Delaware
|
000-26427
|
77-0454966
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
1990 E. Grand Avenue, El Segundo, CA
|
90245
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Registrant's telephone number, including area code:
|
(310) 482-5800
|
☐
|
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))
|
Emerging growth company
|
☐
|
||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any
new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
|
☐ |
Item 9.01 |
Financial Statements and Exhibits.
|
(a)
|
Financial Statements of Business Acquired
|
• |
Audited financial statements as of and for the year ended March 31, 2018.
|
(b)
|
Pro forma financial information
|
• |
Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2018.
|
• |
Unaudited Pro Forma Condensed Combined Statements of Operations for the six months ended June 30, 2018 and the year ended December 31, 2017.
|
(d)
|
Exhibits
|
Exhibit No.
|
Description
|
23.1
|
Consent of Independent Accountant – Grant Thornton UK LLP
|
99.1
|
Audited financial statements of MetaPack Limited as of and for the year ended March 31, 2018.
|
99.2
|
Stamps.com Inc. Unaudited Pro Forma
Condensed Combined Financial Statements, including Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2018 and Unaudited Pro Forma Condensed Combined Statements of Operations for the six months ended June 30, 2018 and the year ended December 31, 2017.
|
Stamps.com Inc.
|
||||
(Registrant)
|
||||
October 31, 2018
|
/s/ Ken McBride
|
|||
Date
|
(Signature)
|
|||
Ken McBride,
|
||||
Chief Executive Officer
|
Exhibit No.
|
Description
|
Consent of Independent Accountant – Grant Thornton UK LLP
|
|
Audited financial statements of MetaPack Limited as of and for the year ended March 31, 2018.
|
|
Stamps.com Inc. Unaudited Pro Forma
Condensed Combined Financial Statements, including Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2018 and Unaudited Pro Forma Condensed Combined Statements of Operations for the six months ended June 30, 2018 and the year ended December 31, 2017.
|
(1) |
Registration Statement (Form S-8 No. 333-81733) pertaining to the 1999 Stock Incentive Plan and 1999 Employee Stock Purchase Plan of Stamps.com Inc.;
|
(2) |
Registration Statement (Form S-8 No. 333-33648) pertaining to the 1999 Stock Incentive Plan, 1999 Employee Stock Purchase Plan, and IShip.com, Inc. Amended and Restated
1997 Stock Plan of Stamps.com Inc.;
|
(3) |
Registration Statement (Form S-8 No. 333-42764) pertaining to the 1999 Stock Incentive Plan of Stamps.com Inc.;
|
(4) |
Registration Statement (Form S-8 No. 333-168360) pertaining to the Stamps.com Inc. 2010 Equity Incentive Plan.;
|
(5) |
Registration Statement (Form S-3 No. 333-202161) pertaining to the Prospectus of Stamps.com Inc. for the registration of 768,900 shares of its common stock; and
|
(6) |
Registration Statement (Form S-8 No. 333-216990) pertaining to the 2014 Amendment and 2016 Amendment to the Stamps.com Inc. 2010 Equity Incentive Plan, the 2016
ShippingEasy Equity Inducement Plan, and the Management Incentive Plan.
|
MetaPack Limited
|
Page
|
|
Independent auditor's report
|
1 – 2
|
Consolidated income statement
|
3 |
Consolidated statement of comprehensive income
|
4 |
Consolidated statement of financial position
|
5 |
Consolidated cash flow statement
|
6 |
Consolidated statement of changes in equity
|
7 |
Notes to the financial statements
|
8 – 32
|
![]() |
![]() |
MetaPack Limited
|
Notes
|
|
2018
£000’s |
||||||
Turnover
|
2
|
36,111
|
||||||
Administrative expenses
|
(37,091
|
)
|
||||||
Operating loss
|
3
|
(980
|
)
|
|||||
Interest payable and similar charges
|
7
|
(807
|
)
|
|||||
Loss on ordinary activities before tax
|
(1,787
|
)
|
||||||
Tax on loss on ordinary activities
|
8
|
912
|
||||||
Loss for the financial year
|
(875
|
)
|
||||||
Loss for the financial year attributable to:
|
||||||||
Owners of the parent
|
(873
|
)
|
||||||
Non-controlling interests
|
(2
|
)
|
||||||
(875
|
)
|
MetaPack Limited
|
2018
£000’s
|
||||
Loss for the financial year
|
(875
|
)
|
||
Currency translation differences on foreign currency net investments
|
339
|
|||
Total comprehensive expense for the year
|
(536
|
)
|
||
Total comprehensive expense for the year attributable to:
|
||||
Owners of the parent
|
(534
|
)
|
||
Non-controlling interests
|
(2
|
)
|
||
Total comprehensive expense for the year
|
(536
|
)
|
