EX-99.3 5 brhc10026097_ex99-3.htm EXHIBIT 99.3

Exhibit 99.3

Unaudited pro forma condensed combined financial information

On April 8, 2021, PAR Technology Corporation (“PAR Technology”) acquired Punchh Inc., a Delaware corporation (“Punchh”), through the merger of Punchh with and into an indirect wholly owned subsidiary of PAR Technology, with Punchh surviving the merger.

The following unaudited pro forma condensed combined financial information is presented to illustrate the estimated effects of the merger.  The unaudited pro forma condensed combined balance sheet as of March 31, 2021 gives effect to completion of the merger as if the merger occurred on that date. The unaudited pro forma condensed combined statements of operations for the three months ended March 31, 2021 and for the year ended December 31, 2020 give effect to completion of the merger as if the merger occurred on January 1, 2020.

PAR Technology accounted for the merger as a business combination using the acquisition method of accounting as prescribed in Financial Accounting Standards Board Accounting Standards Codification 805, Business Combinations (“ASC 805”) and ASC 820, Fair Value Measurements and Disclosures (“ASC 820”). In accordance with ASC 805 and ASC 820, PAR Technology used its best estimates and assumptions to assign fair value, as of April 8, 2021, the date the merger was consummated (the “closing date”), to the tangible and identifiable intangible assets of Punchh acquired and liabilities assumed by PAR Technology in the merger. Goodwill as of the closing date is the excess of the aggregate of the fair values of the consideration transferred and the fair value of noncontrolling interest in the target over the fair values of tangible and identifiable intangible assets acquired and liabilities assumed.

Management’s estimates and assumptions as to the fair values assigned to Punchh’s tangible and identifiable intangible assets acquired and liabilities assumed are preliminary and are based on information that was available as of the closing date and are subject to change as additional information is received. PAR Technology expects to finalize these valuations as soon as practicable, but not later than one year from the closing date.

The unaudited pro forma condensed combined financial information is based upon, and should be read in conjunction with:

• The accompanying notes to the unaudited pro forma condensed combined financial information;

• PAR Technology’s audited consolidated financial statements and accompanying notes included in PAR Technology’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020, filed with the Securities and Exchange Commission (“SEC”) on March 16, 2021;

• PAR Technology’s unaudited condensed consolidated financial statements and accompanying notes included in PAR Technology’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2021, filed with the SEC on May 10, 2021;

• Punchh’s audited consolidated financial statements for the year ended December 31, 2020 set forth in Exhibit 99.1 of the Current Report on Form 8-K/A; and

• Punchh’s unaudited condensed consolidated financial statements for the three months ended March 31, 2021 and 2020 set forth in Exhibit 99.2 of the Current Report on Form 8-K/A.


   
March 31, 2021 (unaudited)
                   
Assets
 
PAR Technology Corp
   
Punchh Inc.
   
Pro Forma Adjustment
   
Note Ref
   
Pro Forma Combined
 
Current assets:
                             
Cash and cash equivalents
 
$
173,122
   
$
23,414
     
(89,699
)
 
A/B/C/D/E
   
$
106,837
 
Accounts receivable – net
   
38,706
     
5,309
     
           
44,015
 
Inventories – net
   
25,296
     
     
           
25,296
 
Other current assets
   
7,970
     
1,321
     
3,832
     
F/G

   
13,123
 
Deferred commission costs
   
     
834
     
(834
)
     F
   
 
Deferred implementation costs
   
     
2,998
     
(2,998
)
     G
   
 
Total current assets
   
245,094
     
33,876
     
(89,699
)
     
   
189,271
 
Property, plant and equipment – net
   
13,627
     
690
     
       
   
