EX-99.3 4 exh993.htm C-CHIP TECHNOLOGIES PRO FORMA FINANCIAL STATEMENTS Pro-Forma Financial Statements for C-Chip Technologies Corporation

Exhibit 99.3

 

C-Chip Technologies Corporation
(formerly a Development Stage Company)
Pro Forma Consolidated Balance Sheet
As At March 31, 2005
(expressed in 000's of U.S. dollars)
(unaudited)


 

C-Chip Technologies Corporation
$

Avensys
$

CLI
$

Adjustments
(Note 5)
$

Pro Forma
Consolidated
$

Assets

         

Current Assets

         

Cash

1,180

151

-

-

1,331

Accounts receivable

301

2,147

449

-

2,897

Inventory

16

825

121

-

962

Note receivable (related party)

389

-

-

-

389

Other current assets


63


1,114


44


-


1,221


Total Current Assets

1,949

4,237

614

-

6,800

Investments

12,837

83

-

(12,837) A

83

Property and equipment

77

520

198

-

795

Deferred financing costs

424

17

-

-

441

Goodwill

107

1,789

97

7,392 B

9,385

Intangible assets


450


160


186


3,347


C

4,143


Total Assets


15,844


6,806


1,095


(2,098)


21,647


Liabilities and Stockholders' Equity

         

Current Liabilities

         

Accounts payable

251

1,053

92

-

1,396

Line of credit

308

1,158

46

-

1,512

Bank loans

-

280

-

-

280

Accrued liabilities

400

1,021

293

-

1,714

Due to related parties

243

662

-

(662) D

243

Current portion of long-term debt


-


125


71


-


196


Total Current Liabilities


1,202


4,299


502


(662)


5,341


Deferred income tax liability

   

3

-

3

Long-term debt

1,415

1,761

215

-

3,391

Non-controlling interest


-


17




-


17


Total Liabilities

2,617

6,077

720

(662)

8,752

           

Stockholders' Equity

         

Common Stock

1

-

-

 

1

Common Stock Subscribed

-

7,762

61

(7,823) E

-

Additional Paid-in Capital


22,586


680


-


(680) F


22,586


 

22,587

8,442

61

(8,503)

22,587

Retained Earnings (Deficit)

(9,360)

(7,713)

314

7,506 G

(9,692)









(439) H




Total Stockholders' Equity


13,227


729


375


(1,436)


12,895


Total Liabilities and Stockholders' Equity


15,844


6,806


1,095


(2,098)


21,647


 

 

 

 

 

 

 

 

 

 

 

 

- 1 -



C-Chip Technologies Corporation(formerly a Development Stage Company)
Pro Forma Consolidated and Condensed Statement of Operations for the nine months ended March 31, 2005
(expressed in 000's of U.S. dollars)
(unaudited)

 

C-Chip
Technologies
Corporation
$

Avensys
$

CLI
$

Adjustments
(Note 5)
$

Pro Forma
Consolidated
$

Revenue

1,661

6,309

3,867

-

11,837

Cost of Sales


1,188


5,228


2,291


-


8,707


 

 

 

 

 

 

Gross Profit


473


1,081


1,576


-


3,130


 

 

 

 

 

 

Expenses

         

Depreciation and amortization

141

267

64

451 L

923

Selling, general and administrative

1,609

1,993

1,200

-

4,802

Research and development

372

735

-

387 M

1,494

Stock based compensation


991


(425)


-


-


566


 

 

 

 

 

 

Total Expenses


3,113


2,550


1,264


838


7,785


 

 

 

 

 

 

Profit (Loss) from Operations

(2,640)

(1,469)

312

(838)

(4,635)

           

Other revenue (expenses)

(35)

(454)

(7)

(94) N

(590)

Non-controlling interest


-


(97)


-


-


(97)


 

 

 

 

 

 

Net Income (Loss) before Income

         

Taxes


(2,675)


(2,040)


305


(932)


(5,342)


 

 

 

 

 

 

Current Income Taxes Recoverable

-

593

(94)

-

499

Deferred Income Taxes


-


-


4


-


4


 

 

 

 

 

 

Net Income (Loss)


(2,675)


(1,447)


215


(932)


(4,839)


 

 

 

 

 

 

Net Loss Per Share - Basic and Diluted










(0.09)