MetaPack Limited
|
Notes |
2018
£000’s |
|||||||||||
Fixed assets
|
||||||||||||
Intangible assets
|
9
|
3,804
|
||||||||||
Tangible assets
|
10
|
274
|
||||||||||
Investments
|
11
|
15
|
||||||||||
4,093
|
||||||||||||
Current assets
|
||||||||||||
Debtors
|
12
|
8,540
|
||||||||||
Cash at bank and in hand
|
6,062
|
|||||||||||
14,602
|
||||||||||||
Creditors: amounts falling due within one
year
|
13
|
(18,187
|
)
|
|||||||||
Net current liabilities
|
(3,585
|
)
|
||||||||||
Total assets less current liabilities
|
508
|
|||||||||||
Creditors: amounts falling due after
more than one year
|
14
|
(356
|
)
|
|||||||||
Provision for liabilities
|
15
|
(220
|
)
|
|||||||||
Net liabilities
|
(68
|
)
|
||||||||||
Capital and reserves
|
||||||||||||
Called up share capital
|
17
|
1
|
||||||||||
Share premium account
|
8,799
|
|||||||||||
Profit and loss account
|
(8,762
|
)
|
||||||||||
38
|
||||||||||||
Non-controlling interests
|
(106
|
)
|
||||||||||
(68
|
)
|
MetaPack Limited
|
Note
|
2018
£000’s |
|||||||
Cash flow from operating activities
|
||||||||
Cash generated from operating activities
|
24
|
4,276
|
||||||
Corporation tax received
|
1,940
|
|||||||
6,216
|
||||||||
Investing activities
|
||||||||
Purchases of tangible assets
|
(73
|
)
|
||||||
Purchases of intangible assets
|
(79
|
)
|
||||||
Consideration payments for acquisitions
|
(1,428
|
)
|
||||||
Net cash used in investing activities
|
(1,580
|
)
|
||||||
Cash flows from financing activities
|
||||||||
Issue of ordinary share capital
|
109
|
|||||||
Finance lease payments
|
(109
|
)
|
||||||
Interest paid
|
(545
|
)
|
||||||
Net cash used in financing activities
|
(545
|
)
|
||||||
Net increase in cash and cash equivalents
|
4,091
|
|||||||
Foreign exchange translation adjustment on cash and cash equivalents
|
(2
|
)
|
||||||
Cash and cash equivalents at the beginning of year
|
1,973
|
|||||||
Cash and cash equivalents at the end of year
|
6,062
|
MetaPack Limited
|
Called-up
share
capital
|
Share
premium
account
|
Profit and
loss account
|
Amount
attributable
to owners of
the parent
|
Non-
controlling
interests
|
Total
|
|||||||||||||||||||
£000’s
|
£000’s
|
£000’s
|
£000’s
|
|
£000’s
|
£000’s
|
||||||||||||||||||
At 31 March 2017
|
1
|
8,690
|
(8,220
|
)
|
471
|
(104
|
)
|
367
|
||||||||||||||||
Loss for the year
|
-
|
-
|
(873
|
)
|
(873
|
)
|
(2
|
)
|
(875
|
)
|
||||||||||||||
Foreign exchange translation difference
|
-
|
-
|
339
|
339
|
-
|
339
|
||||||||||||||||||
Total comprehensive income for the year
|
-
|
-
|
(534
|
)
|
(534
|
)
|
(2
|
)
|
(536
|
)
|
||||||||||||||
Share based payment expense
|
-
|
-
|
(8
|
)
|
(8
|
)
|
-
|
(8
|
)
|
|||||||||||||||
Issue of shares
|
-
|
109
|
-
|
109
|
-
|
109
|
||||||||||||||||||
At 31 March 2018
|
1
|
8,799
|
(8,762
|
)
|
38
|
(106
|
)
|
(68
|
)
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
1. |
Accounting policies
|
1.1 |
Company information
|
1.2 |
Basis of preparation of financial statements
|
1.3 |
Going concern
|
1.4 |
Basis of consolidation
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
1.5 |
Business combinations
|
1.6 |
Investment in subsidiaries
|
1.7 |
Investment in joint ventures
|
1.8 |
Tangible fixed assets and depreciation
|
Motor vehicles
|
‑
|
3 years straight line
|
|
Fixtures & fittings
|
‑
|
5 ‑ 10 years straight line
|
|
Computer equipment
|
‑
|
2 ‑ 5 years straight line
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
1.9 |
Intangible fixed assets and amortisation
|
-
|
Goodwill
|
5 years
|
|
-
|
Customer Contracts
|
10 years
|
|
-
|
Trademarks
|
3 years
|
|
-
|
Proprietary software
|
5 years
|
|
-
|
Software
|
2 to 5 years
|
1.10 |
Impairment of assets
|
1.11
|
Debtors
|
1.12 |
Cash and cash equivalents
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
1.13 |
Creditors
|
1.14 |
Leases
|
1.15 |
Provisions for liabilities
|
1.16 |
Taxation
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
1.16
|
Taxation (continued)
|
- |
the group has a legally enforceable right to set off current tax assets against current tax liabilities, and
|
- |
the deferred tax assets and deferred tax liabilities relate to income taxes levied by the same taxation authority on either the same taxable entity or different taxable
entities which intend either to settle current tax liabilities and assets on a net basis, or to realise the assets and settle the liabilities simultaneously.
