EX-99.1 3 dex991.htm PRO FORMA FINANCIAL STATEMENTS Pro Forma Financial Statements

Exhibit 99.1

SUPPORTSOFT, INC.

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

The following unaudited pro forma consolidated financial information has been prepared to reflect the June 23, 2009 sale of substantially all of the assets and assumption of certain liabilities of the Company’s Enterprise Business (the Enterprise Business) to Consona, which we refer to herein as “Consona” or the “Buyer”. The unaudited pro forma consolidated financial information sets forth the pro forma consolidated results of operations of SupportSoft, Inc. (“SupportSoft” or the “Company”) for the three months ended March 31, 2009 and for the years ended December 31, 2008 and 2007 and the pro forma consolidated financial position of the Company as of March 31, 2009.

The unaudited pro forma consolidated statements of operations have been derived from the Company’s historical consolidated financial information and gives effect to the sale of the Enterprise Business to Consona as if it had occurred on January 1, 2007. In addition, the unaudited pro forma consolidated balance sheet has been derived from the Company’s historical consolidated financial information and gives effect to the sale of the Enterprise Business in exchange for approximately $20 million in cash as if it had occurred on March 31, 2009.

The unaudited pro forma consolidated statements of operations are based on the assumptions and adjustments described in the accompanying notes and do not reflect any adjustments for non-recurring items or changes in operating strategies arising as a result of the transaction. These unaudited pro forma consolidated financial statements include no assumptions regarding the use of proceeds (other than to pay transaction related expenses), which are presented as additional cash on the unaudited pro forma consolidated balance sheet. Accordingly, the actual effect of the transaction, due to this and other factors, could differ from the pro forma adjustments presented herein. However, management believes that the assumptions used and the adjustments made are reasonable under the circumstances and given the information available.

These unaudited pro forma consolidated financial statements are presented for illustrative purposes only and are not necessarily indicative of the operating results or the financial position that would have been achieved had the transaction been consummated as of the dates indicated or of the results that may be obtained in the future. These unaudited pro forma consolidated financial statements and the accompanying notes should be read together with the Company’s Annual Report on Form 10-K for the year ended December 31, 2008, as amended, and the Company’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2009.


SUPPORTSOFT, INC.

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

MARCH 31, 2009

(in thousands)

 

     Historical
SupportSoft
    Pro Forma
Adjustments
    Pro Forma
SupportSoft
 

ASSETS

      

Current assets:

      

Cash and cash equivalents

   $ 45,284      $ 17,850   $ 63,134   

Short-term investments

     21,402        —          21,402   

Accounts receivable, net

     7,604        (5,464 )b      2,140   

Prepaid expenses and other current assets

     1,420        (507 )b      913   
                        

Total current assets

     75,710        11,879        87,589   

Long-term investments

     18,216        —          18,216   

Auction rate securities put option

     5,037        —          5,037   

Property and equipment, net

     1,033        (180 )b      853   

Goodwill

     12,646        (9,792 )b      2,854   

Purchased technology, net

     1,249        (1,249 )b      —     

Intangible assets, net

     374        —          374   

Other assets

     934        —          934   
                        

Total assets

   $ 115,199      $ 658      $ 115,857   
                        

LIABILITIES AND STOCKHOLDERS’ EQUITY

      

Current liabilities:

      

Accounts payable

   $ 330      $ —        $ 330   

Accrued compensation

     1,940        (451 )b      1,489   

Other accrued liabilities

     2,927        —          2,927   

Deferred revenue, less long-term portion

     7,626        (7,551 )b      75   
                        

Total current liabilities

     12,823        (8,002     4,821   

Deferred revenue—long-term portion

     790        (790 )b      —     

Other long-term liabilities

     1,594        (29 )b      1,565   
                        

Total liabilities

     15,207        (8,821     6,386   
                        

Commitments and contingencies

      

Stockholders’ equity

      

Preferred stock; par value $0.0001, 5,000,000 shares authorized; no shares issued or outstanding

     —          —          —     

Common stock; par value $0.0001, 150,000,000 shares authorized; 46,358,673 issued and outstanding at March 31, 2009