14,317
 
Goodwill
   
41,214
     
     
402,100
       H
   
443,314
 
Intangible assets – net
   
32,652
     
     
101,100
       I
   
133,752
 
Lease right-of-use assets
   
2,423
     
     
2,473
       J
   
4,896
 
Deferred commission costs - noncurrent
   
     
597
     
(597
)
     F
   
 
Deferred implementation costs - noncurrent
   
     
2,552
     
(2,552
)
     G
   
 
Other assets
   
3,665
     
325
     
3,149
     
F/G

   
7,139
 
Total Assets
 
$
338,675
   
$
38,040
   
$
415,974
       
 
$
792,689
 
Liabilities and Shareholders’ Equity
                             
       
Current liabilities:
                             
       
Current portion of long-term debt
 
$
676
   
$
1,966
   
$
(1,815
)
     E
 
$
827
 
Accounts payable
   
18,886
     
3,059
     
       
   
21,945
 
Accrued salaries and benefits
   
10,620
     
1,650
     
       
   
12,270
 
Accrued sales tax liability
   
     
2,058
     
       
   
2,058
 
Accrued expenses
   
3,930
     
1,562
     
       
   
5,492
 
Lease liabilities - current portion
   
1,133
     
61
     
881
       J
   
2,075
 
Customer deposits and deferred service revenue
   
9,895
     
5,492
     
       
   
15,387
 
Total current liabilities
   
45,140
     
15,848
     
(934
)
     
   
60,054
 
Lease liabilities - net of current portion
   
1,410
     
     
1,592
       J
   
3,002
 
Deferred service revenue – noncurrent
   
2,838
     
2,740
     
       
   
5,578
 
Long-term debt
   
106,851
     
1,500
     
169,174
     
B/E

   
277,525
 
Other long-term liabilities
   
4,584
     
     
       
   
4,584
 
Total liabilities
   
160,823
     
20,088
     
169,831
       
   
350,743
 
Shareholders’ Equity:
                             
       
Preferred stock, $.02 par value, 1,000,000 shares authorized
   
     
2
     
(2
)
     K
   
 
Common stock, $.02 par value, 58,000,000 shares authorized; 22,982,955 shares issued, 21,917,357 shares outstanding at March 31, 2021
   
462
     
1
     
78
   
C/L/M

   
541
 
Additional paid in capital
   
245,566
     
71,222
     
192,793
   
C/M/N

   
509,581
 
Accumulated deficit
   
(54,977
)
   
(53,459
)
   
53,459
       O
   
(54,977
)
Accumulated other comprehensive loss
   
(4,238
)
   
186
     
(186
)
     P
   
(4,238
)
Treasury stock, at cost, 1,065,598 shares
   
(8,961
)
   
     
             
(8,961
)
Total shareholders’ equity
   
177,852
     
17,952
     
246,143
             
441,945
 
Total Liabilities and Shareholders’ Equity
 
$
338,675
   
$
38,040
   
$
415,974
           
$
792,689
 


   
Three Months Ended
March 31, 2021
                   
   
PAR Technology Corp
   
Punchh Inc.
   
Pro Forma
Adjustment
   
Note Ref
   
Pro Forma Combined
 
Net revenues:
                             
Product
 
$
18,556
   
$
   
$
         
$
18,556
 
Service
   
18,028
     
8,074
     
           
26,102
 
Contract
   
17,883
     
     
           
17,883
 
     
54,467
     
8,074
                   
62,540
 
Costs of sales:
                                     
Product
   
14,885
     
     
           
14,885
 
Service
   
12,695
     
2,934
     
3,150
       A
   
18,779
 
Contract
   
16,687
     
     
             
16,687
 
     
44,267
     
2,934
     
3,150
             
50,351
 
Gross margin
   
10,200
     
5,140
     
(3,150
)
           
12,189
 
Operating expenses:
                                       
Selling, general and administrative
   
14,537
     
5,009
     
             
19,546
 
Research and development
   
5,809
     
2,672
     
             
8,480
 
Amortization of identifiable intangible assets
   
275
     
     
254
       B

   
529
 
Gain on insurance proceeds
   
(4,400
)
   
     
             
(4,400
)
     
16,221
     
7,681
     
254
             
24,155
 
Operating loss
   
(6,021
)
   
(2,541
)
   