|
1.17 |
Foreign currency translation
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
1.17
|
Foreign currency translation (continued)
|
|
1.18 |
Turnover
|
1.19 |
Employee benefits
|
1.20 |
Financial instruments
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
1.21 |
Share options
|
1.22 |
Judgements and estimates
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
2. |
Turnover
|
2018
£000’s |
||||
United Kingdom
|
21,546
|
|||
Rest of Europe
|
10,582
|
|||
Rest of World
|
3,983
|
|||
36,111
|
Turnover, analysed by category, was as follows:
|
2018
£000’s
|
|||
Sale of goods
|
338
|
|||
Rendering of services
|
35,773
|
|||
36,111
|
3. |
Operating loss
|
2018
£000’s
|
||||
Amortisation ‑ intangible fixed assets
|
3,293
|
|||
Depreciation of tangible fixed assets:
|
||||
‑ owned by the group
|
456
|
|||
Auditor's remuneration ‑ audit
|
101
|
|||
Auditor's remuneration ‑ non‑audit
|
69
|
|||
Operating lease rentals:
|
||||
‑ other operating lease rentals
|
92
|
|||
‑ land and buildings operating lease
rentals
|
628
|
|||
Development costs
|
7,234
|
|||
Difference on foreign exchange
|
(737
|
)
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
4. |
Staff costs
|
2018
£000’s
|
||||
Wages and salaries
|
18,157
|
|||
Social security costs
|
2,409
|
|||
Other pension costs
|
268
|
|||
Share‑based payments expense
|
(8
|
)
|
||
20,826
|
2018
No. |
||||
Administrative and sales staff
|
333
|
5. |
Directors' remuneration
|
2018
£000’s
|
||||
Remuneration
|
436
|
|||
Company pension contributions to defined contribution pension scheme
|
7
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
6. |
Share options
|
Scheme
|
Number
|
|||
2009/10 EMI Scheme
|
427
|
|||
2012/13 EMI Scheme
|
22,196
|
|||
2013/14 EMI Scheme
|
2,730
|
|||
2017 Non-EMI Scheme
|
4,000
|
|||
29,353
|
2018
No.
|
2018
WAEP
£
|
|||||||
Outstanding at the beginning of the period
|
29,310
|
46.15
|
||||||
Granted during the period
|
4,000
|
116.34
|
||||||
Cancelled during the period
|
-
|
-
|
||||||
Forfeited during the period
|
(1,000
|
)
|
62.66
|
|||||
Exercised during the period
|
(2,957
|
)
|
36.71
|
|||||
Outstanding at the end of the period
|
29,353
|
57.52
|
||||||
Exercisable at the period end
|
29,353
|
57.52
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
7. |
Interest payable and similar charges
|
2018
£’000’s
|
||||
On bank facilities
|
538
|
|||
Interest on contingent consideration
|
7
|
|||
Discount movement on contingent consideration
|
262
|
|||
807
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
8. |
Taxation
|
2018
£’000’s |
||||
Analysis of tax charge in the year
|
||||
Current tax
|
||||
UK corporation tax charge on loss for the year
|
(319
|
)
|
||
Overseas taxation
|
266
|
|||
Adjustments in respect of prior periods
|
(16
|
)
|
||
(69
|
)
|
|||
Deferred tax
|
||||
Utilisation of deferred tax asset on intangibles
|
(843
|
)
|
||
Tax on loss on ordinary activities
|
(912
|
)
|
2018
£’000’s |
||||
Loss on ordinary activities before tax
|
(1,787
|
)
|
||
Loss on ordinary activities multiplied by standard rate of corporation tax in the UK of 19%
|
(339
|
)
|
||
Effects of:
|
||||
Expenses not deductible for tax purposes
|
(19
|
)
|
||
Utilisation of tax losses
|
(717
|
)
|
||
Difference in tax rates in overseas jurisdictions
|
180
|
|||
Adjustments to tax charge in respect of prior periods
|
(17
|
)
|
||
Total tax charge for the year (see note above)
|
(912
|
)
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
8. |
Taxation (continued)
|
9. |
Intangible fixed assets
|
|
Goodwill
£000’s
|
Customer
contracts
£000’s
|
Trademarks
£000’s
|
Proprietary
software
£000’s
|
Software
£000’s
|
Total
£000’s
|
||||||||||||||||||
Cost
|
||||||||||||||||||||||||
At 1 April 2017
|
13,622
|
1,696
|
142
|
471
|
1,645
|
17,576
|
||||||||||||||||||
Additions
|
-
|
-
|
-
|
-
|
79
|
79
|
||||||||||||||||||
Movement– Contingent consideration
|
34
|
-
|
-
|
-
|
-
|
34
|
||||||||||||||||||
Foreign exchange movement
|
(422
|
)
|
(181
|
)
|
(15
|
)
|
(50
|
)
|
-
|
(668
|
)
|
|||||||||||||
At 31 March 2018
|
13,234
|
1,515
|
127
|
421
|
1,724
|
17,021
|
||||||||||||||||||
Amortisation
|
||||||||||||||||||||||||
At 1 April 2017
|
8,938
|
431
|
120
|
240
|
545
|
10,274
|
||||||||||||||||||
Charge for the year
|
2,701
|
160
|
21
|
88
|
323
|
3,293
|
||||||||||||||||||
Foreign exchange movement
|
(252
|
)
|
(54
|
)
|
(14
|
)
|
(30
|
)
|
-
|
(350
|
)
|
|||||||||||||
At 31 March 2018
|
11,387
|
537
|
127
|
298
|
868
|
13,217
|
||||||||||||||||||
Net book value
|
||||||||||||||||||||||||
At 31 March 2018
|
1,847
|
978
|
-
|
123
|
856
|
3,804
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
