EX-99.2 11 dex992.htm PRO FORMA UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS Pro Forma Unaudited Consolidated Financial Statements

Exhibit 99.2

 

Pro Forma Financial Information

 

The following unaudited pro forma consolidated financial statements are based on the historical consolidated financial statements of Radiant and have been adjusted to give pro forma effect to the split-off of Radiant’s enterprise software business. The unaudited pro forma condensed consolidated statements of operations for the periods ended September 30, 2003 and 2002, December 31, 2002, December 31, 2001, and December 31, 2000 give effect to the split-off transaction as if it had occurred as of January 1, 2000. The unaudited pro forma consolidated balance sheet gives effect to the transaction as if it had occurred as of September 30, 2003.

 

The unaudited pro forma consolidated financial statements have been prepared by Radiant based upon certain assumptions as disclosed in the accompanying footnotes. The unaudited pro forma consolidated financial statements presented herein are shown for illustrative purposes only and are not necessarily indicative of the financial position or future results of operations of Radiant, or of the financial position or results of operations of Radiant that would have actually occurred had the split-off transaction been in effect as of the date or for the periods presented. In addition, it should be noted that in the future the Company’s financial statements will reflect the disposition of the enterprise software business only from January 31, 2004.

 

The unaudited pro forma consolidated financial statements should be read in conjunction with the historical financial statements and related notes of Radiant.

 


RADIANT SYSTEMS, INC. AND SUBSIDIARIES

 

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

(IN THOUSANDS, EXCEPT SHARE DATA)

As of September 30, 2003

 

     Historical
Radiant


    Split-off
Transaction


    Pro
Forma
Radiant


 
ASSETS                         

CURRENT ASSETS

                        

Cash and cash equivalents

   $ 36,706     $ (4,000 )(A)   $ 32,706  

Accounts receivable, net of allowance for doubtful accounts

     19,075       —         19,075  

Inventories, net

     12,453       —         12,453  

Intangible assets, net

     550       —         550  

Other short-term assets

     5,414       —         5,414  
    


 


 


Total current assets

     74,198       (4,000 )     70,198  

PROPERTY AND EQUIPMENT, net

     11,940       —         11,940  

SOFTWARE DEVELOPMENT COSTS, net

     2,111       —         2,111  

GOODWILL, NET

     6,349       —         6,349  

INTANGIBLE ASSETS, NET

     225       —         225  

TRIYUMF ASSET and OTHER LONG-TERM ASSETS

     48       —         48  
    


 


 


     $ 94,871     $ (4,000 )   $ 90,871  
    


 


 


LIABILITIES AND SHAREHOLDERS’ EQUITY                         

CURRENT LIABILITIES:

                        

Accounts payable

   $ 5,648       —       $ 5,648  

Accrued liabilities

     6,562     $ 5,200 (B)     11,762  

Client deposits and deferred revenue

     11,194       —         11,194  

Current portion of capital lease obligation

     515       —         515  
    


 


 


Total current liabilities

     23,919       5,200       29,119  

DEFERRED TAX LIABILITY

     880       —         880  

CAPITAL LEASE OBLIGATION, NET OF CURRENT PORTION

     270       —         270  
    


 


 


Total liabilities

     25,069       5,200       30,269  

COMMITMENTS AND CONTINGENCIES SHAREHOLDERS’ EQUITY:

                        

Common stock, $0.00001 par value; 100,000,000 shares authorized, 27,725,559 shares issued and outstanding (Pro forma Radiant: 25,725,559 shares issued and outstanding)

     0       —         0  

Additional paid-in capital

     114,166       (16,300 )(C)     97,866  

Accumulated deficit

     (44,364 )     7,100 (D)     (37,264 )
    


 


 


Total shareholders’ equity

     69,802       (9,200 )     60,602  
    


 


 


     $ 94,871     $ (4,000 )   $ 90,871  
    


 


 


 

See notes to unaudited pro forma financial statements

 


Note 1.

  Unaudited Pro Forma Balance Sheet: The unaudited pro forma consolidated balance sheet gives effect to the split-off of the enterprise software business of Radiant Systems, as described below, as if these events had occurred as of September 30, 2003. As a result of the split-off, these adjustments reflect the historical balances as of September 30, 2003 for assets sold and liabilities assumed.

