Ohio
(State or other jurisdiction of incorporation) |
0-147
(Commission File Number) |
34-0288470 (IRS Employer Identification No.) |
EXPLANATORY NOTE
On July 1, 2016, Hickok Incorporated (the
"Company" or "Hickok") completed its acquisition of Federal Hose
Manufacturing LLC ("Federal Hose") pursuant to an Agreement and Plan of
Merger with First Francis Company Inc., an Ohio corporation and owner
of Federal Hose ("First Francis"), Federal Hose, and Mr. Edward
Crawford and Mr. Matthew Crawford, each of whom are the shareholders of
First Francis.
Item 9.01 Financial Statements and Exhibits
(a) |
Financial Statements of Business Acquired. |
b) |
Pro Forma Financial Information. |
· Unaudited Pro Forma Consolidated Balance Sheet as of June 30, 2016;
· Unaudited Pro Forma Consolidated Statement of Income for the nine months ended June 30, 2016;
The additional
unaudited pro forma financial information required by this item was
previously
filed and incorporated by reference to the Company's definitive Proxy
Statement on Schedule 14A filed with the SEC on May 9, 2016.
(d) |
Exhibits |
Exhibit No. |
Description of Exhibits |
99.1 |
Unaudited Financial Statements of the operations of Federal Hose Business for the period ended June 30, 2016 |
99.2 | Unaudited Pro Forma Information
for the period ended June 30, 2016 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
HICKOK INCORPORATED |
||||||
Date: September 16, 2016 |
/s/ Gregory M. Zoloty |
|||||
Name: Gregory M. Zoloty |
||||||
Its: Chief Financial Officer |
Exhibit Index
Exhibit No. |
Description of Exhibits |
99.1 |
Unaudited Financial Statements of the operations of Federal Hose Business for the period ended June 30, 2016 |
99.2 | Unaudited Pro Forma Information for the period ended June 30, 2016 |
STATEMENT OF INCOME
OPERATIONS
OF FEDERAL HOSE
(Unaudited)
|
Months ended June 30, 2016 |
Months ended June 30, 2016 |
Three
Months ended June 30, 2015 |
Months ended June 30, 2015 |
|
Net Sales |
$1,793,001
|
$3,491,863
|
$2,034,454 |
$4,248,472 |
Cost of Sales |
1,354,924
|
2,676,140
|
1,550,915 |
3,095,028 |
|
|
|
|
|
Gross Profit |
438,077
|
815,723
|
483,539 |
1,153,444 |
Corporate management fees |
60,000
|
120,000
|
60,000 |
120,000 |
Selling, general and administrative
expenses |
244,813
|
481,848
|
158,225 |
332,391 |
|
|
|
|
|
304,813 |
601,848 |
218,225 |
452,391 |
|
|
|
|
|
|
Net
Income |
$133,264 |
$213,875 |
$265,314 |
701,053 |
|
|
|
|
|
BALANCE SHEET
OPERATIONS OF
FEDERAL HOSE
(UNAUDITED)
2016 (Unaudited) |
|
2015 (Unaudited) |
|
Assets | |||
Current Assets | |||
Petty Cash |
$201
|
$201
|
|
Cash and Cash Equivalents | 56,307 | - |
|
Trade Accounts Receivable - Net |
834,720
|
885,383
|
|
Inventories |
1,590,623
|
2,093,375
|
|
Prepaid Expenses |
9,909
|
6,994
|
|
|
|
||
|
2,491,760
|
2,985,953
|
|
|
|
||
Property, Plant and Equipment | 779,672 | 750,030 | |
Less: Allowance for Depreciation |
471,471
|
458,464
|
|
|
|
||
|
308,201
|
291,566
|
|
|
|
||
Other Assets | |||
Interdivisional Advances |
690,935
|
4,583,170
|
|
|
|
||
|
690,935
|
4,583,170
|
|
|
|
||
|
$3,490,896
|
$7,860,689
|
|
|
|
||
Liabilities and Equity | |||
Current Liabilities | |||
Trade Accounts Payable | $475,513 |
$791,745 |
|
Accrued Expenses | 130,217 |
129,920 |
|
|
|
||
Total Current Liabilities | 605,730 |
921,665 |
|
Equity |
|||
Retained Earnings |
2,885,166 |
6,939,024 |
|
|
|
||
Total Liabilities and Equity |
$3,490,896 |
$7,860,689 |
|
|
|
STATEMENT OF RETAINED EARNINGS
OPERATIONS
OF FEDERAL HOSE
(Unaudited)
|
Months ended June 30, 2016 |
Months ended June 30, 2016 |
Three
Months ended June 30, 2015 |
Six
Months ended June 30, 2015 |
|
Retained Earnings - Beginning |
$2,751,902
|
$2,871,291
|
$6,673,710 |
$6,531,971 |
Net income |
133,264
|
213,875
|
265,314 |
701,053 |
Distributions |
-
|
