EX-99 8 ex99-7.htm EXHIBIT 99.7 ex99-4.htm

Exhibit 99.7

 

Pro Forma Condensed Combined Financial Statements

(Unaudited)

(in thousands, unless otherwise noted)

 

The following unaudited pro forma condensed combined statement of operations gives effect to the December 2014 acquisition by Solar Power, Inc., of Sinsin Renewable Investment Limited (“Sinsin”) and its subsidiaries. On September 9, 2014, Solar Power, Inc. and its indirectly wholly-owned subsidiary, SPI China (HK) Limited, entered into a Share Sale & Purchase Agreement with Sinsin Europe Solar Asset Limited Partnership and Sinsin Solar Capital Limited Partnership to purchase all of their outstanding capital stock of Sinsin.

 

The historical financial information of Sinsin included elsewhere in this Form 8-K/A has been prepared in accordance with International Financial Reporting Standards (“IFRSs”) as issued by the International Accounting Standards Board (“IASB”) and presented in Euros. IFRSs includes International Accounting Standards (“IAS”) and related interpretations. The unaudited pro forma financial statements presented herein include adjustments to convert the basis of the financial statements of Sinsin from IFRSs to U.S. generally accepted accounting principles (“U.S. GAAP”) and to translate the Euro amounts into U.S. dollars.

 

The pro forma condensed combined balance sheet as of September 30, 2014, and the pro forma condensed combined statement of operations for the nine-month period ended September 30, 2014, and the notes thereto are included herein. No pro forma combined statement of operation for the year ended December 31, 2013 is presented as Sinsin was only incorporated on May 8, 2013 and its consolidated revenue was entirely generated by those wholly-owned subsidiaries acquired since its date of incorporation.

 

The unaudited pro forma condensed combined statement of operations is based on the individual historical consolidated statement of operations of Solar Power, Inc. and Sinsin for the nine-month period ended September 30, 2014 giving effect to the acquisition of Sinsin as if it had occurred on January 1, 2014. The pro forma statement of operations reflects only pro forma adjustments expected to have a continuing impact on the combined results. The unaudited pro forma condensed combined balance sheet is based on the individual historical consolidated balance sheet of Solar Power, Inc. and Sinsin as at September 30, 2014 giving effect to the acquisition of Sinsin as if it had occurred on September 30, 2014. The unaudited pro forma condensed combined financial statements reflects adjustments to give effect to pro forma events that are (1) directly attributable to the acquisition, (2) factually supportable, and (3) expected to have a continuing impact on the combined results. The unaudited pro forma condensed combined financial information should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial statements. In addition, the unaudited pro forma condensed combined financial statements and notes thereto should be read in conjunction with (1) Solar Power, Inc.’s annual report on Form 10-K, including the audited consolidated financial statements for the year ended December 31, 2013, and the notes relating thereto, (2) Sinsin’s audited consolidated financial statements for the period from May 8, 2013 (date of incorporation) to December 31, 2013, and the notes relating thereto, and (3) the Solar Power, Inc. Form 10-Q for the second quarter ended June 30, 2014, including the unaudited interim condensed consolidated financial statements for the six-months ended June 30, 2014.

 

 

 
 

 

 


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

Nine-month period ended September 30, 2014

(In thousands, except for share data)

 

    Solar Power, Inc.     Sinsin     Pro Forma     Pro Forma  
            (U.S. GAAP)     Adjustments (3)     Combined  
                                 

Net sales:

                               

Net sales

  $ 36,593     $ 11,137             $ 47,730  

Total net sales

    36,593       11,137               47,730  

Cost of goods sold:

                               

Cost of goods sold

    30,393       4,933       629       35,955  
                                 

Total cost of goods sold

    30,393       4,933       629       35,955  
                                 

Gross profit

    6,200       6,204               11,775  
                                 

Operating expenses:

                               

General and administrative

    4,190       506               4,696  

Sales, marketing and customer service

    1,025       -               1,025  

Total operating expenses

    5,215       506               5,721  
                                 

Operating income

    985       5,698               6,054  

Other income (expense):

                               

Interest expense

    (2,090 )     (4,406 )             (6,496 )

Interest income

    967       -               967  

Loss on extinguishment of convertible bonds

    (8,907 )     -               (8,907 )

Change in market value of derivative liability

    310       -               310  

Other (expense)/income, net

    (197 )     (40 )             (237 )
                                 

Total other expense

    (9,917 )     (4,446 )             (14,363 )
                                 

Loss before income taxes

    (8,932 )     1,252               (8,309 )

Provision for income taxes

    945       885               1,830  
                                 

Net loss

  $ (9,877 )   $ 367             $ (10,139 )

Net loss per common share

                               

Basic and diluted

  $ (0.04 )                   $ (0.04 )
                                 

Weighted average number of common shares used in computing per share amounts

                               

Basic and diluted

    246,240,974                       284,415,889  

 

See accompanying notes to the pro-forma condensed combined financial statements.