             
(8,561
)
Other (expense) income, net
   
(51
)
   
(319
)
   
     

   
(370
)
Interest expense, net
   
(2,160
)
   
(9
)
   
(2,363
)
     C

   
(4,531
)
Loss before provision for income taxes
   
(8,232
)
   
(2,869
)
   
(2,363
)
           
(13,463
)
(Provision for) benefit from income taxes
   
(39
)
   
     
9,964
       D
    9,925

Net loss
   
(8,271
)
   
(2,869
)
   
7,602
             
(3,538
)
Net loss per share (basic and diluted)
   
(0.38
)
                           
(0.14
)
Weighted average shares outstanding (basic and diluted)
   
21,929
             
3,947
       E
   
25,876
 


   
Year Ended
December 31, 2020
                   
   
PAR Technology Corp
   
Punchh Inc.
   
Pro Forma
Adjustment
   
Note Ref
   
Pro Forma Combined
 
Net revenues:
                             
Product
 
$
73,228
   
$
   
$
         
$
73,228
 
Service
   
69,284
     
27,229
     
           
96,513
 
Contract
   
71,274
     
     
           
71,274
 
     
213,786
     
27,229
     
           
241,015
 
Costs of sales:
                                     
Product
   
58,887
     
     
           
58,887
 
Service
   
49,933
     
10,109
     
12,600
       A

   
72,642
 
Contract
   
65,641
     
     
             
65,641
 
     
174,461
     
10,109
     
12,600
             
197,170
 
Gross margin
   
39,325
     
17,120
     
(12,601
)
           
43,845
 
Operating expenses:
                                       
Selling, general and administrative
   
46,196
     
21,081
     
             
67,278
 
Research and development
   
19,252
     
8,948
     
             
28,200
 
Amortization of identifiable intangible assets
   
1,163
     
     
1,014
       B
   
2,178
 
Gain on contingent liability
   
(3,340
)
   
     
             
(3,340
)
     
63,271
     
30,029
     
1,014
             
94,315
 
Operating loss
   
(23,946
)
   
(12,910
)
   
(13,615
)
           
(50,471
)
Other (expense) income, net
   
808
     
(5
)
   
       

   
803
 
Loss on extinguishment of debt
   
(8,123
)
   
     
              (8,123
)
Interest (expense) income, net
   
(8,287
)
   
107
     
(9,450
)
     C

   
(17,630
)
Loss before benefit from income taxes
   
(39,548
)
   
(12,808
)
   
(23,065
)
           
(75,421
)
Benefit from income taxes
   
2,986
     
     
9,964
       D
   
12,950
 
Net loss
   
(36,562
)
   
(12,808
)
   
(13,101
)
           
(62,471
)
Net loss per share (basic and diluted)
   
(1.92
)
                           
(2.72
)
Weighted average shares outstanding (basic and diluted)
   
19,014
             
3,947
       E

   
22,961
 


1. Basis of Presentation

The accompanying unaudited pro forma condensed combined financial information presents the pro forma condensed combined balance sheet and statements of operations of PAR Technology based upon the financial statements of PAR Technology and Punchh after giving effect to the merger.

The unaudited pro forma condensed combined statements of operations for the twelve months ended December 31, 2020 and for the three months ended March 31, 2021 combine the historical consolidated statements of operations of PAR Technology and the historical consolidated statements of operations of Punchh. These unaudited pro forma condensed combined statements of operations give effect to the merger as if it had been completed on January 1, 2020, the beginning of the earliest period presented. The unaudited pro forma condensed combined balance sheet combines the historical condensed consolidated balance sheet of PAR Technology and the historical condensed consolidated balance sheet of Punchh as of March 31, 2021, giving effect to the merger as if it had been completed on March 31, 2021.


The unaudited pro forma condensed combined financial information was prepared using the acquisition method of accounting with PAR Technology considered the acquirer of Punchh. Under the acquisition method of accounting, the purchase price is allocated to the underlying tangible and intangible assets acquired and liabilities assumed with any excess allocated to goodwill. The pro forma purchase price allocation was based on an estimate of the fair market value of the tangible and intangible assets of Punchh acquired and liabilities PAR Technology assumed.

