September 30, 2019 (unaudited)
(in thousands)
|
||||||||||||||||||
Assets
|
PAR Technology Corp
|
AccSys, Inc (Restaurant
Magic)
|
Pro Forma
Adjustment
|
Note Ref
|
Pro Forma Combined
|
|||||||||||||
Current assets:
|
||||||||||||||||||
Cash and cash equivalents
|
$
|
46,947
|
$
|
340
|
(13,000
|
)
|
A
|
$
|
34,287
|
|||||||||
Accounts receivable – net
|
28,563
|
—
|
28,563
|
|||||||||||||||
Inventories – net
|
19,081
|
197
|
19,278
|
|||||||||||||||
Asset held for sale
|
3,350
|
—
|
3,350
|
|||||||||||||||
Other current assets
|
5,185
|
151
|
5,336
|
|||||||||||||||
Total current assets
|
103,126
|
688
|
(13,000
|
)
|
90,814
|
|||||||||||||
Property, plant and equipment – net
|
14,736
|
49
|
14,785
|
|||||||||||||||
Goodwill
|
13,418
|
—
|
28,244
|
M
|
41,662
|
|||||||||||||
Intangible assets – net
|
13,895
|
—
|
18,500
|
N
|
32,395
|
|||||||||||||
Lease right-of-use assets
|
2,999
|
—
|
437
|
L
|
3,436
|
|||||||||||||
Other assets
|
4,395
|
195
|
4,590
|
|||||||||||||||
Total Assets
|
$
|
152,569
|
$
|
932
|
$
|
34,181
|
$
|
187,682
|
||||||||||
Liabilities and Shareholders’ Equity
|
||||||||||||||||||
Current liabilities:
|
||||||||||||||||||
Note Payable
|
$
|
—
|
$
|
89
|
$
|
683
|
F
|
$
|
772
|
|||||||||
Borrowings of line of credit
|
—
|
100
|
(100
|
)
|
J
|
—
|
||||||||||||
Accounts payable
|
8,929
|
530
|
—
|
9,459
|
||||||||||||||
Accrued salaries and benefits
|
7,419
|
207
|
—
|
7,626
|
||||||||||||||
Accrued expenses
|
3,095
|
—
|
568
|
B
|
3,663
|
|||||||||||||
Customer deposits and deferred service revenue
|
10,823
|
689
|
—
|
11,512
|
||||||||||||||
Lease liabilities - current portion
|
1,182
|
—
|
202
|
L
|
1,384
|
|||||||||||||
Shareholder Note Payable, current portion
|
30
|
(30
|
)
|
I
|
—
|
|||||||||||||
Liability held for sale
|
511
|
—
|
—
|
511
|
||||||||||||||
Other current liabilities
|
—
|
19
|
—
|
19
|
||||||||||||||
Total current liabilities
|
31,959
|
1,664
|
1,323
|
34,946
|
||||||||||||||
Deferred Liabilities
|
1,735
|
(1,735
|
)
|
I
|
—
|
|||||||||||||
Lease liabilities - net of current portion
|
1,866
|
235
|
L
|
2,101
|
||||||||||||||
Deferred revenue – noncurrent
|
4,148
|
4,148
|
||||||||||||||||
Contingent Liability
|
3,970
|
G
|
3,970
|
|||||||||||||||
Long-term debt
|
60,137
|
4,632
|
(3,155
|
)
|
F / H
|
61,614
|
||||||||||||
Other long-term liabilities
|
3,903
|
12
|
3,915
|
|||||||||||||||
Total liabilities
|
102,013
|
8,043
|
638
|
110,694
|
||||||||||||||
Commitments and contingencies
|
||||||||||||||||||
Shareholders’ Equity:
|
||||||||||||||||||
Preferred stock, $.02 par value, 1,000,000 shares authorized
|
—
|
—
|
—
|
—
|
||||||||||||||
Common stock, $.02 par value, 29,000,000 shares authorized; 18,053,477 and 17,879,761 shares issued, 16,345,368 and 16,171,652 outstanding at September 30, 2019 and
December 31, 2018, respectively
|
362
|
1
|
17
|
K/E
|
380
|
|||||||||||||
Capital in excess of par value