           

Weighted Average Shares Outstanding










51,200,000


 

 

 

 

- 2 -



C-Chip Technologies Corporation(formerly a Development Stage Company)
Pro Forma Consolidated and Condensed Statement of Operations for the twelve months ended June 30, 2004
(expressed in 000's of U.S. dollars)
(unaudited)

 

C-Chip
Technologies
Corporation
$

Avensys
$

CLI
$

Adjustments
(Note 5)
$

Pro Forma
Consolidated
$

           

Revenue

1,041

9,983

4,544

-

15,568

Cost of Sales


662


6,332


2,774


-


9,768


Gross Profit


379


3,651


1,770


-


5,800


Expenses

         

Depreciation and amortization

226

244

76

601 I

1,147

Selling, general and administrative

2,108

2,581

1,201

-

5,890

Acquired in-process r&d

650

-

-

-

650

Impairment of goodwill

279

-

-

-

279

Research and development

363

930

-

387 J

1,680

Stock based compensation


876


(34)


-


-


842


 

 

 

 

 

 

Total Expenses


4,502


3,721


1,277


988


9,500


 

 

 

 

 

 

Profit (Loss) from Operations

(4,123)

(70)

493

(988)

(3,700)

 

-

-

-

-

-

Other revenue (expenses)

(173)

(448)

7

(125) K

(739)

Discount on conversion of debt


(1,418)


-


-


-


(1,418)


 

 

 

 

 

 

Net Profit (Loss) for the Period

(5,714)

(518)

500

(1,113)

(5,732)

Loss from Discontinued Operations


(603)


-


-


-


(603)


 

 

 

 

 

 

Net Income (Loss) before Income Taxes

(6,317)

(518)

500

(1,113)

(6,335)

Current Income Taxes Recoverable (Payable)

-

827

(150)

-

677

Deferred Income Taxes


-


-


(7)


-


(7)


Net Income (Loss)


(6,317)


309


343


(1,113)


(5,665)


 

 

 

 

 

 

Net Loss Per Share - Basic and

         

Diluted










(0.11)


 

 

 

 

 

 

Weighted Average Shares

         

Outstanding










52,000,000


 

 

 

 

 

- 3 -



C-Chip Technologies Corporation

(formerly a Development Stage Company)

Notes to the Pro Forma Consolidated Financial Statements

(unaudited)

 

Note 1 -

The unaudited Pro Forma Consolidated Balance Sheet and Pro Forma Consolidated Statements of Operations have been prepared for informational purposes only and do not purport to be indicative of the financial position or the results of operations that actually would have occurred if the acquisitions had been consummated at the beginning of the periods presented, nor of results to be expected in the future. Furthermore, the unaudited Pro Forma Consolidated Balance Sheet and Pro Forma Consolidated Statements of Operations do not reflect changes that may have occurred as the result of post-acquisition activities and other matters.

 

Note 2 -

The following unaudited Pro Forma Consolidated Balance Sheet and Pro Forma Consolidated Statements of Operations give effect to the acquisitions in 2005 of a group of companies referred to as ("CLI") and Avensys Inc. ("Avensys") by C-Chip Technologies Corporation (the "Company"), which resulted in CLI and Avensys becoming the Company's wholly-owned subsidiaries. The unaudited Pro Forma Consolidated Statements of Operations are presented as if the acquisitions occurred at the beginning of the periods presented.

 
 

a)

CLI

 
   

On February 28, 2005, the Company acquired, through its wholly-owned subsidiary corporation, 6327915 CANADA, INC., all of the outstanding shares of 9151-3929 Quebec Inc., ("Quebec") and 3826961 Canada Inc. ("Canada"). Quebec and Canada collectively own 100% of 3428249 Canada Inc. 3428249 Canada Inc. owns 100% of Chartrand Laframboise Inc., a company specializing in the security field and 100% of 9126-7641 Quebec Inc., a company specializing in credit management and verification. Collectively, Quebec, Canada, 3428249 Canada Inc., Chartrand Laframboise Inc., and 9126-7641 Quebec Inc. are hereinafter collectively referred to as "CLI". Total consideration was CDN$4,700,000, being CDN$3,000,000 in cash and a CDN$1,700,000 Secured Convertible Debenture.

