-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, WnFYe+6Zi1OieyH8WdTCCxh79STqHL5kpWfNPS2gFeBgkHr16XIUdugIAiDsFlD8 1JHN8sGjv5om/kTya3ty5Q== 0001144204-08-038849.txt : 20080707 0001144204-08-038849.hdr.sgml : 20080704 20080707165829 ACCESSION NUMBER: 0001144204-08-038849 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 7 CONFORMED PERIOD OF REPORT: 20080519 ITEM INFORMATION: Completion of Acquisition or Disposition of Assets ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080707 DATE AS OF CHANGE: 20080707 FILER: COMPANY DATA: COMPANY CONFORMED NAME: KIT digital, Inc. CENTRAL INDEX KEY: 0001076700 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-SERVICES, NEC [8900] IRS NUMBER: 113447894 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 000-25659 FILM NUMBER: 08941404 BUSINESS ADDRESS: STREET 1: 228 EAST 45TH STREET STREET 2: 8TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10017 BUSINESS PHONE: 212-661-4111 MAIL ADDRESS: STREET 1: 228 EAST 45TH STREET STREET 2: 8TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10017 FORMER COMPANY: FORMER CONFORMED NAME: ROO GROUP INC DATE OF NAME CHANGE: 20040312 FORMER COMPANY: FORMER CONFORMED NAME: VIRILITEC INDUSTRIES INC DATE OF NAME CHANGE: 19990326 8-K/A 1 v118358_8ka.htm


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K/A
 

 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported)
May 19, 2008
 


KIT digital, Inc. 
(Exact name of registrant as specified in its charter)
 

 
Delaware
 
000-25659
 
11-3447894
(State or other jurisdiction
of incorporation)
 
(Commission File Number)
 
(IRS Employer
Identification No.)

228 East 45th Street 8th Floor New York, NY 10017
(Address of principal executive offices) (Zip Code)
 
(212) 661-4111
(Registrant’s telephone number, including area code)
 
ROO Group, Inc.
(Former name or former address, if changed since last report)

Copies to:
Richard A. Friedman, Esq.
Sichenzia Ross Friedman Ference LLP
61 Broadway, 32nd Floor
New York, New York 10006
Phone:  (212) 930-9700


 
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 (see General Instruction A.2. below):
 
¨
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
   
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
   
¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
   
¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 






 
EXPLANATORY NOTE
 
On May 23, 2008, KIT digital, Inc., a Delaware corporation (“KIT” or the “Company”), filed a Current Report on Form 8-K (the “May 8-K”) to report the company entered into a definitive Share Purchase Agreement (“Kamera SPA”) on May 19, 2008 with Kamera Content AB (“Kamera”), a company incorporated and organized under the laws of Sweden. Upon entry into the Kamera SPA, the Company assumed day-to-day management and control of Kamera.
 
This amendment is being filed to amend and supplement Item 9.01 of the May 8-K to include the financial statements and pro forma financial information required by parts (a) and (b) of Item 9.01 of Form 8-K.
 
Item 2.01
Completion of Acquisition or Disposition of Assets
 
Pursuant to the terms of Kamera SPA, the consummation of the acquisition was predicated upon several administrative items, including the physical delivery of Kamera stock certificates to the Company and a working capital calculation as of May 18, 2008 (the “Completion Items”). The Completion Items were satisfactory complied with by June 25, 2008, and as such the acquisition was completed on said date.
 
Item 9.01
Financial Statements and Exhibits.
 
a. Financial statements of business acquired.
 
The following financial statements of Kamera Content AB are filed as Exhibits 99.1, 99.2 and 99.3 to this amendment and are incorporated in their entirety herein by reference:
 
Exhibit 99.1
 
Independent auditors’ report;
Consolidated balance sheet as of December 31, 2006;
Consolidated statement of income for the year ended December 31, 2006;
Notes to the consolidated financial statements.
 
Exhibit 99.2
 
Independent auditors’ report;
Balance sheet as of December 31, 2007 and 2006;
Statement of income for the years ended December 31, 2007 and 2006;
Statement of cash flows for the years ended December 31, 2007 and 2006;
Notes to the financial statements.
 
Exhibit 99.3
 
Unaudited balance sheet as of March 31, 2008;
Unaudited statement of income for the three months ended March 31, 2008;
Unaudited statement of cash flows for the three months ended March 31, 2008;
Notes to the unaudited financial statements for the three months ended March 31, 2008.
 
The attached financial statements of Kamera Content AB have been prepared in accordance with generally accepted accounting principles in Sweden (Swedish GAAP). Those accounting principles differ from generally accepted accounting principles in the United States (US GAAP). Kamera Content AB is the parent company of a group consisting of two subsidiaries, Swegypt Company for Telecommunication (S.A.E) (‘Swegypt”) and Kamera (S) PTE LTD (“Kamera Singapore”). Swegypt is 55% owned by Kamera and Kamera Singapore is 95% owned by Kamera. Exhibit 99.1 includes the financial statements for the consolidation of the Kamera group. Exhibits 99.2 and 99.3 include the financial statements only for the parent company Kamera. The management of KIT have not included the financial statements for 2007 and the quarter ended March 31, 2008 in the exhibits for the subsidiaries Swegypt and Kamera Singapore as they are immaterial.
 
b. Pro forma financial information.
 
The following pro forma financial information is furnished as Exhibit 99.4:
 
Exhibit 99.4
 
Unaudited pro forma condensed combined balance sheet as of March 31, 2008;
Unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2008;
Unaudited pro forma condensed combined statement of operations for the year ended December 31, 2007;
Notes to unaudited pro forma condensed combined financial statements.

2




d. Exhibits.
Exhibit No.
 
Description
23.1
 
Consent of Grant Thornton Sweden AB for 2006.
   
23.2
 
Consent of Grant Thornton Sweden AB for 2007.
   
99.1
 
Audited consolidated balance sheet of Kamera Content AB as of December 31, 2006 and the related statements of income for the year ended December 31, 2006, together with the report thereon of Grant Thornton Sweden AB.
   
99.2
 
Audited balance sheet of Kamera Content AB as of December 31, 2007 and 2006 and the related statements of income and cash flows for the years ended December 31, 2007 and 2006, together with the report thereon of Grant Thornton Sweden AB.
   
99.3
 
Unaudited balance sheet of Kamera Content AB as of March 31, 2008, and the related statements of income and cash flows for the three months ended March 31, 2008.
   
99.4
 
Unaudited pro forma condensed combined balance sheet of as of March 31, 2008 and the related pro forma condensed combined statements of operations for the three months ended March 31, 2008 and the year ended December 31, 2007.

3




SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
KIT DIGITAL, INC.
   
By:
 
/s/ Robin Smyth
 
 
Robin Smyth
 
 
Chief Financial Officer
 
Date: July 7, 2008
 
4

EX-23.1 2 v118358_ex23-1.htm
Exhibit 23.1

CONSENT OF INDEPENDENT ACCOUNTING FIRM

Kamera Content AB
Stockholm, Sweden

I hereby consent to the use of my independent auditor’s report dated May 23, 2007, relating to my audit of the consolidated financial statements of Kamera Content AB for the year ended December 31, 2006, which is in the Form 8-K/A of KIT digital, Inc. filed July 7, 2008.

Stockholm, Sweden
June 26, 2008

/s/ Maria Jalkenäs

Maria Jalkenäs
Authorized Public Accountant
Grant Thornton Sweden AB
 

EX-23.2 3 v118358_ex23-2.htm
Exhibit 23.2

CONSENT OF INDEPENDENT ACCOUNTING FIRM

Kamera Content AB
Stockholm, Sweden

I hereby consent to the use of my independent auditor’s report dated June 17, 2008, relating to my audit of the financial statements of Kamera Content AB for the year ended December 31, 2007, which is in the Form 8-K/A of KIT digital, Inc. filed July 7, 2008.

Stockholm, Sweden
June 26, 2008

/s/ Maria Jalkenäs

Maria Jalkenäs
Authorized Public Accountant
Grant Thornton Sweden AB
 

EX-99.1 4 v118358_ex99-1.htm
Exhibit 99.1
 
Kamera Content AB
Corporate Identity Number 556666-2135

This document is a translation of the original Swedish document.
 
Annual report for the financial year 2006
 
The Board of Directors and the managing director herewith submit the Annual Report and consolidated accounts.

 
Page
     
-   Independent auditor’s report
 
2
-   Administration Report
 
3
-   Consolidated balance sheet
 
5
-   Consolidated income statement
 
7
-   Parent company balance sheet
 
8
 
10
-   Combined parent company and group Notes to the Accounts
 
11

Unless otherwise stated, all amounts are in thousands of SEK.

1


AUDIT REPORT

To the general meeting of the shareholders of

Kamera Content AB
Company registration number 556666-2135
 
I have audited the annual accounts, the consolidated accounts, the accounting records and the administration of the board of directors and the managing director of Kamera Content AB for the financial year 2006-01-01—2006-12-31. These accounts and the administration of the company and the application of the Annual Accounts Act when preparing the annual accounts are the responsibility of the board of directors and the managing director. My responsibility is to express an opinion on the annual accounts, the consolidated accounts and the administration based on my audit.

I conducted my audit in accordance with generally accepted auditing standards in Sweden. Those standards require that I plan and perform the audit to obtain reasonable assurance that the annual accounts and the consolidated accounts are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the accounts. An audit also includes assessing the accounting principles used and their application by the board of directors and the managing director and significant estimates made by the board of directors and the managing director when preparing the annual accounts, as well as evaluating the overall presentation of information in the annual accounts and the consolidated accounts. As a basis for my opinion concerning discharge from liability, I examined significant decisions, actions taken and circumstances of the company in order to be able to determine the liability, if any, to the company of any board member or the managing director. I also examined whether any board member or the managing director has, in any other way, acted in contravention of the Companies Act, the Annual Accounts Act or the Articles of Association. I believe that my audit provides a reasonable basis for my opinion set out below.
 
The annual accounts and the consolidated accounts have been prepared in accordance with the Annual Accounts Act and, thereby, give a true and fair view of the company’s and the group’s financial position and results of operations in accordance with generally accepted accounting principles in Sweden. The statutory administration report is consistent with the other parts of the annual accounts.
 
I recommend to the general meeting of shareholders that the income statements and balance sheets of the parent company and the group be adopted, that the profit of the parent company be dealt with in accordance with the proposal in the administration report and that the members of the board of directors and the managing director be discharged from liability for the financial year.

Stockholm 23rd of May 2007

Maria Jalkenäs
Authorized public accountant
Grant Thornton Sweden AB

2

 
Administration report
 
Information regarding the operations
 
This Annual report covers the financial year 2006/01/01-2006/12/31.
 
Kamera Content collaborates with copyright owners e.g. Associated Press Television News (APTN) and offers publicists, practicing on the digital media market, administration and distribution of video contents such as news, sports and entertainment for publishing on the Internet or in mobile networks.
 
Result and financial position
 
The company’s turnover for the financial year 2006/01/01-2006/12/31 amounts to kSEK 16 237
 
The operating profit/loss is negative, kSEK -6 815
 
Significant events during the financial year
 
In January 2006 a new share issue, collecting 9,9 MSEK was carried out. Through this issue the owner constellation has changed. The new share issue was made to enable a more offensive strategy. At the same time as the issue both A- and B-shares were split 1:10.
 
