Delaware | 000-27115 | 77-0364943 | ||
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) | (IRS Employer Identification No.) |
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12(b)) | |
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Mobility Solutions | ||||||||||||
As Reported | Adjustments | Pro Forma | ||||||||||
ASSETS |
||||||||||||
CURRENT ASSETS: |
||||||||||||
Cash and cash equivalents |
$ | 65,898 | $ | 59,700 | a | $ | 125,598 | |||||
Accounts receivable, net of allowance for doubtful accounts |
14,877 | 14,877 | ||||||||||
Inventories, net |
8,802 | 8,802 | ||||||||||
Prepaid expenses and other current assets |
2,030 | (49 | )b | 1,981 | ||||||||
Total current assets |
91,607 | 59,651 | 151,258 | |||||||||
PROPERTY AND EQUIPMENT, net |
12,719 | (789 | )b | 11,930 | ||||||||
GOODWILL |
17,641 | (871 | )b | 16,770 | ||||||||
OTHER INTANGIBLE ASSETS, net |
4,774 | 4,774 | ||||||||||
OTHER ASSETS |
1,091 | (75 | )b | 1,016 | ||||||||
DEFERRED TAX
ASSETS, net |
4,721 | d | 4,721 | |||||||||
TOTAL ASSETS |
$ | 127,832 | $ | 62,637 | $ | 190,469 | ||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||
CURRENT LIABILITIES: |
||||||||||||
Accounts payable |
$ | 2,442 | $ | 2,442 | ||||||||
Deferred revenue |
1,074 | (1,024 | )b | 50 | ||||||||
Other accrued liabilities |
5,920 | 1,934 | b,c | 7,854 | ||||||||
Income Tax Liability |
491 | 19,082 | d | 19,573 | ||||||||
Short-term debt |
1,092 | 1,092 | ||||||||||
Total current liabilities |
11,019 | 19,992 | 30,011 | |||||||||
Other long-term accrued liabilities |
2,705 | (241 | )b | 2,464 | ||||||||
Total liabilities |
13,724 | 19,751 | 33,475 | |||||||||
STOCKHOLDERS EQUITY: |
||||||||||||
Common stock |
22 | 22 | ||||||||||
Additional paid-in capital |
164,020 | 922 | d | 164,942 | ||||||||
Accumulated deficit |
(49,996 | ) | 41,964 | e | (8,032 | ) | ||||||
Accumulated other comprehensive income |
62 | 62 | ||||||||||
Total stockholders equity |
114,108 | 42,886 | 156,994 | |||||||||
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY |
$ | 127,832 | $ | 62,637 | $ | 190,469 | ||||||
Mobility Solutions | ||||||||||||
As Reported | Adjustments (f) | Pro Forma | ||||||||||
REVENUES |
$ | 58,231 | $ | 7,490 | $ | 50,741 | ||||||
COST OF REVENUES |
28,132 | 35 | 28,097 | |||||||||
GROSS PROFIT |
30,099 | 7,455 | 22,644 | |||||||||
OPERATING EXPENSES: |
||||||||||||
Research and development |
11,604 | 4,220 | 7,384 | |||||||||
Sales and marketing |
10,377 | 2,114 | 8,263 | |||||||||
General and administrative |
10,494 | 770 | 9,724 | |||||||||
Amortization of intangible assets |
1,580 | 1,580 | ||||||||||
Restructuring charges , net |
1,922 | 1,922 | ||||||||||
Gain on sale of assets and related royalties |
(750 | ) | (750 | ) | ||||||||
Total operating expenses |
35,227 | 7,104 | 28,123 | |||||||||
INCOME (LOSS) FROM OPERATIONS |
(5,128 | ) | 351 | (5,479 | ) | |||||||
OTHER INCOME, NET |
2,621 | 2,621 | ||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
(2,507 | ) | 351 | (2,858 | ) | |||||||
PROVISION FOR INCOME TAXES |
818 | 146 | 672 | |||||||||
NET INCOME (LOSS) |
($3,325 | ) | 205 | ($3,530 | ) | |||||||