     5        —          5   

Additional paid-in capital

     219,093        —          219,093   

Accumulated other comprehensive loss

     (2,045     —          (2,045

Accumulated deficit

     (117,061     9,479     (107,582
                        

Total stockholders’ equity

     99,992        9,479        109,471   
                        

Total liabilities and stockholders’ equity

   $ 115,199      $ 658      $ 115,857   
                        


SUPPORTSOFT, INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

THREE MONTHS ENDED MARCH 31, 2009

(in thousands)

 

     Historical
SupportSoft
    Pro Forma
Adjustments
    Pro Forma
SupportSoft
 
           d        

Revenue:

      

License

   $ 807      $ (807   $ —     

Maintenance

     3,668        (3,668     —     

Services

     2,443        (2,443     —     

Consumer

     3,614        —          3,614   
                        

Total Revenue

     10,532        (6,918     3,614   
                        

Costs and expenses:

       —       

Cost of license

     110        (110     —     

Cost of maintenance

     420        (372     48   

Cost of services

     2,569        (2,110     459   

Cost of consumer

     4,421        —          4,421   

Amortization/write down of intangible assets

     43        —          43   

Research and development

     1,926        (451     1,475   

Sales and marketing

     5,200        (2,148     3,052   

General and administrative

     2,831        (59     2,772   
                        

Total costs and expenses

     17,520        (5,250     12,270   
                        

Loss from continuing operations before interest income and other, net

     (6,988     (1,668     (8,656

Interest income and other, net

     (302     —          (302
                        

Loss from continuing operations before income taxes

     (7,290     (1,668     (8,958

Provision for income taxes

     (106     (68     (38
                        

Loss from continuing operations

   $ (7,396   $ (1,600   $ (8,996
                        

Basic loss per share

   $ (0.16     $ (0.19
                  

Shares used in computing basic loss per share

     46,330          46,330   
                  

Diluted loss per share

   $ (0.16     $ (0.19
                  

Shares used in computing diluted loss per share

     46,330          46,330   
                  


SUPPORTSOFT, INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

YEAR ENDED DECEMBER 31, 2008

(in thousands)

 

     Historical
SupportSoft
    Pro Forma
Adjustments
    Pro Forma
SupportSoft
 
           d        

Revenue:

      

License

   $ 11,813      $ (11,813   $ —     

Maintenance

     15,881        (15,881     —     

Services

     14,365        (14,365     —     

Consumer

     6,811        —          6,811   
                        

Total Revenue

     48,870        (42,059     6,811   
                        

Costs and expenses:

       —       

Cost of license

     337        (337     —     

Cost of maintenance

     1,930        (1,688     242   

Cost of services

     13,652        (11,644     2,008   

Cost of consumer

     9,615        —          9,615   

Amortization/write down of intangible assets

     202        (90     112   

Research and development

     8,896        (2,874     6,022   

Sales and marketing

     24,305        (10,197     14,108   

General and administrative

     11,006        (266     10,740   
                        

Total costs and expenses

     69,943        (27,096     42,847   
                        

Loss from continuing operations before interest income and other, net

     (21,073     (14,963     (36,036

Interest income and other, net

     2,506        —          2,506   
                        

Loss from continuing operations before income taxes

     (18,567     (14,963     (33,530

Provision for income taxes

     (539     (175     (364
                        

Loss from continuing operations

   $ (19,106   $ (14,788   $ (33,894
                        

Basic loss per share

   $ (0.41     $ (0.74
                  

Shares used in computing basic loss per share

     46,098          46,098   
                  

Diluted loss per share

   $ (0.41     $ (0.74
                  

Shares used in computing diluted loss per share

     46,098          46,098   
                  


SUPPORTSOFT, INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

YEAR ENDED DECEMBER 31, 2007

(in thousands)

 

     Historical
SupportSoft
    Pro Forma
Adjustments
    Pro Forma
SupportSoft
 
           d        

Revenue:

      

License

   $ 15,780      $ (15,780   $ —     

Maintenance

     16,084        (16,084     —     

Services

     14,888        (14,888     —     

Consumer

     1,050        —          1,050   
                        

Total Revenue

     47,802        (46,752     1,050   
                        

Costs and expenses:

       —       

Cost of license

     218        (218     —     

Cost of maintenance

     2,586        (2,283     303   

Cost of services

     15,652        (13,729     1,923   

Cost of consumer

     4,608        —          4,608   

Amortization/write down of intangible assets

     2,815        (2,815     —     

Research and development

     9,441        (5,427     4,014   

Sales and marketing

     30,410        (20,072     10,338   

General and administrative

     9,296        (239     9,057   
                        

Total costs and expenses

     75,026        (44,783     30,243   
                        

Loss from continuing operations before interest income and other, net

     (27,224     (1,969     (29,193

Interest income and other, net

     6,526        —          6,526   
                        

Loss from continuing operations before income taxes

     (20,698     (1,969     (22,667

Provision for income taxes

     (671     (402     (269
                        

Loss from continuing operations

   $ (21,369   $ (2,371   $ (22,936
                        

Basic loss per share

   $ (0.47     $ (0.50
                  

Shares used in computing basic loss per share

     45,610          45,610   
                  

Diluted loss per share

   $ (0.47     $ (0.50
                  

Shares used in computing diluted loss per share

     45,610          45,610   
                  

See accompanying notes.


SUPPORTSOFT INC.

NOTES TO PRO FORMA UNAUDITED CONSOLIDATED FINANCIAL INFORMATION

Basis of Presentation

The unaudited pro forma consolidated financial information gives effect to the sale of substantially all of the assets and assumption of certain liabilities of the Company’s Enterprise Business by Consona in exchange for approximately $20 million in cash. The Company will account for the disposition as a discontinued operation in its consolidated financial statements in accordance with Statement of Financial Accounting Standards (“SFAS”) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets.

During the periods presented, the Enterprise Business was operated as an operating segment within the Company. As such, the Company did not maintain separate, stand-alone financial statements for the Enterprise Business. Accordingly, the financial information of the Enterprise Business has been prepared from the historical accounting records of the Company and does not purport to reflect a balance sheet and statement of operations that would have resulted if the Enterprise Business had been a separate, stand-alone company.

Prior to 2007, SupportSoft’s only business was the Enterprise Business. Accordingly, the historical statement of operations of SupportSoft for the year ended December 31, 2006, represents the Enterprise Business in its entirety. Therefore, pro forma financial information for any period prior to January 1, 2007 is not presented.

The unaudited pro forma consolidated statements of operations for the three months ended March 31, 2009 and the years ended December 31, 2008 and 2007 have been derived from the Company’s historical consolidated financial information and give effect to the transaction as if it had occurred on January 1, 2007. In addition, the unaudited pro forma consolidated balance sheet as of March 31, 2009 has been derived from the Company’s historical consolidated financial information and gives effect to the transaction as if it had occurred on March 31, 2009.

The unaudited pro forma consolidated statements of operations are based on the assumptions and adjustments described in the accompanying notes and do not reflect any adjustments for non-recurring items or changes in operating strategies arising as a result of the transaction. These unaudited pro forma consolidated financial statements include no assumptions regarding the use of proceeds (other than to pay transaction related expenses), which are presented as additional cash on the unaudited pro forma consolidated balance sheet. Accordingly, the actual effect of the transaction, due to this and other factors, could differ from the pro forma adjustments presented herein. However, management believes that the assumptions used and the adjustments made are reasonable under the circumstances and given the information available.

These unaudited pro forma consolidated financial statements are presented for illustrative purposes only and are not necessarily indicative of the operating results or the financial position that would have been achieved had the transaction been consummated as of the dates indicated or of the results that may be obtained in the future. These unaudited pro forma consolidated financial statements and the accompanying notes should be read together with the Company’s Annual Report on Form 10-K for the year ended December 31, 2008, as amended, and Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2009.


SUPPORTSOFT INC.

NOTES TO PRO FORMA UNAUDITED CONSOLIDATED FINANCIAL INFORMATION

Pro Forma Adjustments

Pro forma adjustments reflect those adjustments which are directly attributable to the transaction and include the following:

 

  (a) Represents sale proceeds, less estimated direct transaction costs, as follows:

 

     Amount
     (in thousands)

Cash consideration

   $ 20,000

Less: Estimated transaction costs

     2,150
      

Adjustment to cash and cash equivalents

   $ 17,850
      

 

  (b) Eliminates the assets acquired and liabilities assumed by Consona in connection with the disposition of the Enterprise Business.

 

  (c) Represents the estimated gain on sale of net assets before federal, state and foreign taxes.

 

  (d) Eliminates the financial results of operations of the Enterprise Business, as adjusted for certain direct costs, facilities overhead, and corporate general and administrative costs that have been attributed to the Enterprise Business but are expected to be borne by the Company after the disposition of the Enterprise Business.