UNITED STATES
SECURITIES AND EXCHANGE
COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): | October 29, 2013 |
Exact Name of Registrant as | |
Specified in Its Charter: | CALAMP CORP. |
DELAWARE | 0-12182 | 95-3647070 | ||
State or Other Jurisdiction of | Commission | I.R.S. Employer | ||
Incorporation or Organization | File Number | Identification No. |
Address of Principal Executive Offices: | 1401 N. Rice Avenue | |
Oxnard, CA 93030 | ||
Registrant's Telephone Number, Including | ||
Area Code: | (805) 987-9000 | |
Former Name or Former Address, | ||
if Changed Since Last Report: | Not applicable |
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 240.14.a-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)) |
ITEM 8.01. Other Events
On March 4, 2013, CalAmp Corp. (the Company) completed the acquisition (the Acquisition) of Wireless Matrix USA, Inc., a wholly-owned subsidiary of Wireless Matrix Corporation (WRX). The Company previously filed certain historical financial statements of WRX as well as certain pro forma financial information reflecting the Acquisition as part of an amendment to the Companys Registration Statement on Form S-3 (File No. 333-185590) initially filed with the Securities and Exchange Commission (the SEC) on December 20, 2012 (as amended, the Registration Statement). On October 28, 2013, the Company filed a request for withdrawal of the Registration Statement.
The Company is filing this Current Report on Form 8-K in connection with the withdrawal of the Registration Statement (i) to refile certain audited WRX historical financial statements and pro forma financial information originally included in the Registration Statement and (ii) to file certain updated interim WRX historical financial statements and updated pro forma financial information, in each case as described in greater detail in Item 9.01 below.
ITEM 9.01. Financial Statements and Exhibits
(d) Exhibits
23.1 | Consent of Ernst & Young LLP. | ||
99.1 | Audited financial statements of Wireless Matrix Corporation for the years ended April 30, 2012 and 2011 and as of May 1, 2010, including the auditors' report thereon of Ernst & Young LLP and the notes thereto. | ||
99.2 | Unaudited consolidated balance sheet of Wireless Matrix Corporation as of January 31, 2013 and the unaudited consolidated statements of loss and comprehensive loss, cash flows and shareholders equity for the nine months ended January 31, 2013 and 2012. | ||
99.3 | Unaudited pro forma condensed combined statement of income of CalAmp Corp. and Wireless Matrix Corporation for the year ended February 28, 2013. |
SIGNATURE
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.
CALAMP CORP. | |||
October 29, 2013 | By: | /s/ Richard Vitelle | |
Date | Richard Vitelle | ||
Executive Vice President and CFO | |||
(Principal Financial Officer) |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the inclusion of, in the Current Report on Form 8-K of CalAmp Corp. and subsidiaries (collectively, the Company), our report dated February 4, 2013 with respect to the consolidated financial statements of Wireless Matrix Corporation.
/s/ ERNST & YOUNG LLP | |
Toronto, Canada | Chartered Accountants |
October 29, 2013 | Licensed Public Accountants |
Exhibit 99.1
INDEX TO FINANCIAL STATEMENTS
WIRELESS MATRIX CORPORATION AND SUBSIDIARY | ||
Managements Responsibility for Financial Reporting | F-2 | |
Independent Auditors Report | F-3 | |
Consolidated Statements of Financial Position as of | ||
April 30, 2012 and 2011 and May 1, 2010 | F-4 | |
Consolidated Statements of Loss and Comprehensive Loss | ||
for the years ended April 30, 2012 and 2011 | F-5 | |
Consolidated Statements of Cash Flows | ||
for the years ended April 30, 2012 and 2011 | F-6 | |
Consolidated Statement of Shareholders Equity | ||
for the years ended April 30, 2012 and 2011 | F-7 | |
Notes to the Consolidated Financial Statements | F-8 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-1
Managements Responsibility for Financial Reporting
To the Shareholders of Wireless Matrix Corporation (the Corporation)
The accompanying consolidated financial statements of Wireless Matrix Corporation are the responsibility of management of the Corporation. The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards, outlined in the notes to the consolidated financial statements, and include estimates that are based on managements best judgment. Information contained elsewhere in the annual report is consistent with that contained in the consolidated financial statements.
Management believes the Corporation maintains appropriate systems of internal controls designed to provide reasonable assurance that all transactions are appropriately authorized, assets are safeguarded and financial records are properly maintained to provide reliable information for the preparation of the consolidated financial statements.
The Audit Committee of the Board of Directors, which is comprised of a majority of directors who are not employees of the Corporation, has reviewed the consolidated financial statements with management and Ernst & Young LLP. The Board of Directors approved the consolidated financial statements on the recommendation of the Audit Committee.
Zalena Khan
Acting Chief Financial Officer
February 4, 2013
WIRELESS MATRIX 2012 ANNUAL REPORT | F-2
Report of Independent Registered Public Accounting Firm
The Board of Directors of Wireless Matrix Corporation
We have audited the accompanying consolidated statement of financial positions of Wireless Matrix Corporation as of April 30, 2012 and 2011, and May 1, 2010 and the related consolidated statements of loss and comprehensive income, changes in shareholders' equity and cash flows for the years ended April 30, 2012 and 2011. These financial statements are the responsibility of the Company's management. 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 audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes 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 consolidated financial position of Wireless Matrix Corporation at April 30, 2012 and 2011 and May 1, 2010, and the consolidated results of its operations and its cash flows for each of the two years in the period ended April 30, 2012, in conformity with International Financial Reporting Standards.
