-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, VDhMao5oVt5hPAA3nTxe5GkLQJqWYpLpoBU53OMA3QXmcGBGza80vds6J+gEGVWN KbmrjlAxfLJv05V9TA7qig== 0001144204-08-046056.txt : 20080813 0001144204-08-046056.hdr.sgml : 20080813 20080813113940 ACCESSION NUMBER: 0001144204-08-046056 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20080530 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20080813 DATE AS OF CHANGE: 20080813 FILER: COMPANY DATA: COMPANY CONFORMED NAME: IEC ELECTRONICS CORP CENTRAL INDEX KEY: 0000049728 STANDARD INDUSTRIAL CLASSIFICATION: PRINTED CIRCUIT BOARDS [3672] IRS NUMBER: 133458955 STATE OF INCORPORATION: DE FISCAL YEAR END: 0930 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 000-06508 FILM NUMBER: 081012074 BUSINESS ADDRESS: STREET 1: 105 NORTON ST CITY: NEWARK STATE: NY ZIP: 14513 BUSINESS PHONE: 3153317742 MAIL ADDRESS: STREET 1: PO BOX 271 CITY: NEWARK STATE: NY ZIP: 14513 FORMER COMPANY: FORMER CONFORMED NAME: INTERCONTINENTAL ELECTRONICS CORP DATE OF NAME CHANGE: 19730601 8-K/A 1 v123180_8ka.htm

 UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K/A

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported) - May 30, 2008

IEC ELECTRONICS CORP.
(Exact Name of Registrant as Specified in its Charter)

Delaware
(State or Other Jurisdiction of Incorporation)

0-6508
13-3458955
(Commission File Number)
(IRS Employer Identification No.)

105 Norton Street, Newark, New York 14513
(Address of principal executive offices)(Zipcode)

(315) 331-7742
(Registrant’s 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:
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


 
Explanatory Note: This Current Report on Form 8-K is being filed to amend Item 9.01 of the Current Report on Form 8-K filed by IEC Electronics Corp. (the "Registrant") on June 5, 2008. In accordance with the instructions to Item 9.01 of Form 8-K, this amendment provides (1) the audited financial statements of the business acquired, as required by Item 9.01(a) of Form 8-K, as well as (2) the unaudited pro forma financial information for the combination of the Registrant and the business acquired, using the Registrant's fiscal reporting periods, as required by Item 9.01(b) of Form 8-K and Article 11 of Regulation S-X. As previously reported, the business acquired by the Registrant consisted of all of the issued and outstanding shares of common stock of Val-U-Tech Corp.
 
Item 9.01 Financial Statements and Exhibits
 
(a)
Financial Statements of Businesses Acquired.
 
As required by Item 9.01(a) of Form 8-K, the audited financial statements of Val-U-Tech Corp., as of and for the fiscal years ended December 31, 2006 and December 31, 2007 are attached as Exhibit 99.1 to this Current Report.
 
 
(b)
Pro Forma Financial Information.
 
As required by Item 9.01(b) of Form 8-K, the pro forma financial information of the Registrant, reflecting the acquisition of all of the issued and outstanding shares of common stock of Val-U-Tech Corp. for the fiscal year ended September 30, 2007 and as of and for the nine months ended June 27, 2008 is attached as Exhibit 99.2 to this Current Report.
 
(d)
Exhibits
 
23.1
Consent of Rotenberg & Co., LLP
   
99.1
Audited Financial Statements of Val-U-Tech Corp. as of December 31, 2006 and December 31, 2007
   
99.2
Unaudited Pro Forma Condensed Combined Financial Information for IEC Electronics Corp.
 
2

 
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.

 
IEC ELECTRONICS CORP.
 
REGISTRANT
     
Dated: August 13, 2008
By:
 
   
W. Barry Gilbert
   
Chairman and
   
Chief Executive Officer
 
3

 
EX-23.1 2 v123180_ex23-1.htm
 

Consent of Independent Registered Public Accounting Firm

IEC Electronics Corp.
105 Norton Street
Newark, New York 14513

We hereby consent to the incorporation by reference in the Registration Statements of IEC Electronics Corp. on Forms S-8 (Nos. 33-63816, 33-79360, 333-4634, 333-84471, 333-103847, 331-122181 and 333-151218) our report dated April 18, 2008 with respect to the financial statements of Val-U-Tech Corp. for the years ended December 31, 2007 and December 31, 2006 which appear in the Current Report on Form 8-K/A of IEC Electronics Corp. dated August 13, 2008.

