UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported): December 19, 2013
Marketo, Inc.
(Exact Name of Registrant as Specified in its Charter)
Delaware |
|
001-35909 |
|
56-2558241 |
(State or Other Jurisdiction of Incorporation) |
|
(Commission File Number) |
|
(IRS Employer Identification No.) |
901 Mariners Island Blvd., Suite 200
San Mateo, California 94404
(Address of principal executive offices, Zip code)
(650) 376-2300
(Registrants telephone number, including area code)
Not applicable
(Former Name or Former Address, if Changed Since Last Report)
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:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
ITEM 2.01 Completion of Acquisition or Disposition of Assets
On December 19, 2013, Marketo, Inc., a Delaware corporation (the Company), filed a current report on Form 8-K (the Current Report) reporting that, on December 19, 2013, the Company completed its previously announced acquisition of Insightera Ltd., a company organized under the laws of the State of Israel (Insightera).
This amendment no. 1 to current report on Form 8-K amends the Current Report to provide the financial statements of Insightera and the unaudited pro forma financial information related to our acquisition of Insightera required by Items 9.01(a) and 9.01(b) of Form 8-K.
ITEM 9.01 Financial Statements and Exhibits
(a) Financial Statement of Businesses Acquired
The Insightera audited financial statements for the year ended December 31, 2012 are attached as Exhibit 99.1 to this amendment no. 1 to current report on Form 8-K/A and incorporated by reference herein. The consent of Insighteras independent auditors is attached as Exhibit 23.1 hereto.
The unaudited interim condensed consolidated financial statements of Insightera as of September 30, 2013 and for the nine month periods ended September 30, 2013 and 2012 and the notes related thereto are filed as Exhibit 99.2 to this Current Report on Form 8-K/A and are incorporated herein by reference.
(b) Pro Forma Financial Information
The following unaudited pro forma financial information related to the Insightera acquisition is attached as Exhibit 99.3 to this amendment no. 1 to current report on Form 8-K/A and incorporated by reference herein:
(i) Unaudited Pro Forma Combined Balance Sheet as of September 30, 2013;
(ii) Unaudited Pro Forma Combined Statements of Operations for the year ended December 31, 2012 and nine months ended September 30, 2013; and
(iii) Related explanatory notes.
(d) Exhibits
The following exhibits are furnished as part of this amendment no. 1 to current report on Form 8-K/A.
Exhibit No. |
|
Exhibit Description |
23.1 |
|
Consent of Kost, Forer Gabbay & Kasierer |
99.1 |
|
Insightera audited financial statements for the year ended December 31, 2012 |
99.2 |
|
Unaudited interim consolidated financial statements of Insightera as of and for the nine months ended September 30, 2013 and 2012. |
99.3 |
|
Unaudited pro forma financial information |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: February 20, 2014
|
| |
|
MARKETO, INC. | |
|
| |
|
| |
|
By: |
/s/ Frederick A. Ball |
|
Name: |
Frederick A. Ball |
|
Title: |
Senior Vice President and Chief Financial Officer |
EXHIBIT INDEX
Exhibit |
|
Description |
23.1 |
|
Consent of Kost, Forer Gabbay & Kasierer |
99.1 |
|
Insightera audited financial statements for the year ended December 31, 2012 |
99.2 |
|
Unaudited interim consolidated financial statements of Insightera as of and for the nine months ended September 30, 2013 and 2012. |
99.3 |
|
Unaudited pro forma financial information |
Exhibit 23.1
Consent of Independent Auditor
We consent to the incorporation by reference in the following Registration Statements, of our report dated February 20, 2014, with respect to the financial statements of Insightera Ltd. for the year ended December 31, 2012, included in this current report on Form 8-K/A dated February 20, 2014, filed with the Securities and Exchange Commission:
· Registration Statement on Form S-1 (No. 333-193025) and related prospectus for the registration of 427,761 shares of common stock,
· Registration Statement on Form S-8 (No. 333-193638), pertaining to the Marketo, Inc. 2013 Equity Incentive Plan and 2013Employee Stock Purchase Plan, and
· Registration Statement on Form S-8 (No. 333-188662), pertaining to the Marketo, Inc. 2013 Equity Incentive Plan, 2013Employee Stock Purchase Plan and 2006 Stock Plan;
|
/s/ Kost, Foerer Gabbay & Kasierer |
Tel Aviv Israel |
KOST, FORER GABBAY & KASIERER |
February 20, 2014 |
A Member of Ernst & Young Global |
Exhibit 99.1
INSIGHTERA LTD.
(Formerly known as Active Insight Ltd.)
FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2012
U.S. DOLLARS IN THOUSANDS
INDEX
|
Page |
|
|
Reports of Independent Auditors |
2 |
|
|
Balance Sheet |
3 |
|
|
Statement of Operations |
4 |
|
|
Statement of Changes in Shareholders Equity |
5 |
|
|
Statement of Cash Flows |
6 |
|
|
Notes to Financial Statements |
7 - 21 |
|
Kost Forer Gabbay & Kasierer 3 Aminadav St. Tel-Aviv 6706703, Israel |
|
Tel: +972-3-6232525 Fax: +972-3-5622555 ey.com |
REPORT OF INDEPENDENT AUDITORS
To the Shareholders and Board of Directors of
INSIGHTERA LTD.
(Formerly known as Active Insight Ltd.)
Report on the Financial Statements
We have audited the accompanying financial statements of Insightera Ltd. (formerly known as Active Insight Ltd.), which comprise the balance sheet as of December 31, 2012, and the related statements of operations, changes in shareholders equity, and cash flows for the year then ended, and the related notes to the financial statements.
Managements Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in conformity with U.S. generally accepted accounting principles; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free of material misstatement, whether due to fraud or error.
Auditors Responsibility
Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entitys preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entitys internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2012, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States.
|
|
/s/Kost Forer Gabbay & Kasierer |
Tel-Aviv, Israel |
|
KOST FORER GABBAY & KASIERER |
February 20, 2014 |
|
A Member of Ernst & Young Global |
INSIGHTERA LTD.
BALANCE SHEET
U.S. dollars in thousands (except share and per share data)
|
|
December 31, |
| |
|
|
2012 |
| |
ASSETS |
|
|
| |
|
|
|
| |
CURRENT ASSETS: |
|
|
| |
Cash and cash equivalents |
|
$ |
485 |
|
Trade receivables |
|
40 |
| |
Other current assets |
|
42 |
| |
|
|
|
| |
Total current assets |
|
567 |
| |
|
|
|
| |
LONG TERM ASSETS: |
|
|
| |
Long term deposits |
|
11 |
| |
Severance fund deposits |
|
3 |
| |
Property and equipment, net |
|
19 |
| |
|
|
|
| |
Total long term assets |
|
33 |
| |
|
|
|
| |
Total assets |
|
$ |
600 |
|
|
|
|
| |
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
| |
|
|
|
| |
CURRENT LIABILITIES: |
|
|
| |
Trade payables |
|
$ |
31 |
|
Employee salary and related liabilities |
|
94 |
| |
Accrued expenses and other liabilities |
|
15 |
| |
|
|
|
| |
Total current liabilities |
|
140 |
| |
|
|
|
| |
LONG TERM LIABILITIES |
|
|
| |
Severance liability |
|
24 |
| |
|
|
|
| |
Total liabilities |
|
164 |
| |
|
|
|
| |
SHAREHOLDERS EQUITY: |
|
|
| |
|
|
|
| |
Ordinary shares, $ 0.002 par value-Authorized: 8,263,210 shares as of December 31, 2012; Issued and outstanding: 2,027,500 as of December 31, 2012 |
|
1 |
| |
Series A convertible Preferred shares, $ 0.002 par value Authorized: 1,736,790 shares as of December 31, 2012; Issued and outstanding: 1,225,430 as of December 31, 2012 |
|
4 |
| |
Additional paid-in capital |
|
1,025 |
| |
Accumulated deficit |
|
(594 |
) | |
|
|
|
| |
Total shareholders equity |
|
436 |
| |
|
|
|
| |
Total liabilities and shareholders equity |
|
$ |
600 |
|
The accompanying notes are an integral part of the financial statements.
February 20, 2014 |
|
/s/Frederick A. Ball |
Date of approval of the financial statements |
|
Frederick A. Ball Chief Financial Officer |
INSIGHTERA LTD.
STATEMENT OF OPERATIONS
U.S. dollars in thousands
|
|
Year ended |
| |
|
|
|
| |
Revenues |
|
$ |
166 |
|
Cost of revenues |
|
37 |
| |
|
|
|
| |
Gross profit |
|
129 |
| |
|
|
|
| |
Operating expenses: |
|
|
| |
Research and development, net |
|
203 |
| |
Selling and marketing |
|
362 |
| |
General and administrative |
|
159 |
| |
|
|
|
| |
Total operating expenses |
|
724 |
| |
|
|
|
| |
Operating loss |
|
(595 |
) | |
|
|
|
| |
Financial expenses, net |
|
5 |
| |
|
|
|
| |
Loss |
|
$ |
(600 |
) |
The accompanying notes are an integral part of the financial statements.