|
64,832
|
476
|
26,506
|
E/D
|
91,814
|
|||||||||||||
(Accumulated deficit) retained earnings
|
(4,313
|
)
|
(7,288
|
)
|
6,720
|
C/B
|
(4,881
|
)
|
||||||||||
Accumulated other comprehensive loss
|
(4,489
|
)
|
(4,489
|
)
|
||||||||||||||
Treasury stock, at cost, 1,708,109 shares
|
(5,836
|
)
|
(300
|
)
|
300
|
O
|
(5,836
|
)
|
||||||||||
Total shareholders’ equity
|
50,556
|
(7,111
|
)
|
33,543
|
76,988
|
|||||||||||||
Total Liabilities and Shareholders’ Equity
|
$
|
152,569
|
$
|
932
|
$
|
34,181
|
$
|
187,682
|
|
Twelve Months Ended
December 31, 2018 (unaudited) (in thousands)
|
|||||||||||||||||
|
PAR Technology Corp
|
AccSys, Inc (Restaurant
Magic)
|
Pro Forma
Adjustment
|
Note Ref
|
Pro Forma Combined
|
|||||||||||||
Net revenues:
|
||||||||||||||||||
Product
|
$
|
78,787
|
$
|
—
|
$
|
—
|
$
|
78,787
|
||||||||||
Service
|
55,282
|
6,118
|
—
|
61,400
|
||||||||||||||
Contract
|
67,177
|
—
|
—
|
67,177
|
||||||||||||||
|
201,246
|
6,118
|
—
|
207,364
|
||||||||||||||
Costs of sales:
|
||||||||||||||||||
Product
|
60,694
|
—
|
—
|
60,694
|
||||||||||||||
Service
|
42,107
|
3,349
|
(1,796
|
)
|
A, E
|
43,660
|
||||||||||||
Contract
|
59,982
|
—
|
—
|
59,982
|
||||||||||||||
|
162,783
|
3,349
|
(1,796
|
)
|
164,336
|
|||||||||||||
Gross margin
|
38,463
|
2,769
|
1,796
|
43,028
|
||||||||||||||
Operating expenses:
|
||||||||||||||||||
Selling, general and administrative
|
34,983
|
3,158
|
667
|
H
|
38,808
|
|||||||||||||
Research and development
|
12,412
|
—
|
1,616
|
A
|
14,028
|
|||||||||||||
Amortization of identifiable intangible assets
|
966
|
—
|
2,514
|
D
|
3,480
|
|||||||||||||
|
48,361
|
3,158
|
4,797
|
56,316
|
||||||||||||||
Operating loss
|
(9,898
|
)
|
(389
|
)
|
(3,001
|
)
|
(13,288
|
)
|
||||||||||
Other (expense) income, net
|
306
|
(27
|
)
|
—
|
—
|
279
|
||||||||||||
Interest expense, net
|
(387
|
)
|
(199
|
)
|
138
|
B, C
|
(448
|
)
|
||||||||||
Loss before provision for income taxes
|
(9,979
|
)
|
(615
|
)
|
(2,863
|
)
|
(13,457
|
)
|
||||||||||
Provision for income taxes
|
(14,143
|
)
|
—
|
—
|
F
|
(14,143
|
)
|
|||||||||||
Net loss
|
(24,122
|
)
|
(615
|
)
|
(2,863
|
)
|
(27,600
|
)
|
||||||||||
Discontinued operations
|
||||||||||||||||||
Income from discontinued operations (net of tax)
|
—
|
—
|
—
|
—
|
||||||||||||||
Net loss
|
$
|
(24,122
|
)
|
$
|
(615
|
)
|
$
|
(2,863
|
)
|
$
|
(27,600
|
)
|
||||||
Basic Earnings per Share:
|
||||||||||||||||||
Net loss
|
(1.50
|
)
|
(1.63
|
)
|
||||||||||||||
Diluted Earnings per Share:
|
||||||||||||||||||
Net loss
|
(1.50
|
)
|
(1.63
|
)
|
||||||||||||||
Weighted average shares outstanding
|
||||||||||||||||||
Basic
|
16,041
|
908
|
G
|
16,949
|
||||||||||||||
Diluted
|
16,041
|
908
|
G
|
16,949
|
|
Nine Months Ended
September 30, 2019 (unaudited) (in thousands)
|
|||||||||||||||||
|
PAR Technology Corp
|
AccSys, Inc (Restaurant
Magic)
|
Pro Forma
Adjustment