10. |
Tangible fixed assets
|
Motor
vehicles
£000’s
|
Fixtures &
fittings
£000’s
|
Computer
equipment
£000’s
|
Total
£000’s
|
|||||||||||||
Cost
|
||||||||||||||||
At 1 April 2017
|
19
|
735
|
2,519
|
3,273
|
||||||||||||
Additions
|
-
|
16
|
57
|
73
|
||||||||||||
Disposals
|
-
|
-
|
(6
|
)
|
(6
|
)
|
||||||||||
Foreign exchange movement
|
1
|
(16
|
)
|
(64
|
)
|
(79
|
)
|
|||||||||
At 31 March 2018
|
20
|
735
|
2,506
|
3,261
|
||||||||||||
Depreciation
|
||||||||||||||||
At 1 April 2017
|
14
|
492
|
2,108
|
2,614
|
||||||||||||
Charge for the year
|
2
|
127
|
327
|
456
|
||||||||||||
Disposals
|
-
|
-
|
(6
|
)
|
(6
|
)
|
||||||||||
Foreign exchange movement
|
1
|
(14
|
)
|
(64
|
)
|
(77
|
)
|
|||||||||
At 31 March 2018
|
17
|
605
|
2,365
|
2,987
|
||||||||||||
Net book value
|
||||||||||||||||
At 31 March 2018
|
3
|
130
|
141
|
274
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
11. |
Fixed asset investments
|
Investments
£000’s
|
||||
Cost
|
||||
At 1 April 2017
|
50
|
|||
Addition
|
-
|
|||
At 31 March 2018
|
50
|
|||
Impairment
|
||||
At 1 April 2017
|
-
|
|||
Charge for year
|
35
|
|||
At 31 March 2018
|
35
|
|||
Net book value
|
||||
At 31 March 2018
|
15
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
11. |
Fixed asset investments (continued)
|
Name
|
Country of
incorporation
|
Holding
|
|||
MetaPack Germany GmbH
|
Germany
|
100
|
%
|
||
Total Delivery Management Limited (Dormant)
|
England & Wales
|
100
|
%
|
||
Abol Software Limited
|
England & Wales
|
100
|
%
|
||
Abol Software, Inc. (Indirect via MetaPack Holdings USA, Inc.)
|
USA
|
100
|
%
|
||
MetaPack Holdings USA, Inc.
|
USA
|
100
|
%
|
||
Oval (2280) Limited
|
England & Wales
|
72
|
%
|
||
SendA2B Limited (Indirect via Total Delivery Management Limited)
|
England & Wales
|
100
|
%
|
||
MetaPack Poland Sp. z.o.o.
|
Poland
|
100
|
%
|
||
MetaPack Software SAS
|
France
|
100
|
%
|
||
MetaPack Far East Limited
|
Hong Kong
|
100
|
%
|
||
Name
|
Nature of business
|
MetaPack Germany GmbH
|
Software sales
|
Total Delivery Management Limited
|
Dormant holding company
|
Abol Software Limited
|
Software sales
|
Abol Software, Inc.
|
Software sales and development
|
MetaPack Holdings USA, Inc.
|
Holding company
|
Oval (2280) Limited
|
Software consulting
|
SendA2B Limited (Indirect via Total Delivery Management Limited)
|
Non trading
|
MetaPack Poland Sp. z.o.o.
|
Software development
|
MetaPack Software SAS
|
Software sales
|
MetaPack Far East Limited
|
Software sales
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
12. |
Debtors
|
2018
£000’s
|
||||
Trade debtors
|
6,202
|
|||
Other debtors
|
287
|
|||
Prepayments and accrued income
|
939
|
|||
Deferred tax asset (see note 16)
|
789
|
|||
Corporation tax debtor
|
323
|
|||
8,540
|
13. |
Creditors: Amounts falling due within one year
|
2018
£000’s
|
||||
Bank credit facility
|
10,000
|
|||
Trade creditors
|
1,129
|
|||
Corporation tax
|
291
|
|||
Other taxation and social security
|
1,528
|
|||
Other creditors
|
285
|
|||
Accruals and deferred income
|
4,954
|
|||
18,187
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
14. |
Creditors: Amounts falling due after more than one year
|
2018
£000’s
|
||||
Other creditors
|
356
|
|||
356
|
2018
£000’s
|
||||
Bank loans and credit facilities
|
||||
Within one year
|
10,000
|
|||
Between one and two years
|
-
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
15. |
Provision for liabilities
|
Deferred tax
liability
£000’s
|
Total
£000’s
|
|||||||
At 1 April 2017
|
(304
|
)
|
(304
|
)
|
||||
Reversals
|
84
|
84
|
||||||
Recognised during year
|
-
|
-
|
||||||
At 31 March 2018
|
(220
|
)
|
(220
|
)
|
16. |
Deferred taxation
|
|
2018
£000’s
|
|||
|
||||
At beginning of year
|
(304
|
)
|
||
Recognised during year
|
844
|
|||
Foreign exchange
|
29
|
|||
At end of year
|
569
|
2018
£000’s
|
||||
Acquired intangibles from acquisitions
|
(220
|
)
|
||
Tax losses recognised
|
789
|
|||
569
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
17. |
Share capital
|
2018
£
|
||||
Allotted, called up and fully paid
|
||||
65,174 ‑ Ordinary shares of 0.722385p each
|
471
|
|||
427,142 ‑ Ordinary shares of 0.01724p each
|
74
|
|||
15,845 - A Ordinary shares of 0.01724p each
|
3
|
|||
2,149 - B Ordinary shares of 0.01724p each
|
-
|
|||
20,566 - C Ordinary shares of 0.01724p each
|
4
|
|||
36,178 - C1 Ordinary shares of 0.01724p each
|
5
|
|||
4,850 – D Ordinary shares of 0.01724p each
|
1
|
|||
4,850 – E Ordinary shares of 0.01724p each
|
1
|
|||
4,850 – F Ordinary shares of 0.01724p each
|
1
|
|||
5,259 - Deferred shares of 0.01724p each
|
1
|
|||
561
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
18.