During the financial year the operations have grown and developed favorably. The turnover rose to 16 237 kSEK from 9 215 kSEK in 2005. The number of customers has risen and the company now has 58 customers in 27 different countries.
 
In February 2006 the company Kamera (S) PTE.LTD was founded. The new company is a subsidiary, which is owned by 95% by Kamera Content AB. The company will translate and produce contents for markets in Asia.
 
In March 2006 the company Swegypt Company for Telecommunication (S.A.E) was founded. The new company is a subsidiary, which is owned by 55% by Kamera Content AB. The company will translate and produce contents for the Pan-Arabic market.
 
Significant events after the end of the financial year
 
In January 2007 the distribution agreement between Kamera and Associated Press (AP) was prolonged to 2010/12/31.
 
In January 181 000 B-shares of Kamera’s own possession were sold to a new owner, with the condition to turn the shares into A-shares. The sale brought in 4 525 kSEK before transaction costs.
 
Group structure
 
Kamera Content AB is the parent company of a group consisting of two subsidiaries, Swegypt Company for Telecommunication (S.A.E) (Corporate Identity Number: 200-039-784) and Kamera (S) PTE.LTD (Corporate Identity Number: 200604451W). Swegypt Company for Telecommunication (S.A.E) is owned by 55 % and Kamera (S) PTE.LTD is owned by 95% by Kamera Content AB.

3

 
Result and financial position
 
The result from the group’s and parent company’s operations and the financial position at the end of the financial year are presented in the following income statement and balance sheet including notes to the accounts.
 
The amounts in the annual report are stated in kSEK.
 
Proposed appropriation of profits
 
Means at the disposition of the annual general meeting:
       
         
Balanced profits from preceding years
   
-11 739
 
Premium at the new share issue 2006/03/15
   
8 997 340
 
Net loss for the year
   
-6 944 060
 
 
   
2 041 541
 
         
Proposed appropriation of accumulated profit
       
         
To be carried forward
   
2 041 541
 
 
   
2 041 541
 
 
4


Consolidated Balance Sheet (kSEK)
 
Note
 
2006-12-31
 
           
Assets
             
               
Fixed assets
             
Intangible assets
             
Capitalized software development expenses
   
6
   
663
 
Goodwill
   
7
   
1 624
 
 
   
 
   
2 287
 
     
 
       
Tangible fixed assets
   
 
       
Equipment and computers
   
8
   
1 067
 
Total fixed assets
   
 
   
3 354
 
     
 
       
Current assets
   
 
       
Current receivables
   
 
       
Accounts receivable - trade
   
 
   
2 962
 
Other current receivables
   
 
   
112
 
Prepaid expenses and accrued income
   
9
   
1 218
 
     
 
       
 
   
 
   
4 292
 
     
 
       
Cash and bank balances
   
 
   
1 285
 
     
 
       
Total current assets
   
 
   
5 577
 
               
Total assets
   
 
   
8 929
 
     
 
       
Equity and liabilities
   
 
       
     
 
       
Equity
   
10
       
     
 
       
Share capital
   
 
   
227
 
Restricted reserves
   
 
   
336
 
Translation difference
   
 
   
-186
 
Non-restricted reserves
   
 
   
8 986
 
Net income for the year
   
 
   
-7 589
 
     
 
       
 
   
 
   
1 774
 
     
 
       
Minority’s share
   
 
   
201
 
     
 
       
Provisions
   
 
       
Negative goodwill
   
5
   
359
 
     
 
       
Total provisions
   
 
   
359
 
     
 
       
Long-term liabilities
   
 
       
Liabilities to credit institutions
   
11
   
2 000
 
 
5

 
Consolidated Balance Sheet (kSEK)
 
Note
 
2006-12-31
 
               
Total long-term liabilities
   
 
   
2 000
 
     
 
       
Current liabilities
   
 
       
Other current liabilities
   
 
   
619
 
Accounts payable – trade
   
 
   
1 938
 
Accrued expenses and deferred income
   
12
   
2 038
 
     
 
       
Total current liabilities
   
 
   
4 595
 
     
 
       
Total equity and liabilities
   
 
   
8 929
 
     
 
       
Pledged assets
   
13
   
2 000
 
     
 
       
Contingent liabilities
         
None
 
 
6


Consolidated Income Statement (kSEK)
 
Note
 
2006
 
           
Gross profit
   
2, 3
   
2 226
 
     
 
       
Operating expenses
   
 
       
Personnel costs
   
4
   
-9 670
 
Depreciation
   
 
   
-855
 
Dissolving of negative goodwill
   
5
   
443
 
     
 
       
Operating income
         
-7 856
 
               
Income from financial items
             
           
14
 
Interest expenses
         
-142
 
               
Total income from financial items
         
-128
 
               
Income after financial items
         
-7 984
 
               
Minority’s share of profit/loss
         
396
 
               
Net loss for the year
         
-7 589
 
 
7


Parent Company’s Balance Sheet
 
Note
 
2006-12-31
 
2005-12-31
 
               
Assets
                   
Fixed assets
                   
                     
Intangible fixed assets
                   
Capitalized software development expenses
   
6
   
662 783
   
-
 
x§Goodwill
   
7
   
1 623 869
   
1 062 075
 
 
   
 
   
2 286 652
   
1 062 075
 
     
 
             
Tangible fixed assets
   
 
             
Equipment and computers
   
8
   
517 730
   
245 986
 
     
 
             
Financial fixed assets
   
 
             
Participations in Group companies
   
15
   
929 746
   
-
 
Total fixed assets
   
 
   
3 734 128
   
1 308 061
 
     
 
             
Current assets
   
 
             
Current receivables
   
 
             
Accounts receivable - trade
         
2 855 944
   
2 983 067
 
Other current receivables
   
 
   
36 717
   
99 462
 
Prepaid expenses and accrued income
   
9
   
1 264 317
   
139 030
 
 
   
 
   
4 156 978
   
3 221 559
 
Cash and bank balances
   
 
   
1 085 005
   
1 836 711
 
Total current assets
   
 
   
5 241 983
   
5 058 270
 
Total assets
   
 
   
8 976 111
   
6 366 331
 
     
 
             
Equity and liabilities
   
 
             
     
 
             
Equity
   
16
             
     
 
             
Restricted equity
   
 
             
Share capital
   
 
   
226 700
   
181 700
 
Statutory reserve
   
 
   
336 444
   
336 444
 
 
   
 
   
563 144
   
518 144
 
     
 
             
Non-restricted equity
   
 
             
Loss brought forward
   
 
   
-11 980
   
3 599 956
 
Share premium reserve
         
8 997 940
   
-
 
Net loss for the year
   
 
   
-6 944 060
   
-3 611 935
 
 
   
 
   
2 041 900
   
-11 979
 
Total equity
   
 
   
2 605 044
   
506 165
 
Long-term liabilities
   
11
             
Liabilities to credit institutions
   
 
   
2 000 000
   
-
 
Total long-term liabilities
   
 
   
2 000 000
   
0
 
     
 
             
Current liabilities
   
 
             
Advance payments from customers
   
 
   
-
   
1 280 000
 
Accounts payable – trade
   
 
   
1 985 399
   
1 559 663
 
Liabilities to Group companies
   
 
   
92 924
   
-
 
 
8

 
Parent Company’s Balance Sheet
 
Note
 
2006-12-31
 
2005-12-31
 
               
Other current liabilities
   
 
   
523 199
   
423 000
 
Accrued expenses and deferred income
   
12
   
1 769 545
   
2 597 503
 
Total current liabilities
   
 
   
4 371 067
   
5 860 166
 
Total equity and liabilities
   
 
   
8 976 111
   
6 366 331
 
     
 
             
Pledged assets
   
13
   
2 000 000
   
None
 
     
 
             
Contingent liabilities
   
 
   
None
   
None
 
 
9


Parent company’s Income Statement
 
Note
 
2006-01-01
-2006-12-31
 
2004-09-13
-2005-12-31
 
               
Gross profit
   
2, 3, 14
   
2 668 532
   
744 330
 
     
 
             
Operating expenses
   
 
             
Personnel costs
   
4
   
-8 761 851
   
-4 256 098
 
Depreciation of tangible and intangible assets
         
-722 229
   
-78 561
 
Operating income
         
-6 815 548
   
-3 590 329
 
                     
Income from financial items
                   
Other interest income
         
13 368
   
20 005
 
Interest expenses and exchange rate differences
         
-141 880
   
-41 611
 
Total income from financial items
         
-128 512
   
-21 606
 
                     
Income after financial items
         
-6 944 060
   
-3 611 935
 
                     
Net loss for the year
         
-6 944 060
   
-3 611 935
 
 
10

 
Combined parent company and group Notes to the Accounts
 
Note 1
Accounting and valuation principles
 
The accounts have been prepared in accordance with the Annual Accounts Act. Adopted accounting principles comply with the standards set out by the Swedish Accounting Standards Board.

The accounting principles remain unchanged compared with the previous year.

Consolidated accounts
Subsidiaries where the parent company directly or indirectly possess more than 50% of the votes, or in any other way posses a significant influence, are included in the consolidated accounts.

The group’s financial statement is prepared according to the purchase method, which means that the subsidiaries’ equity at the date of acquisition, adopted as the difference between assets and liabilities fair value, is eliminated as a whole. Only post-acquisition equity from the subsidiary is thus included in the group’s own equity.
 
Companies acquired during the year are included in the group’s accounts related to post-acquisition amounts.

Inter-Company profits are eliminated as a whole.

Shares in subsidiaries are accounted in the parent company’s financial statement with possible write-downs deducted. Only received dividends based on post-acquisition earnings are accounted as dividend from subsidiaries.

The consolidated accounts have been prepared using the acquisition method in accordance with Recommendation RR1:00 of the Swedish Financial Accounting Standards Council and includes all subsidiaries.
 
Revenue recognition
The Company’s revenue recognition for current account work is based on completed work, in line with BFN’s main heading in BFNAR 2003:3. Ongoing, not invoiced service assignments are recognized in the balance sheet at the rate of calculated invoice value of accrued work.
 
The company is, in line with BFN’s main heading in BFNAR 2003:3, recognizing revenues from completed service assignments based on fixed pricing at the rate of completed work, “percentage of completion”. At the calculation of accrued profit the degree of completion has been calculated as accrued expenses at the closing day, in relation to the calculated sum of expenses to complete the assignment.
 
Financial fixed assets
Financial assets which are intended to be held over a long period of time are reported at acquisition cost. If a financial fixed asset has, on balance sheet date, a value lower than its book value, the value of the asset is written down to lower value if it can be assumed that such reduction in value is permanent.

Accounts receivable
Accounts receivable are reported as current assets at the amounts expected to be received after deductions for individually-assessed bad debts.

Receivables
Receivables with a maturity of more than 12 months after the closing date are stated as fixed assets, other receivables as current assets. Receivables are stated at the amount that, after an individual assessment, is calculated to be paid.