Toronto, Canada | /s/ ERNST & YOUNG LLP |
4 February 2013 | Chartered Accountants |
Licensed Public Accountants | |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-3
Consolidated Statements of
Financial Position
Wireless Matrix Corporation
As of April 30, 2012 and
2011 and May 1, 2010
Expressed in
thousands of U.S. Dollars, except per share amounts and number of shares
Notes | 2012 | 2011 | May 1, 2010 | ||||||||||
ASSETS | |||||||||||||
CURRENT ASSETS | |||||||||||||
Cash and cash equivalents | 15 | $ | 8,781 | $ | 11,982 | $ | 14,018 | ||||||
Accounts receivable, net of allowance for doubtful accounts | 15 | 3,878 | 4,863 | 5,895 | |||||||||
Lease receivable, net of allowance for doubtful accounts | 15 | 302 | 8 | - | |||||||||
Inventories | 6 | 346 | 275 | 2,497 | |||||||||
Prepaid expenses and other assets | 724 | 1,165 | 1,185 | ||||||||||
Deferred product costs | 8 | 1,398 | 2,586 | 5,382 | |||||||||
15,429 | 20,879 | 28,977 | |||||||||||
NON-CURRENT ASSETS | |||||||||||||
Lease receivable, net of allowance for doubtful accounts | 15 | 394 | 7 | - | |||||||||
Prepaid expenses and other assets | 80 | 153 | 654 | ||||||||||
Deferred product costs | 8 | 1,406 | 2,802 | 4,100 | |||||||||
Property and equipment, net of accumulated depreciation | 7 | 1,399 | 1,938 | 2,065 | |||||||||
Goodwill | 9 | 4,707 | 4,707 | 4,707 | |||||||||
Intangible assets, net of accumulated amortization | 9 | 13,367 | 10,324 | 9,026 | |||||||||
TOTAL ASSETS | $ | 36,782 | $ | 40,810 | $ | 49,529 | |||||||
LIABILITIES AND SHAREHOLDERS EQUITY | |||||||||||||
CURRENT LIABILITIES | |||||||||||||
Accounts payable | 15 | $ | 1,373 | $ | 1,522 | $ | 2,073 | ||||||
Accrued liabilities | 15 | 2,654 | 2,134 | 2,610 | |||||||||
Provisions | 16 | 501 | 354 | 314 | |||||||||
Deferred product revenue | 8 | 1,771 | 3,515 | 6,906 | |||||||||
Finance lease obligations | 13,15 | - | 8 | 32 | |||||||||
6,299 | 7,533 | 11,935 | |||||||||||
NON-CURRENT LIABILITIES | |||||||||||||
Deferred product revenue | 8 | 1,736 | 3,369 | 5,074 | |||||||||
Finance lease obligations | 13,15 | - | - | 33 | |||||||||
TOTAL LIABILITIES | 8,035 | 10,902 | 17,042 | ||||||||||
SHAREHOLDERS EQUITY | |||||||||||||
Common shares | 11 | 130,053 | 129,364 | 128,795 | |||||||||
Contributed surplus | 11 | 3,670 | 3,474 | 3,216 | |||||||||
Foreign currency translation reserve | (74 | ) | (58 | ) | - | ||||||||
Deficit | (104,902 | ) | (102,872 | ) | (99,524 | ) | |||||||
TOTAL SHAREHOLDERS EQUITY | 28,747 | 29,908 | 32,487 | ||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY | $ | 36,782 | $ | 40,810 | $ | 49,529 |
See accompanying notes
WIRELESS MATRIX 2012 ANNUAL REPORT | F-4
Consolidated Statements of Loss and Comprehensive Loss
Wireless Matrix
Corporation
Year ended April 30
Expressed in thousands of U.S. Dollars, except per share amounts and
number of shares
Notes | 2012 | 2011 | |||||||
Revenue | 5,14,15 | $ | 33,330 | $ | 34,686 | ||||
Cost of sales, excluding depreciation, amortization and share-based compensation | 6,13,16 | 11,037 | 12,716 | ||||||
General and administrative expenses | 13, 18 | 16,562 | 14,507 | ||||||
Research and development expenses | 9, 18 | 1,541 | 2,753 | ||||||
Litigation related expenses and settlements | 16 | 1,141 | - | ||||||
Severance expenses | 586 | - | |||||||
Share-based compensation | 11, 18 | 220 | 577 | ||||||
Corporate reorganization costs | 16 | (99 | ) | 3,746 | |||||
Depreciation of property and equipment | 7 | 787 | 780 | ||||||
Impairment loss on property and equipment | 9 | 92 | 27 | ||||||
Amortization of intangible assets | 9 | 3,549 | 3,035 | ||||||
Finance income, net of foreign exchange gain | (37 | ) | (50 | ) | |||||
Loss before income taxes | (2,049 | ) | (3,405 | ) | |||||
Income tax recovery | 20 | (19 | ) | (57 | ) | ||||
Net loss for the year | (2,030 | ) | (3,348 | ) | |||||
Exchange differences on translation of foreign operations | 16 | 58 | |||||||
Net loss and comprehensive loss for the year | $ | (2,046 | ) | $ | (3,406 | ) | |||
Basic and diluted loss per share | $ | ($0.02 | ) | $ | ($0.04 | ) | |||
Weighted average number of common shares outstanding basic | 83,925,229 | 83,028,456 | |||||||
Weighted average number of common shares outstanding diluted | 83,925,229 | 83,028,456 |
See accompanying notes
WIRELESS MATRIX 2012 ANNUAL REPORT | F-5
Consolidated Statements of Cash Flows
Wireless Matrix
Corporation
Year ended April 30
Expressed in thousands of U.S. Dollars
Notes | 2012 | 2011 | |||||||
OPERATING ACTIVITIES | |||||||||
Net loss for the year | $ | (2,030 | ) | $ | (3,348 | ) | |||
Non-cash items: | |||||||||
Depreciation of property and equipment | 7 | 787 | 780 | ||||||
Amortization of intangible assets | 9 | 3,549 | 3,035 | ||||||
Share-based compensation | 11 | 220 | 577 | ||||||
Loss on disposal of property and equipment & intangible assets | 7, 9 | - | 165 | ||||||
Impairment on property and equipment | 7 | 92 | 177 | ||||||
Finance charges, net | (20 | ) | (29 | ) | |||||
Foreign exchange gain | (17 | ) | (21 | ) | |||||
Changes in: | |||||||||
Accounts receivable | 985 | 1,032 | |||||||
Lease receivable | (681 | ) | 15 | ||||||
Inventories | (71 | ) | 2,222 | ||||||
Deferred product costs | 2,584 | 4,094 | |||||||
Prepaid expenses and other assets | 514 | 521 | |||||||
Accounts payable and accrued liabilities | 371 | (1,027 | ) | ||||||
Provisions | 147 | 40 | |||||||
Deferred product revenue | (3,377 | ) | (5,096 | ) | |||||
Interest paid | (8 | ) | (8 | ) | |||||
Interest received | 28 | 37 | |||||||
Cash flows provided by operating activities | 3,073 | 3,166 | |||||||
FINANCING ACTIVITIES | |||||||||
Repurchase of common stock | 11 | (35 | ) | - | |||||
Proceeds from exercise of stock options | 11 | 125 | 250 | ||||||
Payments under finance leases | (8 | ) | (57 | ) | |||||
Cash flows provided by financing activities | 82 | 193 | |||||||
INVESTING ACTIVITIES | |||||||||
Purchase of property and equipment | 7 | (364 | ) | (845 | ) | ||||
Proceeds from sale of property and equipment | 7 | - | 27 | ||||||
Capitalization of intangible assets | 9 | (4,219 | ) | (4,510 | ) | ||||
Business acquisition | 17 | (1,772 | ) | - | |||||
Cash flows used in investing activities | (6,355 | ) | (5,328 | ) | |||||
Foreign exchange effect on cash and cash equivalents | (1 | ) | (67 | ) | |||||
Net decrease in cash and cash equivalents during the year | (3,201 | ) | (2,036 | ) | |||||
Cash and cash equivalents, beginning of year | 11,982 | 14,018 | |||||||