|
Note Ref
|
Pro Forma Combined
|
|||||||||||||
Net revenues:
|
||||||||||||||||||
Product
|
$
|
46,149
|
$
|
—
|
$
|
—
|
$
|
46,149
|
||||||||||
Service
|
41,514
|
5,741
|
—
|
47,255
|
||||||||||||||
Contract
|
46,646
|
—
|
—
|
46,646
|
||||||||||||||
|
134,309
|
5,741
|
—
|
140,050
|
||||||||||||||
Costs of sales:
|
||||||||||||||||||
Product
|
34,912
|
—
|
—
|
34,912
|
||||||||||||||
Service
|
29,144
|
2,889
|
(1,630
|
)
|
A / E
|
30,403
|
||||||||||||
Contract
|
42,679
|
—
|
—
|
42,679
|
||||||||||||||
|
106,735
|
2,889
|
(1,630
|
)
|
107,994
|
|||||||||||||
Gross margin
|
27,574
|
2,852
|
1,630
|
32,056
|
||||||||||||||
Operating expenses:
|
||||||||||||||||||
Selling, general and administrative
|
27,162
|
2,354
|
500
|
H
|
30,016
|
|||||||||||||
Research and development
|
9,233
|
—
|
1,495
|
A
|
10,728
|
|||||||||||||
Amortization of identifiable intangible assets
|
724
|
—
|
1,886
|
|
D
|
2,610 |
|
|||||||||||
|
37,119
|
2,354
|
3,881 | 43,354 | ||||||||||||||
Operating loss
|
(9,545
|
)
|
498
|
(2,251 | ) |
(11,298
|
)
|
|||||||||||
Other (expense) income, net
|
(1,205
|
)
|
—
|
—
|
—
|
(1,205
|
)
|
|||||||||||
Interest expense, net
|
(2,978
|
)
|
(223
|
)
|
177
|
B / C
|
(3,024
|
)
|
||||||||||
Loss before benefit from (provision for) income taxes
|
(13,728
|
)
|
275
|
(2,074 | ) |
(15,527
|
)
|
|||||||||||
Benefit from (provision for) income taxes
|
3,988
|
—
|
—
|
|
F
|
3,988
|
||||||||||||
Net loss
|
(9,740
|
)
|
275
|
(2,074
|
) |
(11,539
|
)
|
|||||||||||
Discontinued operations
|
||||||||||||||||||
Income from discontinued operations (net of tax)
|
—
|
—
|
—
|
|||||||||||||||
Net loss
|
$
|
(9,740
|
)
|
$
|
275
|
$
|
(2,074 | ) |
$
|
(11,539
|
)
|
|||||||
Basic Earnings per Share:
|
||||||||||||||||||
Net loss
|
(0.61
|
)
|
(0.68
|
)
|
||||||||||||||
Diluted Earnings per Share:
|
||||||||||||||||||
Net loss
|
(0.61
|
)
|
(0.68
|
)
|
||||||||||||||
Weighted average shares outstanding
|
||||||||||||||||||
Basic
|
16,086
|
908
|
G
|
16,994
|
||||||||||||||
Diluted
|
16,086
|
908
|
G
|
16,994
|
Purchase Price
|
Amount
|
||||
Cash Consideration
|
$
|
13,000
|
|||
Note Consideration
|
2,000
|
||||
Equity Consideration
|
27,000
|
||||
Closing Consideration
|
$
|
42,000
|
|||
Contingent Consideration
|
|||||
Fair Value of Annual Recurring Revenue (“ARR”) Earnout
|
$
|
3,210
|
|||
Fair Value of Royalty Earnout
|
760
|
||||
Total Fair Value of Contingent Consideration
|
$
|
3,970
|
|||
Total Consideration
|
$
|
45,970
|
Purchase Price Allocation:
|
Amount
|
||||
Current Assets
|
$
|
688
|
|||
Property Plant & Equipment
|
49
|
||||
Other Assets
|
195
|
||||
Indefinite-lived intangible assets
|
18,500
|
||||
Goodwill
|
28,244
|
||||
Total Assets Acquired
|
$
|
47,676
|
|||
Current Liabilities
|
$
|
1,535
|
|||
Other Long-Term liabilities
|
171
|
||||
Total liabilities assumed
|
$
|
1,706
|
|||
Net Assets acquired
|
$
|
45,970
|