11


Foreign currencies
Receivables and liabilities in foreign currencies are valued at the closing day to the rate of exchange. Profit and loss of receivables and liabilities relating to operations are offset under other operating income or other operating expenses. Transactions in foreign currency are translated at the transaction day rate of exchange.

Tangible fixed assets
Tangible fixed assets are reported at acquisition cost reduced by the amount of depreciation. Expenses for improving the performance of the assets beyond their original level increase the asset's reported value. Expenses for repairs and maintenance are reported as costs.

The straight-line method of depreciation is utilized for all types of tangible fixed assets. The following periods of depreciation are applied:

Equipment
3 years
Computers
3 years

Write-downs
If there are indications of a decrease in value of an asset or a group of assets, an assessment of its carrying amount is made. When the carrying amount exceeds the calculated recoverable amount, the carrying amount is immediately written down to the recoverable amount.

Intangible assets

Goodwill
Expenses for acquired operations are balanced and depreciated linearly over its assessed useful life, normally up to five years.

Negative Goodwill

Negative group goodwill consists of the amount of the acquisition value that exceeds the fair value of the company’s share of acquired net assets. Negative goodwill is accounted for as other provisions. To the extent that negative goodwill is combined with expectations of future losses and expenses that have been identified in the acquisition and that can be measured in a reliable manner, but do not represent identifiable liabilities, the negative goodwill is accounted in the income statement when the future losses and expenses are realized. Dissolving of negative goodwill is disclosed in the income statement as a reduction of Operating expenses.

Expenses for the development of software
All expenses for the development or maintenance of software are normally expensed immediately. Expenses that are directly connected to identifiable and unique software controlled by the company, including probable financial benefits exceeding expenses within one year, are however capitalized as intangible assets. Capitalized expenditure for the development of software is depreciated linearly over its useful life, in the case of Kamera Content estimated to three years.

Write-downs of intangible assets If there are indications of a decrease in value of an asset or a group of assets, an assessment of its carrying amount is made, including goodwill. When the carrying amount exceeds the calculated recoverable amount, the carrying amount is immediately written down to the recoverable amount.

12

 
Note 2
Remuneration to auditors
 
   
Group
 
Parent Company
 
   
2006-01-01
-2006-12-31
 
2006-01-01
-2006-12-31
 
2004-09-13
-2005-12-31
 
               
Audit
                   
Lindebergs Grant Thornton
   
40
   
40 000
   
51 000
 
                     
Other services
                   
Lindebergs Grant Thornton
   
34
   
33 909
   
6 000
 
Total
   
74
   
73 909
   
57 000
 
 
Note 3
Abridged Income Statement
 
The Income statement is, in accordance with ÅRL 3 chapter 11 §, disclosed in an abridged state due to reasons of competition. The parent company’s net sales was 16 237 kSEK (9 215 kSEK). The group’s net sales was 16 286 kSEK.
 
Note 4
Personnel
 
   
Group
 
Parent Company
 
   
2006-01-01
-2006-12-31
 
2006-01-01
-2006-12-31
 
2004-09-13
-2005-12-31
 
               
Average number of employees
                   
Women (Sweden)
   
6
   
6
   
3
 
Men (Sweden)
   
15
   
15
   
7
 
Men (Egypt)
   
6
   
-
   
-
 
Women (Egypt)
   
1
   
-
   
-
 
Women (Singapore)
   
1
   
-
   
-
 
Total
   
29
   
21
   
10
 
                     
Salaries, remunerations, social costs and pension expenses
                   
Salaries and remunerations for Board of Directors and managing director
   
483
   
483 318
   
335 000
 
Total salaries and remunerations to other employees
   
5 801
   
5 801 000
   
2 785 000
 
Salaries and remunerations Swegypt Company for Telecommunication (S.A.E)
   
333
   
-
   
-
 
Salaries and remunerations Kamera (S)PTE.LTD
   
574
   
-
   
-
 
 
    7 191    
6 284 318
   
3 120 000
 
Pension expenses for Board of Directors and managing director
   
40
   
39 511
   
-
 
Statutory and contractual social security contributions
   
1 946
   
1 946 000
   
1 010 000
 
Pension expenses, other employees
   
142
   
141 772
   
-
 
Total
   
9 319
   
8 411 601
   
4 130 000
 

13


Members of the Board and senior management

 
 
2006
 
2005
 
  
Group
 
Number on
balance
sheet date
 
of whom men
 
Number on
balance sheet
date
 
of whom men
 
Members of the Board
   
12
   
100
%
           
Managing Director and other senior managers
   
6
   
67
%
           

 
 
2006
 
2005
 
 
Parent Company
 
Number on
balance 
sheet date
 
of whom men
 
Number on
balance sheet
date
 
of whom men
 
Members of the Board
   
5
   
100
%
 
4
   
100
%
Managing Director and other senior managers
   
4
   
75
%
 
4
   
75
%

Absence due to illness

   
Parent Company
 
   
2006
 
2005
 
   
0,7
%
 
3
%
- Long term absence due to illness *
   
0
%
 
0
%

* Long term absence refers to a period of 60 consecutive days or more.

Other categories consist of fewer than 10 employees why information about these categories is not disclosed.
 
Note 5
Negative goodwill
 
   
Group
 
Parent Company
 
   
2006-01-01
-2006-12-31
 
2006-01-01
-2006-12-31
 
2004-09-13
-2005-12-31
 
               
Negative goodwill originating from the acquisition of Swegypt plt
   
802
   
-
   
-
 
Dissolving of negative goodwill
   
-443
   
-
   
-
 
Closing residual value according to plan
   
359
   
0
   
0
 
 
Note 6
Capitalized software development expenses
 
   
Group
 
Parent Company
 
   
2006-01-01
-2006-12-31
 
2006-01-01
-2006-12-31
 
2004-09-13
-2005-12-31
 
               
Opening acquisition cost
   
-
   
-
   
-
 
Capitalization for the year
   
852
   
852 152
   
-
 
                     
Closing accumulated acquisition cost
   
852
   
852 152
   
-
 

14


   
Group
 
Parent Company
 
           
   
2006-01-01
-2006-12-31
 
2006-01-01
-2006-12-31
 
2004-09-13
-2005-12-31
 
Opening depreciations
   
-
   
-
   
-
 
Depreciation for the year
   
-189
   
-189 369
   
-
 
                     
Closing accumulated depreciation
   
-189
   
-189 368
   
-
 
                     
Closing residual value according to plan
   
663
   
662 783
   
-
 
 
Note 7
Goodwill
 
   
Group
 
Parent Company
 
   
2006-01-01
-2006-12-31
 
2006-01-01
-2006-12-31
 
2004-09-13
-2005-12-31
 
               
Opening acquisition cost
   
1 093
   
1 093 085
   
-
 
- Acquisition
   
923
   
922 751
   
1 093 085
 
Closing accumulated acquisition cost
   
2 016
   
2 015 836
   
1 093 085
 
                     
-Opening depreciation
   
-31
   
-31 000
   
-
 
-Depreciation
   
-361
   
-361 000
   
-31 010
 
                     
Closing accumulated depreciation
   
-392
   
-392 000
   
-31 000
 
                     
Closing residual value according to plan
   
1 624
   
1 623 836
   
1 062 075
 
 
Note 8
Equipment and computers
 
   
Group
 
Parent Company
 
   
2006-01-01
-2006-12-31
 
2006-01-01
-2006-12-31
 
2004-09-13
-2005-12-31
 
               
Opening acquisition cost
   
294
   
294 000
   
-
 
Changes during the year
                   
-Purchases
   
1 126
   
444 000
   
293 537
 
Closing accumulated acquisition cost
   
1 420
   
738 000
   
293 537
 
                     
Opening depreciation
   
-48
   
-47 551
   
-
 
-Depreciation
   
-306
   
-171 608
   
-47 551
 
Closing accumulated depreciation
   
-354
   
-219 159
   
-47 551
 
                     
Closing residual value according to plan
   
1 067
   
518 841
   
245 986
 

15

 
Note 9
Prepaid expenses and accrued income
 
   
Group
 
Parent Company
 
   
2006-12-31
 
2006-12-31
 
2005-12-31
 
               
Accrued income
   
749
   
749 360
   
71 000
 
Other prepaid expenses
   
469
   
514 956
   
68 000
 
 
    1 218     
1 264 316
   
139 000
 
 
Note 10
Change in Group equity
 
Group
 
Share-
capital
 
Statutory
reserve
 
Translation
difference 
 
Non-
restricted
reserves
and Net
profit/loss
for the
year
 
Total
equity
 
Equity 2006/01/01
   
182
   
336
   
-
   
-12
   
506
 
New share issue
   
45
   
-
   
-
   
8 998
   
9 043
 
Translation difference
   
-
   
-
   
-186
   
-
   
-186
 
Net income for the year
   
-
   
-
   
-
   
-7 589
   
-7 589
 
Equity 2006-12-31
   
227
   
336
   
-186
   
1 397
   
1 774
 
 
Note 11
Borrowing
 
 
Group
 
Parent Company
 
 
2006-12-31
 
2006-12-31
 
2005-12-31
 
             
Long-term liabilities
           
Liabilities to credit institutions
2 000
 
2 000 000
 
-
 
Total interest-bearing liabilities
2 000
 
2 000 000
 
0
 

The loan as a whole is raised from Almi företagspartner and has duration of 48 months.
 
Note 12
Accrued expenses and deferred income
 
   
Group
 
Parent Company
 
   
2006-12-31
 
2006-12-31
 
2005-12-31
 
               
Accrued royalty expenses
   
725
   
725 000
   
503 000
 
Accrued additional purchase price
   
-
   
-
   
963 000
 
Accrued consulting expenses
   
-
   
-
   
181 000
 
Accrued vacation pay, social expenses included
   
456
   
455 633
   
225 000
 
Accrued social security contributions
   
181
   
181 015
   
114 000
 
Deferred income
   
104
   
104 000
   
525 000
 
Other items
   
572
   
304 000
   
86 000
 
Total
   
2 038
   
1 769 648
   
2 597 000
 

16

 
Note 13
Pledged assets
 
   
Group
 
Parent Company
 
   
2006-12-31
 
2006-12-31
 
2005-12-31
 
               
For own provisions and liabilities
                   
                     
Floating charges
   
2 000
   
2 000 000
   
-
 
designated to liabilities to credit institutions
                   
Total pledged assets
   
2 000
   
2 000 000
   
0
 
 
Note 14
Transactions with related parties
 
Purchases and sales between Group companies
The percentages of purchases and sales regarding Group companies are listed below

Purchase Swegypt Company for Telecommunication
(S.A.E)): 31
Sales: 0

The same pricing principles apply to purchases and sales conducted between Group companies as with transactions with external parties.
 