INSIGHTERA LTD.
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
U.S. dollars in thousands (except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
Retained |
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
Additional |
|
earnings |
|
Total |
| |||||
|
|
Preferred shares |
|
Ordinary shares |
|
paid-in |
|
(accumulated |
|
shareholders |
| |||||||||
|
|
Number |
|
Amount |
|
Number |
|
Amount |
|
capital |
|
deficit) |
|
equity |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance as of January 1, 2012 |
|
|
|
$ |
|
|
2,000,000 |
|
$ |
1 |
|
$ |
*) |
|
$ |
6 |
|
$ |
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Issuance of Series A-1 convertible Preferred shares, net of issuance costs |
|
644,030 |
|
2 |
|
|
|
|
|
526 |
|
|
|
528 |
| |||||
Issuance of Series A-2 convertible Preferred shares, net of issuance costs |
|
581,400 |
|
2 |
|
|
|
|
|
498 |
|
|
|
500 |
| |||||
Issuance of shares from exercise of options |
|
|
|
|
|
27,500 |
|
*) |
|
*) |
|
|
|
*) |
| |||||
Share-based compensation expense |
|
|
|
|
|
|
|
|
|
1 |
|
|
|
1 |
| |||||
Loss |
|
|
|
|
|
|
|
|
|
|
|
(600 |
) |
(600 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance as of December 31, 2012 |
|
1,225,430 |
|
$ |
4 |
|
2,027,500 |
|
$ |
1 |
|
$ |
1,025 |
|
$ |
(594 |
) |
$ |
436 |
|
*) Represents an amount lower than $ 1.
The accompanying notes are an integral part of the financial statements.
INSIGHTERA LTD.
STATEMENT OF CASH FLOWS
U.S. dollars in thousands
|
|
Year ended |
| |
|
|
2012 |
| |
|
|
|
| |
Cash flows from operating activities: |
|
|
| |
Loss |
|
$ |
(600 |
) |
Adjustments to reconcile loss to net cash used in operating activities: |
|
|
| |
Depreciation |
|
4 |
| |
Share-based compensation expense |
|
1 |
| |
Changes in assets and liabilities: |
|
|
| |
Increase in trade receivables |
|
(26 |
) | |
Increase in other current assets |
|
(32 |
) | |
Increase in deposits |
|
(11 |
) | |
Increase in trade payables |
|
24 |
| |
Increase in employee salary and related liabilities |
|
79 |
| |
Increase in accrued expenses and other liabilities |
|
11 |
| |
Increase in severance accrual, net |
|
21 |
| |
|
|
|
| |
Net cash used in operating activities |
|
(529 |
) | |
|
|
|
| |
Cash flows from investing activities: |
|
|
| |
Purchases of property and equipment |
|
(23 |
) | |
|
|
|
| |
Net cash used in investing activities |
|
(23 |
) | |
|
|
|
| |
Cash flows from financing activities: |
|
|
| |
Net proceeds from issuance of convertible preferred shares |
|
1,028 |
| |
Repayment of loan |
|
(10 |
) | |
|
|
|
| |
Net cash provided by financing activities |
|
1,018 |
| |
|
|
|
| |
Increase in cash and cash equivalents |
|
466 |
| |
Cash and cash equivalents at the beginning of the year |
|
19 |
| |
|
|
|
| |
Cash and cash equivalents at the end of the year |
|
$ |
485 |
|
The accompanying notes are an integral part of the financial statements.
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 1:- GENERAL
a. Insightera Ltd. (formerly known as Active Insight Ltd.) (the Company) was incorporated in February 2009, under the laws of Israel, and commenced operations in June 2009. In August 2012, the Company changed its name to Insightera Ltd.
b. Insightera, a SaaS (software-as-a-service) company, provides a platform that allows its customers to track and compile data about the users visiting their internet websites with the purpose of displaying the website information in response to the needs of the users.
c. On October 17, 2012 Insightera Inc., a Delaware Company was incorporated, as a wholly owned subsidiary of Insightera Ltd, with the primary purpose of serving as a United States sales office for the Company and began operations in January 2013.
d. Revenues derived from major customers are as follows:
|
|
Year ended |
|
|
|
2012 |
|
|
|
|
|
Customer A |
|
13 |
% |
Customer B |
|
10 |
% |
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES
The financial statements have been prepared in accordance with generally accepted accounting principles in the United States (U.S. GAAP). The significant accounting policies followed in the preparation of the financial statements, are as follows:
a. Use of estimates:
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the financial statements and accompanying notes. The Companys management believes that the estimates, judgment and assumptions used are reasonable based upon information available at the time they are made. As applicable to these consolidated financial statements, the most significant estimates and assumptions relate to revenue recognition and allowance for sales returns, allowance for doubtful accounts, income taxes and valuation allowance, stock-based compensation and contingent liabilities. Actual results could differ from those estimates.
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)
b. Financial statements in U.S. dollars:
The functional currency of the Company is the U.S. dollar, as the U.S. dollar is the currency of the primary economic environment in which the Company is operating. The Companys transactions and balances denominated in U.S. dollars are presented at their original amounts. Non-dollar transactions and balances have been re-measured to U.S. dollars in accordance with ASC Topic 830, Foreign Currency Matters. All transaction gains and losses from re-measurement of monetary balance sheet items denominated in non-dollar currencies are reflected in the statements of operations and are included in the financial expenses line item. All amounts have been rounded to the nearest thousand, unless otherwise noted.
c. Cash equivalents:
Cash equivalents represent short-term highly liquid investments that are readily convertible into cash with original maturities of three months or less, at the date acquired.
d. Long term deposits:
The Companys long term deposits are made up of deposits for leased vehicles for employees. The Company is required to maintain these deposits for the duration of the lease term of 36 months.
e. Property and equipment:
Property and equipment are stated at cost, net of accumulated depreciation. Depreciation is calculated using the straight-line method over the estimated useful lives of the assets at the following annual rates:
|
|
% |
|
|
|
|
|
Computers and peripheral equipment |
|
33 |
|
Office furniture and equipment |
|
7-20 |
|
The Companys long-lived assets are reviewed for impairment in accordance with ASC 360, Property, Plant and Equipment, whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the future undiscounted cash flows expected to be generated by the assets. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. As of December 31, 2012, no impairment losses have been identified.
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)
f. Fair value of financial instruments:
The Company measures certain financial assets at fair value. Fair value is determined based upon the exit price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants, as determined by either the principal market or the most advantageous market. Inputs used in the valuation techniques to derive fair values are classified based on a three-level hierarchy, as follows:
Level 1 - Quoted prices in active markets for identical assets or liabilities.
Level 2 - Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which all significant inputs are observable or can be derived principally from or corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Unobservable inputs to the valuation methodology that are significant to the measurement of fair value of assets or liabilities.
The carrying amounts of cash, other accounts receivable, trade payable and other accounts payable and accrued expenses approximate their fair value due to the short-term maturity of such instruments.
g. Concentrations of credit risks:
Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and cash equivalents.
Cash and cash equivalents are invested in major banks in Israel. Generally, these deposits may be redeemed upon demand and therefore management believes there is minimum risk.
The Company has no significant off-balance-sheet concentration of credit risk such as foreign exchange contracts, option contracts or other foreign hedging arrangements.
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)
h. Severance pay:
Through December 31, 2012 the Companys liability for severance pay is calculated pursuant to Israeli severance pay law based on the most recent salary of the employee multiplied by the number of years of employment, as of the balance sheet date. Employee is entitled to one months salary for each year of employment or a portion thereof. The Companys liability for its employee is partially provided for by monthly deposits with severance pay funds, insurance policies and by accrual. The Company records as expenses the increase in the severance liability, net of earnings from the related investment fund. The value of these policies is recorded as an asset in the Companys balance sheet.
During 2012, all employees of the Company have elected to be included under section 14 of the Severance Pay Law, 1963 (section 14). According to this section, these employees are entitled only to monthly deposits, at a rate of 8.33% of their monthly salary, made in their name with insurance companies. Payments in accordance with section 14 release the Company from any future severance payments (under the above Israeli Severance Pay Law) in respect of those employees. The aforementioned deposits are not recorded as an asset in the Companys balance sheet. Following the aforementioned election made by employees the severance asset and liability will remain at their current carrying value.
i. Revenues:
The Company generates revenues from selling user membership through its SaaS (software-as-a-service) platform and recognizes revenue ratably over the term of the subscription sold ranging from one to twelve months.
Revenues are recognized in accordance with SAB 104, Revenue Recognition (ASC 605) when delivery has occurred, persuasive evidence of an arrangement exists, the fee is fixed or determinable, no further obligation exists, and collectability is reasonably assured.
j. Cost of revenues:
Cost of revenues includes the costs associated with the Companys hosting services, collection costs and employee salaries of those that provide after sale support.