The unaudited pro forma condensed combined financial information does not reflect the costs of any integration activities or benefits that may result from the realization of future cost savings from operating efficiencies or revenue synergies expected to result from the merger.

2. Preliminary Purchase Price

The preliminary purchase price to complete the merger was $510 million (the “Purchase Price”) as follows (in thousands):

Purchase Price
     
Cash Consideration*
 
$
401,853
 
Equity Consideration
 
$
108,406
 
Total Consideration
 
$
510,259
 

*Cash consideration reflects the merger purchase price ($390 million) and preliminary net working capital ($12 million).

3. Preliminary Allocation of Purchase Price

Under the acquisition method of accounting, the Purchase Price is allocated to the tangible and identifiable intangible assets acquired and liabilities assumed based on their estimated fair values as of the closing. The residual amount of the Purchase Price after preliminary allocation to identifiable tangible and intangible assets acquired and liabilities assumed has been allocated to goodwill.

PAR Technology has performed a preliminary valuation analysis of the fair market value of Punchh’s assets acquired and liabilities PAR Technology assumed. Using the total consideration to complete the merger, PAR Technology has estimated the allocations to assets acquired and liabilities assumed, with assistance from an independent valuation specialist. PAR Technology has not finalized its detailed valuation studies necessary to arrive at the required fair values of Punchh’s assets acquired and liabilities assumed. Therefore, the following allocation of the Purchase Price to acquired assets and assumed liabilities is based on preliminary fair value estimates and is subject to adjustment pending final management analysis. The Company will finalize the purchase price allocation no later than one year from the closing of the transaction.

The following table summarizes the allocation of the preliminary Purchase Price as of the closing date (in thousands):

Purchase Price Allocation
     
Current Assets
 
$
34,903
 
Property Plant & Equipment
 
$
592
 
Other Assets
 
$
7,430
 
Identified Intangible Asset – Developed Technology
 
$
88,200
 
Identified Intangible Asset – Customer Relationships
 
$
7,100
 
Identified Intangible Asset – Trade Name
 
$
5,800
 
Goodwill
 
$
402,100
 
Total Assets Acquired
 
$
546,125
 
         
Current Liabilities
 
$
25,301
 
Other Long-term Liabilities
 
$
10,565
 
Total Liabilities Assumed
 
$
35,866
 
         
Net Assets Acquired
 
$
510,259
 


4. Pro Forma Adjustments

The unaudited pro forma condensed combined financial information is not necessarily indicative of what the financial position and results of operations of PAR Technology would have been had the merger been completed at or as of the respective pro forma dates. Such information includes adjustments that are preliminary and may be revised. Such revisions may result in material changes. The financial position and results of operations shown herein are not necessarily indicative of what the past financial position or results of operations of PAR Technology would have been had the merger been completed on such dates.

The following describes the pro forma adjustments related to the merger that have been made in the accompanying unaudited pro forma condensed combined balance sheet as of March 31, 2021 and statements of operations for the three months ended March 31, 2021 and for the year ended December 31, 2020, which have been prepared to reflect the merger for the net purchase price of $510 million:
 
Balance Sheet Pro Forma Adjustments:
 
