EX-99.2 4 dex992.htm UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS OF MPBP HOLDINGS INC Unaudited Condensed Consolidated Financial Statements of MPBP Holdings Inc

Exhibit 99.2

MPBP HOLDINGS, INC. AND SUBSIDIARIES

INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

 

Condensed Consolidated Balance Sheets as of December 31, 2010 and March 31, 2010

     2   

Condensed Consolidated Statements of Operations for the three- and nine-month periods ended December 31, 2010 and 2009

     3   

Condensed Consolidated Statements of Cash Flows for the nine-month periods ended December 31, 2010 and 2009

     4   

Notes to Condensed Consolidated Financial Statements

     5   


MPBP HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except number of shares)

 

     December 31,
2010
    March 31,
2010
 
     (unaudited  

ASSETS

    

Current assets

    

Cash and cash equivalents

   $ 3,611      $ 3,788   

Accounts receivable, net of allowances for doubtful accounts of $616 and $877, respectively

     10,502        13,365   

Inventories

     6,430        6,965   

Deferred income taxes

     6,329        6,285   

Prepaid expenses and other current assets

     2,742        2,748   
                

Total current assets

     29,614        33,151   

Property and equipment, net

     3,847        5,057   

Intangible assets

     28,634        33,873   

Goodwill

     100,383        100,383   

Deferred financing costs

     3,139        3,949   
                

Total assets

   $ 165,617      $ 176,413   
                

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIENCY)

    

Current liabilities

    

Current portion of long-term debt

   $ 1,400      $ 1,400   

Current portion of capital lease obligations

     583        640   

Accounts payable

     15,040        13,648   

Accrued expenses

     8,742        11,604   

Income taxes payable

     320        792   

Deferred revenues

     6,548        9,158   
                

Total current liabilities

     32,633        37,242   

Long-term debt, less current portion

     165,350        166,400   

Capital lease obligations, net of current portion

     924        1,354   

Deferred income taxes

     8,917        8,917   

Other liabilities

     —          75   

Commitments and contingencies

    

Stockholders' equity (deficiency)

    

Common stock, $0.001 par value, 2,000,000 shares authorized, 1,699,912 shares issued and outstanding

     1,700        1,700   

Additional paid-in capital

     170,305        170,175   

Other comprehensive income

     (15     4   

Accumulated deficiency

     (214,197     (209,454
                

Net stockholders' equity (deficiency)

     (42,207     (37,575
                

Total liabilities and stockholders' equity (deficiency)

   $ 165,617      $ 176,413   
                

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

2


MPBP HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

AND OTHER COMPREHENSIVE INCOME

(in thousands)

 

     Three Months
Ended December 31,
    Nine Months
Ended December 31,
 
     2010     2009     2010     2009  
     (unaudited)     (unaudited)     (unaudited)     (unaudited)  

Revenues

   $ 27,997      $ 32,688      $ 86,852      $ 97,905   

Direct operating expenses

     (19,699     (23,690     (61,441     (70,017
                                

Gross margin

     8,298        8,998        25,411        27,888   

Selling, general and administrative expenses

     (4,728     (5,691     (16,700     (18,589

Depreciation and amortization expenses

     (2,236     (1,779     (6,706     (5,257

Goodwill and intangible asset impairments

     —          —          —          (28,798
                                

Operating income (loss)

     1,334        1,528        2,005        (24,756

Interest expense

     (1,944     (3,116     (5,951     (9,173

Decrease in fair value of derivative obligation

     —          706        —          2,114   

Litigation settlement

     —          —          (121     —     
                                

(Loss) before income taxes

     (610     (882     (4,067     (31,815

Income tax benefit (expense)

     (102     90        (676     3,258   
                                

Net (loss)

     (712     (792     (4,743     (28,557

Other comprehensive income – foreign currency translation

     —          —          (19     —     
                                

Net comprehensive (loss)

   $ (712   $ (792   $ (4,762   $ (28,557
                                

Accumulated deficiency – beginning of period

   $ (213,485   $ (191,836   $ (209,454   $ (164,071

Net (loss)