(200,000)
|
- |
(294,000) |
|
|
|
|
|
Retained Earnings - Ending |
$2,885,166
|
$2,885,166
|
$6,939,024 |
$6,939,024 |
|
|
|
|
|
HICKOK INCORPORATED and SUBSIDIARIES
UNAUDITED PRO FORMA
CONSOLIDATED BALANCE SHEET
ASSETS
Hickok Incorporated 6/30/2016 Unaudited |
Operations
of Federal Hose
Business 6/30/2016 Actual |
Pro
Forma Adjustments |
Combined |
|||||||
|
||||||||||
CURRENT ASSETS: | ||||||||||
Cash and cash equivalents |
$256,051
|
$30,097
|
$- |
$286,148 |
||||||
Accounts receivable-less allowance for |
793,935
|
834,720
|
||||||||
doubtful
accounts
of $11,640 (Hickok) |
- |
1,628,655 |
||||||||
Inventories-less allowance for obsolete |
1,948,674
|
1,755,879
|
||||||||
inventory
of $199,987 (Hickok) |
- |
3,704,553 |
||||||||
Deferred
income
taxes-less valuation |
||||||||||
allowance of $142,100 | - |
- |
- |
(d) |
- |
|||||
Prepaid expenses |
53,163
|
9,909
|
- |
63,072 |
||||||
|
||||||||||
Total Current Assets |
3,051,823
|
2,630,605
|
- |
5,682,428 |
||||||
PROPERTY, PLANT AND EQUIPMENT: | ||||||||||
Land |
233,479
|
-
|
- |
233,479 |
||||||
Buildings |
1,440,138
|
309,221
|
(309,221) |
(a) |
1,440,138 |
|||||
Machinery and equipment |
2,608,104
|
470,451
|
298,549 |
(a) |
3,377,104 |
|||||
|
||||||||||
4,281,721
|
779,672
|
(10,672) |
5,050,721 |
|||||||
|
3,741,437
|
471,471
|
(471,471) |
(a) |
3,741,437 |
|||||
|
||||||||||
540,284
|
308,201
|
460,799 |
1,309,284 |
|||||||
OTHER ASSETS: | ||||||||||
Deferred
income
taxes-less
valuation |
||||||||||
allowance of $4,106,800 | - |
- |
- |
(d) |
- |
|||||
Notes
receivable-long-term |
4,100 |
- |
- |
4,100 |
||||||
Customer list |
- |
- |
1,280,000 |
(a) |
1,280,000 |
|||||
Goodwill |
- |
- |
1,777,656 |
(a) |
1,777,656 |
|||||
Deposits |
750
|
-
|
- |
750 |
||||||
|
||||||||||
4,850
|
-
|
3,057,656 |
3,062,506 |
|||||||
|
||||||||||
Total Assets |
$3,596,957
|
$2,938,806
|
$3,518,455 |
$10,054,218 |
||||||
|
2
Hickok Incorporated 6/30/2016 Unaudited |
Operations
of Federal Hose Business 6/30/2016 Actual |
Pro Forma
Adjustments |
Combined
|
||||
|
|||||||
CURRENT LIABILITIES: | |||||||
Short-term financing - related party |
$250,000 |
$- |
$- |
$250,000 |
|||
Convertible notes payable -
related party |
200,000 |
- |
- |
200,000 |
|||
Lease payable |
54,627 |
- |
- |
54,627 |
|||
Accounts payable | 190,718 | 475,513 | - |
666,231 |
|||
Note payable - related party |
- |
- |
229,959 |
(a) |
229,959 |
||
Note payable - related party |
- |
- |
166,116 |
(a) |
166,116 |
||
Accrued payroll and related expenses | 132,707 | - | - |
132,707 |
|||
Accrued expenses | 472,268 |
130,217 | - |
602,485 |
|||
Accrued taxes other than income | 27,211 | - | - |
27,211 |
|||
|
|||||||
Total Current Liabilities | 1,327,531 | 605,730 | 396,075 |
2,329,336 |
|||
LONG-TERM LIABILITIES: | |||||||
Lease payable |
151,964 |
- |
- |
151,964 |
|||
Note payable - related party |
- |
- |
2,538,703 |
(a) |
2,538,703 |
||
Note payable - related party |
- |
- |
1,833,884 |
(a) |
1,833,884 |
||
|
|||||||
Total Long-term Liabilities | 151,964 |
- |
4,372,587 |
4,524,551 |
|||
STOCKHOLDERS' EQUITY: | |||||||
Common
shares - no par value |
|||||||
Class
A 10,000,000
share authorized, 1,179,144 shares issued (Hickok); 911,250 shares issued (Pro forma) |
1,261,188 | - | 847,463 | (a) (f) |
2,108,651 | ||
Class
B 2,500,000 convertible shares authorized, 475,533 shares issued (Hickok);303,750 shares issued (Pro forma) |
474,866 | - | 235,406 | (a) (f) |
710,272 | ||
Preferred
1,000,000 shares
authorized, no shares outstanding |
- |
- |
- |
- |
|||
Contributed capital | 1,741,901 | - | - |
1,741,901 |
|||
Treasury
shares
- 15,795 |
|||||||
Class A shares and 667 | |||||||
Class B shares | (253,341) | - | - |
(253,341) |
|||
Retained earnings | (1,107,152) | 2,333,076 | (2,333,076) |
(i) | (1,107,152) |
||
|
|||||||