Cash and cash equivalents, end of year | $ | 8,781 | $ | 11,982 |
See accompanying notes
WIRELESS MATRIX 2012 ANNUAL REPORT | F-6
Consolidated Statement of Shareholders Equity
Wireless Matrix
Corporation
Years ended April 30
Expressed in thousands of U.S. Dollars
Foreign | ||||||||||||||||||||||
currency | Total | |||||||||||||||||||||
Contributed | translation | shareholders | ||||||||||||||||||||
Notes | Common shares | surplus | reserve | Deficit | equity | |||||||||||||||||
Balance, April 30, 2011 | 83,348,264 | $ | 129,364 | $ | 3,474 | ($58 | ) | ($102,872 | ) | $ | 29,908 | |||||||||||
Repurchase of common shares | 11 | (48,500 | ) | (75 | ) | 40 | - | - | (35 | ) | ||||||||||||
Issuance of common stock | 11 | 710,043 | 575 | - | - | - | 575 | |||||||||||||||
Share-based compensation | 11 | - | - | 220 | - | - | 220 | |||||||||||||||
Exercise of stock options | 11 | 177,561 | 189 | (64 | ) | - | - | 125 | ||||||||||||||
Foreign currency translation loss on | ||||||||||||||||||||||
conversion to reporting currency | 3 | - | - | - | (16 | ) | - | (16 | ) | |||||||||||||
Net loss for the year | - | - | - | - | (2,030 | ) | (2,030 | ) | ||||||||||||||
Balance, April 30, 2012 | 84,187,368 | $ | 130,053 | $ | 3,670 | ($74 | ) | ($104,902 | ) | $ | 28,747 |
See accompanying notes
Foreign | ||||||||||||||||||||
currency | Total | |||||||||||||||||||
Contributed | translation | shareholders | ||||||||||||||||||
Notes | Common shares | surplus | reserve | Deficit | equity | |||||||||||||||
Balance, May 1, 2010 | 82,656,027 | $ | 128,795 | $ | 3,216 | - | ($99,524 | ) | $ | 32,487 | ||||||||||
Share-based compensation | 11 | - | - | 577 | - | - | 577 | |||||||||||||
Exercise of stock options | 11 | 692,237 | 569 | (319 | ) | - | - | 250 | ||||||||||||
Foreign currency translation loss on | ||||||||||||||||||||
conversion to reporting currency | 3 | - | - | - | (58 | ) | - | (58 | ) | |||||||||||
Net loss for the year | - | - | - | - | (3,348 | ) | (3,348 | ) | ||||||||||||
Balance, April 30, 2011 | 83,348,264 | $ | 129,364 | $ | 3,474 | ($58 | ) | ($102,872 | ) | $ | 29,908 |
See accompanying notes.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-7
Notes to the Consolidated
Financial Statements
Wireless Matrix Corporation
As of April 30, 2012 and
2011 and May 1, 2010
Expressed in
thousands of U.S. Dollars, except per share amounts and number of
shares
1. BUSINESS DESCRIPTION
Wireless Matrix Corporation (Wireless Matrix, the Corporation, us, we or our) provides software solutions to improve service fleet delivery metrics. The Corporation is a publicly traded company on the Toronto Stock Exchange (TSX: WRX), incorporated in Delaware. The Corporations headquarters is 13645 Dulles Technology Drive, Herndon, Virginia, 20171.
Our solutions provide location intelligence for managing, measuring and monitoring service execution. The Wireless Matrix solution suite includes FleetOutlook®, a web-based platform providing fleet operators complete visibility of their operations enabled by vehicle-mounted wireless data communication services and devices.
2. STATEMENT OF COMPLIANCE
The consolidated financial statements of the Corporation have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB).
The Corporations financial statements for the year ended April 30, 2012 are the first annual financial statements that comply with IFRS. The Corporations transition date to IFRS was May 1, 2010 (Transition Date). The Corporation prepared its opening IFRS statement of financial position as at that date. The Corporations IFRS adoption date is May 1, 2011 (Changeover date or Adoption date).
The Corporations consolidated financial statements were prepared in accordance with Canadian generally accepted accounting principles (CGAAP) until April 30, 2011. CGAAP differs in some areas from IFRS. In preparing these consolidated financial statements in accordance with IFRS 1, First-time Adoption of International Financial Reporting Standards (IFRS 1), the Corporation has applied mandatory exceptions and certain optional exemptions from the full retrospective application of IFRS. The comparative figures in respect of fiscal year 2011 were restated to reflect these adjustments. Reconciliations and descriptions of the effect of the transition from CGAAP to IFRS on the Corporations equity and profit and cash flows are provided in note 21.
These consolidated financial statements of the Corporation were approved by the Audit Committee of the Board of Directors and authorized for issue on February 4, 2013.
3. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
The consolidated financial statements have been prepared on a historical cost basis. The detailed accounting policies set out below have been applied consistently for all periods presented in these consolidated financial statements and in preparing the opening IFRS statement of financial position as at May 1, 2010 (subject to certain exceptions allowed by IFRS 1 for the purpose of the transition to IFRS).
All amounts are expressed in U.S. dollars (unless otherwise specified), rounded to the nearest thousand.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-8
Notes to the Consolidated
Financial Statements
Wireless Matrix Corporation
As of April 30, 2012 and
2011 and May 1, 2010
Expressed in
thousands of U.S. Dollars, except per share amounts and number of shares
Basis of consolidation
The consolidated financial statements include the accounts of Wireless Matrix and those of its wholly owned subsidiary, Wireless Matrix USA, Inc. Inter-company transactions and balances have been eliminated on consolidation.
Cash and cash equivalents
Cash and cash equivalents consist of cash on deposit and highly liquid investments subject to minimal risk of changes in value and which have original maturities of three months or less at the date of purchase.
Changes in the fair value of our cash and cash equivalents are included in interest income each period. Cash and cash equivalents are designated as held-for-trading, which are measured at fair value.
Financial instruments
The Corporation classifies our financial assets and liabilities into the following categories:
The Corporation has not classified any financial instruments as available-for-sale or fair value through profit or loss. Appropriate classification of financial assets and liabilities is determined at the time of initial recognition or when reclassified on the consolidated statements of financial position. Cash and cash equivalents are classified as held-for-trading.