     (712     (792     (4,743     (28,557
                                

Accumulated deficiency – end of period

   $ (214,197   $ (192,628   $ (214,197   $ (192,628
                                

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

3


MPBP HOLDINGS, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

     Nine Months
Ended December 31,
 
     2010     2009  
     (unaudited)     (unaudited)  

Cash flows from operating activities

    

Net (loss)

   $ (4,743   $ (28,557

Adjustments to reconcile net (loss) to net cash provided by operating activities

    

Goodwill and intangible asset impairments

     —          28,798   

Depreciation and amortization

     6,706        5,257   

Deferred income tax benefit

     (44     (4,542

Bad debt expense

     (25     131   

Decrease in fair value of derivative obligation

     —          (2,114

Amortization of deferred financing costs

     810        760   

Share-based compensation charge

     130        160   

Changes in assets and liabilities

    

Accounts receivable, excluding bad debt expense

     2,888        (1,409

Inventories

     535        (1,061

Prepaid expenses and other current assets

     6        (50

Accounts payable

     1,392        1,280   

Accrued expenses

     (2,862     294   

Income taxes payable

     (472     788   

Deferred revenues

     (2,610     850   
                

Net cash provided by operating activities

     1,711        585   
                

Cash flows used in investing activities

    

Purchases of property and equipment

     (144     (1,693

Other

     (138     —     
                

Net cash used in investing activities

     (282     (1,693
                

Cash flows from financing activities

    

Repayments of term notes

     (1,050     (1,050

Other

     (537     (210
                

Net cash used in financing activities

     (1,587     (1,260
                

Net decrease in cash

     (158     (2,368

Cash and cash equivalents at beginning of period

     3,788        3,840   

Foreign currency translation adjustment

     (19     —     
                

Cash and cash equivalents at end of period

   $ 3,611      $ 1,472   
                

Supplemental disclosures of cash flow information

    

Cash paid during the period for

    

Income taxes

   $ 214      $ 173   
                

Interest

   $ 5,559      $ 6,909   
                

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

4


MPBP HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

AS OF AND FOR THE

THREE AND NINE MONTH PERIODS ENDED

DECEMBER 31, 2010 AND 2009

(in thousands)

1. Basis of Presentation

The accompanying unaudited financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America. In the opinion of management, all adjustments, consisting of normal recurring accruals considered necessary for a fair presentation, have been included. For further information, refer to the consolidated financial statements and footnotes thereto as of and for the years ended March 31, 2010, 2009 and 2008, filed as Exhibit 99.1 of this Form 8-K/A.

2. Inventories

Inventories as of December 31, 2010 consist of the following:

 

Unfinished goods

   $ 1,873   

Work-in-progress

     2,653   

Finished goods

     4,198   
        

Total

     8,724   

Less allowance for obsolescence

     (2,294
        

Net

   $ 6,430   
        

3. Commitments and Contingencies

From time to time the Company is involved in various legal proceedings incidental to the normal conduct of its business. During the year ended March 31, 2010 the Company settled most aspects of one matter by agreeing with the claimant to a monthly payment arrangement extending through the year ending March 31, 2011. The settlement was expensed during the year ended March 31, 2010. An additional $121 was settled and expensed during the nine-month period ended December 31, 2010. The Company also has received claims involving employment matters claiming discrimination and unpaid compensation. These matters have been referred to the Company’s insurance carriers for defense. Several matters seek damages, including punitive damages, which may not be insured. These matters are in preliminary stages,

 

5


and the outcomes are not predictable. Management believes that its insurance coverage is sufficient, has accrued no loss provision in addition to the settlement noted above, and does not believe that the legal proceedings are likely to have a material adverse effect upon the Company.

4. Subsequent Events

The Company was acquired on March 18, 2011. See Note 15 to the Company’s audited financial statements at Exhibit 99.1. These condensed consolidated financial statements do not include any adjustments for the carrying values of assets, liabilities or stockholders’ deficiency that are affected by such a transaction.

 

6