Note 15
Participations in subsidiaries
 
Group
 
Number of
shares
 
Registered
office
 
Proportion of
equity
 
Book value
 
Kamera (S) PTE.LTD
   
190 000
  Singapore    
95
%
 
930
 
Swegypt Company for Telecommunication (S.A.E)
   
687 500
  Kairo    
55
%
 
0
 
 
Note 16
Change in equity

   
Share-
capital
 
Share
premium
reserve
 
Revaluation
reserve
 
Statutory
reserve
 
Share
premium
reserve
 
Non-
restricted
equity
 
Total
equity
 
                               
Amount brought forward 2006
 
182
 
-
 
-
 
336
 
-
 
-12
 
506
 
 
45
 
-
 
-
 
-
 
8 998
 
-
 
9 043
 
Net income for the year
 
-
 
-
 
-
 
-
 
-
 
-6 944
 
-6 944
 
Equity 2006/12/31
 
227
 
-
 
-
 
336
 
8 998
 
-6 956
 
2 605
 
 
The share capital consists of 2 086 000 A-shares at a par value of 0,1 SEK and 181 000 B-shares at a par value of 0,1 SEK.

The company holds 181 000 own B-shares.

17

 
Note 16
Summary of significant differences between Swedish GAAP and U.S. GAAP
 
The annual financial statements included herein of Kamera Content AB were prepared in accordance with accounting principles generally accepted in Sweden (Swedish GAAP) which differ in certain significant respects from U.S. GAAP, as described below.

1. Intangible assets

In accordance with Swedish GAAP, the Company amortizes intangible assets based on their statutory useful lives, which is 3 years for goodwill and 3-5 years for capitalized development expenditures.

Under US GAAP intangible assets are amortized over their expected useful lives, which can sometimes be different from the statutory useful lives.

Negative goodwill is required to be disclosed as a provision under Swedish GAAP and reversals be netted e.g. against future losses in the acquired entity.

Under US GAAP this would be disclosed as a reduction of the fair value of assets acquired and hence affecting depreciation.

2. Revenue recognition

In accordance with Swedish GAAP, the Company recognizes revenue when earned. In certain situations, revenue can be recognized upon receipt of payment, while in other situations, revenue is recognized ratably over the contract period. The requirements for recognizing revenue upfront or ratably can vary from the revenue recognition requirements under US GAAP.

Under US GAAP, revenue is recognized in accordance with Staff Accounting Bulletin No. 104, Revenue Recognition and Statement Of Position No. 97-2, Software Revenue Recognition which requires revenue only be recognized when the following criteria have been met: persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered, the seller´s price to the buyer is fixed or determinable, and collectibility is probable. For certain arrangements that involve multiple deliverables revenue for each deliverable can be recognized individually if certain separation criteria are met. If elements cannot be separated, revenue must be bundled and recognized ratably over time.

3. Exchange differences

In accordance with Swedish GAAP, the Company recognizes exchange differences in the same way as in US GAAP with exception for translation differences which are not recognized as other comprehensive income but booked against equity.

Under US GAAP, assets and liabilities are translated into the entities reporting currency at the prevailing rate of exchange at the balance sheet date and revenue, costs and expenses are translated at the average exchange rate during the period. Translation gains and losses are reflected as other comprehensive income on the balance sheet. Assets and liabilities held by foreign subsidiaries that are in currencies other than the foreign subsidiaries´functional currency are remeasured at the prevailing rate of exchange at the balance sheet date. Gains and losses from remeasurement are included in the determination of net income.

4. Capitalization of development expenditures

Swedish GAAP allows for expenditures during the development phase to be capitalized as intangible assets if it is probable, with a high degree of certainty, that they will result in future economic benefits for the Company.

18


Under US GAAP all costs incurred to establish technological feasibility are charged to expense when incurred in accordance with Statement of Financial Accounting Standards No. 2, Accounting for Research and Development Costs. Software development costs incurred subsequent to establishing technological feasibility but prior to general release shall be capitalized.

19

 
EX-99.2 5 v118358_ex99-2.htm
Exhibit 99.2
Kamera Content AB
Corporate Identity Number 556666-2135

This document is a translation of the original Swedish document.
 
Annual report for the financial year 2007
 
The Board of Directors and the Managing Director herewith submit the Annual Report and consolidated accounts.

Contents
 
Page
       
-
Independent auditor’s report
 
2
-
Administration Report
 
3
-
Balance Sheet
 
5
-
Income Statement
 
7
-
Cash Flow Statement
 
8
-
Notes to the Accounts
 
9

Unless otherwise stated, all amounts are in thousands of SEK.



AUDIT REPORT

To the general meeting of the shareholders of

Kamera Content AB
Company registration number 556666-2135

I have audited the annual accounts, the accounting records and the administration of the board of directors and the managing director of Kamera Content AB for the financial year 2007-01-01—2007-12-31. These accounts and the administration of the company and the application of the Annual Accounts Act when preparing the annual accounts are the responsibility of the board of directors and the managing director. My responsibility is to express an opinion on the annual accounts, the consolidated accounts and the administration based on my audit.

I conducted my audit in accordance with generally accepted auditing standards in Sweden. Those standards require that I plan and perform the audit to obtain reasonable assurance that the annual accounts and the consolidated accounts are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the accounts. An audit also includes assessing the accounting principles used and their application by the board of directors and the managing director and significant estimates made by the board of directors and the managing director when preparing the annual accounts, as well as evaluating the overall presentation of information in the annual accounts and the consolidated accounts. As a basis for my opinion concerning discharge from liability, I examined significant decisions, actions taken and circumstances of the company in order to be able to determine the liability, if any, to the company of any board member or the managing director. I also examined whether any board member or the managing director has, in any other way, acted in contravention of the Companies Act, the Annual Accounts Act or the Articles of Association. I believe that my audit provides a reasonable basis for my opinion set out below.
 
The annual accounts have been prepared in accordance with the Annual Accounts Act and, thereby, give a true and fair view of the company’s financial position and results of operations in accordance with generally accepted accounting principles in Sweden. The statutory administration report is consistent with the other parts of the annual accounts.

I recommend to the general meeting of shareholders that the income statements and balance sheets be adopted, that the profit of the be dealt with in accordance with the proposal in the administration report and that the members of the board of directors and the managing director be discharged from liability for the financial year.

Stockholm 17th of June 2008

Maria Jalkenäs
Authorized public accountant
Grant Thornton Sweden AB

2

 
Administration report
 
Information regarding the operations
 
This Annual report covers the financial year 2007/01/01-2007/12/31.
 
Kamera Content collaborates with copyright owners e.g. Associated Press Television News (APTN) and Disney ABC and offers publicists, practicing on the digital media market, administration and distribution of video contents such as news, sports and entertainment for publishing on the Internet or in mobile networks.
 
Result and financial position
 
The company’s turnover for the financial year 2007/01/01-2007/12/31 amounts to kSEK 16 837
 
The operating profit/loss is negative, kSEK -10 478
 
Significant events during the financial year
 
During the fall Kamera signed an agreement to distribute news clips for the global Internet and mobile market with the world’s largest news channel Disney ABC. Sales will begin in January 2008.
 
Profound discussions were undertaken regarding a merger with a company in Canada during the fall of 2007. Among other things, due to the uncertainties on the financial market, the discussions were halted in the beginning of November. This has affected the result for the financial year negatively, as great focus has been laid on the process by the management.
 
The balance sheet for liquidation purposes has been established as of 2007/09/30, 2007/10/31, 2007/11/30 and 2007/12/31. At the first three dates the share capital was intact, but at 2007/12/31 more than half of the share capital was consumed. An opening supervisory general meeting was conducted at 2008/03/31 and the general meeting decided to continue the operations.
 
Significant events after the end of the financial year
 
Kamera has initiated a new collaboration with SNTV, the world’s leading producer of sport news. The collaboration includes producing and distributing video clips for the global Internet and mobile market. Production and sales will begin in March 2008.
 
On May 19, the owners of Kamera made an agreement to dispose of all shares in Kamera Content AB. As of Monday 19th of May 2008 KIT Digital Llc will take over the operations and financial responsibility of Kamera Content AB, including the re-establishment of the share capital that is consumed by more than 50 percent.
 
Group structure
 
Kamera Content AB is the parent company of a group consisting of two subsidiaries, Swegypt Company for Telecommunication (S.A.E) (Corporate Identity Number: 200-039-784) and Kamera (S) PTE.LTD (Corporate Identity Number: 200604451W). Swegypt Company for Telecommunication (S.A.E) is owned by 55 % and Kamera (S) PTE.LTD is owned by 95% by Kamera Content AB.
 
Result and financial position
 
The result from the operations and the financial position at the end of the financial year are presented in the following income statement and balance sheet including notes to the accounts.

3

The amounts in the annual report are stated in kSEK.
 
Proposed appropriation of profits
 
Means at the disposition of the annual general meeting: 
     
       
Balanced profits from preceding years  
   
2 041 900
 
 Net loss for the year
   
-6 763 524
 
 
   
-4 721 624
 
         
Proposed appropriation of accumulated deficit 
       
         
To be carried forward 
   
-4 721 624
 
 
   
-4 721 624
 

4



 Balance sheet
 
 Note
 
2007-12-31
 
2006-12-31
 
               
Assets
                   
Fixed assets
                   
                     
Intangible fixed assets
                   
Capitalized software development expenses  
   
6
   
1 461
   
663
 
Goodwill
   
7
   
952
   
1 624
 
           
2 413
   
2 287
 
                     
Tangible fixed assets
                   
Equipment and computers 
   
8
   
458
   
518
 
                     
Financial fixed assets
                   
Participations in Group companies
   
9
   
930
   
930
 
Total fixed assets
         
3 801
   
3 735
 
                     
Current assets
                   
Current receivables
                   
Accounts receivable - trade
         
1 811
   
2 856
 
Receivables from Group companies
   
4
   
685
   
-
 
Other current receivables
         
422
   
36
 
Prepaid expenses and accrued income
   
10
   
2 567
   
1 264
 
           
5 485
   
4 156
 
Cash and bank balances
         
655
   
1 085
 
Total current assets
         
6 140
   
5 241
 
Total assets
         
9 941
   
8 976
 
                     
Equity and liabilities
                   
                     
Equity
   
11
             
                     
Restricted equity
                   
Share capital
         
227
   
227
 
Statutory reserve
         
336
   
336
 
           
563
   
563
 
                     
Non-restricted equity
                   
Loss brought forward
         
-6 956
   
-12
 
Share premium reserve
         
8 998
   
8 998
 
Net loss for the year
         
-6 764
   
-6 944
 
           
-4 722
   
2 042
 
Total equity
         
-4 159
   
2 605
 
Long-term liabilities
   
12
             
Liabilities to credit institutions
         
3 500
   
2 000
 
Total long-term liabilities
         
3 500
   
2 000
 
                     
Current liabilities
                   
Advance payments from customers
         
9
   
-
 
Accounts payable - trade
         
3 691
   
1 985
 

5


Balance sheet
 
Note
 
2007-12-31
 
2006-12-31
 
               
 Liabilities to Group companies
   
4
   
113
   
93
 
 Other current liabilities
         
4 060
   
546
 
 Accrued expenses and deferred income
   
13
   
2 727
   
1 747
 
 Total current liabilities
         
10 600
   
4 371
 
 Total equity and liabilities
         
9 941
   
8 976
 
                     
 Pledged assets
   
14
   
3 500
   
2 000
 
                     
 Contingent liabilities
         
None
   
None
 

6


Income statement
 
 Note
 
2007
 
2006
 
               
Gross profit
   
2, 3, 4
   
-1 667
   
2 669
 
                     
Operating expenses
                   
Personnel costs
   
5
   
-7 476
   
-8 762
 
Depreciation and write-downs (as well as reversals) of tangible and intangible assets  
         