Loans and receivables
Loans and receivables include originated
and purchased non-derivative financial assets with fixed or determinable
payments that are not quoted in an active market. Assets in this category
include trade receivables and lease receivables. Loans and receivables are
initially recognized at fair value plus transaction costs. They are subsequently
measured at amortized cost using the effective interest rate method less any
impairment. Receivables are reduced by provisions for estimated bad debts.
Other financial
liabilities
Other financial liabilities
include accounts payable, accrued liabilities, finance lease obligations and
secured credit facility, which are measured at amortized cost using the
effective interest rate method.
Impairment of financial assets
The Corporation assesses at each reporting date whether there is any objective evidence that a financial asset or a group of financial assets is impaired. A financial asset or a group of financial assets is deemed to be impaired if, and only if, there is objective evidence of impairment as a result of one or more events that have occurred after the initial recognition of the asset (an incurred loss event) and that loss event has an impact on the estimated future cash flows of the financial asset or the group of financial assets that can be reliably estimated. Evidence of impairment may include indications that the customer or a group of customers are experiencing significant financial difficulty, the probability that they will enter bankruptcy or other financial reorganization and where observable data indicate that there is a measurable decrease in the estimated future cash flows, such as changes in arrears or economic conditions that correlate with defaults.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-9
Notes to the Consolidated
Financial Statements
Wireless Matrix Corporation
As of April 30, 2012 and
2011 and May 1, 2010
Expressed in
thousands of U.S. Dollars, except per share amounts and number of shares
Inventories
Inventories of components and finished goods are valued at the lower of cost or net realizable value. Cost for all categories is determined on a first-in, first-out basis. When there is a significant change in economic circumstances, inventory that has been previously written down below cost is written back up provided the reversal does not exceed original cost.
Net realizable value is the estimated selling price in the ordinary course of business, and the estimated costs necessary to make the sale.
Property and equipment
Property and equipment comprises computer equipment, office furniture and fittings, data center equipment and other assets. Wireless Matrix has chosen to use the cost model for all classes of property and equipment at the Transition Date. Property and lease equipment are stated at cost, net of accumulated depreciation and/or accumulated impairment losses, if any. The carrying values of items in property and equipment are reviewed annually for impairment or when events or changes in circumstances indicate the carrying value may not be recovered. If any such indication exists the assets are written down to their recoverable amount. Parts of property and equipment that have a different useful life are accounted for as separate items of property and equipment.
Property and equipment are recorded at cost. Depreciation is provided on a basis and at rates designed to depreciate the cost of the assets over their estimated useful lives and begins when the asset is ready for use. Depreciation is recorded on a straight-line basis and is recognized over the periods as indicated below:
Computer equipment | 4 years |
Office furniture, equipment and leasehold improvements | 4 years |
Manufacturing tools and equipment | 5 years |
Intangible assets
Intangible assets acquired separately are measured on initial recognition at cost. The cost of intangible assets acquired in a business combination is its fair value as at the date of acquisition. Purchased intangible assets consist of software technology (including a portfolio of patents), customer contracts and non-contract customer relationships, and marketing related assets such as trademarks and internet domain names.
Research costs are expensed as incurred. Development expenditures, on an individual project, are recognized as an intangible asset when the Corporation can demonstrate:
WIRELESS MATRIX 2012 ANNUAL REPORT | F-10
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Amortization is provided on a basis and at rates designed to amortize the cost of the assets over their estimated useful lives and begins when the asset is ready for use. Amortization is recorded on a straight-line basis and is recognized over the periods as indicated below:
Computer software | 4 years | |
Internal systems and development costs | 5 years | |
Technology and intellectual property, including trademarks | 5 years | |
Customer contracts and relationships | 7 years |
Impairment of long-lived assets
When events or circumstances indicate potential impairment of long-lived assets, these long-lived assets are written down to their fair value if the net carrying amount of the asset exceeds the net recoverable amount, calculated as the sum of the undiscounted cash flows related to the asset.
The impairment test consists of the comparison of the fair value of the long-lived assets with their carrying value. The fair value is calculated based on one or more fair value measures including present value techniques of estimated future cash flows and estimated amounts at which the long-lived asset could be bought or sold in a current transaction between willing parties.
If the carrying amount of the long-lived asset exceeds the fair value, an impairment loss equal to the excess is recorded in net loss for the year.
A previously recognized impairment loss is reversed only if there has been a change in the assumptions used to determine the assets recoverable amount since the last impairment loss was recognized. The reversal is limited so that the carrying amount of the asset does not exceed its recoverable amount, nor exceed the carrying amount that would have been determined, net of depreciation or amortization, had no impairment loss been recognized for the asset in prior years. Such reversal is recognized in the consolidated statements of loss and comprehensive loss unless the asset is carried at a revalued amount, in which case the reversal is treated as a revaluation increase.
Goodwill
Goodwill represents the excess of the cost of business acquisitions over the fair value of related net identifiable tangible and intangible assets acquired. Goodwill is tested for impairment on an annual basis or more frequently if events or changes in circumstances indicate that it might be impaired.
Impairment is determined for goodwill by assessing the recoverable amount of the cash-generating unit (CGU) to which the goodwill relates. Where the recoverable amount of the CGU is less than its carrying amount, an impairment loss is recognized.
Revenue recognition
Wireless Matrix recognizes revenue when the price is fixed and determinable, persuasive evidence of an agreement exists, the obligations under any such agreement are fulfilled and collectability is probable.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-11
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Wireless Matrixs revenues are comprised of monthly service fees which are recognized when the application, wireless and satellite services are performed. Proprietary hardware product sales enabling a vehicle to utilize the communications and/or application services, their associated upfront activation fees and product costs are deferred and recognized rateably over the minimum service contract period, which can be up to five years. Revenues for non-proprietary equipment, navigation perpetual licensing fees and sales are recognized upon shipment. The Corporations revenue arrangements may contain multiple elements. For arrangements involving multiple elements, the Corporation allocates revenue to each component of the arrangement using the relative selling price method. The allocated portion of the arrangement which is undelivered is then deferred.
Share-based compensation
Wireless Matrix has an employee stock option plan that is described in note 11. The Corporation accounts for share-based awards which require the Corporation to measure and recognize compensation expense for all share-based payment awards made to employees and directors based on estimated fair values.
The fair value of share-based payments is determined using the Black-Scholes option pricing model, which is affected by the Corporations share price as well as assumptions regarding a number of variables on the date of grant. Forfeitures for the share-based awards are estimated on the grant date and revised if the actual forfeitures differ from previous estimates. Employee share-based payments are expensed using the straight-line method over the period in which services are provided. The offsetting entry to the share-based payment expense is an increase to contributed surplus by an amount equal to the related share-based payment expense. Upon exercise, the proceeds from the options together with the compensation recorded in contributed surplus are credited to share capital.