|
Reserves
|
19. |
Pension commitments
|
20. |
Operating lease commitments
|
Land and buildings
|
Other
|
|||||||
2018
£000’s
|
2018
£000’s
|
|||||||
Minimum lease payments due:
|
||||||||
Within 1 year
|
603
|
86
|
||||||
Between 2 and 5 years
|
1,830
|
34
|
||||||
After more than 5 years
|
371
|
-
|
21. |
Financial assets and liabilities
|
2018
£000’s
|
||||
Financial liabilities measured at fair value through profit or loss
|
641
|
|||
Financial assets measured at amortised cost
|
12,551
|
|||
Financial liabilities measured at amortised cost
|
14,453
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
22.
|
Financial risk management
|
23. |
Related Party Disclosure
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
24. |
Net cash flow from operating activities
|
2018
£000’s
|
||||
Group operating loss for the year
|
(980
|
)
|
||
Amortisation of intangible fixed assets
|
3,293
|
|||
Depreciation of tangible fixed assets
|
456
|
|||
Investment impairment
|
35
|
|||
Increase in debtors
|
813
|
|||
Increase in creditors
|
310
|
|||
Foreign exchange differences
|
357
|
|||
Share based payment credit
|
(8
|
)
|
||
Net cash flow from operating activities
|
4,276
|
25. |
Post balance sheet events
|
26. |
Summary of differences between UK and US generally accepted accounting principles
|
Income/Loss
|
Note
|
Year ended
31 March 2018
|
||||||
£000’s
|
||||||||
Loss for the financial year under UK GAAP
|
(875
|
)
|
||||||
Amortisation of goodwill
|
a
|
2,701
|
||||||
Recognition of contingent consideration adjustments through the income statement
|
b
|
(34
|
)
|
|||||
Net income under US GAAP
|
1,792
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
26. |
Summary of differences between UK and US generally accepted accounting principles (continued)
|
Shareholder’s (deficit) equity
|
Note
|
At 31 March 2018
|
||||||
£000’s
|
||||||||
Shareholder’s deficit under UK GAAP
|
(68
|
)
|
||||||
Reverse amortisation of goodwill
|
a
|
11,672
|
||||||
Recognition of contingent consideration adjustments through the income statement
|
b
|
1,459
|
||||||
Foreign currency translation adjustment
|
(413
|
)
|
||||||
Shareholder’s equity under US GAAP
|
12,650
|
Consolidated statement of cash flows under US GAAP
|
Note c
|
Year ended
31 March 2018
|
|||||
|
£000’s
|
|
|||||
Net cash provided by operating activities
|
5,671
|
||||||
Net cash used in investing activities
|
(1,580
|
)
|
|||||
Net cash used in financing activities
|
0
|
||||||
Net increase in cash and cash equivalents
|
4,091
|
||||||
Exchange rate movements
|
(2
|
)
|
|||||
Cash and cash equivalents at beginning of period
|
1,973
|
||||||
Cash and cash equivalents at end of period
|
6,062
|
a. |
Amortisation of goodwill
|
MetaPack Limited
|
|
Notes to the financial statements
|
For the year ended 31 March 2018
|
26. |
Summary of differences between UK and US generally accepted accounting principles (continued)
|
b. |
Recognition of contingent consideration adjustments through the income statement
|
c. |
Statement of cash flows
|
• |
The following unaudited pro forma condensed combined statements of operations for the two quarters ended June 30, 2018 combines SDC's historical unaudited results of
operations for the two quarters ended June 30, 2018, which was the end of SDC's second quarter of fiscal year 2018, and MetaPack's historical unaudited results of operations for the two quarters ended June 30, 2018.
|
• |
The following unaudited pro forma condensed combined statement of operations for the year ended December 31, 2017 combines SDC's historical audited results of operations
for the year ended December 31, 2017, which was the end of SDC's 2017 fiscal year, and MetaPack's historical audited results of operations for the year ended March 31, 2018, which was the end of MetaPack's 2018 fiscal year.
|
• |
As a result of the different year ends: (a) MetaPack's statement of operations for the quarter ended March 31, 2018 is included more than once in the pro forma income
statements; and (b) MetaPack's statement of operations for the quarter ended March 31, 2017 is excluded from the pro forma income statements. Revenue and net income for the quarter ended March 31, 2018 were $13.5 million and $551,000,
respectively, translated using a historical average GBP to USD exchange rate for the quarter ended March 31, 2018 of 1.3914. Revenue and net loss for the quarter ended March 31, 2017 were $10.1 million and $2.2 million, respectively, translated using a historical average GBP to USD exchange rate for the quarter
ended March 31, 2017 of 1.2388.