-1 335
   
-722
 
Operating income
         
-10 478
   
-6 815
 
                     
Income from financial items
                   
Other interest income   
         
4 045
   
13
 
Interest expenses and exchange rate differences 
         
-331
   
-142
 
Total income from financial items
         
3 714
   
-129
 
                     
Income after financial items
         
-6 764
   
-6 944
 
                     
Net loss for the year
         
-6 764
   
-6 944
 

7

Kamera Content AB
Reg no 556666-2135
 
CASH FLOW STATEMENT
 
 
 
1/1/2007
 
1/1/2006
 
 
 
12/31/2007
 
12/31/2006
 
 
 
 
 
 
 
Current operations
         
Net operating profit/loss
   
-10,478
   
-6,815
 
Adjustment for items not included in cash flow
         
Depreciation
   
1,335
   
722
 
 
   
-9,143
   
-6,093
 
Interest received and other
   
4,045
   
13
 
Interest paid and other
   
-331
   
-142
 
Cash flow from current operations before changes in working capital
   
-5,429
   
-6,222
 
 
         
Changes in working capital
         
Increase of receivables
   
-1,329
   
-935
 
Increase/reduction of other current liabilities
   
6,229
   
-1,489
 
Cash flow from current operations
   
-529
   
-8,646
 
 
         
Investment activities
         
Acquisition of subsidiaries
   
0
   
-930
 
Acquisition of tangible fixed assets
   
-231
   
-444
 
Acquisition of intangible assets
   
-1,170
   
-1,775
 
Cash flow from investment activities
   
-1,401
   
-3,149
 
 
         
Financing activities
         
New share issues
   
0
   
9,043
 
Loans raised
   
1,500
   
2,000
 
Cash flow from financing activities
   
1,500
   
11,043
 
 
         
Reduction of liquid funds
   
-430
   
-752
 
 
         
Liquid funds at beginning of year
   
1,085
   
1,837
 
 
         
Liquid funds at end of year
   
655
   
1,085
 

8

 
Notes
 
 Note 1
 Accounting and valuation principles
 
The accounts have been prepared in accordance with the Annual Accounts Act. Adopted accounting principles comply with the standards for small companies set out by the Swedish Accounting Standards Board.

The accounting principles remain unchanged compared to the previous year.

Consolidated accounts
In accordance with the Annual Accounts Act chapter 7, § 3 no consolidated accounts have been prepared.  
 
Revenue recognition
The Company’s revenue recognition for current account work is based on completed work, in line with BFN’s main heading in BFNAR 2003:3. Ongoing, not invoiced service assignments are recognized in the balance sheet at the rate of calculated invoice value of accrued work.
 
The company is, in line with BFN’s main heading in BFNAR 2003:3, recognizing revenues from completed service assignments based on fixed pricing at the rate of completed work, “percentage of completion”. At the calculation of accrued profit the degree of completion has been calculated as accrued expenses at the closing day, in relation to the calculated sum of expenses to complete the assignment.
 
Financial fixed assets
Financial assets which are intended to be held over a long period of time are reported at acquisition cost. If a financial fixed asset has, on balance sheet date, a value lower than its book value, the value of the asset is written down to lower value if it can be assumed that such reduction in value is permanent.

Accounts receivable 
Accounts receivable are reported as current assets at the amounts expected to be received after deductions for individually-assessed bad debts.

Receivables
Receivables with a maturity of more than 12 months after the closing date are stated as fixed assets, other receivables as current assets.

Foreign currencies
Profit and loss of receivables and liabilities relating to operations are offset under other operating income or other operating expenses. Transactions in foreign currency are translated at the transaction day rate of exchange.

Tangible fixed assets
Tangible fixed assets are reported at acquisition cost reduced by the amount of depreciation. Expenses for improving the performance of the assets beyond their original level increase the asset's reported value. Expenses for repairs and maintenance are reported as costs.

Depreciation is allocated on a straight-line over the useful life of the asset. Subsequent costs are included in the assets carrying amount if appropriate.

The straight-line method of depreciation is utilized for all types of tangible fixed assets. The following periods of depreciation are applied:

Equipment
3 year
Computers
3 year

9



Write-downs
If there are indications of a decrease in value of an asset or a group of assets, an assessment of its carrying amount is made. When the carrying amount exceeds the calculated recoverable amount, the carrying amount is immediately written down to the recoverable amount.

Intangible assets

Goodwill
Expenses for acquired operations are balanced and depreciated linearly over its assessed useful life, normally up to five years.

Expenses for the development of software
All expenses for the development or maintenance of software are normally expensed immediately. Expenses that are directly connected to identifiable and unique software controlled by the company, including probable financial benefits exceeding expenses within one year, are however capitalized as intangible assets. Capitalized expenditure for the development of software is depreciated linearly over its useful life, in the case of Kamera Content estimated to three years.

Write-downs of intangible assets If there are indications of a decrease in value of an asset or a group of assets, an assessment of its carrying amount is made, including goodwill. When the carrying amount exceeds the calculated recoverable amount, the carrying amount is immediately written down to the recoverable amount.
 
 Note 2
 Remuneration to auditors
 
   
2007
 
2006
 
           
Audit 
             
 Grant Thornton AB
   
65
   
40
 
               
Other services 
             
 Grant Thornton AB
   
4
   
34
 
 Total
   
69
   
74
 
 
 Note 3
Abridged Income Statement 
 
The Income statement is, in accordance with ÅRL 3 chapter 11 §, disclosed in an abridged state due to reasons of competition. The parent company’s net sales was 16 837 kSEK (17 237 kSEK).
 
 Note 4
 Transactions with related parties
 
Purchases and sales between Group companies
The percentages of purchases and sales regarding Group companies are listed below

Purchases  (Swegypt Company for Telecommunication
(S.A.E)): 9%
Sales : 0%

 The same pricing principles apply to purchases and sales conducted between Group companies as with transactions with external parties.

10

 
 Note 5
 Personnel
 
   
2007
 
2006
 
           
 Average number of employees
             
 Women (Sweden)
   
7
   
6
 
 Men (Sweden)
   
9
   
15
 
 Total
   
16
   
21
 
               
Salaries, remunerations, social costs and pension expenses 
             
Salaries and remunerations for Board of Directors and managing director 
   
587
   
483
 
 Total salaries and remunerations to other employees
   
5 442
   
5 801
 
 
   
6 029
   
6 284
 
 Pension expenses for Board of Directors and managing director
   
13
   
40
 
 Statutory and contractual social security contributions
   
2 009
   
1 946
 
 Pension expenses, other employees
   
142
   
142
 
 Total
   
8 193
   
8 412
 
 
Members of the Board and senior management

Parent Company

   
2007
 
2006
 
 
 
Number on 
balance 
sheet date
 
of whom men
 
Number on 
balance 
sheet date
 
of whom men
 
Members of the Board
   
4
   
100
%
 
5
   
100
%
Managing Director and other senior managers
   
5
   
80
%
 
4
   
75
%


Absence due to illness

Total absence due to illness *
   
2007
   
2006
 
     
x
%
 
3
%
-Long-term absence due to illness
   
0
%
 
0
%

*Long term absence refers to a period of 60 consecutive days or more.
Other categories consist of fewer than 10 employees why information about these categories is not disclosed.

11

 
 Note 6
Capitalized software development expenses 
 
   
2007
 
2006
 
           
Opening acquisition cost
   
852
   
-
 
Capitalization for the year
   
1 170
   
-
 
               
Closing accumulated acquisition cost
   
2 022
   
852
 
               
Opening depreciations
   
-189
   
-
 
Depreciation for the year
   
-372
   
-
 
               
Closing accumulated depreciation
   
-561
   
-189
 
               
Closing residual value according to plan
   
1 461
   
663
 
 
Note 7
 Goodwill
 
   
2007
 
2006
 
           
Opening acquisition cost
   
2 016
   
1 093
 
 - Acquisition
   
-
   
923
 
 Closing accumulated acquisition cost
   
2 016
   
2 016
 
               
 -Opening depreciation
   
-392
   
-31
 
 -Depreciation
   
-672
   
-361
 
               
 Closing accumulated depreciation
   
-1 064
   
-392
 
               
 Closing residual value according to plan
   
952
   
1 624
 
 
 Note 8
Equipment  and computers
 
   
2007
 
2006
 
           
 Opening acquisition cost
   
738
   
294
 
 Changes during the year
             
 -Purchases
   
231
   
444
 
 Closing accumulated acquisition cost
   
969
   
738
 
               
 Opening depreciation
   
-220
   
-48
 
 -Depreciation
   
-291
   
-172
 
 Closing accumulated depreciation
   
-511
   
-220
 
               
 Closing residual value according to plan
   
458
   
518
 
 

12


 
 Note 9
 Participations in subsidiaries
 
 
Number of shares
 
Registered office
 
Proportion of equity
 
Book value
 
   
190 000
   
Singapore
   
95
%
 
930
 
Swegypt Company for
   
687 500
   
Kairo
   
55
%
 
0
 
Telecommunication (S.A.E)
The result for Swegypt Copmany for Telecommunications (S.A.E) is, according to the last adopted income statement, -978 kSEK (for the prolonged financial year 2006/02/16-2007/12/31). Equity amounts to 22 kSEK at 2007/12/31.

The result for Kamera (S) PTE.LTD is, according to the last adopted income statement, -375 kSEK (fo the financial year 2007/01/01-2007/12/31). Equity amounts to -137 kSEK at 2007/12/31.

The amounts are translated to SEK using the year-end rate of exchange.
 
 Note 10
 Prepaid expenses and accrued income
 
   
2007-12-31
 
2006-12-31
 
           
 Prepaid rent
   
266
   
-
 
 Accrued income
   
1 211
   
749
 
Other prepaid expenses  
   
1 090
   
515
 
 
    2 567    
1 264
 
 
 
 Note 11
 Change in equity
 
 
 
Share
 capital 
 
 Share 
premium 
reserve
 
Revaluation 
reserve
 
 Statutory 
reserve
 
 Share 
premium reserve
 
 Non-restricted equity  
 
 Total
  equity
 
Amount brought forward 2007
   
227
   
-
   
-
   
336
   
8 998
   
-6 956
 
2 605
 Net income for the year
   
-
   
-
   
-
   
-
   
-
   
-6 764
 
-6 764
 Equity 2007/12/31
   
227
   
-
   
-
   
336
   
8 998
   
-13 720
 
-4 159
 
The share capital consists of  2 086 000 A-shares at a par value of 0,1 SEK and 181 000 B-shares at a par value of 0,1 SEK.
 
 Note 12
 Long term liabilities
 
   
2007-12-31
 
2006-12-31
 
           
 Long-term liabilities
             
 Liabilities to credit institutions
   
3 500
   
2 000
 
 Total interest-bearing liabilities
   
3 500
   
2 000
 
 
The loan as a whole is raised from Almi företagspartner and has duration of 48 months.  

