•
|
The accompanying notes to the unaudited pro forma condensed combined consolidated statement of operations;
|
•
|
The Company’s audited consolidated financial statements and accompanying notes as of and for the fiscal year ended December 31, 2019 included in the Company’s Annual Report on Form 10-K filed with the Securities and
Exchange Commission (“SEC”) on March 16, 2020;
|
•
|
Restaurant Magic’s audited consolidated financial statements for the year ended December 31, 2018 included in the Supplemental 8-K/A; and
|
•
|
Restaurant Magic’s unaudited financial statements for the nine months ended September 30, 2019 included in the Supplemental 8-K/A
|
PAR Technology
Corporation |
AccSys, Inc.
(Restaurant Magic) |
Pro Forma
Adjustment |
Note
Ref |
Pro Forma
Combined |
||||||||||||||||
Net revenues:
|
||||||||||||||||||||
Product
|
$
|
66,329
|
$
|
—
|
$
|
—
|
$
|
66,329
|
||||||||||||
Service
|
56,978
|
7,409
|
—
|
64,387
|
||||||||||||||||
Contract
|
63,925
|
—
|
—
|
63,925
|
||||||||||||||||
|
187,232
|
7,409
|
—
|
194,641
|
||||||||||||||||
Costs of sales:
|
||||||||||||||||||||
Product
|
51,147
|
—
|
—
|
51,147
|
||||||||||||||||
Service(1)
|
40,386
|
3,798
|
75
|
|
A, B, E
|
44,259
|
||||||||||||||
Contract
|
58,243
|
—
|
—
|
58,243
|
||||||||||||||||
149,776
|
3,798
|
75
|
|
153,649
|
||||||||||||||||
Gross margin
|
37,456
|
3,611
|
(75)
|
40,992
|
||||||||||||||||
Operating expenses:
|
||||||||||||||||||||
Selling, general and administrative
|
37,014
|
5,266
|
(1,290
|
)
|
C, D
|
|
40,990
|
|||||||||||||
Research and development
|
13,372
|
—
|
2,013
|
A |
15,385
|
|||||||||||||||
Amortization of identifiable intangible assets(1)
|
201
|
—
|
152
|
E |
|
353
|
||||||||||||||
50,587
|
5,266
|
875
|
56,728
|
|||||||||||||||||
Operating loss
|
(13,131
|
)
|
(1,655
|
)
|
(950
|
)
|
(15,736
|
)
|
||||||||||||
Other expense, net
|
(1,503
|
)
|
—
|
—
|
(1,503
|
)
|
||||||||||||||
Interest expense
|
(4,571
|
)
|
(274
|
)
|
214
|
F, G
|
(4,631
|
)
|
||||||||||||
Loss before benefit from income taxes
|
(19,205
|
)
|
(1,929
|
)
|
(736
|
)
|
(21,870
|
)
|
||||||||||||
Benefit from income taxes
|
3,634
|
—
|
—
|
H |
|
3,634
|
||||||||||||||
Net loss
|
$ |
(15,571
|
)
|
$ |
(1,929
|
)
|
$ |
(736
|
)
|
$ |
(18,236
|
)
|
||||||||
Basic Loss per Share:
|
||||||||||||||||||||
Net loss
|
$
|
(0.96
|
)
|
|
|
|
|
$
|
(1.06
|
)
|
||||||||||
Diluted Loss per Share:
|
||||||||||||||||||||
Net loss
|
$
|
(0.96
|
)
|
|
|
|
|
$
|
(1.06
|
)
|
||||||||||
Weighted average shares outstanding
|
||||||||||||||||||||
Basic
|
16,223
|
—
|
908
|
I |
|
17,131
|
||||||||||||||
Diluted
|
16,223
|
—
|
908
|
I |
|
17,131
|
(1)
|
Beginning with the three months ended March 31, 2020, the Company reclassified presentation of certain costs and expenses in the condensed
consolidated statement of operations from amortization of intangible assets to cost of service. To conform to the latest presentation, certain costs and expenses amounting to $1 million were similarly reclassified in the presentation of the
Company’s condensed consolidated statement of operations for the year ended December 31, 2019. This reclassification had no effect on previously reported total costs, operating expenses and net loss.
|