A - Adjustment reflects $402 million cash consideration of merger purchase price ($390 million) and net acquired cash ($12 million).
B - Adjustment reflects $180 million principal of term loan financing entered as part of the merger, less fees of $9.3 million.
C - Adjustment reflects $160 million increase in shares of PAR Technology common stock outstanding due to the 2,352,942 shares issued ($68.00 per share) from the private placement equity financing entered as part of the merger, less fees of $4.3 million.
D - Adjustment reflects cash settlement for Punchh’s transaction costs ($8.7 million) on the closing date.
E - Adjustment reflects cash settlement of Punchh’s current ($1.8 million) and noncurrent ($1.5 million) CARES Act PPP Loan obligations on the closing date.
F - Adjustment reflects presentation of current and noncurrent deferred commission costs in other current assets and other assets, respectively, to conform to PAR Technology’s financial statement presentation.
G - Adjustment reflects presentation of current and noncurrent deferred implementation costs in other current assets and other assets, respectively, to conform to PAR Technology’s financial statement presentation
H - Adjustment reflects the recognition of goodwill related to the merger. Goodwill is calculated as the difference between the fair value of the consideration transferred and the values assigned to the identifiable tangible and intangible assets acquired and liabilities assumed. The estimated goodwill calculation is preliminary and is subject to change based upon final determination of the fair value of assets acquired and liabilities assumed. Goodwill is not amortized, but is assessed at least annually or more frequently if events or changes in circumstances indicate that the carrying value of the goodwill may not be recoverable based on management’s assessment.
I - Adjustment reflects identifiable intangible assets acquired as part of the merger; specifically, trade name ($5.8 million), customer relationships ($7.1 million) and developed technology ($88.2 million). The trade names valuation utilized the “relief from royalty” approach, a form of the income approach, whereby the fair value of an asset is developed by attributing the savings incurred from not having to pay a royalty for the use of the asset. The customer relationship valuation utilized the “multi-period excess earnings method,” which is predicated upon the calculation of the net present value of the after-tax net cash flows attributable to the customers over the expected remaining life of the relationships. The developed technology valuation also utilized the “multi-period excess earnings method”. The preliminary estimated useful life of these identifiable intangible assets is approximately (i) indefinite for the trade names, (ii) 7 years for the customer relationships and (iii) 7 years for the developed technology. The preliminary purchase price allocation assumed the historical carrying value of such assets acquired along with the liabilities assumed will approximate fair value due to their short-term nature.  The underlying assumptions used to prepare the discounted cash flow analysis used in these estimates may change. For these and other reasons, actual results may vary significantly from estimated results.
J - Adjustment reflects the estimated adjustment to record Punchh’s lease obligations consistently with PAR Technology’s lease obligations in accordance with ASC 842 Leases, including a reduction to the Right of Use Asset for an unfavorable lease ($0.3 million).
K - Adjustment reflects the elimination of Punchh’s historical preferred equity.
L - Adjustment reflects the elimination of Punchh’s historical common equity.
M - Adjustment reflects $108.4 million increase in shares of PAR Technology’s common stock outstanding due to the 1,594,202 shares issued to Punchh’s stockholders ($68 share price) as part of the merger purchase price.
N - Adjustment reflects the elimination of Punchh’s historical additional paid in capital.
O - Adjustment reflects the elimination of Punchh’s historical accumulated deficit.
P - Adjustment reflects the elimination of Punchh’s historical accumulated other comprehensive loss.
 

Statement of Operations Pro Forma Adjustments:
 
A - Adjustment reflects amortization expense related to developed technology intangible assets obtained as part of the merger.
B - Adjustment reflects amortization expense related to customer relationship intangible assets obtained as part of the merger.
C - Adjustment reflects interest expense on $180 million principal amount of term loan financing entered as part of the merger.
D - There are no tax provision adjustments as PAR Technology has been in a full valuation allowance since 2018 and Deferred Tax Liabilities of $24 million arising from acquired identifiable intangible assets have been fully offset with the release of Punchh ($14.3 million) and PAR Technology ($9.9 million) Deferred Tax Asset valuation allowances; the PAR Technology valuation allowance release is recognized as other income. PAR Technology has not finalized its detailed Internal Revenue Code Section 382 study to determine the extent to which, if any, PAR Technology and Punch qualify for limitations in use of historical net operating losses; therefore, this preliminary adjustment is subject to change pending final management analysis, with assistance of third-party specialists.
E - Adjustment reflects increase in shares of PAR Technology’s common stock outstanding due to the 1,594,202 shares issued to Punchh’s stockholders as part of the merger purchase price and 2,352,942 shares issued from the private placement equity financing entered as part of the merger.