 

(A) Cash contributed by Radiant to BlueCube Software under the terms of the split-off transaction.

 

(B) The accrued liabilities recorded in the split-off transaction include a $4.0 million payment Radiant has agreed to make on behalf of BlueCube Software and $1.2 million of transaction and professional fees related to the split-off. The transaction and professional fees are related to expenses incurred by Radiant for the transaction, excluding fees incurred on behalf of BlueCube Software.

 

(C) The equity value is the value of the 2.0 million shares received by Radiant in the split-off transaction based on a closing price of $8.15 on January 30, 2004 in exchange for $4.0 million in cash.

 

(D) Based on the terms of the transaction outlined in Item 2 of this Form 8-K, including the $4.0 million payment to be made by Radiant on BlueCube Software’s behalf, the $1.2 million of transaction and professional fees, and the $8.15 stock price as of January 30, 2004, Radiant would have recorded a gain of $7.1 million which has been recorded as a reduction in accumulated deficit on the pro forma balance sheet.

 

As described in Item 2 of this Form 8-K, on January 31, 2004 Radiant completed the split-off transaction of its enterprise software business. In addition to the specific assets and liabilities previously mentioned, Radiant also contributed approximately $1.3 million of additional assets that were capitalized subsequent to September 30, 2003. On January 31, 2004, Radiant recorded a gain of approximately $5.8 million on this transaction.

 


RADIANT SYSTEMS, INC. AND SUBSIDIARIES

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(IN THOUSANDS, EXCEPT PER SHARE DATA)

 

    

Nine Months Ended

September 30, 2003


 
     Historical
Radiant


    Historical
Enterprise
Operations
(A)


    Pro Forma
Radiant


 

REVENUES:

                        

System sales

   $ 36,592     $ (4,119 )   $ 32,473  

Client support, maintenance, and other services

     48,504       (9,370 )     39,134  
    


 


 


Total revenues

     85,096       (13,489 )     71,607  
    


 


 


COST OF REVENUES:

                        

System sales

     22,069       (3,707 )     18,362  

Impairment of capitalized software and acquired software technology

     17,091       (16,188 )     903  

Client support, maintenance, and other services

     33,531       (8,134 )     25,397  
    


 


 


Total cost of revenues

     72,691       (28,029 )     44,662  
    


 


 


GROSS (LOSS) PROFIT

     12,405       14,540       26,945  

OPERATING EXPENSES:

                        

Product development

     11,508       (4,199 )     7,309  

Sales and marketing

     12,646       (2,231 )     10,415  

Depreciation and amortization

     3,252       (967 )     2,285  

Impairment of TriYumf Asset

     10,589       (10,589 )     —    

Impairment of goodwill

     6,172       —         6,172  

Lease termination and severance costs

     761       (561 )     200  

General and administrative

     9,975       (2,578 )     7,397  
    


 


 


(LOSS) FROM CONTINUING OPERATIONS

     (42,498 )     35,665       (6,833 )

INTEREST INCOME (EXPENSE), NET

     428       48       476  
    


 


 


(LOSS) BEFORE INCOME TAXES

     (42,070 )     35,713       (6,357 )

INCOME TAX PROVISION

     252       (32 )     220  
    


 


 


NET (LOSS)

   $ (42,322 )   $ 35,745     $ (6,577 )
    


 


 


BASIC (LOSS) PER SHARE:

   $ (1.52 )           $ (0.25 )
    


         


DILUTED (LOSS) PER SHARE:

   $ (1.52 )           $ (0.25 )
    


         


WEIGHTED AVERAGE SHARES OUTSTANDING:

                        

Basic

     27,860       (2,000 )     25,860  
    


 


 


Diluted

     27,860       (2,000 )     25,860  
    


 


 


 


RADIANT SYSTEMS, INC. AND SUBSIDIARIES

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(IN THOUSANDS, EXCEPT PER SHARE DATA)

 

    

Nine Months Ended

September 30, 2002


     Historical
Radiant


   Historical
Enterprise
Operations
(A)


   

Pro

Forma
Radiant


REVENUES:

                     

System sales

   $ 56,305    $ (8,847 )   $ 47,458

Client support, maintenance, and other services

     48,637      (12,277 )     36,360
    

  


 