Basic loss per share |
($0.16 | ) | $ | 0.01 | ($0.17 | ) | ||||||
Shares used in computing basic loss per share |
20,981 | 20,981 | $ | 20,981 | ||||||||
Diluted loss per share |
($0.16 | ) | $ | 0.01 | ($0.17 | ) | ||||||
Shares used in computing diluted loss per share |
20,981 | 21,636 | $ | 20,981 |
Mobility Solutions | ||||||||||||
As Reported | Adjustments (f) | Pro Forma | ||||||||||
REVENUES |
$ | 86,562 | 9,794 | $ | 76,768 | |||||||
COST OF REVENUES |
39,990 | 61 | 39,929 | |||||||||
GROSS PROFIT |
46,572 | 9,733 | 36,839 | |||||||||
OPERATING EXPENSES: |
||||||||||||
Research and development |
13,762 | 4,596 | 9,166 | |||||||||
Sales and marketing |
13,287 | 2,289 | 10,998 | |||||||||
General and administrative |
14,127 | 1,052 | 13,075 | |||||||||
Impairment of goodwill and intangible assets |
20,349 | 20,349 | ||||||||||
Amortization of intangible assets |
3,593 | 3,593 | ||||||||||
Restructuring charges , net |
389 | 389 | ||||||||||
Gain on sale of assets and related royalties |
(1,000 | ) | (1,000 | ) | ||||||||
Total operating expenses |
64,507 | 7,937 | 56,570 | |||||||||
INCOME (LOSS) FROM OPERATIONS |
(17,935 | ) | 1,796 | (19,731 | ) | |||||||
OTHER INCOME, NET |
3,303 | 3,303 | ||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
(14,632 | ) | 1,796 | (16,428 | ) | |||||||
PROVISION (BENEFIT) FOR INCOME TAXES |
(4,613 | ) | 762 | (5,375 | ) | |||||||
NET INCOME (LOSS) FROM OPERATIONS |
($10,019 | ) | 1,034 | ($11,053 | ) | |||||||
Basic loss per share |
($0.48 | ) | $ | 0.05 | ($0.53 | ) | ||||||
Shares used in computing basic loss per share |
20,810 | 20,810 | $ | 20,810 | ||||||||
Diluted loss per share |
($0.48 | ) | $ | 0.05 | ($0.53 | ) | ||||||
Shares used in computing diluted loss per share |
20,810 | 21,512 | $ | 20,810 |
a. | To record cash proceeds received in the sale of the Mobility Solutions Group to Smith Micro. | ||
b. | To record assets and liabilities transferred to Smith Micro or written off by PCTEL. | ||
c. | To record accrued transaction related expenses of $2.0 million incurred by PCTEL. | ||
d. | To record the estimated tax impact of the calculation, including income tax liability of $19.1 million, an increase in deferred tax assets of $4.7 million, and adjustment to additional paid in capital of $1.0 million. The actual income tax impact at January 4, 2008, will differ due to changes in the balance sheet between September 30, 2007 and January 4, 2008. | ||
e. | Reflects the estimated gain on sale of the Mobility Solutions Group of $57.2 million, net of income tax expense of $15.3 million as if the transaction occurred as of September 30, 2007. The actual gain at January 4, 2008, will differ due to working capital adjustments in the balance sheet between September 30, 2007 and January 4, 2008. | ||
f. | To record the discontinued operations of the Mobility Solutions Group. |
99.1 | Press Release of PCTEL, Inc., dated January 4, 2008 |
PCTEL, INC. |
||||
By: | /s/ John W. Schoen | |||
John W. Schoen, Chief Financial Officer |
Exhibit Number | Description | |
99.1
|
Press Release of PCTEL, Inc. dated January 4, 2008 |