|
SDC
(Historical)
|
MetaPack
(Historical)
(1)
|
MetaPack
US GAAP
Adjustments
|
Pro forma
Adjustments
|
Pro forma
Combined
|
||||||||||||||||||
Assets
|
||||||||||||||||||||||
Current assets:
|
||||||||||||||||||||||
Cash and cash equivalents
|
$
|
282,868
|
$
|
7,750
|
$
|
—
|
$
|
(224,333
|
)
|
A,
|
B
|
$
|
66,285
|
|||||||||
Accounts receivable, net
|
67,437
|
8,935
|
—
|
1,211
|
B
|
77,583
|
||||||||||||||||
Current income taxes
|
23,204
|
126
|
—
|
(126
|
)
|
B
|
23,204
|
|||||||||||||||
Other current assets
|
16,488
|
2,103
|
—
|
1,282
|
B
|
|
19,873
|
|||||||||||||||
Total current assets
|
389,997
|
18,914
|
—
|
(221,966
|
)
|
186,945
|
||||||||||||||||
Property and equipment, net
|
36,757
|
1,320
|
—
|
(95
|
)
|
A
|
37,982
|
|||||||||||||||
Goodwill
|
239,705
|
1,621
|
18,934
|
120,455
|
A
|
|
380,715
|
|||||||||||||||
Intangible assets, net
|
72,984
|
1,465
|
—
|
103,282
|
A
|
|
177,731
|
|||||||||||||||
Deferred income taxes, net
|
41,110
|
752
|
—
|
(16,431
|
)
|
A,
|
E
|
25,431
|
||||||||||||||
Other assets
|
7,783
|
20
|
—
|
(20
|
)
|
A
|
|
7,783
|
||||||||||||||
Total assets
|
$
|
788,336
|
$
|
24,092
|
$
|
18,934
|
$
|
(14,775
|
)
|
$
|
816,587
|
|||||||||||
Liabilities and Stockholder’s Equity
|
||||||||||||||||||||||
Current liabilities:
|
||||||||||||||||||||||
Accounts payable and accrued expenses
|
$
|
102,144
|
$
|
8,011
|
$
|
—
|
$
|
13,067
|
B,
|
C
|
$
|
123,222
|
||||||||||
Deferred revenue
|
3,922
|
2,772
|
—
|
(2,508
|
)
|
B,
|
D
|
4,186
|
||||||||||||||
Current portion of debt, net of debt issuance costs
|
9,423
|
13,209
|
—
|
—
|
22,632
|
|||||||||||||||||
Total current liabilities
|
115,489
|
23,992
|
—
|
10,559
|
150,040
|
|||||||||||||||||
Long-term debt, net of debt issuance costs
|
55,673
|
—
|
—
|
—
|
55,673
|
|||||||||||||||||
Other liabilities
|
6,588
|
501
|
—
|
305
|
A
|
|
7,394
|
|||||||||||||||
Total liabilities
|
177,750
|
24,493
|
—
|
10,864
|
213,107
|
|||||||||||||||||
Commitments and contingencies
|
||||||||||||||||||||||
Stockholders’ equity:
|
||||||||||||||||||||||
Common stock
|
55
|
1
|
—
|
(1
|
)
|
A
|
|
55
|
||||||||||||||
Additional paid-in capital
|
1,022,608
|
11,622
|
—
|
(11,622
|
)
|
A
|
|
1,022,608
|
||||||||||||||
Treasury stock, at cost
|
(427,721
|
)
|
—
|
—
|
—
|
(427,721
|
)
|
|||||||||||||||
Retained earnings (accumulated deficit)
|
15,638
|
(11,674
|
)
|
18,609
|
(14,041
|
)
|
A,
|
C
|
8,532
|
|||||||||||||
Accumulated other comprehensive income
|
6
|
(350
|
)
|
325
|
25
|
A
|
|
6
|
||||||||||||||
Total stockholders’ equity
|
610,586
|
(401
|
)
|
18,934
|
(25,639
|
)
|
603,480
|
|||||||||||||||
Total liabilities and stockholders’ equity
|
$
|
788,336
|
$
|
24,092
|
$
|
18,934
|
$
|
(14,775
|
)
|
$
|
816,587
|
SDC
(Historical)
|
MetaPack
(Historical)
(2)
|
MetaPack
US GAAP
Adjustments
|
Pro forma
Adjustments
|
Pro forma
Combined
|
||||||||||||||||||
Revenue
|
$
|
273,192
|
$
|
25,746
|
$
|
—
|
$
|
—
|
$
|
298,938
|
||||||||||||
Cost of revenue (exclusive of amortization of intangible assets, which is included in general and
administrative expense)
|
54,969
|
8,628
|
—
|
834
|
I
|
64,431
|
||||||||||||||||
Gross profit
|
218,223
|
17,118
|
—
|
(834
|
)
|
234,507
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||
Sales and marketing
|
51,537
|
4,973
|
—
|
1,251
|
I
|
57,761
|
||||||||||||||||
Research and development
|
24,413
|
3,855
|
—
|
1,126
|
I
|
29,394
|
||||||||||||||||
General and administrative
|
46,203
|
8,338
|
(1,874
|
)
|
3,164
|
|
F, G, I
|
55,831
|
||||||||||||||
Total operating expenses
|
122,153
|
17,166
|
(1,874
|
)
|
5,541
|
142,986
|
||||||||||||||||
Income (loss) from operations
|
96,070
|
(48
|
)
|
1,874
|
(6,375
|
)
|
91,521
|
|||||||||||||||
Foreign currency exchange loss, net
|
—
|
(292
|
)
|
—
|
—
|
(292
|
)
|
|||||||||||||||
Interest expense
|
(1,240
|
)
|
(389
|
)
|
—
|
389
|
H
|
(1,240
|
)
|
|||||||||||||