 


 

 

 
 

 

 


UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

As of September 30, 2014

(In thousands, except for share data)  

 

   

Solar Power, Inc.

   

Sinsin

(U.S. GAAP)

   

Pro Forma

Adjustments (1)

   

Pro Forma

Combined

 
                                 

ASSETS

                               

Current assets:

                               

Cash and cash equivalents

  $ 12,789     $ 2,678     $ (4,007 )   $ 11,460  

Accounts receivable, net of allowance for doubtful accounts

    7,020       6,493       -       13,513  

Accounts receivable, related party

    3,662       -       -       3,662  

Costs and estimated earnings in excess of billings on uncompleted contracts

    22,705       -       -       22,705  

Inventories, net

    2,719       -       -       2,719  

Prepaid expenses and other current assets

    2,191       2,285       -       4,476  

Total current assets

    51,086       11,456       (4,007 )     58,535  
                                 

Intangible asset

    703       -       -       703  

Goodwill

    -       9,236       48,719       57,955  

Restricted cash

    160       -       -       160  

Accounts recivable, non-current

    9,194       -       -       9,194  

Notes receivable, noncurrent

    13,416       -       -       13,416  

Construction in progress

    27,306       -       -       27,306  

Property, plant and equipment at cost, net

    10,991       67,714       2,325       81,030  

Other prepaid expenses and non-current assets

    -       18       -       18  

Deferred tax asset - non-current portion

    -       844       -       844  

Total assets

  $ 112,856     $ 89,268     $ 47,037     $ 249,161  

LIABILITIES AND STOCKHOLDERS' EQUITY

                               

Current liabilities:

                               

Accounts payable

  $ 11,859     $ 1,669     $ 32,123     $ 45,651  

Accounts payable, related party

    34,372       -       -       34,372  

Accrued liabilities

    813       2,035       -       2,848  

Income taxes payable

    911       1,480       -       2,391  

Interest payable

    -       85       -       85  

Loans payable - current portion

    -       86,216       (86,216 )     -  

Derivative liability

    673       -       -       673  

Total current liabilities

    48,628       91,485       (54,093 )     86,020  

Loans payable and capital lease obligations, net of current portion

    10,970       -       -       10,970  

Deferred tax liabilities

    -       4,947       -       4,947  

Other liabilities

    1,584       394       27,534       29,512  

Total liabilities

    61,182       96,826       (26,559 )     131,449  
                                 

Commitments and contingencies

    -       -       -       -  
                                 

Stockholders' equity

                               

Common stock

    43       126       (122 )     47  

Additional paid in capital

    117,917       -       66,034       183,951  

Accumulated other comprehensive loss

    (335 )     -       -       (335 )

Accumulated deficit

    (65,951 )     (7,684 )     7,684       (65,951 )

Total stockholders' equity

    51,674       (7,558 )     73,596       117,712  

Total liabilities and stockholders' equity

  $ 112,856     $ 89,268     $ 47,037     $ 249,161  

 

 

See accompanying notes to the pro-forma condensed combined financial statements.


 

 

 
 

 

 

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

(in thousands, unless otherwise noted)

 

Note 1 — Basis of Presentation

 

On September 9, 2014, Solar Power, Inc. and its wholly-owned indirect subsidiary, SPI China (HK) Limited entered into a Share Sale & Purchase Agreement (Purchase Agreement) with Sinsin Europe Solar Asset Limited Partnership and Sinsin Solar Capital Limited Partnership to purchase all of their outstanding capital stock of Sinsin. Under the Purchase Agreement, Solar Power, Inc. acquired 100% of the issued and outstanding shares of Sinsin from Sinsin shareholders in exchange for cash consideration of €49.3 million (approximately $64 million U.S. Dollars) and 38,174,915 shares common stock of the Solar Power, Inc.. Solar Power, Inc. issued the shares of common stock upon reliance of Regulation S as an exemption from registration under the Securities Act of 1933, as amended.

 

The acquisition was completed on December 1, 2014.

 


In accordance with guidance for pro forma financial statements, we are presenting the as-if-combined balance sheet of Solar Power, Inc. and Sinsin as if they were combined on September 30, 2014.

 

Note 2 — IFRS to U.S. GAAP Adjustments and Foreign Currency Translation

 

There is no adjustment made to the Sinsin consolidated statement of operations for the nine-month period ended September 30, 2014 to convert from IFRS to U.S. GAAP. In addition, the Euro based consolidated income statement for Sinsin for the nine-month period ended September 30, 2014 converted to U.S. GAAP has been translated to U.S. dollars using a historic exchange rate. The average historic spot rate for the nine-month period ended September, 2014 was $1.349 per Euro and the historic spot rate as of September 30, 2014 was $1.263 per Euro. A reader of this pro forma financial information should not construe this translation as representations by the Company that the real amounts actually represent these U.S. dollar amounts or could be converted into U.S. dollars at the rate indicated.