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)
k. Expenses
Research and development costs, net:
Research and development costs incurred in the process of developing and maintaining the Companys existing internal software platform and innovation and expansion of the technology, are charged to the statement of operations as incurred. The Company has determined that technological feasibility was reached shortly before the release of the platform or any upgrade to it, and as a result, the development costs incurred after the establishment of technological feasibility and before the launch of the platform were not material.
Selling and marketing expenses:
Selling and marketing expenses include selling expenses, advertising expenses, marketing expenses, conferences and event expenses and are expensed as incurred.
General and administrative expenses:
General and administrative expenses include salaries and expenses related to the overall administration of the company and are expensed as incurred.
Financial expenses:
Financial expenses include bank interest charges, gain or loss on foreign exchange and are expensed as incurred.
l. Royalty and non-royalty bearing grants:
Royalty-bearing grants from the Government of Israel for funding approved research and development projects are recognized at the time the Company is entitled to such grants, on the basis of the costs incurred and included as a reduction in research and development costs.
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)
m. Share-based compensation:
The Company accounts for share-based compensation in accordance with ASC No. 718, Compensation-Stock Compensation. ASC No. 718 requires companies to estimate the fair value of equity-based payment awards on the date of grant using an option-pricing model. The value of the portion of the award that is ultimately expected to vest is recognized as an expense over the requisite service periods in the Companys statements of income.
The Company recognizes compensation expenses for the value of its awards granted based on the straight-line method over the requisite service period of each of the awards, net of estimated forfeitures. ASC No. 718 requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. Estimated forfeitures were not material to the Companys financial statements as of December 31, 2012.
The Company selected the Black-Scholes-Merton option pricing model as the most appropriate fair value method for its options awards. The option-pricing model requires a number of assumptions, of which the most significant are the expected share price volatility and the expected option term. Expected volatility was calculated based upon peer companies that the Company considered to be comparable. The expected option term represents the period of time that options granted are expected to be outstanding, and is determined based on the simplified method in accordance with SAB No. 110. Upon the adoption of ASC 718, the Company elected to use the simplified method to estimate the expected option term. The Company continues to use the simplified method as it has determined that sufficient data is not available to develop an estimate of the expected option term based upon historical participant behavior. The risk-free interest rate is based on the yield from U.S. treasury bonds with an equivalent term. The Company has not paid dividends and has no foreseeable plans to pay dividends.
The fair value for options granted in 2012 is estimated at the date of grant using a Black-Scholes-Merton options pricing model with the following weighted average assumptions:
|
|
December 31, |
|
|
|
2012 |
|
|
|
|
|
Volatility |
|
85% |
|
Risk-free interest rate |
|
1% - 2% |
|
Dividend yield |
|
0% |
|
Expected life (years) |
|
6.25 |
|
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)
n. Income taxes:
The Company accounts for income taxes in accordance with Accounting Standards Codification No. 740, Accounting for Income Taxes (ASC 740), using the liability method whereby deferred tax assets and liability account balances are determined based on the differences between financial reporting and the tax basis for assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse.
The Company`s deferred tax assets as of December 31, 2012 are $ 167 resulting from its net operating loss carry forward. In assessing the realization of deferred tax assets, management considers whether it is more likely than not that all or some portion of the deferred tax assets will not be realized. The ultimate realization of the deferred tax assets is dependent upon the generation of future taxable income during the periods in which net operating losses are utilized. Based on consideration of these factors, the Company recorded a full valuation allowance at December 31, 2012.
The Company implements a two-step approach under ASC 740 to recognize and measure uncertain tax positions. The first step is to evaluate the tax position taken or expected to be taken in a tax return by determining if the weight of available evidence indicates that it is more likely than not that, on an evaluation of the technical merits, the tax position will be sustained on audit, including resolution of any related appeals or litigation processes. The second step is to measure the tax benefit as the largest amount that is more than 50% (cumulative basis) likely to be realized upon ultimate settlement.
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 3:- PROPERTY AND EQUIPMENT
The Company did not own property and equipment as of December 31, 2011.
|
|
December 31, |
| |
|
|
2012 |
| |
Cost: |
|
|
| |
|
|
|
| |
Computers and peripheral equipment |
|
$ |
18 |
|
Office furniture and equipment |
|
5 |
| |
|
|
|
| |
|
|
23 |
| |
|
|
|
| |
Accumulated depreciation |
|
4 |
| |
|
|
|
| |
Depreciated cost |
|
$ |
19 |
|
Depreciation expenses amounted to $ 4 for the year ended December 31, 2012.
NOTE 4:- COMMITMENTS AND CONTINGENT LIABILITIES
a. Lease commitments
On January 15, 2013, the Company entered into a lease agreement, whereby the Company will lease an office building in Petah Tikvah, Israel for twelve months.
On July 15, 2013, the Company entered into a lease agreement, whereby the Company will lease an office building in San Mateo, California for eighteen months.
As of December 31, 2012, future minimum operating lease commitments are as follows:
|
|
December 31, |
| |
|
|
|
| |
2013 |
|
$ |
150 |
|
2014 |
|
103 |
| |
2015 |
|
37 |
| |
2016 |
|
6 |
| |
|
|
|
| |
|
|
$ |
296 |
|
b. The Company had rent expenses of approximately $ 22 during 2012, comprising of approximately $ 2 per month starting March 1, 2012.
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 4:- COMMITMENTS AND CONTINGENT LIABILITIES (Cont.)
c. Royalty commitments:
The Company participates in programs sponsored by the Government of Israel, which support research and development activities. Since inception, the Company had obtained grants from the Office of the Chief Scientist of Israels Ministry of Industry, Trade and Labor (the OCS) aggregating to $ 147 for certain of the Companys research and development projects. The Company is obligated to pay royalties to the OCS, amounting up to 3.5% of the sales of the products and other related revenues generated from such projects, up to an amount equal to 100% of the grants received, linked to the U.S. dollars and bearing annual interest at a rate based on the LIBOR. The obligation to pay these royalties is contingent upon actual sales of the product and in the absence of such sales, no payment is required. During 2012, the Company has not sold such products, and accordingly no payment is required. If the Company wishes to transfer the intellectual property developed in Israel and supported by these grants abroad, it may be subject to penalties due to the Government of Israel. The penalty is calculated based on a formula and can potentially be equal to six times the amount of the original grant.
NOTE 5:- EMPLOYEE SALARY AND RELATED LIABILITIES
|
|
December 31, |
| |
|
|
|
| |
Employee social fund liability |
|
$ |
32 |
|
Accrued vacation |
|
30 |
| |
Employee payroll liability |
|
32 |
| |
|
|
|
| |
|
|
$ |
94 |
|
NOTE 6:- SHAREHOLDERS EQUITY
a. Composition of shareholders equity:
|
|
December 31, 2012 |
| |||||
|
|
Authorized |
|
Shares |
|
Liquidation |
| |
|
|
|
|
|
|
|
| |
Ordinary |
|
8,263,210 |
|
2,027,500 |
|
|
| |
Preferred: |
|
|
|
|
|
|
| |
Series A-1 |
|
644,030 |
|
644,030 |
|
$ |
550,000 |
|
Series A-2 |
|
581,400 |
|
581,400 |
|
500,000 |
| |
Series A-3 |
|
511,360 |
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
10,000,000 |
|
3,252,930 |
|
$ |
1,050,000 |
|
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 6:- SHAREHOLDERS EQUITY (Cont.)
b. Ordinary shares:
Ordinary shares entitles their holders to the rights to vote, attend the general meeting of shareholders, to receive dividends and the right to a share in the surplus assets upon liquidation of the Company.
c. Preferred shares:
Preferred shares entitle their holders the same rights as those of Ordinary shares. Additional rights, preference and restrictions of preferred shareholders are as follows:
1. Liquidation preference and dividends
In the event of any liquidation, either voluntary or involuntary, and upon the occurrence of certain events that are deemed liquidations by the Companys Articles of Association including the distribution of dividends, the holders of Series A-1 and Series A-2 are entitled to receive prior and in preference to any distribution of the assets of the Company to the holders of Ordinary shares, an amount equivalent to the original issue price, plus interest at a rate of 8% of the original issue price per annum, compounded annually, which shall accrue from the date of issuance of such shares, less the amount of proceeds already received on such shares. Thereafter, the remaining distributable proceeds, if any, shall be distributed pro-rata among all the Ordinary shareholders and Preferred shareholders, based on their respective holdings of outstanding shares of the Company, on an as-converted basis
Notwithstanding the aforesaid, in the event that a distribution of the distributable proceeds on as as-converted basis, without giving effect to the Preferred A preference, would result in the holders of the Preferred A shares receiving an amount equal to at least three times the original issue price of such share, then the holders of the Preferred A shares shall be entitled to only receive their pro rata share of such distributable proceeds, on an as-converted basis, together with the other shareholders; provided however, that in such event the holders of preferred a shares shall actually receive an amount which is not less than three times the original issue price of such Preferred A shares.