Income taxes
Current income tax assets and liabilities for the period are measured at the amount expected to be recovered from or paid to the taxation authorities.
The tax rates and tax laws used to compute the amount are those that are enacted or substantively enacted, at the reporting date in the countries where the Corporation operates and generates taxable income. Management periodically evaluates positions taken in the tax returns with respect to situations in which applicable tax regulations are subject to interpretation and establishes provisions where appropriate.
Deferred tax is provided using the liability method on temporary differences at the reporting date between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes.
Deferred tax liabilities are recognized for all taxable temporary differences, except where the deferred tax liability arises from the initial recognition of goodwill or of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss.
Deferred tax assets are recognized for all deductible temporary differences, carry forward of unused tax credits and unused tax losses, to the extent that it is probable that taxable profit will be available against which the deductible temporary differences, and the carry forward of unused tax credits and unused tax losses can be utilized, except where the deferred tax asset relating to the deductible temporary difference arises from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-12
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
The carrying amount of deferred tax assets is reviewed at each reporting date and reduced to the extent that it is not probable that sufficient taxable profit will be available to allow all or part of the deferred tax asset to be utilized. Unrecognized deferred tax assets are reassessed at each reporting date and are recognized to the extent that it has become probable that future taxable profits will allow the deferred tax asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the year when the asset is realized or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted at the reporting date.
Deferred tax items are recognized in correlation to the underlying transaction in other comprehensive income/(loss).
Deferred tax assets and deferred tax liabilities are offset, if a legally enforceable right exists to set off current tax assets against current income tax liabilities and the deferred taxes relate to the same taxable entity and the same taxation authority.
Loss per share
The calculation of basic loss per share is based on the weighted average number of common shares outstanding.
Diluted loss per share is calculated taking into consideration the effect of potential conversions and the exercising of options. The treasury stock method is used in calculating diluted loss per share. This method assumes that any proceeds from the exercise of stock options would be used to purchase common shares at the average market price during the period. The issuance of additional common shares on stock options during those periods would be anti-dilutive.
Foreign currency translation
The reporting currency of the Corporation is the U.S. dollar. The functional currency of the parent company, Wireless Matrix Corporation, is the Canadian dollar. The functional currency of the Corporations wholly-owned subsidiary, Wireless Matrix USA Inc., is the U.S. dollar. The Corporations operating activities are conducted principally through this subsidiary.
Transactions in foreign currencies are initially recorded in the respective functional currency of the entity on the date of the transaction.
Monetary assets and liabilities denominated in a foreign currency are translated at the exchange rate in effect as at the end of the reporting period. Other non-monetary assets and liabilities are translated at their historical exchange rates. Revenue and expenses are translated at average exchange rates prevailing during the period. Gains and losses resulting from foreign currency translation are recorded in the consolidated statements of loss and comprehensive loss.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-13
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Assets and liabilities of Wireless Matrix USA Inc. are translated into Canadian dollars at the period-end rates of exchange and revenue and expense items are translated at the average rate of exchange during the period where these approximate actual rates. Exchange gains or losses arising from the translation of the parent company are included as part of other reserves.
Provisions
Provisions are recognized when the Corporation has a present obligation (legal or constructive) as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation. The expense relating to any provision is presented in the consolidated statements of loss and comprehensive loss net of any reimbursement. If the effect of the time value of money is material, provisions are discounted using a current pre-tax rate that reflects, where appropriate, the risks specific to the liability. Where discounting is used, the increase in the provision due to the passage of time is recognized as a finance cost.
Warranty provisions
Provisions for warranty-related costs are
recognized when the product is sold or the service provided. Initial recognition
is based on historical experience. The initial estimate of warranty-related
costs is revised annually.
Restructuring provisions
Restructuring provisions are recognized
when the Corporation has in place a detailed formal plan about the business or
part of the business concerned, the location and number of employees affected, a
detailed estimate of the associated costs and the appropriate time-line. The
people affected have a valid expectation that the restructuring is being carried
out or the implementation has been initiated already.
Leases
The determination of whether an arrangement is, or contains, a lease is based on the substance of the arrangement at the inception date, whether fulfillment of the arrangement is dependent on the use of a specific asset or assets or the arrangement conveys a right to use the asset, even if that right is not explicitly specified in an arrangement.
Corporation as a lessee
Finance leases which transfer to the
Corporation substantially all the risks and benefits incidental to ownership of
the leased item are capitalized at the commencement of the lease at the fair
value of the leased property or, if lower, at the present value of the minimum
lease payments. Lease payments are apportioned between finance charges and
reduction of the lease liability so as to achieve a constant rate of interest on
the remaining balance of the liability. Finance charges are recognized in the
consolidated statements of loss and comprehensive loss. A leased asset is
depreciated over the useful life of the asset. However, if there is no
reasonable certainty that the Corporation will obtain ownership by the end of
the lease term, the asset is depreciated over the shorter of the estimated
useful life of the asset and the lease term.
Operating lease payments are recognized as an operating expense in the consolidated statements of loss and comprehensive loss on a straight-line basis over the lease term.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-14
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Corporation as a lessor
Leases in which the Corporation transfers
substantially all the risks and rewards incidental to ownership of the asset are
classified as finance leases.
New standards issued but not yet effective
Standards issued but not yet effective up to the date of issuance of the Corporations consolidated financial statements are listed below. This listing is of standards and interpretations issued, which the Corporation reasonably expects to be applicable at a future date. The Corporation intends to adopt those standards when they become effective.
IFRS 7, Financial Instruments:
Disclosures
In October 2010, the IASB
amended IFRS 7 to enhance the disclosure about transfers of financial assets.
This amendment is to assist users in understanding the possible effects of any
risks that remain in an entity after the asset has been transferred. In
addition, if disproportionate amounts are transferred close to the year end,
additional disclosures would be required. The effective date of the amendment is
for annual periods commencing after July 1, 2011. The Corporation expects that
the adoption of this amendment will not have a material impact on the
consolidated financial statements.
IFRS 9, Financial Instruments:
Classification and Measurement
In
November 2009, the IASB issued IFRS 9, which covers classification and
measurement as the first part of its project to replace IAS 39, Financial Instruments: Recognition and
Measurement. In October 2010, the IASB also
incorporated new accounting requirements for liabilities. The standard
introduces new requirements for measurement and eliminates the current
classification of loans and receivables, available-for-sale and
held-to-maturity, currently in IAS 39. There are new requirements for the
accounting of financial liabilities as well as a carryover of requirements from
IAS 39.
The Corporation does not anticipate early adoption and will adopt the standard on the effective date of January 1, 2015. The Corporation has not yet determined the impact of this new standard on the consolidated financial statements.