 

   

Sinsin

(IFRS)

(Euros)

   

U.S. GAAP

Adjustments

(Euros)

   

Sinsin

(U.S.

GAAP)

(Euros)

   

Translation

Adjustment

(Euro x 1.349)

   

Sinsin

(U.S. GAAP)

(U.S. Dollars)

 
                                         
                                         

Net sales:

                                       

Net sales

    8,253       -       8,253       2,884       11,137  

Total net sales

    8,253       -       8,253       2,884       11,137  

Cost of goods sold:

                                       

Cost of goods sold

    4,122       -       4,122       1,440       5,562  
                                         

Total cost of goods sold

    4,122       -       4,122       1,440       5,562  
                                         

Gross profit

    4,131       -       4,131       1,444       5,575  
                                         

Operating expenses:

                                       

General and administrative

    375       -       375       131       506  
                                         

Total operating expenses

    375       -       375       131       506  
                                         

Operating income

    3,756       -       3,756       1,313       5,069  

Other income (expense):

                                       

Interest expense

    (3,265 )     -       (3,265 )     (1,141 )     (4,406 )

Other (expense), net

    (30 )     -       (30 )     (10 )     (40 )
                                         

Total other expense

    (3,295 )     -       (3,295 )     (1,151 )     (4,446 )
                                         

Benefit from income taxes

    461       -       461       162       623  

Provision for income taxes

    656       -       656       229       885  
                                         

Net loss

  $ (195 )     -       (195 )     -     $ (262 )

 

 

 
 

 

  

Pro forma condensed combined balance sheet

As of September 30, 2014

 

    Sinsin     U.S. GAAP     Sinsin    

Translation

   

Sinsin

 
    (IFRS)     Adjustments     (U.S. GAAP)    

Adjustment

   

(U.S. GAAP)

 
    (Euros)     (Euros)     (Euros)    

(Euro x 1.263)

   

(U.S. Dollars)

 

ASSETS:

                                       

Goodwill

    7,313       -       7,313       1,923       9,236  

Property, plant and equipment

    53,614       -       53,614       14,100       67,714  

Other non-current assets

    14       -       14       4       18  

Deferred tax assets

    668       -       668       176       844  

TOTAL NON-CURRENT ASSETS

    61,609       -       61,609       16,203       77,812  
                                         

CURRENT ASSETS:

                                       

Trade and other receivables

    6,949       -       6,949       1,829       8,778  

Cash and cash equivalents

    2,120       -       2,120       558       2,678  

TOTAL CURRENT ASSETS

    9,069       -       9,069       2,387       11,456  
                                         

TOTAL ASSETS

    70,678       -       70,678       18,590       89,268  
                                         
                                         

LIABILITIES AND EQUITY

                                       

CURRENT LIABILITIES:

                                       

Interest payable

    67       -       67       18       85  

Income tax payables

    1,172       -       1,172       308       1,480  

Borrowings

    68,263       -       68,263       17,953       86,216  

Trade and other payables

    2,931       -       2,931       773       3,704  

TOTAL CURRENT LIABILITIES

    72,433       -       72,433       19,052       91,485  
                                         

LONG TERM LIABILITIES:

                                       
                                         

Other non-current liabiliies

    312       -       312       82       394  

Deferred tax liabilities

    3,917       -       3,917       1,030       4,947  

TOTAL LONG TERM LIABILITIES

    4,229       -       4,229       1,112       5,341  

TOTAL LIABILITIES

    76,662       -       76,662       20,164       96,826  
                                         
                                         

EQUITY:

                                       

Share Capital

    100       -       100       26       126  

Accumulated losses

    (6,084 )     -       (6,084 )     (1,600 )     (7,684 )

TOTAL EQUITY-attributable to owners of the Company

    (5,984 )     -       (5,984 )     (1,574 )     (7,558 )
                                         

TOTAL LIABILITIES AND EQUITY

    70,678       -       70,678       18,590       89,268  

 

Note 3Pro Forma Adjustment (3)

 

It represented the effect of fair value adjustment made on 1 December 1, 2014 as a result of Solar Power, Inc.’s acquisition over the Sinsin as if the acquisition had been consummated on January 1, 2014.

 

The aggregate purchase price of USD 130 million comprised of cash consideration of USD 64 million and fair value of ordinary shares issued of USD 66 million. The fair value of the ordinary shares issued for purchase price allocation purposes was estimated using the closing market price for a reasonable period before and after the date of the announcement of the acquisition. The valuation was based on a valuation report provided by a third party valuation firm. The valuation report utilizes and considers generally accepted valuation methodologies such as the income, market, cost and actual transaction of shares approach. We have incorporated certain assumptions which include projected cash flows and replacement costs.