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 6:- SHAREHOLDERS EQUITY (cont.)
2. Right of conversion
Each Preferred A share is convertible, in the manner permitted by law, at the option of the holder of such share, at any time after the date of issuance of such share, into such number of fully paid and non-assessable Ordinary shares as is determined by dividing the original issue price for such share by the conversion price in effect at that time for such share. The initial preferred conversion price with respect to the Preferred shares is the original issue price of $ 0.86 and $ 0.85 for Series A-2 and A-1, respectively. The Companys Articles of Association provide for anti-dilution protection for the Preferred A shares in the event that the Company issues shares at a price per share lower than such Preferred A shares original issue price.
3. Voting rights
Each of the Preferred A shares shall be voted together with the other shares of the Company, and not as a separate class, in all general meetings. Each Preferred A share shall have one vote for each Ordinary share into which such Preferred A shares could then be converted.
d. Issuance of shares:
On February 5, 2012, the Company signed a securities purchase agreement (the Series A SPA) whereby it issued to new investors 644,030 Series A-1 Preferred shares with par value of $ 0.002 at a price per share of $ 0.85, in an aggregate amount of $ 550.
On October 11, 2012, the Company entered into a second closing under the Series A SPA, whereby it issued to existing investors 581,400 Series A-2 Preferred shares with par value of $ 0.002 at a price per share of $ 0.86, in an aggregate amount of $ 500.
Total issuance expenses for Series A financing amounted to $ 22.
e. Options to employees:
In 2010, the Board of Directors adopted the 2010 Option Plan (the 2010 Plan). The 2010 Plan provides for the granting of options to employees, directors, consultants and contractors of the Company. Options are generally granted with contractual terms of up to 7 - 10 years and vest quarterly over a period of four years
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 6:- SHAREHOLDERS EQUITY (cont.)
A summary of the option activities in 2012 is as follows:
|
|
Year ended |
| |||
|
|
Number |
|
Weighted |
| |
|
|
|
|
|
| |
Options outstanding at the beginning of the year |
|
120,000 |
|
$ |
0.03 |
|
Granted |
|
21,000 |
|
0.26 |
| |
Exercised |
|
(27,500 |
) |
0.03 |
| |
Forfeited |
|
(22,500 |
) |
0.03 |
| |
|
|
|
|
|
| |
Options outstanding at the end of the year |
|
91,000 |
|
$ |
0.09 |
|
|
|
|
|
|
| |
Options exercisable at the end of the year |
|
42,500 |
|
$ |
0.03 |
|
The Company authorized 410,370 Ordinary shares for grant of which 21,000 options were granted during 2012 at exercise prices of $ 0.26 per share. The weighted average remaining contractual term of the options outstanding is 8.49 years. The options outstanding have an aggregate intrinsic value of $ 3.
Of the total options outstanding at December 31, 2012, 42,500 are exercisable at a weighted average exercise price of $ 0.03. Their weighted average contractual term is 7.58 years with an aggregate intrinsic value of $ 4.
Share-based compensation for employees and non-employees was approximately $ 1 during 2012. As of December 31, 2012, there was approximately $ 3 of unrecognized share-based compensation expense related to options granted to employees under the 2010 Option Plan. The unrecognized compensation is expected to be recognized over a weighted average amortization period of 2.21 years.
During 2012, 27,500 options were exercised at an exercise price of $ 0.03. The options exercised had an intrinsic value of $ 3. The Company received cash of $ 1 upon exercise of options.
During 2012, 10,000 options vested, having a total fair value of $ 1. There were 48,500 non-vested options as of December 31, 2012.
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 6:- SHAREHOLDERS EQUITY (cont.)
f. Options to consultants:
The Companys outstanding options to consultants as of December 31, 2012, are as follows:
Issuance date |
|
Options for |
|
Exercise |
|
Options |
|
Exercisable |
| |
February 2011 |
|
5,000 |
|
$ |
0.0002 |
|
5,000 |
|
February 2021 |
|
August 2011 |
|
5,000 |
|
$ |
0.0002 |
|
5,000 |
|
August 2021 |
|
October 2012 |
|
7,000 |
|
$ |
0.263 |
|
|
|
October 2019 |
|
|
|
|
|
|
|
|
|
|
| |
|
|
17,000 |
|
|
|
10,000 |
|
|
|
The Company applies Accounting Standards Codification No. 505-50 (formerly, Emerging Issues Task Force No. 96-18), Equity-Based Payments to Non-Employees (ASC 505-50), with respect to warrants issued to non-employees.
The fair value for options granted in 2012 is estimated at December 31, 2012 using a Black-Scholes-Merton options pricing model with the following weighted average assumptions:
|
|
December 31, |
|
|
|
2012 |
|
|
|
|
|
Volatility |
|
85% |
|
Risk-free interest rate |
|
1% |
|
Dividend yield |
|
0% |
|
Expected life (years) |
|
7 - 10 |
|
g. Share split:
On February 5, 2012 the Company approved a split of its shares.
Pursuant to the split, each share, $ 0.02 par value per share, will be converted into ten shares, $ 0.002 par value per share. No fractional shares will be issued as a result of the split. Instead, all fractional shares will be rounded up to the next higher whole number of shares.
On July 29, 2013 the Company approved a split of its shares by an issuance of nine bonus shares to each shareholder for each issued and outstanding share owned by such shareholder. The bonus shares are treated as a stock dividend to shareholders, and as a result all share amounts have been updated retroactively.
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 7:- TAXES ON INCOME
a. Operating loss carryforwards:
As of December 31, 2012, the Company has a net operating loss carryforward of approximately $ 470 which can be carried forward and offset against taxable income indefinitely.
b. Tax rates applicable to the Company:
The Israeli corporate tax rate was 24% in 2011 and 25% in 2012.
A company is taxable on its real (non-inflationary) capital gains at the corporate tax rate in the year of sale.
On July 30, 2013, the Knesset approved the second and third readings of the Economic Plan for 2013-2014 (the Budget Law) which consists, among others, of fiscal changes whose main aim is to enhance the collection of taxes in those years.
These changes include, among others, raising the Israeli corporate tax rate from 25% to 26.5%, cancelling the lowering of the tax rates applicable to preferred enterprises (9% in development area A and 16% in other areas), taxing revaluation gains and increasing the tax rate on dividends within the scope of the Law for the Encouragement of Capital Investments to 20% effective from January 1, 2014. These changes to do not impact the December 31, 2012 financial statements.
INSIGHTERA LTD.
NOTES TO FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data)
NOTE 8: SUBSEQUENT EVENTS (Unaudited)
a. During February 2013, the Company entered into a third closing under the Series A SPA, whereby it issued to existing investors 511,360 Series A-3 Preferred shares with par value of $ 0.002 at a price per share of $ 0.88, in an aggregate amount of $ 450.
b. During May 2013, the Company signed a securities purchase agreement (the Series A-4 SPA) whereby it issued to new and existing investors 4,133,780 Series A-4 Preferred shares with par value of $ 0.002 at a price per share of $ 1.21, in an aggregate amount of $ 5,000.
c. The Company is currently undergoing a tax audit by the Israeli Tax Authority for tax years 2010 - 2013. The audit is in preliminary stages of informational requests. The Company is unable to estimate the potential liability that may arise from the audit.
d. In December 2013, the Company was acquired by Marketo Inc., a public company and SEC registrant. Marketo is a company that provides a leading cloud-based marketing software platform for building and sustaining engaging customer relationships.
Exhibit 99.2
INSIGHTERA LTD.
(Formerly known as Active Insight Ltd.)
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
AS OF SEPTEMBER 30, 2013
U.S. DOLLARS IN THOUSANDS
UNAUDITED
INDEX
|
Page |
|
|
Consolidated Balance Sheets |
2 |
|
|
Consolidated Statements of Operations |
3 |
|
|
Consolidated Statements of Shareholders Equity |
4 |
|
|
Consolidated Statements of Cash Flows |
5 |
|
|
Notes to Interim Consolidated Financial Statements |
6-13 |
INSIGHTERA LTD.