Total revenues

     104,942      (21,124 )     83,818
    

  


 

COST OF REVENUES:

                     

System sales

     29,082      (3,159 )     25,923

Client support, maintenance, and other services

     28,213      (5,960 )     22,253
    

  


 

Total cost of revenues

     57,295      (9,119 )     48,176
    

  


 

GROSS PROFIT

     47,647      (12,005 )     35,642

OPERATING EXPENSES:

                     

Product development

     11,106      (3,620 )     7,486

Sales and marketing

     15,749      (4,933 )     10,816

Depreciation and amortization

     3,835      (1,117 )     2,718

General and administrative

     9,393      (2,434 )     6,959
    

  


 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     7,564      99       7,663

INTEREST INCOME, NET

     546      49       595
    

  


 

INCOME (LOSS) BEFORE INCOME TAXES

     8,110      148       8,258

INCOME TAX PROVISION

     3,501      179       3,322
    

  


 

INCOME (LOSS)

   $ 4,609    $ 327     $ 4,936
    

  


 

BASIC INCOME PER SHARE:

   $ 0.17            $ 0.19
    

          

DILUTED INCOME PER SHARE:

   $ 0.16            $ 0.18
    

          

WEIGHTED AVERAGE SHARES OUTSTANDING:

                     

Basic

     27,674      (2,000 )     25,674
    

  


 

Diluted

     28,935      (2,000 )     26,935
    

  


 

 


RADIANT SYSTEMS, INC. AND SUBSIDIARIES

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(IN THOUSANDS, EXCEPT PER SHARE DATA)

 

     Year Ended December 31, 2002

     Historical
Radiant


   Historical
Enterprise
Operations
(A)


   

Pro

Forma
Radiant


REVENUES:

                     

System sales

   $ 81,432    $ (10,889 )   $ 70,543

Client support, maintenance, and other services

     64,725      (16,816 )     47,909
    

  


 

Total revenues

     146,157      (27,705 )     118,452
    

  


 

COST OF REVENUES:

                     

System sales

     43,348      (4,510 )     38,838

Client support, maintenance, and other services

     39,000      (9,525 )     29,475
    

  


 

Total cost of revenues

     82,348      (14,035 )     68,313
    

  


 

GROSS PROFIT

     63,809      (13,670 )     50,139

OPERATING EXPENSES:

                     

Product development

     14,470      (4,125 )     10,345

Sales and marketing

     21,141      (6,267 )     14,874

Depreciation and amortization

     4,997      (1,473 )     3,524

General and administrative

     12,791      (3,266 )     9,525
    

  


 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     10,410      1,461       11,871

INTEREST INCOME (EXPENSE), NET

     754      58       812
    

  


 

INCOME (LOSS) BEFORE INCOME TAXES

     11,164      1,519       12,683

INCOME TAX PROVISION

     4,623      (182 )     4,441
    

  


 

INCOME (LOSS)

   $ 6,541    $ 1,701     $ 8,242
    

  


 

BASIC INCOME PER SHARE:

   $ 0.24            $ 0.32
    

          

DILUTED INCOME PER SHARE:

   $ 0.23            $ 0.31
    

          

WEIGHTED AVERAGE SHARES OUTSTANDING:

                     

Basic

     27,753      (2,000 )     25,753
    

  


 

Diluted

     28,995      (2,000 )     26,995
    

  


 

 


RADIANT SYSTEMS, INC. AND SUBSIDIARIES

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(IN THOUSANDS, EXCEPT PER SHARE DATA)

 

     Year Ended December 31, 2001

     Historical
Radiant


   

Historical

Enterprise

Operations

(A)


    Pro Forma
Radiant


REVENUES:

                      

System sales

   $ 71,268     $ (1,803 )   $ 69,465

Client support, maintenance, and other services

     60,711       (9,159 )     51,552
    


 


 

Total revenues

     131,979       (10,962 )     121,017
    


 


 

COST OF REVENUES:

                      

System sales

     38,799       (2,062 )     36,737

Client support, maintenance, and other services

     38,043       (3,859 )     34,184
    


 


 

Total cost of revenues

     76,842       (5,921 )     70,921
    


 


 

GROSS PROFIT

     55,137       (5,041 )     50,096

OPERATING EXPENSES:

                      