 
 

b)

Avensys

 
   

On February 28, 2005 the Company acquired all of the outstanding shares of Avensys Inc. and its 70% owned subsidiary for total consideration of 10,400,000 restricted common shares to selling shareholders of Avensys. The Company issued 427,432 restricted shares of common stock as a finder's fee and paid CDN$385,000 to stock option holders to cancel Avensys stock options. The total purchase price was CDN$9,400,000.

 

 

 

- 4 -


C-Chip Technologies Corporation

(formerly a Development Stage Company)

Notes to the Pro Forma Consolidated Financial Statements

(unaudited)

Note 3 -

The Pro Forma Consolidated Balance Sheet has been prepared using the unaudited consolidated balance sheet of the Company as at March 31, 2005 and the unaudited balance sheets of CLI and Avensys as at March 31, 2005. The Pro Forma Consolidated Statement of Operations for the twelve months ended June 30, 2004 has been prepared using the audited consolidated statement of operations of the Company for the year ending June 30, 2004 and the audited statement of operations of Avensys for the year ending May 31, 2004 and the ununaudited statement of operations of CLI for the twelve month period ending June 30, 2004. The Pro Forma Consolidated Statement of Operations for the nine months ended March 31, 2005 has been prepared using the unaudited consolidated statement of operations of the Company for the period ending March 31, 2005 and the audited statement of operations of Avensys for the nine month period ending February 28, 2005 and the unaudited statement of operations of CLI for the nine month period ending March 31, 2005.

 

Note 4 -

Purchase Price

 

Avensys
$

CLI
$

Purchase price allocation:

   

Assets

   
     

Current assets

3,499

578

Plant and equipment

524

192

Non-compete agreement

 

574

Customer list

702

381

Licence agreements

2,085

-

In-process research and development

387

-

Other assets


102


-



7,299


1,725


Liabilities

3,683

460

Current liabilities

   

Long-term liabilities


1,471


25



(5,154)


(485)


 

 

 

Residual (Goodwill)


5,488


2,576


 

 

 

Purchase Price


7,633


3,816


 

 

 

 

 

- 5 -


 

C-Chip Technologies Corporation

(formerly a Development Stage Company)

Notes to the Pro Forma Consolidated Financial Statements

(unaudited)

Note 5 -

Adjusting Entries

 

Avensys
$

 

CLI
$

 

Total
$

           

A - Investments

(8,977)

 

(3,860)

 

(12,837)

B - Goodwill

4,677

 

2,715

 

7,392

C - Intangible assets and deferred financing costs

2,591

 

756

 

3,347

D - Due to related parties

(662)

 

-

 

(662)

E - Common stock

7,762

 

61

 

7,823

F - Additional paid in capital

(680)

 

-

 

(680)

G - Retained earnings (deficit)

(7,820)

 

314

 

(7,506)

H - Profit and Loss

-

 

-

 

(439)

           

P & L (June 30, 2004)

         

I - Depreciation & amortization

-

 

-

 

601

J - Acquired in-process research and development

-

 

-

 

387

K - Other expenses

-

 

-

 

(125)

           

P & L (March 31, 2005)

         

L - Depreciation and amortization

-

 

-

 

451

M - Acquired in-process research and development

-

 

-

 

387

N - Other expenses

-

 

-

 

(94)

(A)

 

To eliminate investment and acquisition costs in acquired subsidiaries.

(B)

 

To record purchase price allocation in US dollars.

(C)

 

To allocate purchase price to assets.

(D)

 

To eliminate inter-company advance.

(E) to (G)

To eliminate common stock, additional paid in capital and retained earnings (deficit).

(H)

 

To allocate amortization of intangible assets acquired.

(I)

 

To allocate intangible assets acquired amortization for twelve months ended June 30, 2004.

(J)

 

To allocate in-process research & development amortization for twelve months ended June 30, 2004.

(K)

 

To allocate interest expense on the CDN$1,700,000 debenture for twelve months ended June 30, 2004.

(L)

 

To allocate intangible assets acquired amortization expense for nine months ended March 31, 2005.

(M)

 

To allocate in-process research & development amortization for nine months ended March 31, 2005.

(N)

 

To allocate interest expense on the CDN$1,700,000 debenture for nine months ended March 31, 2005.

 

 

 

 

- 6 -