13

 
 Note 13
 Accrued expenses and deferred income
 
   
2007-12-31
 
2006-12-31
 
 
 
 
 
 
 
Accrued royalty expenses 
   
1 253
   
725
 
Accrued vacation pay, social expenses included 
   
422
   
456
 
 Accrued social security contributions
   
269
   
181
 
Deferred income  
   
-
   
104
 
 Other items
   
783
   
304
 
 Total
   
2 727
   
1 770
 
 
 Note 14
 Pledged assets
 
   
2007-12-31
 
2006-12-31
 
           
 For own provisions and liabilities
             
               
 Floating charges
   
3 500
   
2 000
 
 designated to liabilities to credit institutions
             
 Total pledged assets
   
3 500
   
2 000
 
 
Note 15
Summary of significant differences between Swedish GAAP and U.S. GAAP
 
The annual financial statements included herein of Kamera Content AB were prepared in accordance with accounting principles generally accepted in Sweden (Swedish GAAP) which differ in certain significant respects from U.S. GAAP, as described below.

1. Intangible assets

In accordance with Swedish GAAP, the Company amortizes intangible assets based on their statutory useful lives, which is 3 years for goodwill and 3-5 years for capitalized development expenditures.

Under US GAAP intangible assets are amortized over their expected useful lives, which can sometimes be different from the statutory useful lives.

Negative goodwill is required to be disclosed as a provision under Swedish GAAP and reversals be netted e.g. against future losses in the acquired entity.

Under US GAAP this would be disclosed as a reduction of the fair value of assets acquired and hence affecting depreciation.

2. Revenue recognition

In accordance with Swedish GAAP, the Company recognizes revenue when earned. In certain situations, revenue can be recognized upon receipt of payment, while in other situations, revenue is recognized ratably over the contract period. The requirements for recognizing revenue upfront or ratably can vary from the revenue recognition requirements under US GAAP.

14


Under US GAAP, revenue is recognized in accordance with Staff Accounting Bulletin No. 104, Revenue Recognition and Statement Of Position No. 97-2, Software Revenue Recognition which requires revenue only be recognized when the following criteria have been met: persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered, the seller´s price to the buyer is fixed or determinable, and collectibility is probable. For certain arrangements that involve multiple deliverables revenue for each deliverable can be recognized individually if certain separation criteria are met. If elements cannot be separated, revenue must be bundled and recognized ratably over time.

3. Exchange differences

In accordance with Swedish GAAP, the Company recognizes exchange differences in the same way as in US GAAP with exception for translation differences which are not recognized as other comprehensive income but booked against equity.

Under US GAAP, assets and liabilities are translated into the entities reporting currency at the prevailing rate of exchange at the balance sheet date and revenue, costs and expenses are translated at the average exchange rate during the period. Translation gains and losses are reflected as other comprehensive income on the balance sheet. Assets and liabilities held by foreign subsidiaries that are in currencies other than the foreign subsidiaries´functional currency are remeasured at the prevailing rate of exchange at the balance sheet date. Gains and losses from remeasurement are included in the determination of net income.
 
4. Capitalization of development expenditures

Swedish GAAP allows for expenditures during the development phase to be capitalized as intangible assets if it is probable, with a high degree of certainty, that they will result in future economic benefits for the Company.

Under US GAAP all costs incurred to establish technological feasibility are charged to expense when incurred in accordance with Statement of Financial Accounting Standards No. 2, Accounting for Research and Development Costs. Software development costs incurred subsequent to establishing technological feasibility but prior to general release shall be capitalized.

15



EX-99.3 6 v118358_ex99-3.htm
Exhibit 99.3
 
KAMERA CONTENT AB
FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED
MARCH 31, 2008
 
TABLE OF CONTENTS
 
    
Page
Balance sheet of as of March 31, 2008   
2
Income statement for the three months ended March 31, 2008   
4
Cash flow statement for the three months ended March 31, 2008   
5
Notes to financial statements   
6
 


 Balance sheet
 
Note
 
2008-03-31
 
           
 Assets
         
 Fixed assets
         
           
 Intangible fixed assets
         
Capitalized software development expenses  
   
6
   
1 347
 
 Goodwill
   
7
   
784
 
 
         
2 131
 
               
 Tangible fixed assets
             
Equipment and computers 
   
8
   
468
 
               
 Financial fixed assets
             
 Participations in Group companies
   
9
   
930
 
 Total fixed assets
         
3 529
 
               
 Current assets
             
 Current receivables
             
 Accounts receivable - trade
         
2 636
 
 Receivables from Group companies
   
4
   
406
 
 Other current receivables
         
183
 
 Prepaid expenses and accrued income
   
10
   
3 196
 
 
         
6 421
 
 Cash and bank balances
         
1 896
 
 Total current assets
         
8 317
 
 Total assets
         
11 846
 
 
2


 Equity and liabilities
     
2008-03-31
 
           
 Equity
   
11
       
               
 Restricted equity
             
 Share capital
         
227
 
 Statutory reserve
         
336
 
           
563
 
               
 Non-restricted equity
             
 Loss brought forward
         
-13 720
 
 Share premium reserve
         
8 998
 
 Net loss for the year
         
-1 648
 
 
         
-6 370
 
 Total equity
         
-5 807
 
 Long-term liabilities
   
12
       
 Liabilities to credit institutions
         
3 500
 
 Total long-term liabilities
         
3 500
 
               
 Current liabilities
             
 Advance payments from customers
             
 Accounts payable - trade
         
5 556
 
 Liabilities to Group companies
   
4
       
 Other current liabilities
         
5 923
 
 Accrued expenses and deferred income
   
13
   
2 674
 
 Total current liabilities
         
14 153
 
 Total equity and liabilities
         
11 846
 
               
 Pledged assets
   
14
   
3 500
 
               
 Contingent liabilities
         
None
 
 
3


 Income statement
 
 Note
 
2008-01-01-
2008-03-31
 
           
 Gross profit
   
2, 3, 4
   
1 099
 
               
 Operating expenses
             
 Personnel costs
   
5
   
-2 204
 
Depreciation and write-downs (as well as reversals) of tangible and intangible assets  
         
-365
 
 Operating income
         
-1 470
 
               
 Income from financial items
             
Other interest income   
             
Interest expenses and exchange rate differences 
         
-178
 
 Total income from financial items
         
-178
 
               
 Income after financial items
         
-1 648
 
               
 Net loss for the year
         
-1 648
 
 
4

 
Kamera Content AB
Reg no 556666-2135
 
CASH FLOW STATEMENT

   
 
1/1/2008
 
   
 
3/31/2008
 
   
 
 
 
Current operations  
     
Net operating profit/loss  
   
-1,470
 
Adjustment for items not included in cash flow  
     
Depreciation  
   
365
 
   
   
-1,105
 
   
     
Interest paid  
   
-178
 
Cash flow from current operations before changes in working capital  
   
-1,283
 
   
     
Changes in working capital  
     
Increase/reduction of receivables  
   
-936
 
Increase/reduction of other current liabilities  
   
3,553
 
Cash flow from current operations  
   
1,334
 
   
     
Investment activities  
     
Acquisition of tangible fixed assets  
   
-94
 
Cash flow from investment activities  
   
-94
 
   
     
Financing activities  
     
   
   
0
 
Cash flow from financing activities  
   
0
 
   
     
Increase/reduction of liquid funds  
   
1,240
 
Liquid funds at beginning of year  
   
655
 
Liquid funds at end of year  
   
1,895
 
 
5

 
 Notes
 
 Note 1
 Accounting and valuation principles
 
The accounts have been prepared in accordance with the Annual Accounts Act. Adopted accounting principles comply with the standards for small companies set out by the Swedish Accounting Standards Board.

The accounting principles remain unchanged compared to the previous year.

Consolidated accounts
In accordance with the Annual Accounts Act chapter 7, § 3 no consolidated accounts have been prepared.  
 
Revenue recognition
 
The Company’s revenue recognition for current account work is based on completed work, in line with BFN’s main heading in BFNAR 2003:3. Ongoing, not invoiced service assignments are recognized in the balance sheet at the rate of calculated invoice value of accrued work.
 
The company is, in line with BFN’s main heading in BFNAR 2003:3, recognizing revenues from completed service assignments based on fixed pricing at the rate of completed work, “percentage of completion”. At the calculation of accrued profit the degree of completion has been calculated as accrued expenses at the closing day, in relation to the calculated sum of expenses to complete the assignment.
 
Financial fixed assets
Financial assets which are intended to be held over a long period of time are reported at acquisition cost. If a financial fixed asset has, on balance sheet date, a value lower than its book value, the value of the asset is written down to lower value if it can be assumed that such reduction in value is permanent.

Accounts receivable 
Accounts receivable are reported as current assets at the amounts expected to be received after deductions for individually-assessed bad debts.

Receivables
Receivables with a maturity of more than 12 months after the closing date are stated as fixed assets, other receivables as current assets.

Foreign currencies
Profit and loss of receivables and liabilities relating to operations are offset under other operating income or other operating expenses. Transactions in foreign currency are translated at the transaction day rate of exchange.

6


Tangible fixed assets
Tangible fixed assets are reported at acquisition cost reduced by the amount of depreciation. Expenses for improving the performance of the assets beyond their original level increase the asset's reported value. Expenses for repairs and maintenance are reported as costs.

Depreciation is allocated on a straight-line over the useful life of the asset. Subsequent costs are included in the assets carrying amount if appropriate.

The straight-line method of depreciation is utilized for all types of tangible fixed assets. The following periods of depreciation are applied:

Equipment
3 year
Computers
3 year

Write-downs
If there are indications of a decrease in value of an asset or a group of assets, an assessment of its carrying amount is made. When the carrying amount exceeds the calculated recoverable amount, the carrying amount is immediately written down to the recoverable amount.

Intangible assets

Goodwill
Expenses for acquired operations are balanced and depreciated linearly over its assessed useful life, normally up to five years.

Expenses for the development of software
All expenses for the development or maintenance of software are normally expensed immediately. Expenses that are directly connected to identifiable and unique software controlled by the company, including probable financial benefits exceeding expenses within one year, are however capitalized as intangible assets. Capitalized expenditure for the development of software is depreciated linearly over its useful life, in the case of Kamera Content estimated to three years.

Write-downs of intangible assets If there are indications of a decrease in value of an asset or a group of assets, an assessment of its carrying amount is made, including goodwill. When the carrying amount exceeds the calculated recoverable amount, the carrying amount is immediately written down to the recoverable amount.
 
7

 
 Note 2
 Remuneration to auditors
 
   
2008-01-01-
2008-01-31
 
       
Audit 
     
 Grant Thornton AB
   
0
 
         
Other services 
       
 Grant Thornton AB
   
0
 
 Total
   
0
 
 
 Note 3
Abridged Income Statement 
 
The Income statement is, in accordance with ÅRL 3 chapter 11 §, disclosed in an abridged state due to reasons of competition. The parent company’s net sales was 6 017 kSEK .
 
 Note 4
 Transactions with related parties
 
Purchases and sales between Group companies
The percentages of purchases and sales regarding Group companies are listed below

Purchases  (Swegypt Company for Telecommunication
(S.A.E)): 9%
Sales : 0%

The same pricing principles apply to purchases and sales conducted between Group companies as with transactions with external parties.
 