/s/ Rotenberg and Co., LLP

Rochester, New York

August 13, 2008
 

EX-99.1 3 v123180_ex99-1.htm Unassociated Document
EXHIBIT 99.1

Audited Financial Statements
Val-U-Tech Corp
 
Years ended December 31, 2006 and December 31, 2007 with Report of Independent Auditors
 
Contents

Report of Independent Auditors
1
 
                 
Audited Financial Statements:
 
 
 
Balance Sheets
2
 
 
Statements of Operations
3
       
 
Notes to Consolidated Financial Statements
5
 

 
ROTENBERG &Co. LLP
Certified Public Accountants
 
585.295.2400 • 585.295.2150 (fax)

1870 Winton Road South • Rochester, NY 14618 • www.rotenbergllp.com
 
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
 
To the Board of Directors and Stockholders of
Val-U-Tech
 
We have audited the accompanying balance sheets of Val-U-Tech as of December 31, 2007 and 2006, and the related statements of income and cash flows for each of the years in the two-year period ended December 31, 2007. Val-U-Tech’s management is responsible for these financial statements. Our responsibility is to express an opinion on these financial statements based on our audits.
 
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. The company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
 
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Val-U-Tech as of December 31, 2007 and 2006, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2007 in conformity with accounting principles generally accepted in the United States of America.
 
Rochester, New York
April 18, 2008
 
1

 
VAL-U-TECH
Victor, New York
 
 AUDITED FINANCIAL REPORTS
 
BALANCE SHEETS AS OF DECEMBER 31
 
   
2007
 
2006
 
ASSETS 
         
           
Current Assets
         
 
         
Cash and Cash Equivalents
 
$
-
 
$
394,577
 
Accounts Receivable (NET)
   
1,853,893
   
932,783
 
Inventory(Net)
   
1,701,342
   
795,072
 
 
   
3,555,235
     2,122,432  
               
Property and Equipment
             
               
Machinery and Equipment
   
315,745
   
315,745
 
Autos and Trucks
   
19,606
   
19,606
 
Computer Equipment and Software
   
28,071
   
28,071
 
Leasehold Improvements
   
10,106
   
10,106
 
Furniture and Fixtures
   
41,977
   
41,977
 
     
415,505
   
415,505
 
Less: Accumulated Depreciation
   
408,127
   
406,922
 
     
7,378
   
8,583
 
               
   
$
3,562,613
   
2,131,015
 
               
 
   
2007
 
 
2006
 
LIABILITIES AND STOCKHOLDERS’ EQUITY               
Current Liabilities
             
 
             
Accounts Payable
 
$
656,630
 
$
350,285
 
Short Term Cash Deficiency
   
352,516
   
-
 
Accrued Payroll and Payroll Taxes
   
36,422
   
20,397
 
Accrued Vacation
   
28,249
   
18,833
 
 
   
1,073,817
     389,515  
Stockholders Equity
             
               
Common Stock, no par, 100 shares authorized, issued, outstanding
   
5,000
   
5,000
 
Additional Paid in Capital
   
60,888
   
60,888
 
Retained Earnings
   
2,422,908
   
1,675,612
 
     
2,488,796
   
1,741,500
 
               
   
$
3,562,613
 
$
2,131,015
 
 
The accompanying notes are an integral part of these financial statements.
 
2

 
INCOME STATEMENTS - YEARS ENDED DECEMBER 31
 
   
2007
 
2006
 
           
Revenue
 
$
11,022,580
 
$
7,635,451
 
               
Cost of Sales
             
               
Inventory Beginning
   
795,072
   
732,282
 
Purchases
   
7,273,057
   
4,133,723
 
Labor
   
2,083,515
   
1,772,842
 
Utilities/Maint
   
33,751
   
34,652
 
Shop supplies
   
49,755
   
55,135
 
Building Lease
   
149,608
   
145,358
 
Equipment rental
   
51,356
   
46,050
 
Obsolescence
   
23,758
   
4,415
 
Bad Debts
   
23,618
   
3,296
 
Depreciation
   
1,205
   
1,080
 
Freight
   
32,735
   
37,945
 
               
Inventory Ending
   
(1,701,342
)
 
(795,072
)
               
