

 

 

Subtotal additional paid-in capital

 

3,042

 

 

 

 

 

 

 

 

 

 

 

Accumulated deficit

 

Transaction costs

 

(500

)

7

 

 

 

Remove historical balances

 

(786

)

6

 

 

 

Subtotal accumulated deficit

 

(1,286

)

 

 

Total liabilities and stockholders’ equity

 

 

 

$

1,838

 

 

 

 

 

 

 

 

Year Ended

 

 

 

 

 

 

 

March 31, 2019

 

Footnote

 

Statement of operations line item

 

Reason for pro forma adjustment

 

(In thousands)

 

Reference

 

 

 

 

 

 

 

 

 

Operating Expenses

 

Acquisition related retention expense

 

$

760

 

2

 

 

 

Intagible asset amortization expense

 

648

 

2

 

 

 

Subtotal operating expenses

 

1,408

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

Estimated tax

 

$

7

 

8

 

 


 

6. Elimination of Historical Balances

 

These adjustments reflect the elimination of AGI’s equity as of March 31, 2019, for the purpose of presenting a pro forma balance sheet assuming the proposed AGI Acquisition had occurred on March 31, 2019.

 

7. Non-recurring Acquisition Expenses

 

We expect to incur additional transaction costs, including financial and legal advisory fees of approximately $500,000 through the closing of the proposed AGI Acquisition. The total of these costs has been recorded as a reduction to retained earnings on the unaudited pro forma condensed combined balance sheet. These costs are excluded from the unaudited pro forma condensed combined statements of operations as they are considered non-recurring.

 

8. Taxes

 

For purposes of these unaudited pro forma condensed combined financial statements, we used an effective rate of 0.5%. This rate is an estimate and does not take into account any possible future tax events that may occur for the combined company. The actual rate may be different.

 


GRAPHIC 5 g184071mo01i001.jpg GRAPHIC begin 644 g184071mo01i001.jpg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end GRAPHIC 6 g184071mo01i002.jpg GRAPHIC begin 644 g184071mo01i002.jpg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g184071mo01i003.gif GRAPHIC begin 644 g184071mo01i003.gif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g184071mo01i004.jpg GRAPHIC begin 644 g184071mo01i004.jpg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