Interest and other income (expense), net
|
92
|
(3
|
)
|
—
|
(78
|
)
|
J
|
11
|
||||||||||||||
Income (loss) before income taxes
|
94,922
|
(732
|
)
|
1,874
|
(6,064
|
)
|
90,000
|
|||||||||||||||
Income tax expense (benefit)
|
2,354
|
(77
|
)
|
—
|
(1,277
|
)
|
K
|
1,000
|
||||||||||||||
Net income (loss)
|
$
|
92,568
|
$
|
(655
|
)
|
$
|
1,874
|
$
|
(4,787
|
)
|
$
|
89,000
|
||||||||||
Net income per share
|
||||||||||||||||||||||
Basic
|
$
|
5.19
|
$
|
4.99
|
||||||||||||||||||
Diluted
|
$
|
4.95
|
$
|
4.76
|
||||||||||||||||||
Weighted average shares outstanding
|
||||||||||||||||||||||
Basic
|
17,830
|
17,830
|
||||||||||||||||||||
Diluted
|
18,709
|
18,709
|
SDC
(Historical)
|
MetaPack
(Historical)
(2)
|
MetaPack
US GAAP
Adjustments
|
Pro forma
Adjustments
|
Pro forma
Combined
|
||||||||||||||||||
Revenue
|
$
|
468,709
|
$
|
47,909
|
$
|
—
|
$
|
—
|
$
|
516,618
|
||||||||||||
Cost of revenue (exclusive of amortization of intangible assets, which is included in general and
administrative expense)
|
79,226
|
14,536
|
—
|
1,499
|
I
|
95,261
|
||||||||||||||||
Gross profit
|
389,483
|
33,373
|
—
|
(1,499
|
)
|
421,357
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||||||||
Sales and marketing
|
91,222
|
10,134
|
—
|
2,250
|
I
|
103,606
|
||||||||||||||||
Research and development
|
46,208
|
8,727
|
—
|
2,025
|
I
|
56,960
|
||||||||||||||||
General and administrative
|
88,550
|
14,835
|
(3,539
|
)
|
7,646
|
F, I
|
107,492
|
|||||||||||||||
Total operating expenses
|
225,980
|
33,696
|
(3,539
|
)
|
11,921
|
268,058
|
||||||||||||||||
Income (loss) from operations
|
163,503
|
(323
|
)
|
3,539
|
(13,420
|
)
|
153,299
|
|||||||||||||||
Foreign currency exchange loss, net
|
—
|
(977
|
)
|
—
|
—
|
(977
|
)
|
|||||||||||||||
Interest expense
|
(3,669
|
)
|
(1,071
|
)
|
—
|
1,071
|
H
|
(3,669
|
)
|
|||||||||||||
Interest and other income
|
414
|
—
|
—
|
(136
|
)
|
J
|
278
|
|||||||||||||||
Income (loss) before income taxes
|
160,248
|
(2,371
|
)
|
3,539
|
(12,485
|
)
|
148,931
|
|||||||||||||||
Income tax expense (benefit)
|
9,645
|
(1,211
|
)
|
—
|
(2,661
|
)
|
K
|
5,773
|
||||||||||||||
Net income (loss)
|
$
|
150,603
|
$
|
(1,160
|
)
|
$
|
3,539
|
$
|
(9,824
|
)
|
$
|
143,158
|
||||||||||
Net income per share
|
||||||||||||||||||||||
Basic
|
$
|
8.81
|
$
|
8.37
|
||||||||||||||||||
Diluted
|
$
|
8.19
|
$
|
7.79
|
||||||||||||||||||
Weighted average shares outstanding
|
||||||||||||||||||||||
Basic
|
17,099
|
17,099
|
||||||||||||||||||||
Diluted
|
18,387
|
18,387
|
Fair Value
|
Weighted Average
Estimated
Useful Life
(In Years)
|
|||||
Cash and cash equivalents
|
$
|
9,543
|
||||
Trade accounts receivable
|
10,146
|
|||||
Other current assets
|
3,385
|
|||||
Property and equipment
|
1,225
|
|||||
Goodwill
|
141,010
|
|||||
Total identifiable intangible assets
|
104,747
|
16
|
||||
Accounts payable and accrued expenses
|
(13,972
|
)
|
||||
Deferred revenue
|
(264
|
)
|
||||
Current portion of debt
|
(13,209
|
)
|
||||
Deferred income tax liability
|
(15,679
|
)
|
||||
Other liabilities
|
(806
|
)
|
||||
Total purchase price
|
$
|
226,126
|
Period
|
$ / £
|
Period end exchange rate as of June 30, 2018
|
1.3209
|
Average exchange rate for the six months ended June 30, 2018
|
1.3759
|
Average exchange rate for the year ended March 31, 2018
|
1.3267
|
Average exchange rate for the year ended December 31, 2017
|
1.2886
|
Reversal of goodwill amortization
|
$
|
16,681
|
||
Reversal of change in contingent consideration
|
1,928
|
|||
Total impact on retained earnings
|
18,609
|
|||
Foreign currency translation
|
325
|
|||
Total impact on goodwill and stockholders' equity
|
$
|
18,934
|
(1) |
Reclassifications of $1.0 million from intangible assets, net to property and equipment, net and $2.8 million from accounts payable and accrued expenses to deferred revenue
in order to present deferred revenue as a separate line item.