Total Cost of Goods Sold
   
8,816,088
   
6,171,706
 
               
Gross Profit
   
2,206,492
   
1,463,745
 
               
Officer Compensation
   
592,580
   
317,713
 
               
Selling, General and Administrative
   
465,540
   
352,877
 
               
Income from Operations
   
1,148,372
   
793,155
 
               
Other income (expense)
             
Other income
   
11,424
   
9,861
 
Interest expense
   
-
   
(3,416
)
     
11,424
   
6,445
 
               
Net Income
   
1,159,796
   
799,600
 
               
Retained Earnings, beginning
   
1,675,612
   
1,176,012
 
               
Distributions
   
(412,500
)
 
(300,000
)
               
Retained Earnings, ending
 
$
2,422,908
 
$
1,675,612
 
 
The accompanying notes are an integral part of these financial statements.
 
3

 
CASH FLOW STATEMENTS - YEARS ENDED DECEMBER 31

   
2007
 
2006
 
CASH PROVIDED FROM OPERATIONS
         
               
Net income
 
$
1,159,796
 
$
799,600
 
Adjustments to reconcile net income to net cash
             
provided by operating activities
             
Bad Debts
   
23,618
   
3,296
 
Depreciation
   
1,205
   
1,723
 
     
1,184,619
   
804,619
 
               
Increase (decrease) in cash due to changes
             
in operating assets and liabilities
             
Accounts Receivable
   
(944,728
)
 
(131,812
)
Inventory
   
(906,270
)
 
(62,790
)
Accounts Payable
   
306,345
   
1,510
 
Short Term Cash Deficiency
   
352,516
   
-
 
Accrued Payroll and Payroll Taxes
   
16,025
   
5,860
 
Accrued Vacation
   
9,416
   
(262
)
     
17,923
   
617,125
 
               
CASH USED IN FINANCING ACTIVITIES
             
               
Distributions
   
(412,500
)
 
(300,000
)
Loan from shareholder
   
-
   
(110,000
)
     
(412,500
)
 
(410,000
)
               
Change in Cash and Cash Equivalents
   
(394,577
)
 
207,125
 
               
Cash and Cash Equivalents, beginning
   
394,577
   
187,452
 
               
Cash and Cash Equivalents, ending
 
$
-
 
$
394,577
 
               
Supplemental disclosure
             
 
             
Cash paid for interest
 
$
-
 
$
3,416
 
 
The accompanying notes are an integral part of these financial statements.
 
4

 
VAL-U-TECH
 
Notes to Financial Statements
December 31, 2007 and December 31, 2006
 
1.
Description of Business
 
Val-U-Tech (Company) is a contract manufacturer of cable and harness assemblies and various other electrical components. The Company offers specialized services such as project management and engineering to its customers. Markets serviced include the military, industrial and medical markets. The Company grants credit to its customers in the ordinary course of business.
 
2. 
Summary of Significant Accounting Policies
 
 Use of Estimates
 
In preparing financial statements in conformity with generally accepted accounting principles, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and revenues and expenses during the reporting period. Actual results could differ from those estimates.
 
Cash and Cash Equivalents
 
The Company considers all short-term investments with an original maturity of three months or less to be cash equivalents.
 
Accounts Receivable
 
The Company utilizes a 2.5% reserve for doubtful accounts on accounts receivable. The Company has little to no history of write-offs.
 
Inventory
 
Inventory is stated at the lower of cost, on a first-in, first-out basis, or market. The company also utilizes an obsolescence reserve for inventory which is 4% of raw material and 3% as a percent to total inventory.
 
Property and Equipment
 
Property and equipment are stated at cost. Depreciation is computed using the straight-line method based on the useful lives of the related assets, which range from 3 to 10 years. Repairs and maintenance of relatively minor items are expensed as incurred. Renewals or betterments of significant items are capitalized. The costs of assets sold or otherwise disposed of and the related accumulated depreciation are eliminated from the accounts and any gain or loss is included as a component of other income or loss.
 
5

 
VAL-U-TECH
 
Notes to Financial Statements
December 31, 2007 and December 31, 2006
 
2.
Summary of Significant Accounting Policies (Continued)
 
Income taxes
 
The Company has elected Subchapter “S” status under the Internal Revenue Code. This election results in direct taxation to the individual shareholders on their proportionate share of taxable income in lieu of corporate federal income and New York State franchise tax.
Accordingly, no current provision for income taxes has been included in the accompanying financial statements.
 
Revenue Recognition
 
The Company recognizes revenue when persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered, the price is fixed or determinable, and collectability of the selling price is reasonably assured.
 