 Note 5
 Personnel
 
   
2008-01-01-
2008-03-01
 
       
 Average number of employees
     
 Women (Sweden)
   
5
 
 Men (Sweden)
   
9
 
 Total
   
14
 
         
Salaries, remunerations, social costs and pension expenses 
       
Salaries and remunerations for Board of Directors and managing director 
   
141
 
 Total salaries and remunerations to other employees
   
1 425
 
 
   
1 566
 
 Pension expenses for Board of Directors and managing director
   
3
 
 Statutory and contractual social security contributions
   
505
 
 Pension expenses, other employees
   
32
 
 Total
   
2 106
 
 
8


Members of the Board and senior management

Parent Company

   
2008
 
   
Number on
balance sheet
date
 
of whom men
 
Members of the Board
   
5
   
100
%
Managing Director and other senior managers
   
5
   
80
%
 
Absence due to illness

Total absence due to illness *
 
2008-01-01—2008-01-31
 
     
3
%
-Long-term absence due to illness
   
0
%

*Long term absence refers to a period of 60 consecutive days or more.
Other categories consist of fewer than 10 employees why information about these categories is not disclosed.
 
 Note 6
Capitalized software development expenses 
 
   
2008
 
       
 Opening acquisition cost
   
2 022
 
Capitalization for the year
   
0
 
         
 Closing accumulated acquisition cost
   
2 022
 
         
Opening depreciations
   
-561
 
 Depreciation for the year
   
-114
 
         
 Closing accumulated depreciation
   
-675
 
         
 Closing residual value according to plan
   
1 347
 
 
9

 
 Note 7
 Goodwill
 
   
2008
 
       
 Opening acquisition cost
   
2 016
 
 - Acquisition
   
-
 
 Closing accumulated acquisition cost
   
2 016
 
         
 -Opening depreciation
   
-1 064
 
 -Depreciation
   
-168
 
         
 Closing accumulated depreciation
   
-1 232
 
         
 Closing residual value according to plan
   
784
 
 
 Note 8
Equipment  and computers
 
   
2008
 
       
 Opening acquisition cost
   
969
 
 Changes during the year
       
 -Purchases
   
94
 
 Closing accumulated acquisition cost
   
1 063
 
         
 Opening depreciation
   
-511
 
 -Depreciation
   
-84
 
 Closing accumulated depreciation
   
-595
 
         
 Closing residual value according to plan
   
468
 
 
 Note 9
 Participations in subsidiaries
 
 
 Number of shares
 
 Registered office
 
 Proportion of equity
 
 Book value
 
Kamera (S) PTE.LTD.
   
190 000
   
Singapore
   
95
%
 
930
 
   
687 500
   
Kairo
   
55
%
 
0
 
Telecommunication (S.A.E)
                         
 
 Note 10
 Prepaid expenses and accrued income
 
   
2008-12-31
 
       
 Prepaid rent
   
266
 
 Accrued income
   
2 113
 
Other prepaid expenses  
   
817
 
 
   
3 196
 
 
10

 
 Note 11
 Change in equity
 
 
 
Share
capital 
 
 Statutory
reserve
 
 Share
premium
reserve
 
 Non-
restricted
equity  
 
Total
equity
 
Amount brought forward 2008
   
227
   
336
   
8 998
   
-13 720
   
-4 159
 
 Net income for the year
   
-
   
-
   
-
   
-1 648
   
-1 648
 
 Equity 2008/03/31
   
227
   
336
   
8 998
   
-15 368
   
-5 807
 
 
 Note 12
 Long term liabilities
 
   
2008-03-31
 
       
 Long-term liabilities
     
 Liabilities to credit institutions
   
3 500
 
 Total interest-bearing liabilities
   
3 500
 
 
The loan as a whole is raised from Almi företagspartner and has duration of 48 months.
 
 Note 13
 Accrued expenses and deferred income
 
   
2008-03-31
 
       
Accrued royalty expenses 
   
961
 
Accrued vacation pay, social expenses included 
   
456
 
 Accrued social security contributions
   
159
 
 Other items
   
1 098
 
 Total
   
2 674
 
 
 Note 14
 Pledged assets
 
   
2008-03-31
 
       
 For own provisions and liabilities
     
       
 Floating charges
   
3 500
 
 designated to liabilities to credit institutions
       
 Total pledged assets
   
3 500
 
 
11

 
Note 15
Summary of significant differences between Swedish GAAP and U.S. GAAP
 
The annual financial statements included herein of Kamera Content AB were prepared in accordance with accounting principles generally accepted in Sweden (Swedish GAAP) which differ in certain significant respects from U.S. GAAP, as described below.

1. Intangible assets

In accordance with Swedish GAAP, the Company amortizes intangible assets based on their statutory useful lives, which is 3 years for goodwill and 3-5 years for capitalized development expenditures.

Under US GAAP intangible assets are amortized over their expected useful lives, which can sometimes be different from the statutory useful lives.

Negative goodwill is required to be disclosed as a provision under Swedish GAAP and reversals be netted e.g. against future losses in the acquired entity.

Under US GAAP this would be disclosed as a reduction of the fair value of assets acquired and hence affecting depreciation.

2. Revenue recognition

In accordance with Swedish GAAP, the Company recognizes revenue when earned. In certain situations, revenue can be recognized upon receipt of payment, while in other situations, revenue is recognized ratably over the contract period. The requirements for recognizing revenue upfront or ratably can vary from the revenue recognition requirements under US GAAP.

Under US GAAP, revenue is recognized in accordance with Staff Accounting Bulletin No. 104, Revenue Recognition and Statement Of Position No. 97-2, Software Revenue Recognition which requires revenue only be recognized when the following criteria have been met: persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered, the seller´s price to the buyer is fixed or determinable, and collectibility is probable. For certain arrangements that involve multiple deliverables revenue for each deliverable can be recognized individually if certain separation criteria are met. If elements cannot be separated, revenue must be bundled and recognized ratably over time.

3. Exchange differences

In accordance with Swedish GAAP, the Company recognizes exchange differences in the same way as in US GAAP with exception for translation differences which are not recognized as other comprehensive income but booked against equity.

Under US GAAP, assets and liabilities are translated into the entities reporting currency at the prevailing rate of exchange at the balance sheet date and revenue, costs and expenses are translated at the average exchange rate during the period. Translation gains and losses are reflected as other comprehensive income on the balance sheet. Assets and liabilities held by foreign subsidiaries that are in currencies other than the foreign subsidiaries´functional currency are remeasured at the prevailing rate of exchange at the balance sheet date. Gains and losses from remeasurement are included in the determination of net income.


4. Capitalization of development expenditures

Swedish GAAP allows for expenditures during the development phase to be capitalized as intangible assets if it is probable, with a high degree of certainty, that they will result in future economic benefits for the Company.

12


Under US GAAP all costs incurred to establish technological feasibility are charged to expense when incurred in accordance with Statement of Financial Accounting Standards No. 2, Accounting for Research and Development Costs. Software development costs incurred subsequent to establishing technological feasibility but prior to general release shall be capitalized.

13

 
EX-99.4 7 v118358_ex99-4.htm
Exhibit 99.4
 
KIT DIGITAL, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
 
On May 23, 2008, KIT digital, Inc., a Delaware corporation (“KIT” or the “Company”), filed a Current Report on Form 8-K (the “May 8-K”) to report the company entered into a Share Purchase Agreement (“Kamera SPA”) on May 19, 2008 with Kamera Content AB (“Kamera”), a company incorporated and organized under the laws of Sweden.
 
On May 19, 2008, KIT digital, Inc. (“KIT” or the “Company”) entered into a Share Purchase Agreement (“Kamera SPA”) with Kamera Content AB (“Kamera”). Pursuant to the Kamera SPA, KIT will acquire all of the outstanding equity interests of Kamera for approximately $7.5 million which consists of $4.5 million payable at Closing, $1.5 million payable six months from Closing and $1.5 million thirteen months from Closing. In addition,  there is $3 million subject to Kamera achieving certain performance criteria and is payable twenty-one months from Closing, if such criteria is met. Kamera’s historical financial statements were prepared under accounting principles generally accepted in Sweden (Swedish GAAP). In order to prepare the unaudited pro forma condensed combined financial information, Kamera’s financial statements were adjusted to reflect the application of accounting principles generally accepted in the United States (U.S. GAAP). A discussion of the material differences between Swedish GAAP and U.S. GAAP is included in the notes to the financial statements in Exhibit 99.1, 99.2 and 99.3.
 
The unaudited pro forma condensed combined balance sheet was prepared by combining the condensed balance sheet of KIT and the condensed balance sheets of Kamera, which include the parent company Kamera Content AB and the subsidiaries Swegypt Company for Telecommunication (S.A.E) (‘Swegypt”) and Kamera (S) PTE LTD (“Kamera Singapore”) as of March 31, 2008. The unaudited pro forma condensed combined balance sheet reflects the gross consideration paid by KIT for the acquisition of Kamera of $7.5 million of which $1.5 million is due six months from completion and is in current liabilities and $1.5 million is due thirteen months from completion and is in non-current liabilities assuming the transaction had been completed on March 31, 2008.
 
The unaudited pro forma condensed combined statement of operations was prepared by combining the condensed statement of operations of KIT and the condensed statement of operations of Kamera, which include the parent company Kamera Content AB and the subsidiaries Swegypt and Kamera Singapore for the three months ended March 31, 2008 and the year ended December 31, 2007.
 
The pro forma condensed combined financial statements should be read in conjunction with the separate financial statements and related notes thereto of KIT, as filed with the Securities and Exchange Commission (SEC) in its Annual Report on Form10-KSB filed April 1, 2008 and in its Quarterly Report on Form 10-Q filed May 15, 2008 and in conjunction with the separate financial statements and related notes thereto of Kamera included as Exhibit 99.1, 99.2 and Exhibit 99.3 to this Form 8-K/A.
 
These pro forma condensed combined financial statements are not necessarily indicative of the combined results of operations that would have occurred had the acquisition actually taken place at the beginning of the period indicated above or the future results of operations. In the opinion of KIT’s management, all significant adjustments necessary to reflect the effects of the acquisition that can be factually supported within SEC regulations covering the preparation of pro forma financial statements have been made. The pro forma adjustments as presented are based on estimates and certain information that is currently available to KIT’s management. Such pro forma adjustments could change as additional information becomes available, as estimates are refined or as additional events occur.
 