IFRS 10, Consolidated Financial
Statements
IFRS 10 replaces the portion
of IAS 27, Consolidated and Separate Financial
Statements that addresses the accounting for
consolidated financial statements. It also includes the issues raised in SIC-12,
Consolidation - Special Purpose
Entities. What remains in IAS 27 is limited
to accounting for subsidiaries, jointly controlled entities, and associates in
separate financial statements. IFRS 10 establishes a single control model that
applies to all entities (including special purpose entities, or structured
entities as they are now referred to in the new standards or variable interest
entities as they are referred to in US GAAP). The changes introduced by IFRS 10
will require management to exercise significant judgment to determine which
entities are controlled, and therefore are required to be consolidated by a
parent, compared with the requirements that were in IAS 27. Under IFRS 10, an
investor controls an investee when it is exposed, or has rights, to variable
returns from its involvement with the investee and has the ability to affect
those returns through its power over the investee. This principle applies to all
investees, including structured entities.
IFRS 10 is effective for annual periods commencing on or after January 1, 2013. The Corporation expects that the adoption of this amendment will not have a material impact, if any, on the consolidated financial statements.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-15
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
IFRS 11, Joint Arrangements
IFRS 11 replaces IAS 31, Interests in Joint Ventures
and SIC-13, Jointly-controlled Entities
Non-monetary Contributions by Venturers. IFRS
11 uses some of the terms that were used by IAS 31, but with different meanings.
Whereas IAS 31 identified three forms of joint ventures (i.e., jointly
controlled operations, jointly controlled assets and jointly controlled
entities), IFRS 11 addresses only two forms of joint arrangements (joint
operations and joint ventures) where there is joint control.
IFRS 11 defines joint control as the contractually agreed sharing of control of an arrangement which exists only when the decisions about the relevant activities require the unanimous consent of the parties sharing control.
Because IFRS 11 uses the principle of control in IFRS 10 to define joint control, the determination of whether joint control exists may change. In addition, IFRS 11 removes the option to account for jointly controlled entities JCEs using proportionate consolidation. Instead, JCEs that meet the definition of a joint venture must be accounted for using the equity method. For joint operations (which includes former jointly controlled operations, jointly controlled assets, and potentially some former JCEs), an entity recognizes its assets, liabilities, revenues and expenses, and/or its relative share of those items, if any. In addition, when specifying the appropriate accounting, IAS 31 focused on the legal form of the entity, whereas IFRS 11 focuses on the nature of the rights and obligations arising from the arrangement.
IFRS 11 is effective for annual periods commencing on or after January 1, 2013. The Corporation expects that the adoption of this amendment will not have a material impact, if any, on the consolidated financial statements.
IFRS 12, Disclosure of Interests in
Other Entities
IFRS 12 includes all of
the disclosures that were previously in IAS 27, Consolidated and Separate Financial Statements related to consolidated financial statements, as well as all of the
disclosures that were previously included in IAS 31 and IAS 28, Investment in Associates.
These disclosures relate to an entitys interests in subsidiaries, joint
arrangements, associates and structured entities. A number of new disclosures
are also required. One of the most significant changes introduced by IFRS 12 is
that an entity is now required to disclose the judgments made to determine
whether it controls another entity.
IFRS 12 is effective for annual periods commencing on or after January 1, 2013. The Corporation is currently in the process of evaluating the implications of this new standard, and expects that the adoption will not have a material impact, if any, on the consolidated financial statements.
IFRS 13, Fair Value Measurement
IFRS 13 does not change when an entity is
required to use fair value, but rather provides guidance on how to measure the
fair value of financial and non-financial assets and liabilities when required
or permitted by IFRS. While many of the concepts in IFRS 13 are consistent with
current practice, certain principles, such as the prohibition on blockage
discounts for all fair value measurements, could have a significant effect.
IFRS 13 is effective for annual periods commencing on or after January 1, 2013 and will be applied prospectively. The Corporation is currently in the process of evaluating the implications of this new standard.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-16
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
IAS 1, Presentation of Financial
Statements
The IASB amended IAS 1 by revising how
certain items are presented in other comprehensive income (OCI). Items within
OCI that may be reclassified to income and loss will be separated from items
that will not. The standard is effective for financial years beginning on or
after July 1, 2012, with early adoption permitted. The Corporation is currently
evaluating the implications of this new standard.
IAS 19, Employee
Benefits
The IASB made a number of amendments to IAS 19, which included
eliminating the use of the corridor approach and requiring re-measurements to
be presented in OCI. The standard also included amendments related to
termination benefits as well as enhanced disclosures. The standard is effective
for financial years beginning on or after January 1, 2013 with early adoption
permitted. The Corporation expects that the adoption of this amendment will not
have a material impact, if any, on the consolidated financial statements.
4. SIGNIFICANT ACCOUNTING ESTIMATES, JUDGMENTS AND ASSUMPTIONS
The preparation of consolidated financial statements in conformity with IFRS requires management to make estimates, judgments and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting periods.
However, uncertainty about these assumptions and estimates could result in outcomes that require a material adjustment to the carrying amount of the asset or liability affected in future periods. The most significant estimates, judgments and assumptions made by management in the preparation of the Corporations consolidated financial statements are outlined below.
Impairment of goodwill
An impairment exists when the carrying value of an asset or CGU exceeds its recoverable amount, which is the higher of its fair value less costs to sell and its value in use. The fair value less costs to sell calculation is based on available market data less incremental costs for disposing of the asset. The value in use calculation is based on a discounted cash flow model. These calculations require the use of estimates and forecasts of future cash flows. Qualitative factors, including market presence and trends, strength of customer relationships, strength of local management, strength of debt and capital markets, and degree of variability in cash flows, as well as other factors, are considered when making assumptions with regard to future cash flows and the appropriate discount rate.
The recoverable amount is most sensitive to the discount rate used for the discounted cash flow model as well as the expected future cash inflows and the growth rate used for extrapolation purposes. A change in any of the significant assumptions or estimates used to evaluate goodwill and other non-financial assets could result in a material change to the results of operations.
Impairment of long-lived assets
When events or circumstances indicate potential impairment of long-lived assets, these long-lived assets are written down to their fair value if the net carrying amount of the asset exceeds the net recoverable amount, calculated as the sum of the discounted cash flows related to the asset.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-17
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
The impairment test consists of the comparison of the fair value of the long-lived assets with their carrying value. The fair value is calculated based on one or more fair value measures including present value techniques of estimated future cash flows and estimated amounts at which the long-lived asset could be bought or sold in a current transaction between willing parties. If the carrying amount of the long-lived asset exceeds the fair value, an impairment loss equal to the excess is recorded in net loss for the period.