CONSOLIDATED BALANCE SHEETS
U.S. dollars in thousands (except share and par value data)
|
|
September 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
(Unaudited) |
|
|
| ||
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
CURRENT ASSETS: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
4,585 |
|
$ |
485 |
|
Trade receivables |
|
73 |
|
49 |
| ||
Other current assets |
|
76 |
|
33 |
| ||
|
|
|
|
|
| ||
Total current assets |
|
4,734 |
|
567 |
| ||
|
|
|
|
|
| ||
LONG TERM ASSETS: |
|
|
|
|
| ||
Long term deposits |
|
15 |
|
11 |
| ||
Severance fund deposits |
|
3 |
|
3 |
| ||
Property and equipment, net |
|
70 |
|
19 |
| ||
|
|
|
|
|
| ||
Total long term assets |
|
88 |
|
33 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
4,822 |
|
$ |
600 |
|
|
|
|
|
|
| ||
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
| ||
|
|
|
|
|
| ||
CURRENT LIABILITIES: |
|
|
|
|
| ||
Trade payables |
|
$ |
42 |
|
$ |
31 |
|
Employees salary and related liabilities |
|
211 |
|
94 |
| ||
Accrued expenses |
|
51 |
|
15 |
| ||
Deferred revenue |
|
59 |
|
|
| ||
|
|
|
|
|
| ||
Total current liabilities |
|
363 |
|
140 |
| ||
|
|
|
|
|
| ||
LONG TERM LIABILITIES |
|
|
|
|
| ||
Severance liability |
|
24 |
|
24 |
| ||
|
|
|
|
|
| ||
Total liabilities |
|
387 |
|
164 |
| ||
|
|
|
|
|
| ||
SHAREHOLDERS EQUITY: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Ordinary shares, $0.002 par value-Authorized: 9,629,440 and 8,263,210 shares as of September 30, 2013 and December 31, 2012 respectively; Issued and outstanding: 2,027,500 as of September 30, 2013 and December 31, 2012 |
|
1 |
|
1 |
| ||
Series A convertible Preferred shares, $ 0.002 par value- Authorized: 5,870,570 and 1,736,790 shares as of September 30, 2013 and December 31, 2012, respectively; Issued and outstanding: 5,870,570 and 1,225,430 as of September 30, 2013 and December 31, 2012, respectively |
|
13 |
|
4 |
| ||
Additional paid-in capital |
|
6,434 |
|
1,025 |
| ||
Accumulated deficit |
|
(2,013 |
) |
(594 |
) | ||
|
|
|
|
|
| ||
Total shareholders equity |
|
4,435 |
|
436 |
| ||
|
|
|
|
|
| ||
Total liabilities and shareholders equity |
|
$ |
4,822 |
|
$ |
600 |
|
The accompanying notes are an integral part of the interim consolidated financial statements.
INSIGHTERA LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS
U.S. dollars in thousands
|
|
Three months ended |
|
Nine months ended |
| ||||||||
|
|
2013 |
|
2012 |
|
2013 |
|
2012 |
| ||||
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenues |
|
$ |
105 |
|
$ |
53 |
|
$ |
235 |
|
$ |
94 |
|
Cost of revenues |
|
46 |
|
4 |
|
77 |
|
24 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Gross profit |
|
59 |
|
49 |
|
158 |
|
70 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cost and expenses: |
|
|
|
|
|
|
|
|
| ||||
Research and development, net |
|
167 |
|
15 |
|
418 |
|
79 |
| ||||
Selling and marketing |
|
309 |
|
103 |
|
410 |
|
192 |
| ||||
General and administrative |
|
199 |
|
63 |
|
757 |
|
123 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total cost and expenses |
|
675 |
|
181 |
|
1,585 |
|
394 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating loss |
|
(616 |
) |
(132 |
) |
(1,427 |
) |
(324 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Financial expenses (income), net |
|
18 |
|
(6 |
) |
(8 |
) |
(33 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Loss |
|
$ |
(634 |
) |
$ |
(126 |
) |
$ |
(1,419 |
) |
$ |
(291 |
) |
The accompanying notes are an integral part of the interim consolidated financial statements.
INSIGHTERA LTD.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY
U.S. dollars in thousands (except share data)
|
|
|
|
|
|
|
|
|
|
Additional |
|
Retained |
|
Total |
| |||||
|
|
Preferred shares |
|
Ordinary shares |
|
paid-in |
|
(accumulated |
|
shareholders |
| |||||||||
|
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
capital |
|
deficit) |
|
equity |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance as of January 1, 2012 |
|
|
|
$ |
|
|
2,000,000 |
|
$ |
1 |
|
$ |
*) |
|
$ |
6 |
|
$ |
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Issuance of Series A-1 convertible Preferred shares, net of issuance costs |
|
644,030 |
|
2 |
|
|
|
|
|
526 |
|
|
|
528 |
| |||||
Issuance of Series A-2 convertible Preferred shares, net of issuance costs |
|
581,400 |
|
2 |
|
|
|
|
|
498 |
|
|
|
500 |
| |||||
Issuance of shares from exercise of options |
|
|
|
|
|
27,500 |
|
*) |
|
*) |
|
|
|
*) |
| |||||
Share-based compensation expense |
|
|
|
|
|
|
|
|
|
1 |
|
|
|
1 |
| |||||
Loss |
|
|
|
|
|
|
|
|
|
|
|
(600 |
) |
(600 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance as of December 31, 2012 |
|
1,225,430 |
|
4 |
|
2,027,500 |
|
1 |
|
1,025 |
|
(594 |
) |
436 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Issuance of Series A-3 convertible Preferred shares, net of issuance costs |
|
511,360 |
|
1 |
|
|
|
|
|
449 |
|
|
|
450 |
| |||||
Issuance of Series A-4 convertible Preferred shares, net of issuance costs |
|
4,133,780 |
|
8 |
|
|
|
|
|
4,949 |
|
|
|
4,957 |
| |||||
Share-based compensation expense |
|
|
|
|
|
|
|
|
|
11 |
|
|
|
11 |
| |||||
Loss |
|
|
|
|
|
|
|
|
|
|
|
(1,419 |
) |
(1,419 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance at September 30, 2013 (unaudited) |
|
5,870,570 |
|
$ |
13 |
|
2,027,500 |
|
$ |
1 |
|
$ |
6,434 |
|
$ |
(2,013 |
) |
$ |
4,435 |
|
*) Represents an amount lower than $ 1.
The accompanying notes are an integral part of the financial statements.
INSIGHTERA LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS
U.S. dollars in thousands
|
|
Nine months |
|
Nine months |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
(Unaudited) |
|
(Unaudited) |
| ||
|
|
|
|
|
| ||
CASH FLOW FROM OPERATING ACTIVITIES |
|
|
|
|
| ||
|
|
|
|
|
| ||
Loss for the period |
|
$ |
(1,419 |
) |
$ |
(291 |
) |
|
|
|
|
|
| ||
Adjustments to reconcile loss to net cash used in operating activities: |
|
|
|
|
| ||
Depreciation |
|
8 |
|
2 |
| ||
Share-based compensation |
|
11 |
|
1 |
| ||
|
|
|
|
|
| ||
Changes in assets and liabilities: |
|
|
|
|
| ||
Increase in other accounts receivable and prepaid expenses |
|
(67 |
) |
(111 |
) | ||
Increase in deposits |
|
(4 |
) |
(2 |
) | ||
Increase in interest on bank loans |
|
|
|
2 |
| ||
Increase in trade payables |
|
11 |
|
25 |
| ||
Increase in employee salary and related liabilities |
|
117 |
|
53 |
| ||
Increase in accrued expenses and other liabilities |
|
95 |
|
13 |
| ||
|
|
|
|
|
| ||
Net Cash used in operating activities |
|
(1,248 |
) |
(308 |
) | ||
|
|
|
|
|
| ||
CASH FLOW FROM INVESTING ACTIVITIES |
|
|
|
|
| ||
|
|
|
|
|
| ||
Purchase of property and equipment |
|
(59 |
) |
(17 |
) | ||
|
|
|
|
|
| ||
Net Cash used in investing activities |
|
(59 |
) |
(17 |
) | ||
|
|
|
|
|
| ||
CASH FLOW FROM FINANCING ACTIVITIES |
|
|
|
|
| ||
|
|
|
|
|
| ||
Proceeds from issuance of shares, net |
|
5,407 |
|
498 |
| ||
Repayment of loan |
|
|
|
(2 |
) | ||
|
|
|
|
|
| ||
Net Cash provided by financing activities |
|
5,407 |
|
496 |
| ||
|
|
|
|
|
| ||
Increase in cash and cash equivalents |
|
4,100 |
|
171 |
| ||
Cash and cash equivalents at the beginning of the period |
|
485 |
|
22 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents at the end of the period |
|
$ |
4,585 |
|
$ |
193 |
|
The accompanying notes are an integral part of the interim consolidated financial statements.
INSIGHTERA LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data) (Unaudited)
NOTE 1:- GENERAL
a. Insightera Ltd. (formerly known as Active Insight Ltd.) (the Company) was incorporated in February 2009, under the laws of Israel, and commenced operations in June 2009. In August 2012, the Company changed its name to Insightera Ltd.
b. Insightera, a SaaS (software-as-a-service) company, provides a platform that allows its customers to track and compile data about the users visiting their internet websites with the purpose of displaying the website information in response to the needs of the users.
c. On October 17, 2012 Insightera Inc., a Delaware Company was incorporated, as a wholly owned subsidiary of Insightera Ltd, with the primary purpose of serving as a United States sales office for the Company and begun operations in January 2013.
d. Revenues derived from major customers are as follows:
|
|
Period ended |
|
|
|
2013 |
|
|
|
|
|
Customer A |
|
10 |
% |
NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES
a. Use of estimates:
The preparation of financial statements in conformity with United States generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Management believes that the estimates, judgments and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements, and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
b. Principles of consolidation:
The consolidated financial statements include the accounts of the company and its wholly and owned subsidiary. Inter-company transactions and balances have been eliminated in consolidation.