1

 
 
UNAUDITED PRO FORMA CONDENSED COMBINED
BALANCE SHEET
As of March 31, 2008
(in thousands of USD)

   
Historical
 
Pro Forma
     
Pro Forma
 
   
KIT
 
Kamera
 
Swegypt
 
Kamera
Singapore
 
Adjustments
     
Combined
 
                               
ASSETS
                             
Cash and cash equivalents
 
$
5,580
 
$
318
 
$
3
 
$
32
 
$
(4,200
)
 
A
 
$
1,733
 
Other current assets
   
4,970
   
1,078
   
55
   
29
   
     (300
 
F
   
5,832
 
                                 
Total current assets
   
10,550
   
1,396
   
58
   
61
   
(4,500
)
     
7,565
 
Intangible assets, net
   
651
   
226
   
0
   
0
   
2,274
   
B/E
   
3,151
 
Goodwill
   
1,123
   
132
   
0
   
0
   
4,504
   
C/E
   
5,759
 
Other non-current assets
   
1,277
   
235
   
73
   
0
   
(154
)
 
D
   
1,431
 
                                 
Total assets
 
$
13,601
 
$
1,989
 
$
131
 
$
61
 
$
2,124
     
$
17,906
 
                                 
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                           
Current liabilities
 
$
7,662
 
$
1,419
 
$
131
 
$
102
 
$
1,153
   
A
 
$
10,467
 
Non-current liabilities
   
300
   
1,545
   
0
   
0
   
(45
)
 
A/F
   
1,800
 
                                 
Total liabilities
   
7,962
   
2,964
   
131
   
102
   
1,108
       
12,267
 
Minority interest
   
(172
)
                               
(172
)
Stockholders’ equity
   
5,811
   
(975
)
 
0
   
(41
)
 
1,016
   
G
   
5,811
 
                                 
Total liabilities and stockholders’ equity
 
$
13,601
 
$
1,989
 
$
131
 
$
61
 
$
2,124
       
$
17,906
 

The table below is the translation to US dollars (USD) for Kamera included in Exhibit 99.3.
 
        
 0.16790 
 
   
 In SEK 
 
 In USD 
 
   
 Kamera 
 
ASSETS
           
Cash and cash equivalents
   
1,896
 
$
318
 
Other current assets
   
6,421
   
1,078
 
               
Total current assets
   
8,317
   
1,396
 
Intangible assets, net
   
1,347
   
226
 
Goodwill
   
784
   
132
 
Other non-current assets
   
1,398
   
235
 
               
Total assets
   
11,846
 
$
1,989
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
             
Current liabilities
   
8,451
 
$
1,419
 
Non-current liabilities
   
9,202
   
1,545
 
               
Total liabilities
   
17,653
   
2,964
 
Minority interest
             
Stockholders’ equity
   
(5,807
)
 
(975
)
               
Total liabilities and stockholders’ equity
   
11,846
 
$
1,989
 
 
See accompanying notes to unaudited pro forma condensed combined financial statements
 
2

 

 
UNAUDITED PRO FORMA CONDENSED COMBINED
STATEMENT OF OPERATIONS
For the Three Months Ended March 31, 2008
(in thousands of USD, except per share data)

   
Historical
 
Pro Forma
     
Pro Forma
 
   
KIT
 
Kamera
 
Swegypt
 
Kamera Singapore
 
Adjustments
     
Combined
 
Revenue
 
$
3,502
 
$
959
 
$
97
 
$
31
 
$
(69
)
 
I
 
$
4,520
 
                                             
Operating expenses
   
14,312
   
1,194
   
101
   
44
   
87
   
H/I
   
15,738
 
                                 
(Loss) from operations
   
(10,810
)
 
(235
)
 
(4
)
 
(13
)
 
(156
)
     
(11,218
)
Interest and other income
   
82
   
0
   
0
   
0
               
82
 
Interest and other expense
   
(14
)
 
(28
)
 
0
   
0
   
        
       
(42
)
                                 
Net (loss) before income taxes
   
(10,742
)
 
(263
)
 
(4
)
 
(13
)
 
(156
)
       
(11,178
)
Income tax expense
   
1
   
  
   
  
   
  
   
    
       
1
 
                                 
Net (loss) before minority interest
   
(10,743
)
 
(263
)
 
(4
)
 
(13
)
 
(156
)
       
(11,179
)
Minority interest
   
96
   
   
   
  
   
   
   
  
       
96
 
                                 
Net (loss) available to common shareholders
 
$
(10,647
)
$
(263
)
$
(4
)
$
(13
)
$
(156
)
     
$
(11,083
)
                 
Basic and diluted net (loss) per common share
 
$
(0.27
)
                   
$
(0.28
)
Weighted average common shares outstanding, basic and diluted
   
38,936,039
                       
38,936,039
 

The table below is the translation to US dollars (USD) for Kamera included in Exhibit 99.3.
 
        
 0.15944 
 
   
 In SEK 
 
 In USD 
 
   
 Kamera
 
Revenue
   
6,017
 
$ 
959
 
               
Operating expenses
   
7,487
   
1,194
 
               
(Loss) from operations
   
(1,470
)
 
(235
)
Interest and other income
         
0
 
Interest and other expense
   
(178
)
 
(28
)
               
Net (loss) before income taxes
   
(1,648
)
 
(263
)
Income tax expense
   
 
   
 
 
               
Net (loss) before minority interest
   
(1,648
)
 
(263
)
Minority interest
   
 
   
 
 
               
Net (loss) available to common shareholders
   
(1,648
)
$
(263
)
 
 See accompanying notes to unaudited pro forma condensed combined financial statements
 
3

 

 
UNAUDITED PRO FORMA CONDENSED COMBINED
STATEMENT OF OPERATIONS
For the Year Ended December 31, 2007
(in thousands of USD, except per share data)

   
Historical
 
Pro Forma
     
Pro Forma
 
   
KIT
 
Kamera
 
Swegypt
 
Kamera 
Singapore
 
Adjustments
     
Combined
 
                               
Revenue
 
$
13,929
 
$
2,496
 
$
289
 
$
118
 
$
(235
)
 
I
 
$
16,597
 
                                             
Operating expenses
   
48,167
   
4,049
   
343
   
172
   
389
   
H/I
   
53,120
 
     
   
   
   
   
         
 
(Loss) from operations
   
(34,238
)
 
(1,553
)
 
(54
)
 
(54
)
 
(624
)
 
   
(36,523
)
Interest and other income
   
725
   
600
   
0
   
0
               
1,325
 
Interest and other expense
   
(913
)
 
(49
)
 
(2
)
 
0
   
       
   
   
(964
)
     
   
   
   
   
         
 
Net (loss) before income taxes
   
(34,426
)
 
(1,002
)
 
(56
)
 
(54
)
 
(624
)
       
(36,162
)
Income tax expense
   
125
   
0
   
0
   
0
   
   
       
125
 
     
   
   
   
   
         
 
Net (loss) before minority interest
   
(34,551
)
 
(1,002
)
 
(56
)
 
(54
)
 
(624
)
       
(36,287
)
Minority interest
   
(13
)
 
0
   
0
   
0
   
     
   
   
(13
)
     
   
   
   
   
         
 
Net (loss) available to common shareholders
 
$
(34,564
)
$
(1,002
)
$
(56
)
$
(54
)
$
(624
)
     
$
(36,300
)
Basic and diluted net (loss) per common share
 
$
(0.99
)
 
   
   
   
   
 
$
(1.04
)
Weighted average common shares outstanding, basic and diluted
   
34,869,325
   
   
   
   
   
   
34,869,325
 

The table below is the translation to US dollars (USD) for Kamera included in Exhibit 99.2.
 
        
 0.14825  
 
   
 In SEK 
 
 In USD 
 
   
Kamera
 
Revenue
   
16,837
 
$
2,496
 
               
Operating expenses
   
27,315
   
4,049
 
               
(Loss) from operations
   
(10,478
)
 
(1,553
)
Interest and other income
   
4,045
   
600
 
Interest and other expense
   
(331
)
 
(49
)
               
Net (loss) before income taxes
   
(6,764
)
 
(1,002
)
Income tax expense
   
 
   
 
 
               
Net (loss) before minority interest
   
(6,764
)
 
(1,002
)
Minority interest
   
 
   
 
 
               
Net (loss) available to common shareholders
   
(6,764
)
$
(1,002
)
 
 See accompanying notes to unaudited pro forma condensed combined financial statements
 
4

 

 
KIT DIGITAL, INC.
NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
 
Preliminary Purchase Price to Acquire Kamera Content AB
 
The aggregate cost of the acquisition of Kamera was approximately $7.5 millions which consists of $4.5 million payable at Closing, $1.5 million payable six months from Closing and $1.5 million thirteen months from Closing. In addition, there is $3 million subject to Kamera achieving certain performance criteria and is payable twenty-one months from Closing, if such criteria is met. We have allocated the aggregate cost of the acquisition to Kamera’s net tangible and identifiable intangible assets based on their estimated fair values. The excess of the aggregate cost of the acquisition over the net estimated fair value of the tangible and identifiable intangible assets and liabilities assumed was recorded to goodwill. Below is a summary of the preliminary allocation of the aggregate cost of the acquisition. The final purchase price allocation will depend upon the final valuation of the assets acquired and the liabilities assumed upon the close of the acquisition. Consequently, the actual allocation of the purchase price could differ from that presented herein.

   
Aggregate Cost
of the
Acquisition
 
   
   ($ in thousands)
 
Intangible assets—developed technology
 
$
1,000
 
Intangible assets—customer relationships
   
1,500
 
Acquired liabilities, net
   
364
 
Goodwill
   
4,636
 
       
Total
 
$
7,500
 
 
 Unaudited Pro Forma Condensed Combined Balance Sheet
 
The pro forma adjustments on the attached unaudited pro forma condensed combined balance sheets include the following:
 
 
A.)
Represents the gross consideration for the acquisition of Kamera of $7.5 million, which consists of $4.5 million less $300,000 paid to Kamera as an advance or $4.2 million payable at Closing, $1.5 million due six months from Closing and is in current liabilities and $1.5 million due thirteen months from Closing and is in non-current liabilities assuming the transaction had been completed on March 31, 2008.
  
 
B.)
Represents the estimated fair value of intangible assets separately identifiable from goodwill as of the acquisition of $2.5 million.
 
 
C.)
Represents goodwill, which is the excess of the purchase price over the net estimated fair value of the tangible and identifiable intangible assets acquired and liabilities assumed, of $4,636,000.
 
 
D.)
Represents the elimination entry for the investment in Kamera Singapore on Kamera Content AB books.

 
E.)
Represents the elimination entry to writeoff the goodwill of $132,000 and intangibles of $226,000 on the books of Kamera Content AB before the acquisition.

 
F.)
Represents the payback of the loans on the books of Kamera Content AB of $1,245,000 and the offset of the $300,000 paid to Kamera as an advance against the cash consideration, which will occur on closing of the Kamera acquisition.
 
 
G.)
Represents the elimination of Kamera’s historical equity accounts.
 
5

 

 
Unaudited Pro Forma Condensed Combined Statements of Operations
 
The pro forma adjustments on the attached unaudited pro forma condensed combined statements of operations include the following:
 
 
H.)
Represents the increase in amortization of intangible assets based on the estimated fair value of acquired intangible assets. We preliminarily identified approximately $2.5 million of amortizable intangible assets with an average estimated useful life of approximately 4 years. Identifiable intangible assets included developed technology and customer relationships. Amortization of these assets will be recorded to operating expenses depending on the type of asset. The purchase price allocation for Kamera is preliminary and will be finalized upon receipt of a final valuation report.
 
 
I.)
Represents the elimination entry for intercompany sales between Kamera Content AB and Swegypt of $69,000 for the three months ended March 31, 2008 and $235,000 for the year ended December 31, 2007.
 
6

-----END PRIVACY-ENHANCED MESSAGE-----