Total Stockholders' Equity | 2,117,462 | 2,333,076 | (1,250,207) |
3,200,331 |
|||
|
|||||||
Total Liabilities and Stockholders' Equity | $3,596,957 | $2,938,806 | $3,518,455 |
$10,054,218 |
|||
|
|||||||
(a)Record
the purchase of assets and liabilities assumed from the Operations of Federal Hose Business along with the issuance of notes payable and Class A and Class B common shares per the merger agreement. Difference recorded as goodwill and other intangibles. |
< |
||||||
Federal Hose: |
|||||||
Consideration |
Shares |
Price |
|||||
Common stock Class A |
911,250 |
$0.93 |
$847,463 |
||||
Common stock Class B |
303,750 |
$0.78 |
235,406 |
||||
Note payable |
2,768,662 |
||||||
Note payable - working capital |
2,000,000 |
||||||
Total "Cash Equivalent"
Equity & debt |
5,851,531 |
||||||
Assumed liabilities |
605,730 |
||||||
Total Consideration |
6,457,261 |
||||||
Assets |
|||||||
Current assets |
$2,630,605 |
||||||
Fixed assets |
769,000 |
||||||
Customer list |
1,280,000 |
||||||
Goodwill |
1,777,656 |
||||||
Liabilities |
|||||||
Current
liabilities |
(605,730) |
||||||
$5,851,531 |
|||||||
(b)To eliminate management fee - not part of purchase. | (180,000) | ||||||
(c)To
eliminate acquisition costs of transaction. |
(225,000) |
||||||
(d)Hickok
Incorporated has historically had a 100% tax valuation allowance. The
pro forma information does not reanalyze the valuation allowance.
Assumes no provision for income taxes, as the net operating losses are
assumed to be utilized. |
- |
||||||
|
|||||||
(e)These
pro forma financial statements do not include interest expense on notes
payable issued as part of the transaction. Principal and interest
payments will not begin
until 2017. Both notes are at a 4% interest rate. |
- |
||||||
(f)Based
on the share price per valuation report obtained from third party
valuation specialist dated July 1, 2016. |
- |
||||||
(g)To
amortize the Customer list intangible over 11 years straight-line. |
87,000 |
||||||
(h)To
record depreciation based
on step-up basis of fixed assets acquired. |
69,000 |
||||||
(i)Eliminate retained earnings from the Operations of Federal Hose Business. | (2,333,076) | ||||||
3
HICKOK INCORPORATED and SUBSIDIARIES
UNAUDITED PRO FORMA CONSOLIDATED
STATEMENT of INCOME
For the Nine Months Ended June 30, 2016
Hickok
Incorporated Unaudited |
Operations
of Federal Hose Business Actual (1) |
Pro Forma
Adjustments |
Combined |
|||||
|
||||||||
NET SALES: | ||||||||
Product sales |
$3,770,950
|
$5,984,808
|
$-
|
$9,755,758 |
||||
Service sales |
182,790
|
-
|
-
|
182,790 |
||||
|
||||||||
Total Net Sales |
3,953,740
|
5,984,808
|
-
|
9,938,548 |
||||
COSTS AND EXPENSES: | ||||||||
Cost of product sold |
2,081,508
|
4,339,093
|
-
|
6,420,601 |
||||
Cost of services sold |
122,987
|
-
|
-
|
122,987 |
||||
Product development |
777,889
|
-
|
-
|
777,889 |
||||
Marketing
and
administrative expenses |
1,488,461
|
818,976
|
(180,000)
(225,000) 87,000 69,000 |
(b) (c) (g) (h) |
2,058,437 |
|||
Interest charges |
8,179
|
-
|
-
|
(e) |
8,179 |
|||
Other income |
(5,556)
|
-
|
-
|
(5,556) |
||||
|
||||||||
Total Costs and Expenses |
4,473,468
|
5,158,069
|
(249,000)
|
9,382,537 |
||||
|
||||||||
Income (Loss) before Provision for Income Taxes |
(519,728)
|
826,739
|
249,000
|
556,011 |
||||
Provision For Income Taxes: | ||||||||
Current |
- |
- |
- |
- |
||||
Deferred |
-
|
-
|
-
|
- |
||||
|
||||||||
-
|
-
|
-
|
(f) |
- |
||||
|
||||||||
Net Income (Loss) |
$(519,728) |
$826,739 |
$249,000 |
$556,011 |
||||
|
||||||||
NET Income (LOSS) PER COMMON SHARE - BASIC | $(.32) | $- | $- | $.19 |
||||
|
||||||||
NET
Income (LOSS) PER COMMON SHARE - DILUTED |
$(.32) | $- | $- | $.19 |
||||
|
||||||||
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING |
1,638,215
|
-
|
1,215,000
|
2,853,215 |
||||
|
4