A previously recognized impairment loss is reversed only if there has been a change in the assumptions used to determine the assets recoverable amount since the last impairment loss was recognized. The reversal is limited so that the carrying amount of the asset does not exceed its recoverable amount, nor exceed the carrying amount that would have been determined, net of depreciation or amortization, had no impairment loss been recognized for the asset in prior years. Such reversal is recognized in the consolidated statements of loss and comprehensive loss unless the asset is carried at a revalued amount, in which case the reversal is treated as a revaluation increase.
Income tax provisions
Tax regulations and legislation and the interpretations thereof in the various jurisdictions in which the Corporation operates are subject to change. As such, income taxes are subject to measurement uncertainty. Deferred income tax assets are recognized to the extent that it is probable that the deductible temporary differences will be recoverable in future periods.
The recoverability assessment involves a significant amount of estimation including an evaluation of when the temporary differences will reverse an analysis of the amount of future taxable earnings, the availability of cash flow to offset the tax assets when the reversal occurs and the application of tax laws. To the extent that assumptions used in the recoverability assessment change, there may be a significant impact on the consolidated financial statements of future periods.
Provisions and contingencies
Contingencies, by their nature, are subject to measurement uncertainty as the financial impact will only be confirmed by the outcome of a future event. The assessment of contingencies involves a significant amount of judgment including assessing whether a present obligation exists and providing a reliable estimate of the amount of cash outflow required in settling the obligation. The uncertainty involved with the timing and amount at which a contingency will be settled may have a material impact on the consolidated financial statements of future periods to the extent that the amount provided for differs from the actual outcome. Refer to note 16 for further details.
Share-based payments
The Corporation measures the cost of equity-settled transactions with employees by reference to the fair value of equity instruments at the date at which the services are received. Estimating fair value for share-based payments requires determining the most appropriate valuation model for a grant, which is dependent on the terms and conditions of the grant. This also requires determining the most appropriate inputs to the valuation model including the expected life of the option, volatility and dividend yield. Refer to note 11 for further details.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-18
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Inventory obsolescence provision
The Corporation's obsolescence provision is determined at each reporting period and the changes recorded in the consolidated statements of loss and comprehensive loss. This calculation requires the use of estimates and forecasts of future sales. Qualitative factors, including market presence and trends, strength of customer relationships, as well as other factors, are considered when making assumptions with regard to recoverability. A change in any of the significant assumptions or estimates used could result in a material change to the provision.
5. REVENUE
The composition of revenue was as follows:
2012 | 2011 | |||||
Application related services | $ | 14,472 | $ | 13,632 | ||
Satellite related services | 11,542 | 11,188 | ||||
Hardware and license revenue | 7,316 | 9,866 | ||||
Total revenue | $ | 33,330 | $ | 34,686 |
6. INVENTORIES
April 30, 2012 | April 30, 2011 | May 1, 2010 | |||||||
Work in progress | $ | - | $ | - | $ | 7 | |||
Components | - | 19 | 425 | ||||||
Finished goods | 346 | 256 | 2,065 | ||||||
$ | 346 | $ | 275 | $ | 2,497 |
Inventory costs include the purchase price, duties and taxes, freight, handling and other costs directly attributable to the acquisition of the inventory. Inventories of components and finished goods are determined on a first-in, first-out basis and valued at the lower of cost or net realizable value. Inventories are disclosed on the consolidated statements of financial position, net of obsolescence provision. As at April 30, 2012 and 2011 and May 1, 2010, $1,008, $1,240 and $352 of the inventories have been reserved, respectively. Inventory expense included in the cost of sales, excluding write-downs for the years ended April 30, 2012 and 2011 were $4,257 and $6,729, respectively.
During fiscal year 2011, Wireless Matrix included $1,330 of inventory obsolescence in corporate reorganization costs. This inventory was either excess components related to our proprietary hardware that was discontinued during fiscal year 2011 or finished goods that were in excess of amounts anticipated to be sold during fiscal year 2012 as new technology is now being provided by our third-party vendor. During fiscal year 2012, $159 of inventory write-downs included in corporate restructuring has been reversed as a result of unexpected purchases during the year from customers.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-19
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
7. PROPERTY AND EQUIPMENT
Office furniture, | ||||||||||||||||
equipment and | ||||||||||||||||
leasehold | Manufacturing tools | |||||||||||||||
Cost | Computer equipment |
improvements | and equipment | Total | ||||||||||||
Balance, May 1, 2010 | $ | 2,868 | $ | 913 | $ | 1,434 | $ | 5,215 | ||||||||
Additions | 802 | 43 | - | 845 | ||||||||||||
Impairment | (890 | ) | (496 | ) | (1,311 | ) | (2,697 | ) | ||||||||
Exchange adjustment | 5 | 8 | - | 13 | ||||||||||||
Balance, April 30, 2011 | 2,785 | 468 | 123 | 3,376 | ||||||||||||
Additions | 347 | 17 | - | 364 | ||||||||||||
Impairment | (641 | ) | - | (22 | ) | (663 | ) | |||||||||
Reclassification | (28 | ) | - | - | (28 | ) | ||||||||||
Balance, April 30, 2012 | $ | 2,463 | $ | 485 | $ | 101 | $ | 3,049 | ||||||||
Office furniture, | ||||||||||||||||
equipment and | ||||||||||||||||
Computer | leasehold | Manufacturing tools | ||||||||||||||
Depreciation | equipment | improvements | and equipment | Total | ||||||||||||
Balance, May 1, 2010 | $ | 1,296 | $ | 546 | $ | 1,308 | $ | 3,150 | ||||||||
Depreciation | 601 | 129 | 50 | 780 | ||||||||||||
Impairment | (790 | ) | (457 | ) | (1,274 | ) | (2,521 | ) | ||||||||
Exchange adjustment | 13 | 16 | - | 29 | ||||||||||||
Balance, April 30, 2011 | 1,120 | 234 | 84 | 1,438 | ||||||||||||
Depreciation | 661 | 107 | 19 | 787 | ||||||||||||
Impairment | (533 | ) | - | (38 | ) | (571 | ) | |||||||||
Reclassification | (4 | ) | - | - | (4 | ) | ||||||||||
Balance, April 30, 2012 | 1,244 | 341 | 65 | 1,650 | ||||||||||||
Net book value | ||||||||||||||||
Balance, April 30, 2012 | $ | 1,219 | $ | 144 | $ | 36 | $ | 1,399 | ||||||||
Balance, April 30, 2011 | $ | 1,665 | $ | 234 | $ | 39 | $ | 1,938 | ||||||||
Balance, May 1, 2010 | $ | 1,572 | $ | 367 | $ | 126 | $ | 2,065 |
Included in property and equipment are assets previously held under finance leases with a cost of $57, $57, and $412 and accumulated depreciation of $57, $49, and $278 as of April 30, 2012, April 30, 2011 and May 1, 2010, respectively.