|
(2) |
MetaPack's historical income statement under UK GAAP included a single classification for cost of revenues and operating expenses combined which was labeled as
"administrative expenses." Adjustments were required to designate amounts for cost of revenues, sales and marketing expense, research and development expense, and general and administrative expense in order to conform to SDC's
presentation. Further, an adjustment was also required to classify foreign currency exchange loss as a non-operating item to conform to SDC's presentation.
|
(A) |
The purchase price of MetaPack was £171 million ($218 million translated at the August 15, 2018 exchange rate). The allocation of the purchase price and the purchase
price accounting is based upon preliminary estimates of the assets and liabilities acquired on August 15, 2018 in accordance with the provisions of ASC 805. Translating based on the June 30, 2018 exchange rate, the purchase price of
the acquisition was approximately $226.1 million.
|
Fair Value
|
||||
Total working capital
|
$
|
(4,371
|
)
|
|
Property and equipment
|
1,225
|
|||
Goodwill
|
141,010
|
|||
Total identifiable intangible assets
|
104,747
|
|||
Deferred income tax liability
|
(15,679
|
)
|
||
Other liabilities
|
(806
|
)
|
||
Total purchase price
|
$
|
226,126
|
(B) |
The following table reflects the working capital adjustments based on the purchase price allocation as of the acquisition date as shown in Description of the Transaction
and Basis of Presentation note (Preliminary Value) and the MetaPack Historical balance sheet as of June 30, 2018 (in thousands).
|
MetaPack
Historical
|
Pro forma
Adjustment
|
Preliminary
Value
|
||||||||||
Cash and cash equivalents
|
$
|
7,750
|
$
|
1,793
|
$
|
9,543
|
||||||
Accounts receivable
|
8,935
|
1,211
|
10,146
|
|||||||||
Current income taxes
|
126
|
(126
|
)
|
—
|
||||||||
Other current assets
|
2,103
|
1,282
|
3,385
|
|||||||||
Accounts payable and accrued expenses
|
(8,011
|
)
|
(5,961
|
)
|
(13,972
|
)
|
||||||
Deferred revenue
|
(2,772
|
)
|
2,508
|
(264
|
)
|
|||||||
Current portion of debt
|
(13,209
|
)
|
—
|
(13,209
|
)
|
(C) |
Adjustment to reduce retained earnings and increase accrued expense by $7.1 million, which consists of the following items recorded by either Stamps.com or
MetaPack after June 30, 2018 that were directly related to the transaction: $5.4 million of transaction costs, $1.0 million of nonrecurring foreign currency exchange loss directly related to the acquisition of MetaPack, and $649,000 of
one-time bonuses and employer tax payments.
|
(D) |
Adjustment to decrease the assumed deferred revenue obligations to fair value. After the acquisition, this adjustment will not have a continuing impact as the assumed
performance obligations will be satisfied within twelve months. As such, there are no pro forma adjustments in the condensed combined statement of operations to reduce revenue.
|
(E) |
Adjusts the deferred tax liabilities resulting from the acquisition. The estimated increase in MetaPack’s deferred tax liabilities to $15.7 million stems primarily from the
fair value adjustments for non-deductible intangible assets based on the statutory rate. This estimate of deferred income tax balances is preliminary and subject to change based on management’s final determination of the fair value of
assets acquired and liabilities assumed by jurisdiction.
|
(F) |
Adjustment to record pro forma amortization expense of purchased intangible assets from the beginning of the period presented over their estimated useful life (in
thousands except years):
|
Pro Forma Amortization
Expense
|
||||||||||||||||
Fair Value
|
Weighted Average
Estimated
Useful Life
(years)
|
Six Months
Ended
June 30,
2018
|
Year
Ended
December
31, 2017
|
|||||||||||||
Total identifiable intangible assets
|
$
|
104,747
|
16
|
$
|
3,410
|
$
|
6,387
|
|||||||||
Historical amortization expense
|
185
|
357
|
||||||||||||||
Pro forma adjustments
|
$
|
3,225
|
$
|
6,030
|
(G) |
Adjustment to eliminate the transaction costs of approximately $1.0 million that were recorded by SDC in the six months ended June 30, 2018 in general and administrative
expense.
|
(H) |
Adjustment to eliminate interest expense of approximately $389,000 and $1.1 million for the six months ended June 30, 2018 and the year ended December 31, 2017,
respectively, from MetaPack's statements of operations resulting from SDC's repayment of MetaPack debt assumed immediately after acquisition.
|
(I) |
Adjustment to include the estimated share-based compensation expense related to inducement awards issued to continuing employees as part of the acquisition agreement. The
fair value of the inducement share-based awards will be recognized ratably over post-combination service periods of four years.
|
(J) |
Adjustment to eliminate interest income of approximately $78,000 and $136,000 for the six months ended June 30, 2018 and year ended December 31, 2017, respectively, from
SDC’s statements of operations for cash used in the acquisition and not available for investment during the period.
|
(K) |
Adjustments to reflect the income tax effect of the pro forma adjustments based on the estimated blended federal, state, and foreign statutory tax rate.
|
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end