Shipping and Handling Costs
 
Shipping and handling costs are included as a component of cost of sales in the accompanying statements of operations.
 
Advertising
 
Advertising costs are expensed as incurred.
 
Concentration of credit risk
 
The Company’s financial instruments that are exposed to concentrations of credit risk consist primarily of cash and trade accounts receivable. The Company places cash with high credit quality institutions. At times, such investments may exceed the FDIC insurance limit. The Company routinely assesses the financial strength of its customers, and as a consequence believes that its credit risk exposure related to trade accounts receivable is limited. A 2.5% reserve is kept against the open receivables to cover risk of uncollectible accounts. The company has little to no experience of writing off uncollectible accounts.
 
3.
Accounts Receivable 
 
Accounts receivable consists of the following:
 
December 31,
 
2007
 
2006
 
           
 
             
Trade Accounts Receivable  
  $
1,901,429
 
$
956,701
 
Allowance for Doubtful Accounts
   
(47,536
)
 
(23,918
)
   
$
1,853,893
 
$
932,783
 

6

 
VAL-U-TECH
 
Notes to Financial Statements
December 31, 2007 and December 31, 2006
 
4.
Inventory
 
Inventory consists of the following:
 
   
2007
 
2006
 
Raw materials
 
$
705,083
 
$
481 ,265
 
Work in process
   
923,271
   
324,448
 
Finished goods
   
124,288
   
16,901
 
Obsolescence Reserve
   
(51,300
)
 
(27,542
)
   
$
1,701,342
 
$
795,072
 
 
5.
Operating Leases 
 
 
The Company leases its building and an automobile under the terms of non-cancelable operating leases. The building lease expires in December 2012. The Company also leases several pieces of equipment on a month-to-month basis. Lease expense for all leases for the years ended December 31, 2007 and 2006 totaled $200,964 and $191,408, respectively.
 
Annual minimum lease obligations are as follows:
 
 
Amount
 
       
2008
 
$
176,857
 
2009
   
176,857
 
2010
   
176,857
 
2011
   
187,150
 
2012
   
187,150
 
         
 
$
904,871
 
 
6.
Major Customers
 
The top customer of the company accounted for 49% of sales for the year ended December 31, 2007. The same customer accounted for 37% of the sales for the year ended December 31, 2006. The Company had four customers who accounted for 82% and 83% of sales for the years ended December 31, 2007 and 2006, respectively. The Company had three customers who accounted for 74% and 61% of accounts receivable at December 31, 2007 and December 31, 2006, respectively.

7

 
VAL-U-TECH
 
Notes to Financial Statements
December 31, 2007 and December 31, 2006
 
7.
Retirement Plan
 
The Company maintains a 401(k) profit sharing plan for their employees. Under the plan, eligible participants who meet certain age and length of service requirements may contribute any percentage up to 15% of their compensation. Employer discretionary matching contributions are provided for in the plan up to 50% of employee contributions, not to exceed 4% of gross wages. The plan also allows for a discretionary profit-sharing contribution by the Company.
 
Pension and profit sharing plan expense was $9,817 and $9,450 for the years ended December 31, 2007 and 2006, respectively.

8

EX-99.2 4 v123180_ex99-2.htm
EXHIBIT 99.2
 
 
IEC Electronics Corp.
Unaudited Pro Forma Combined Condensed Consolidated
 
Statements of Operations
 
 
     The following unaudited pro forma combined condensed consolidated statements of operations have been prepared to give effect to IEC Electronics Corp.’s (“IEC”) acquisition of Val-U-Tech on May 30, 2008, using the purchase method of accounting and the assumptions and adjustments described in the accompanying notes to the unaudited pro forma combined condensed consolidated statements of operations. These unaudited pro forma statements of operations were prepared as if the Acquisition had been completed on October 1, 2006.
 
     IEC’s fiscal year end is September 30, whereas Val-U-Tech’s fiscal year end has been December 31. The unaudited pro forma combined condensed consolidated statement of operations for the year ended September 30, 2007, includes the historical statements of operations of IEC for the same period and the audited statement of operations of Val-U-Tech for the twelve months ended December 31, 2007. The unaudited pro forma combined condensed consolidated statement of operations for the nine months ended June 27, 2008, includes the historical statements of operations of IEC and Val-U-Tech for the same nine month period.
 