INSIGHTERA LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data) (Unaudited)
NOTE 3:- UNAUDITED INTERIM FINANCIAL STATEMENTS
Unaudited interim financial information:
The accompanying consolidated balance sheet as of September 30, 2013, consolidated statements of operations for the three and nine months ended September 30, 2012 and 2013, consolidated statement of changes in shareholders equity for the nine months ended September 30, 2013 and consolidated statements of cash flows for the nine months ended September 30, 2012 and 2013 are unaudited. These unaudited interim consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information. In the opinion of management, the unaudited interim consolidated financial statements include all adjustments of a normal recurring nature necessary for a fair presentation of the Companys consolidated financial position as of September 30, 2013, its consolidated results of operations for the three and nine months ended September 30, 2012 and 2013, its consolidated statement of changes in shareholders equity for the nine months ended September 30, 2013 and its consolidated cash flows for the nine months ended September 30, 2012 and 2013.
The balance sheet at December 31, 2012 has been derived from the audited consolidated financial statements at that date but does not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements.
These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and accompanying notes prepared as of December 31, 2012.
Results for the three and nine months ended September 30, 2013 are not necessarily indicative of results that may be expected for the year ending December 31, 2013.
NOTE 4:- FAIR VALUE OF FINANCIAL INSTRUMENTS
The Company measures certain financial assets at fair value. Fair value is determined based upon the exit price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants, as determined by either the principal market or the most advantageous market. Inputs used in the valuation techniques to derive fair values are classified based on a three-level hierarchy, as follows:
Level 1 - Quoted prices in active markets for identical assets or liabilities.
Level 2 - Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which all significant inputs are observable or can be derived principally from or corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Unobservable inputs to the valuation methodology that are significant to the measurement of fair value of assets or liabilities.
INSIGHTERA LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data) (Unaudited)
NOTE 4:- FAIR VALUE OF FINANCIAL INSTRUMENTS (Cont.)
For certain other financial instruments, including cash, accounts receivable, trade payable and other current liabilities, the carrying amounts approximate their fair value due to the relatively short maturity of these balances.
NOTE 5:- COMMITMENTS AND CONTINGENCIES
There were no material changes in our commitments under contractual obligations, as disclosed in the Companys audited consolidated financial statements for the year ended December 31, 2012.
As of September 30, 2013, future minimum operating lease commitments are as follows:
|
|
September 30, |
| |
|
|
|
| |
Last 3 months of 2013 |
|
$ |
45 |
|
2014 |
|
103 |
| |
2015 |
|
37 |
| |
2016 |
|
6 |
| |
|
|
|
| |
|
|
$ |
191 |
|
The Company had rent expenses of approximately $ 33 for the nine months ended September 30, 2013.
INSIGHTERA LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data) (Unaudited)
NOTE 6:- SHAREHOLDERS EQUITY
a. Composition of shareholders equity:
|
|
As of September 30, 2013 |
| |||||
|
|
Authorized |
|
Shares |
|
Liquidation |
| |
|
|
|
|
|
|
|
| |
Ordinary |
|
9,629,440 |
|
2,027,500 |
|
$ |
|
|
Preferred: |
|
|
|
|
|
|
| |
Series A-1 |
|
644,030 |
|
644,030 |
|
550,000 |
| |
Series A-2 |
|
581,400 |
|
581,400 |
|
500,000 |
| |
Series A-3 |
|
511,360 |
|
511,360 |
|
450,000 |
| |
Series A-4 |
|
4,133,780 |
|
4,133,780 |
|
5,000,000 |
| |
|
|
|
|
|
|
|
| |
|
|
15,500,010 |
|
7,898,070 |
|
$ |
6,500,000 |
|
b. Ordinary shares:
Ordinary shares entitles their holders to the rights to vote, attend the general meeting of shareholders, to receive dividends and the right to a share in the surplus assets upon liquidation of the Company.
c. Preferred shares:
Preferred shares entitle their holders the same rights as those of Ordinary shares. Additional rights, preference and restrictions of preferred shareholders are as follows:
1. Liquidation preference and dividends:
In the event of any liquidation, either voluntary or involuntary, upon the payment of a dividend and upon the occurrence of certain events that are deemed liquidations by the Companys Articles of Association, the holders of Series A-1, A-2, A-3 and A-4 are entitled to receive prior and in preference to any distribution of the assets of the Company to the holders of Ordinary shares, an amount equivalent to the original issue price, less the amount of proceeds already received on such shares.
INSIGHTERA LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data) (Unaudited)
NOTE 6:- SHAREHOLDERS EQUITY
Thereafter, the remaining distributable proceeds, if any, shall be distributed pro-rata among all the Ordinary shareholders, based on their respective holdings of outstanding shares of the Company, on an as-converted basis
Notwithstanding the aforesaid, in the event that a distribution of the distributable proceeds on an as-converted basis, without giving effect to the Preferred A preference, would result in the holders of the Preferred A shares receiving an amount equal to at least the original issue price of such share, then the holders of the Preferred A shares shall be entitled to only receive their pro rata share of such distributable proceeds, on an as-converted basis, together with the other shareholders; provided however, that in such an event the holders of Preferred A shares shall actually receive an amount which is not less than the original issue price of such Preferred A shares.
2. Right of conversion:
Each Preferred A share is convertible, in the manner permitted by law, at the option of the holder of such share, at any time after the date of issuance of such share, into such number of fully paid and non-assessable Ordinary shares as is determined by dividing the original issue price for such share by the conversion price in effect at that time for such share. The initial preferred conversion price with respect to the preferred shares is the original issue price of $ 0.85, $ 0.86, $ 0.88 and $1.21 for Series A-1, A-2, A-3 and A-4, respectively. The Companys Articles of Association provide for anti-dilution protection for the Preferred A shares in the event that the Company issues shares at a price per share lower than such Preferred A shares original issue price.
3. Voting rights:
Each of the Preferred A shares shall be voted together with the other shares of the Company, and not as a separate class, in all general meetings. Each Preferred A share shall have one vote for each Ordinary share into which such Preferred A shares could then be converted.
d. Issuance of shares:
On February 5, 2012, the Company signed a securities purchase agreement (the Series A SPA) whereby it issued to new investors 644,030 Series A-1 Preferred shares with par value of $ 0.002 at a price per share of $ 0.85, in an aggregate amount of $ 550.
INSIGHTERA LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data) (Unaudited)
NOTE 6:- SHAREHOLDERS EQUITY
On October 11, 2012, the Company entered into a second closing under the Series A SPA, whereby it issued to existing investors 581,400 Series A-2 Preferred shares with par value of $ 0.002 at a price per share of $ 0.86, in an aggregate amount of $ 500.
On March 8, 2013, the Company entered into a third closing under the Series A SPA, whereby it issued to existing investors 511,360 Series A-3 Preferred shares with par value of $ 0.002 at a price per share of $ 0.88, in an aggregate amount of $ 450.
On May 23, 2013, the Company entered into a securities purchase agreement, whereby it issued to investors 4,133,780 Series A-4 Preferred shares with par value of $ 0.002 at a price per share of $ 1.21, in an aggregate amount of $ 5,000.
Total issuance expenses for Series A-1 and A-2 financing was 22, and for A-3 and A-4 financing was $ 65.
e. Options to employees:
In 2010, the Board of Directors adopted the 2010 Option Plan (the 2010 Plan). The 2010 Plan provides for the granting of options to employees, directors, consultants and contractors of the Company. Options are generally granted with contractual terms of up to 7 - 10 years and vest quarterly over a period of four years
A summary of the option activities for the nine months ended September 30, 2013 is as follows:
|
|
Nine months ended |
| |||
|
|
Number |
|
Weighted |
| |
|
|
|
|
|
| |
Options outstanding at the beginning of the year |
|
91,000 |
|
$ |
0.07 |
|
Granted |
|
238,780 |
|
0.46 |
| |
Exercised |
|
|
|
|
| |
Forfeited |
|
|
|
|
| |
|
|
|
|
|
| |
Options outstanding at the end of the period |
|
329,780 |
|
$ |
0.35 |
|
|
|
|
|
|
| |
Options exercisable at the end of the period |
|
73,254 |
|
$ |
0.16 |
|
INSIGHTERA LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data) (Unaudited)
NOTE 6:- SHAREHOLDERS EQUITY
The options outstanding have a weighted average contractual term of 9.2 years with an aggregate intrinsic value of $ 36.
Share-based compensation for employees was approximately $ 5 during 2013. As of September 30, 2013, there was approximately $ 45 of unrecognized share-based compensation expense related to options granted to employees and non-employees under the 2010 Option Plan. The unrecognized compensation is expected to be recognized over a weighted average amortization period of 2.6 years.
