EX-99.2 5 a09-4168_1ex99d2.htm EX-99.2

Exhibit 99.2

 

MEADE INSTRUMENTS CORP.

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

 

The following pro forma consolidated financial information is based on the historical financial statements of Meade Instruments Corp. and its subsidiaries (the “Company”), including certain pro forma adjustments, and has been prepared to illustrate the pro forma effect of the sale of Meade Instruments Europe GmbH & Co. KG (“Meade Europe”).

 

business.

 

The unaudited pro forma consolidated statements of operations for the nine months ended November 30, 2008 and for the fiscal year ended February 29, 2008 assume that the disposition of Meade Europe occurred prior to those periods. The statements of operations do not include any gain or loss on the sale or costs associated with the sale of the business. The unaudited pro forma consolidated balance sheet as of November 30, 2008 is presented as if the disposition of Meade Europe had occurred as of that date.

 

The unaudited pro forma consolidated financial information has been prepared based upon available information and management estimates; actual amounts may differ from these estimated amounts. The unaudited pro forma consolidated financial statements are not necessarily indicative of the financial position or results of operations that might have occurred had the disposition occurred as of the dates stated above. The pro forma adjustments are described in the notes to the pro forma financial statements.

 

The unaudited pro forma consolidated financial information should be read in conjunction with the audited financial statements and notes and related Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) included in the Company’s Annual Report on Form 10-K for the fiscal year ended February 29, 2008 and unaudited interim financial statements and the related MD&A included in the Company’s Quarterly Report on Form 10-Q for the nine months ended November 30, 2008.

 



 

MEADE INSTRUMENTS CORP.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS

 

(In thousands, except per share amounts)

 

 

 

Nine Months Ended November 30, 2008

 

 

 

As Reported
Unaudited

 

 

Unaudited,
Pro Forma
Adjustments

 

 

Unaudited,
Pro Forma
as Adjusted

 

Net sales

 

$

47,963

 

 

$

(23,294

)

(a)

$

24,669

 

Cost of sales

 

37,289

 

 

(15,721

)

(a)

21,568

 

Gross profit

 

10,674

 

 

(7,573

)

 

3,101

 

Selling expenses

 

6,320

 

 

(2,888

)

(a)

3,432

 

General and administrative expenses

 

9,316

 

 

(2,230

)

(a)

7,505

 

 

 

 

 

 

419

 

(b)

 

 

Gain on brand sales

 

(5,203

)

 

 

 

(5,203

)

ESOP contribution expense

 

179

 

 

 

 

179

 

Restructuring Costs

 

1,548

 

 

 

 

1,548

 

Research and development expenses

 

1,301

 

 

 

 

1,301

 

Operating income (loss)

 

(2,787

)

 

(2,874

)

 

(5,661

)

Interest expense

 

203

 

 

(34

)

(a)

169

 

Loss before income taxes

 

(2,990

)

 

(2,840

)

 

(5,830

)

Income tax expense

 

62

 

 

(62

)

(a)

 

Net loss

 

$

(3,052

)

 

$

(2,778

)

 

$

(5,830

)

Net loss per share — basic and diluted

 

$

(0.13

)

 

 

 

 

 

$

(0.25

)

Weighted average number of shares outstanding — basic and diluted

 

23,377

 

 

 

 

 

23,360

 

 



 

MEADE INSTRUMENTS CORP.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS

 

(In thousands, except per share amounts)

 

 

 

Fiscal Year Ended February 29, 2008

 

 

 

As Reported
Unaudited

 

 

Unaudited,
Pro Forma
Adjustments

 

 

Unaudited,
Pro Forma
as Adjusted

 

Net sales

 

$

98,539

 

 

$

(34,834

)

(a)

$

63,705

 

Cost of sales

 

85,135

 

 

(23,943

)

(a)

61,192

 

Gross profit

 

13,404

 

 

(10,891

)

 

2,513

 

Selling expenses

 

12,923

 

 

(3,819

)

(a)

9,104

 

General and administrative expenses

 

11,708

 

 

(2,192

)

(a)

9,516

 

Restructuring Costs

 

365

 

 

 

 

365

 

ESOP contribution expense

 

235

 

 

 

 

235

 

Goodwill Impairment

 

1,593

 

 

 

 

1,593

 

Research and development expenses

 

1,887

 

 

 

 

1,887

 