     The unaudited pro forma combined condensed consolidated statements of operations are based upon the respective historical financial statements of IEC and Val-U-Tech after giving effect to the acquisition. These unaudited pro forma combined condensed consolidated statements of operations should be read in conjunction with: (i) IEC’s Quarterly Report on Form 10-Q for the quarter ended June 27, 2008, filed on July 30, 2008; (ii) IEC’s Annual Report on form 10-K for the year ended September 30, 2007, filed on November 15, 2007; (iii) Val-U-Tech’s audited financial statements for the years ended December 31, 2007 and December 31, 2006, included in this Form 8-K/A as exhibit 99.1; and (v) the accompanying notes to the unaudited pro forma combined condensed consolidated statements of operations.
 
     The unaudited pro forma combined condensed consolidated statements of operations include adjustments which are based upon preliminary estimates. The purchase price allocation presented herein is preliminary, and final allocation of the purchase price will be based upon actual net working capital acquired as well as performance of certain sales milestones as detailed in the Merger Agreement. Accordingly, final purchase accounting adjustments may differ from the pro forma adjustments presented herein.
 
     The unaudited pro forma combined condensed consolidated statements of operations are intended for informational purposes only and, in the opinion of management, are not indicative of the results of operations of IEC after the Acquisition or the results of operations had the Acquisition actually been effected as of the date indicated, nor are they indicative of future results of operations.
 
     The unaudited pro forma combined condensed consolidated statements of operations do not include potential cost savings from operating efficiencies or synergies that may result from the Acquisition.

1


IEC Electronics Corp.
Pro Forma Combined Condensed Consolidated
Statement of Operations in thousands
For Fiscal Year Ended
September 30, 2007

   
IEC Electronics
30-Sep-07
 
Val-U-Tech
31-Dec-07
 
Combined
 
Pro Forma
 Adjustments
 
Pro Forma
Combined
 
Net Sales
   
40,914
   
11,023
   
51,937
           
51,937
 
                                   
Total Cost of Sales
   
37,036
   
8,816
   
45,852
   
97
 
a
 
45,949
 
Total Selling and Administrative Expense
   
2,893
   
1,058
   
3,951
   
(145
) 
b
 
3,806
 
Total Other (Income)/Expenses
   
41
   
(11
)
 
30
   
75
 
c
 
105
 
Interest Expense 
    440     0     440     105  
d
  545  
Net Income before Income Taxes
   
503
   
1,160
   
1,663
   
 
 
 
 
1,531
 
                                   
Benefit from Income Taxes
   
(372
)
 
0
   
(372
)
         
(372
)
Net Income
   
875
   
1,160
   
2,035
           
1,903
 
                                   
Basic Net Earnings Per Share
   
0.11
                       
0.22
 
Average Shares Outstanding (000’s)
   
8,114
               
500
 
e
 
8,614
 
                                   
Diluted Net Earnings Per Share
   
0.10
                       
0.20
 
Average Shares Outstanding (000’s)
   
8,896
               
500
 
e
 
9,396
 

IEC Electronics Corp.
Pro Forma Combined Condensed Consolidated
Statement of Operations in thousands
For the Nine Months Ended
June 27, 2008

   
IEC Elecronics
 
Val-U-Tech 
 
 
 
Pro Forma 
 
Pro Forma
 
 
 
27-Jun-08
 
27-Jun-08
 
Combined
 
Adjustments
 
Combined
 
                       
Net Sales
   
33,957
   
10,501
   
44,457
         
44,457
 
                                 
Total Cost of Sales
   
30,210
   
8,472
   
38,682
   
70
 f   
38,752
 
Total Selling and Administrative Expense
   
2,372
   
1,170
   
3,542
   
(218)
 g   
3,325
 
Total Other (Income)/Expense
   
440
   
4
   
444
   
(75)
 h   
369
 
Interest Expense
   
276
   
6
   
282
   
127
 i   
409
 
Net Income Before Income Taxes
   
658
   
849
   
1,507
         
1,602
 
                                 
Benefit from Income Taxes
   
(1,181
)
 
0
   
(1,181
)
       
(1,181
)
Net Income
   
1,839
   
849
   
2,688
         
2,783
 
                                 
Basic Net Earnings Per Share
   
0.22
                     
0.32
 
Average Shares Outstanding (000's)
   
8,322
               
500
 j   
8,822
 
                                 
   
0.20
                     
0.29
 
Average Shares Outstanding (000's)
   
9,079
               
500
 j   
9,579
 

2


IEC Electronics, Corp.
Form 8-K/A

NOTES TO UNAUDITED PRO FORMA
COMBINED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
 
The unaudited pro forma combined condensed consolidated statements of operations included herein have been prepared in accordance with the rules and regulation of the Securities and Exchange Commission. Certain information and certain footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations; however, management believes that the disclosures are adequate to make the information presented not misleading.
 