During the nine months ended September 30, 2013, 30,754 options vested, having a total fair value of $ 5. There were 256,526 and 48,500 non-vested options as of September 30, 2013 and December 31, 2012 respectively.
f. Options to consultants:
The Companys outstanding options to consultants as of September 30, 2013, are as follows:
|
|
Options for |
|
Exercise |
|
Options |
|
Exercisable |
| |
Issuance date |
|
Number |
|
share |
|
Number |
|
through |
| |
|
|
|
|
|
|
|
|
|
| |
February 2011 |
|
5,000 |
|
$ |
0.0002 |
|
5,000 |
|
February 2021 |
|
August 2011 |
|
5,000 |
|
$ |
0.0002 |
|
5,000 |
|
August 2021 |
|
October 2012 |
|
7,000 |
|
$ |
0.263 |
|
1,313 |
|
October 2019 |
|
January 2013 |
|
72,620 |
|
$ |
0.86 |
|
31,760 |
|
January 2020 |
|
|
|
|
|
|
|
|
|
|
| |
|
|
89,620 |
|
|
|
43,073 |
|
|
|
The Company applies Accounting Standards Codification No. 505-50 (formerly, Emerging Issues Task Force No. 96-18), Equity-Based Payments to Non-Employees (ASC 505-50), with respect to warrants issued to non-employees. The expenses related to these warrants were $ 6.
g. Share split:
On July 29, 2013 the Company approved a split of its shares by an issuance of nine bonus shares to each shareholder for each issued and outstanding share owned by such shareholder. The bonus shares are treated as a stock dividend to shareholders, and as a result all share amounts have been updated retroactively.
INSIGHTERA LTD.
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands (except share and per share data) (Unaudited)
NOTE 7:- SUBSEQUENT EVENTS
a. The Company is currently undergoing a tax audit by the Israeli Tax Authority for tax years 2010 - 2013. The audit is in preliminary stages of informational requests. The Company is unable to estimate the potential liability that may arise from the audit.
b. In December 2013, the Company was acquired by Marketo Inc., a public company and SEC registrant. Marketo is a company that provides a leading cloud-based marketing software platform for building and sustaining engaging customer relationships.
Exhibit 99.3
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
On December 19, 2013, Marketo, Inc. (the Company) completed its acquisition of Insightera Ltd. (Insightera), a company organized under the laws of the State of Israel. Insightera, a software-as-a-service (SaaS) company, provides a platform that allows its customers to track and compile data about users visiting their internet websites with the purpose of displaying the website information in response to the needs of the users.
As a result of the acquisition, the Company acquired all of the issued and outstanding shares of Insightera, and Insightera became a wholly owned subsidiary of the Company. Consideration consisted of a) $10.0 million of cash, subject to a decrease of approximately $159,000 based on Insighteras cash balance as of the consummation of the acquisition relative to an agreed target and b) 427,761 shares of common stock of the Company valued at the closing market price of $32.89.
The following unaudited pro forma condensed combined balance sheet as of September 30, 2013 and the unaudited pro forma condensed combined statements of operations for the year ended December 31, 2012 and for the nine months ended September 30, 2013 are based on the historical financial statements of the Company and Insightera after giving effect to the Companys acquisition of Insightera on December 19, 2013 as more fully described at Item 2.01 of this Form 8-K/A and applying the assumptions and adjustments described in the accompanying notes to the unaudited pro forma condensed combined financial statements.
The unaudited pro forma condensed combined balance sheet as of September 30, 2013 is presented as if the acquisition of Insightera had occurred on September 30, 2013.
The unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2013 and for the year ended December 31, 2012 are presented as if the Insightera acquisition had occurred on January 1, 2012 and were carried forward through each of the respective periods.
The unaudited pro forma condensed combined financial statements have been prepared by management for illustrative purposes only in accordance with Article 11 of SEC Regulation S-X and are not necessarily indicative of the consolidated financial position or results of operation in future periods or the results that actually would have been realized had the Company and Insightera been a combined company during the specified periods.
MARKETO, INC.
PRO FORMA CONDENSED COMBINED BALANCE SHEET
As of September 30, 2013
(In thousands)
(Unaudited)
|
|
Historical |
|
Pro Forma |
| |||||||||
|
|
Marketo |
|
Insightera |
|
Adjustments |
|
|
Combined |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
ASSETS |
|
|
|
|
|
|
|
|
|
| ||||
Current assets: |
|
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
|
$ |
140,920 |
|
$ |
4,585 |
|
$ |
(9,841 |
) |
(1) |
$ |
135,664 |
|
Accounts receivable, net of allowances |
|
13,398 |
|
73 |
|
|
|
|
13,471 |
| ||||
Prepaid expenses and other current assets |
|
4,441 |
|
76 |
|
|
|
|
4,517 |
| ||||
Total current assets |
|
158,759 |
|
4,734 |
|
(9,841 |
) |
|
153,652 |
| ||||
Property and equipment, net |
|
13,072 |
|
70 |
|
|
|
|
13,142 |
| ||||
Goodwill |
|
9,537 |
|
|
|
15,401 |
|
(3) |
24,938 |
| ||||
Intangible assets, net |
|
2,584 |
|
|
|
4,600 |
|
(2) |
7,184 |
| ||||
Other assets |
|
524 |
|
18 |
|
|
|
|
542 |
| ||||
Total assets |
|
$ |
184,476 |
|
$ |
4,822 |
|
$ |
10,160 |
|
|
$ |
199,458 |
|
|
|
|
|
|
|
|
|
|
|
| ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
| ||||
Current liabilities: |
|
|
|
|
|
|
|
|
|
| ||||
Accounts payable |
|
$ |
4,108 |
|
$ |
42 |
|
$ |
|
|
|
$ |
4,150 |
|
Accrued expenses and other current liabilities |
|
15,471 |
|
262 |
|
1,468 |
|
(4) (6) (7) |
17,201 |
| ||||
Deferred revenue |
|
30,585 |
|
59 |
|
|
|
|
30,644 |
| ||||
Current portion of credit facility |
|
1,814 |
|
|
|
|
|
|
1,814 |
| ||||
Total current liabilities |
|
51,978 |
|
363 |
|
1,468 |
|
|
53,809 |
| ||||
Credit facility, net of current portion |
|
6,035 |
|
|
|
|
|
|
6,035 |
| ||||
Deferred rent |
|
1,481 |
|
|
|
|
|
|
1,481 |
| ||||
Deferred tax liability |
|
|
|
|
|
374 |
|
(5) |
374 |
| ||||
Other long-term liabilities |
|
|
|
24 |
|
|
|
|
24 |
| ||||
Total liabilities |
|
59,494 |
|
387 |
|
1,842 |
|
|
61,723 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
Stockholders equity: |
|
|
|
|
|
|
|
|
|
| ||||
Convertible preferred stock |
|
|
|
13 |
|
(13 |
) |
(8) |
|
| ||||
Common stock |
|
4 |
|
1 |
|
(1 |
) |
(1) (8) |
4 |
| ||||
Additional paid-in capital |
|
238,923 |
|
6,434 |
|
7,409 |
|
(1) (7) (8) |
252,766 |
| ||||
Accumulated other comprehensive income |
|
121 |
|
|
|
|
|
|
121 |
| ||||
Accumulated deficit |
|
(114,066 |
) |
(2,013 |
) |
923 |
|
(6) (8) |
(115,156 |
) | ||||
Total stockholders equity |
|
124,982 |
|
4,435 |
|
8,318 |
|
|
137,735 |
| ||||
Total liabilities and stockholders equity |
|
$ |
184,476 |
|
$ |
4,822 |
|
$ |
10,160 |
|
|
$ |
199,458 |
|
See accompanying notes to the unaudited pro forma condensed combined financial statements.
MARKETO, INC.
PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS
For the year ended December 31, 2012
(In thousands, except per share data)
(Unaudited)
|
|
Historical |
|
Pro Forma |
| |||||||||
|
|
Marketo |
|
Insightera |
|
Adjustments |
|
|
Combined |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
Revenue: |
|
|
|
|
|
|
|
|
|
| ||||
Subscription and support |
|
$ |
52,756 |
|
$ |
166 |
|
$ |
|
|
|
$ |
52,922 |
|
Professional services and other |
|
5,657 |
|
|
|
|
|
|
5,657 |
| ||||
Total revenue |
|
58,413 |
|
166 |
|
|
|
|
58,579 |
| ||||
Cost of revenue: |
|
|
|
|
|
|
|
|
|
| ||||
Subscription and support |
|
16,216 |
|
37 |
|
913 |
|
(9) |
17,166 |
| ||||
Professional services and other |
|
8,442 |
|
|
|
|
|
|
8,442 |
| ||||
Total cost of revenue |
|
24,658 |
|
37 |
|
913 |
|
|
25,608 |
| ||||
Gross profit: |
|
|
|
|
|
|
|
|
|
| ||||
Subscription and support |
|
36,540 |
|
129 |
|
(913 |
) |
|
35,756 |
| ||||
Professional services and other |
|
(2,785 |
) |
|
|
|
|
|
(2,785 |
) | ||||
Total gross profit |
|
33,755 |
|
129 |
|
(913 |
) |
|
32,971 |
| ||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
| ||||
Research and development |
|
18,799 |
|
203 |
|
|
|
|
19,002 |
| ||||
Sales and marketing |
|
37,776 |
|
362 |
|
233 |
|
(9) |
38,371 |
| ||||
General and administrative |
|
11,388 |
|
159 |
|
83 |
|
(9) |
11,630 |
| ||||
Total operating expenses |
|
67,963 |
|
724 |
|
316 |
|
|
69,003 |
| ||||
Loss from operations |
|
(34,208 |
) |
(595 |
) |
(1,229 |
) |
|
(36,032 |
) | ||||
Other income (expense), net |
|
(158 |
) |
(5 |
) |
|
|
|
(163 |
) | ||||
Loss before provision for income taxes |
|
(34,366 |
) |
(600 |
) |
(1,229 |
) |
|
(36,195 |
) | ||||
Provision for income taxes |
|
19 |
|
|
|
(435 |
) |
(10) |
(416 |
) | ||||
Net loss |
|
$ |
(34,385 |
) |
$ |
(600 |
) |
$ |
(794 |
) |
|
$ |
(35,779 |
) |
|
|
|
|
|
|
|
|
|
|
| ||||
Net loss per share of common stock, basic and diluted |
|
$ |
(12.26 |
) |
|
|
|
|
|
$ |
(11.07 |
) | ||
Shares used in computing net loss per share of common stock, basic and diluted |
|
2,806 |
|
|
|
|
|
(11) |
3,233 |
|
See accompanying notes to the unaudited pro forma condensed combined financial statements.
MARKETO, INC.
PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS
For the nine months ended September 30, 2013
(In thousands, except per share data)
(Unaudited)
|
|
Historical |
|
Pro Forma |
| |||||||||
|
|
Marketo |
|
Insightera |
|
Adjustments |
|
|
Combined |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
Revenue: |
|
|
|
|
|
|
|
|
|
| ||||
Subscription and support |
|
$ |
59,942 |
|
$ |
235 |
|
$ |
|
|
|
$ |
60,177 |
|
Professional services and other |
|
7,805 |
|
|
|
|
|
|
7,805 |
| ||||
Total revenue |
|
67,747 |
|
235 |
|
|
|
|
67,982 |
| ||||
Cost of revenue: |
|
|
|
|
|
|
|
|
|
| ||||
Subscription and support |
|
18,386 |
|
77 |
|
684 |
|
(9) |
19,147 |
| ||||
Professional services and other |
|
9,307 |
|
|
|
|
|
|
9,307 |
| ||||
Total cost of revenue |
|
27,693 |
|
77 |
|
684 |
|
|
28,454 |
| ||||
Gross profit: |
|
|
|
|
|
|
|
|
|
| ||||
Subscription and support |
|
41,556 |
|
158 |
|
(684 |
) |
|
41,030 |
| ||||
Professional services and other |
|
(1,502 |
) |
|
|
|
|
|
(1,502 |
) | ||||
Total gross profit |
|
40,054 |
|
158 |
|
(684 |
) |
|
39,528 |
| ||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
| ||||
Research and development |
|
16,919 |
|
418 |
|
|
|
|
17,337 |
| ||||
Sales and marketing |
|
43,050 |
|
410 |
|
175 |
|
(9) |
43,635 |
| ||||
General and administrative |
|
11,659 |
|
757 |
|
63 |
|
(9) |
12,479 |
| ||||
Total operating expenses |
|
71,628 |
|
1,585 |
|
238 |
|
|
73,451 |
| ||||
Loss from operations |
|
(31,574 |
) |
(1,427 |
) |
(922 |
) |
|
(33,923 |
) | ||||
Other income (expense), net |
|
(245 |
) |
8 |
|
|
|
|
(237 |
) | ||||
Loss before provision for income taxes |
|
(31,819 |
) |
(1,419 |
) |
(922 |
) |
|
(34,160 |
) | ||||
Provision for income taxes |
|
46 |
|
|
|
(665 |
) |
(10) |
(619 |
) | ||||
Net loss |
|
$ |
(31,865 |
) |
$ |
(1,419 |
) |
$ |
(257 |
) |
|
$ |
(33,541 |
) |
|
|
|
|
|
|
|
|
|
|
| ||||
Net loss per share of common stock, basic and diluted |
|
$ |
(1.58 |
) |
|
|
|
|
|
$ |
(1.63 |
) | ||
Shares used in computing net loss per share of common stock, basic and diluted |
|
20,144 |
|
|
|
|
|
(11) |
20,572 |
|
See accompanying notes to the unaudited pro forma condensed combined financial statements.
NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
(Unaudited)
Note 1Basis of Presentation
The pro forma data included herein is presented for illustrative purposes only and is not necessarily indicative of the operating results that would have occurred had the transaction been consummated as of January 1, 2012. The pro forma adjustments included herein reflect only those adjustments that are directly attributable to the Insightera acquisition and factually supportable, and with respect to the unaudited pro forma condensed combined statements of operations, expected to have a continuing impact on the Company. The preliminary allocations of the purchase price consideration to tangible and intangible assets acquired and liabilities assumed herein were based upon preliminary valuations and our estimates and assumptions are still subject to change.
Note 2Preliminary Purchase Price Allocation
The acquisition of Insightera was accounted for using the acquisition method of accounting under which assets and liabilities of Insightera were recorded at their respective fair values including an amount for goodwill representing the difference between the acquisition consideration and the fair value of the identifiable net assets.
The total purchase price was allocated to the tangible and identified intangible assets acquired and liabilities assumed as of the closing date of the acquisition based upon their respective fair values. The allocation of the total purchase price has been prepared on a preliminary basis, and the preliminary estimates and assumptions used to determine the preliminary purchase price allocation are subject to change during the measurement period, which is the time after the acquisition during which the acquirer obtains the information needed to identify and measure the consideration transferred, the assets acquired, the liabilities assumed, not to exceed one year from the acquisition date.
A summary of the preliminary purchase price allocation for the acquisition of Insightera is as follows:
|
|
Purchase Price |
| |
Tangible assets: |
|
|
| |
Cash and cash equivalents |
|
$ |
4,585 |
|
Other current assets |
|
149 |
| |
Other assets |
|
88 |
| |
|
|
|
| |
Total tangible assets |
|
4,822 |
| |
Liabilities assumed: |
|
|
| |
Current liabilities |
|
(515 |
) | |
Other long-term liabilities |
|
(24 |
) | |
Deferred tax liability |
|
(374 |
) | |
|
|
|
| |
Total liabilities assumed |
|
(913 |
) | |
Intangible assets |
|
4,600 |
| |
Goodwill |
|
15,401 |
| |
|
|
|
| |
Total preliminary purchase price |
|
$ |
23,910 |
|
Note 3Pro Forma Adjustments
The following pro forma adjustments are included in the unaudited pro forma condensed combined balance sheet as of September 30, 2013:
(1) Adjustment to record cash of $9.8 million and common stock consideration, valued at $14.1 million using the closing stock price on the date of acquisition of $32.89, paid in connection with the acquisition.
(2) Adjustment to record fair value of intangible assets acquired as follows:
|
|
Estimated |
|
Amount |
| |
Developed technology |
|
4 |
|
$ |
3,650 |
|
Domain names |
|
3 |
|
250 |
| |
Customer relationships |
|
3 |
|
700 |
| |
Total intangible assets |
|
|
|
$ |
4,600 |
|
(3) Adjustment to record goodwill of $15.4 million as a result of purchase consideration in excess of the fair value of assets acquired and liabilities assumed.
(4) Adjustment to record liability of approximately $152,000 related to the repayment of amounts to the Office of Chief Scientist in Israel that were received by Insightera for research and development efforts and will be paid subsequent to the closing of the acquisition.
(5) Adjustment to record the estimated deferred tax liability associated with acquired intangible assets.
(6) Adjustment to reflect direct and incremental acquisition-related costs of approximately $734,000 and $356,000 incurred by the Company and Insightera, respectively, expected to be incurred in the fourth quarter of 2013 not yet reflected in the historical financial statements.
(7) Adjustment to reflect the cost incurred of approximately $226,000 associated with the registration of common stock issued in connection with the acquisition.
(8) Adjustment to eliminate historical stockholders equity of Insightera.
The following pro forma adjustments are included in the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2012 and for the nine months ended September 30, 2013:
(9) Adjustment to record amortization expense for the $4.6 million of acquired identifiable intangibles assets on a straight-line basis.
(10) Adjustment to the income tax provision for the reduction in the deferred tax liability resulting from the amortization of the acquired intangible assets, the generation of net operating losses and research and development credits.
(11) Adjustment to reflect the impact of 427,761 shares of common stock issued as consideration in connection with acquisition.