Product development

     11,234       (1,745 )     9,489

Sales and marketing

     19,718       (3,040 )     16,678

Depreciation and amortization

     9,643       (1,595 )     8,048

Non-recurring charges

     1,244       (314 )     930

General and administrative

     15,056       (2,363 )     12,693
    


 


 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     (1,758 )     4,016       2,258

INTEREST INCOME (EXPENSE), NET

     1,513       84       1,597
    


 


 

INCOME (LOSS) BEFORE INCOME TAXES

     (245 )     4,100       3,855

INCOME TAX PROVISION

     183       —         183
    


 


 

NET INCOME (LOSS)

   $ (428 )   $ 4,100     $ 3,672
    


 


 

BASIC INCOME (LOSS) PER SHARE:

   $ (0.02 )           $ 0.14
    


         

DILUTED INCOME (LOSS) PER SHARE:

   $ (0.02 )           $ 0.14
    


         

WEIGHTED AVERAGE SHARES OUTSTANDING:

                      

Basic

     27,726       (2,000 )     25,726
    


 


 

Diluted

     27,726       (2,000 )     25,726
    


 


 

 


RADIANT SYSTEMS, INC. AND SUBSIDIARIES

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(IN THOUSANDS, EXCEPT PER SHARE DATA)

 

     Year Ended December 31, 2000

     Historical
Radiant


   Historical
Enterprise
Operations(A)


   

Pro

Forma

Radiant


REVENUES:

                     

System sales

   $ 79,987    $ (3,430 )   $ 76,557

Client support, maintenance, and other services

     48,057      (5,613 )     42,444
    

  


 

Total revenues

     128,044      (9,043 )     119,001
    

  


 

COST OF REVENUES:

                     

System sales

     39,620      (1,686 )     37,934

Client support, maintenance, and other services

     37,356      (3,980 )     33,376
    

  


 

Total cost of revenues

     76,976      (5,666 )     71,310
    

  


 

GROSS PROFIT

     51,068      (3,377 )     47,691

OPERATING EXPENSES:

                     

Product development

     11,030      (1,776 )     9,254

Sales and marketing

     12,720      (2,572 )     10,148

Depreciation and amortization

     7,706      (878 )     6,828

General and administrative

     15,818      (2,118 )     13,700
    

  


 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     3,794      3,967       7,761

GAIN FROM EARLY EXTINGISHMENT OF DEBT (B)

     2,530      —         2,530

INTEREST INCOME, NET

     3,240      —         3,240
    

  


 

INCOME (LOSS) BEFORE INCOME TAXES

     9,564      3,967       13,531

INCOME TAX PROVISION

     2,783      —         2,783
    

  


 

NET INCOME (LOSS)

   $ 6,781    $ 3,967     $ 10,748
    

  


 

BASIC INCOME PER SHARE

   $ 0.24            $ 0.42
    

          

DILUTED INCOME PER SHARE

   $ 0.23            $ 0.39
    

          

WEIGHTED AVERAGE SHARES OUTSTANDING:

                     

Basic

     27,294      (2,000 )     25,294
    

  


 

Diluted

     29,791      (2,000 )     27,791
    

  


 

 


Note 1.

  Unaudited Pro Forma Condensed Consolidated Statement of Operations:

 

(A) The following adjustments to the unaudited pro forma condensed consolidated statement of operations reflect the elimination of historical revenues generated from assets contributed to the enterprise business pursuant to the split-off transaction, as well as historical expenses relating to the operations assumed by the enterprise business as if the transactions were consummated as of January 1, 2000. Any gain or loss related to this transaction is not reflected in the pro forma condensed consolidated statements of operations as it will be recorded on the closing date of the transaction. The 2,000,000 shares transferred to Radiant by Erez Goren as part of the transaction will be retired on the transaction date.

 

(B) In May 2002, the FASB issued SFAS No. 145, “Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical Corrections,” which rescinds SFAS No. 4. As a result, gains and losses from extinguishments of debt should be classified as extraordinary items only if they meet the criteria of Accounting Principles Board Opinion No. 30 (“APB 30”). Radiant adopted SFAS No. 145 on January 1, 2003. As a result, the gain on extinguishment of debt for the year ended December 31, 2000 of $2.53 million was reclassified as a component of income before income taxes.