1. BASIS OF PRO FORMA PRESENTATION
 
On May 30, 2008, IEC Electronics Corp. (“IEC”) acquired all of the stock of Val-U-Tech Corp. (“Val-U-Tech”). The acquired business enables IEC to enter the wire and cable harness interconnect business with leased facilities in Victor, New York. The acquisition substantially enhances the Company’s sales mix. Val-U-Tech’s interconnect expertise, supported by a solid management team, supplements the Company’s core market sectors in Military/Aerospace and Industrial marketplace.
 
The unaudited pro forma combined condensed consolidated statements of operations for the year ended September 30, 2007, and for the nine months ended June 27, 2008 give effect to the Acquisition as if it had occurred on October 1, 2006. The unaudited pro forma combined condensed consolidated statement of operations for the year ended September 30, 2007, combines the results of operations of IEC for its fiscal year ended September 30, 2007 and Val-U-Tech for its fiscal year ended December 31, 2007. The unaudited pro forma combined condensed consolidated statement of operations for the nine months ended June 27, 2008 combines the results of operations of IEC and Val-U-Tech for the nine months ended June 27, 2008.
 
2. PURCHASE PRICE ALLOCATION

The purchase price for the Val-U-Tech acquisition was $10.4 million, which includes a post closing working capital adjustment of approximately $.4 million, funded by senior bank debt, seller notes, sale leaseback of some of IEC’s fixed assets, and the issuance of 500,000 shares of common stock to the sellers. In addition, the Company assumed working capital liabilities of approximately $.5 million, primarily trade accounts payable. The purchase price may be increased or decreased depending upon the gross revenues of Val-U-Tech for its calendar year ending December 31, 2008 and depending upon the sales by Val-U-Tech to its largest customer in calendar year 2009. In addition, the Seller Notes are subject to a final working capital reconciliation.

Under the purchase method of accounting, the initial purchase price is allocated to Val-U-Tech’s net tangible and intangible assets based upon their estimated fair values as of the date of the acquisition. The preliminary purchase price allocation as of May 30, 2008 is as follows:

 
At May 30, 2008
 
       
Current Assets
 
$
3,851
 
Property and Equipment
   
175
 
Deferred Tax Asset
   
6,927
 
Total assets acquired
   
10,953
 
         
Current Liabilities
 
$
511
 
         
Net assets acquired
 
$
10,442
 
         
Cash paid to Sellers
 
$
5,500
 
Stock Issued to sellers [500,000 @ $2.10]
   
1,050
 
   
3,892
 
Net assets acquired
 
$
10,442
 

3


3. PRO FORMA ADJUSTMENTS

The unaudited pro forma combined condensed consolidated statements of operations give effect to the following pro forma adjustments:
 
INCOME STATEMENT
 
FISCAL YEAR ENDED SEPTEMBER 30, 2007
 
 
a.
Represents incremental engineering.
 
 
b.
Represents incremental systems and administrative costs offset by elimination of officer draws.
 
 
c.
Represents termination costs associated with exiting relationship with senior lender.
 
 
d.
Represents incremental interest expense as a result of the $10.4 million Val-U-Tech acquisition. Incremental debt is computed at a weighted-average annual interest rate of 4.8%, reflecting a combination of variable and fixed rate debt.
 
 
e.
To reflect the incremental shares of common stock provided to sellers.

4

 
INCOME STATEMENT
 
NINE MONTHS ENDED JUNE 27, 2008
 
 
f.
Represents incremental engineering.
 
 
g.
Represents incremental systems and administrative costs offset by elimination of officer draws.
 
 
h.
Represents termination costs associated with exiting relationship with senior lender.
 
 
i.
Represents incremental interest expense as a result of the $10.4 million Val-U-Tech acquisition. Incremental debt is computed at a weighted-average annual interest rate of 4.8%, reflecting a combination of variable and fixed rate debt.
 
 
j.
To reflect the incremental shares of common stock provided to sellers.

5

 
-----END PRIVACY-ENHANCED MESSAGE-----