Operating income (loss)

 

(15,307

)

 

(4,880

)

 

(20,187

)

Interest expense

 

1,300

 

 

(215

)

(a)

1,085

 

Loss before income taxes

 

(16,607

)

 

(4,665

)

 

(21,272

)

Income tax expense

 

1,114

 

 

(1,114

)

(a)

 

Net loss

 

$

(17,721

)

 

$

(3,551

)

 

$

(21,272

)

Net loss per share — basic and diluted

 

$

(0.81

)

 

 

 

 

 

$

(0.97

)

Weighted average number of shares outstanding — basic and diluted

 

21,841

 

 

 

 

 

21,841

 

 



 

MEADE INSTRUMENTS CORP.
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF NOVEMBER 30, 2008
 
(In thousands)

 

 

 

As Reported,
Unaudited

 

Unaudited,
Pro Forma
Adjustments

 

 

Unaudited,
Pro Forma
as Adjusted

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash

 

$

354

 

$

11,895

(c)

$

12,249

 

Accounts receivable, net

 

18,539

 

(12,850

)

(a)

5,689

 

Inventories, net

 

16,249

 

(4,928

)

(a)

11,321

 

Prepaid expenses and other current assets

 

530

 

534

(a)

1,064

 

Total current assets

 

35,672

 

(5,349

)

 

30,323

 

Goodwill

 

1,548

 

(1,548

)

(a)

 

Acquisition-related intangible assets, net

 

1,356

 

 

 

1,356

 

Property and equipment, net

 

3,046

 

(2,297

)

(a)

749

 

Other assets, net

 

188

 

 

 

188

 

 

 

$

41,810

 

$

(9,194

)

 

$

32,616

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Bank lines of credit

 

$

5,967

 

$

(5,967

)

(a)

$

 

Accounts payable

 

7,150

 

(1,045

)

(a)

6,105

 

Accrued liabilities

 

5,376

 

(1,614

)

(a)

4,181

 

 

 

 

 

419

 

(b)

 

 

Accrued lease termination fee

 

1,200

 

 

 

1,200

 

Income taxes payable

 

838

 

(729

)

(a)

109

 

Current portion of long-term debt

 

174

 

(174

)

(a)

 

Total current liabilities

 

20,705

 

(9,110

)

 

11,595

 

Long-term debt

 

480

 

(480

)

(a)

 

Deferred income taxes

 

379

 

(316

)

(a)

63

 

Deferred rent

 

174

 

 

 

174

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Common stock; $0.01 par value; 50,000 shares authorized; 23,377 shares issued and outstanding at November 30, 2008

 

233

 

 

 

233

 

Additional paid-in capital

 

51,176

 

(977

)

(a)

50,199

 

Retained deficit

 

(31,880

)

(9,635

)

(a)

(29,564

)

 

 

 

 

11,951

(d)

 

 

Deferred stock compensation

 

(84

)

 

 

(84

)

Accumulated other comprehensive income

 

627

 

(627

)

(a)

 

Total stockholders’ equity

 

20,072

 

712

 

 

20,784

 

 

 

$

41,810

 

$

(9,194

)

 

$

32,616

 

 



 

MEADE INSTRUMENTS CORP.
NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
 

1.    BASIS OF PRESENTATION

 

The accompanying unaudited pro forma consolidated financial statements give effect to the pro forma adjustments necessary to reflect the disposition of the Meade Europe business as if the disposition occurred at the beginning of the periods presented in the pro forma statements of earnings and as of November 30, 2008 in the pro forma balance sheet.

 

2.    PRO FORMA ADJUSTMENTS

 

The unaudited pro forma consolidated statements of operations and balance sheet reflect the effect of the following pro forma adjustments:

 

a)

 

To reflect the sale of Meade Europe.

 

 

 

b)

 

To reflect investment banking fees incurred relating to the sale of Meade Europe.

 

 

 

c)

 

Increase in cash due to proceeds from sale of Meade Europe, offset slightly by cash used to pay down bank lines of credit and investment banking fees

 

 

 

d)

 

Gross proceeds from the sale of Meade Europe, reflected as a decrease to Retained deficit as of November 30, 2008. The actual sale of Meade Europe occurred on January 27, 2009 and the actual gain or loss on the sale will be recorded in the fourth quarter of fiscal 2009. This gain or loss will be materially higher than the gain reflected herein.