During the fiscal year 2011, Wireless Matrix included property and equipment with a net book value of $176 in corporate reorganization cost. This property and equipment was used in San Francisco, California and Burnaby, British Columbia offices that were closed during fiscal year 2011.
In 2012, the impairment of $92, represented the write-down of computer equipment and manufacturing tools no longer in use and was recognized in the consolidated statement of loss and comprehensive loss.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-20
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
8. DEFERRED PRODUCT REVENUE AND COSTS
Deferred revenue | Deferred costs | |||||||
Balance, May 1, 2010 | $ | 11,980 | $ | 9,482 | ||||
Deferred during the year | 3,544 | 2,104 | ||||||
Released to the consolidated statement of | ||||||||
loss and comprehensive loss | (8,640 | ) | (6,198 | ) | ||||
Balance, April 30, 2011 | 6,884 | 5,388 | ||||||
Deferred during the year | 757 | 608 | ||||||
Released to the consolidated statement of | ||||||||
loss and comprehensive loss | (4,134 | ) | (3,192 | ) | ||||
Balance, April 30, 2012 | $ | 3,507 | $ | 2,804 | ||||
Current | 1,771 | 1,398 | ||||||
Non-current | 1,736 | 1,406 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-21
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
9. INTANGIBLE ASSETS AND GOODWILL
Technology | Customer | Internal | ||||||||||||||
and | contracts | systems and | ||||||||||||||
intellectual | and | Computer | development | |||||||||||||
Cost | property | relationships | software | cost | Goodwill | Total | ||||||||||
Balance, May 1, 2010 | $ | 4,888 | 4,870 | 660 | 5,335 | 4,707 | 20,460 | |||||||||
Additions - internal development | - | - | - | 3,337 | - | 3,337 | ||||||||||
Additions | - | - | 1,173 | - | - | 1,173 | ||||||||||
Impairment | - | - | (36 | ) | (236 | ) | - | (272 | ) | |||||||
Exchange adjustment | - | ` | (2 | ) | 2 | - | - | |||||||||
Balance, April 30, 2011 | 4,888 | 4,870 | 1,795 | 8,438 | 4,707 | 24,698 | ||||||||||
Additions - internal development | - | - | 134 | 4,085 | - | 4,219 | ||||||||||
Additions SkyGuard | - | 2,351 | - | - | - | 2,351 | ||||||||||
Reclassification | - | - | 28 | - | - | 28 | ||||||||||
Exchange adjustment | - | - | - | 6 | - | 6 | ||||||||||
Balance, April 30, 2012 | $ | 4,888 | 7,221 | 1,957 | 12,529 | 4,707 | 31,302 | |||||||||
Amortization | ||||||||||||||||
Balance, May 1, 2010 | 3,412 | 2,643 | 338 | 334 | - | 6,727 | ||||||||||
Amortization | 977 | 727 | 228 | 1,103 | - | 3,035 | ||||||||||
Impairment | - | - | (28 | ) | (67 | ) | - | (95 | ) | |||||||
Balance, April 30, 2011 | 4,389 | 3,370 | 538 | 1,370 | - | 9,667 | ||||||||||
Amortization | 474 | 841 | 377 | 1,857 | - | 3,549 | ||||||||||
Reclassification | - | - | 4 | - | - | 4 | ||||||||||
Exchange adjustment | - | - | - | 8 | - | 8 | ||||||||||
Balance, April 30, 2012 | $ | 4,863 | 4,211 | 919 | 3,235 | - | 13,228 | |||||||||
Net book value | ||||||||||||||||
Balance, April 30, 2012 | $ | 25 | 3,010 | 1,038 | 9,294 | 4,707 | 18,074 | |||||||||
Balance, April 30, 2011 | $ | 499 | 1,500 | 1,257 | 7,068 | 4,707 | 15,031 | |||||||||
Balance, May 1, 2010 | $ | 1,476 | 2,227 | 322 | 5,001 | 4,707 | 13,733 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-22
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
The aggregate amounts of internally developed intangible assets not subject to amortization were nil, $2,822 and $3,401 as of April 30, 2012 and 2011 and May 1, 2010, respectively.
Internal systems and development costs are comprised primarily of software technology developed. Such software and other internally generated assets for internal use are capitalized at cost directly attributed to the development of the assets plus an appropriate allocation of overhead cost. Impairments are recorded if the carrying amount of an asset exceeds the recoverable amount.
As no borrowing costs were incurred related to the intangible assets, no amounts of borrowing costs have been capitalized. The remaining amortization period for intangible assets ranges from 3 to 5 years. During the years ended April 30, 2012 and 2011, Wireless Matrix recognized $1,541 and $2,753, respectively, of research and development expenses.
During fiscal year 2011, Wireless Matrix included a net book value of $177 related to intangible assets in corporate reorganization costs. These intangible assets were associated with proprietary hardware devices that were discontinued during fiscal year 2011.
Impairment test of goodwill
Goodwill acquired through business combinations with indefinite lives is tested for impairment annually or when circumstances indicate the carrying value may be impaired.
Where the recoverable amount of the CGU is less than its carrying amount, an impairment loss is recognized. The Corporation performed a goodwill impairment test as at May 1, 2010, April 30, 2011 and April 30, 2012. The Corporation determines assets recoverable amount based on fair value less costs to sell. For the purpose of impairment testing, the Company determined that it has one CGU. In assessing fair value less costs to sell for the CGU, recent market transactions including market capitalization are taken into account.
10. MANAGEMENT OF CAPITAL
The Corporation defines the capital that we manage as the aggregate of debt borrowed under our line of credit, common stock and deficit.
As of April 30, 2012, Wireless Matrix had a deficit of $104,902, common stock of $130,053 and no borrowings under our credit facility with a U.S. bank. We manage our capital to safeguard our ability to continue as a going concern and provide an adequate return to shareholders by pricing products and services commensurately with the level of risk. We set the amount of capital in proportion to risk, manage the capital structure and make adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. In order to maintain or adjust the capital structure, we may issue new shares or sell assets to reduce the need to acquire debt or issue equity. Wireless Matrix has not paid any dividends to date. There was no change to the Corporations policy and what is defined as capital. Wireless Matrix met our objective for managing capital in fiscal 2012.
Wireless Matrix is in compliance with financial covenants associated with our Silicon Valley Banks $4,000 line of credit as of April 30, 2012. There were no amounts drawn on this facility as of April 30, 2012, April 30, 2011 and May 1, 2010.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-23
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
11. COMMON SHARES
Authorized
Unlimited number of voting common shares with no par value and unlimited number of non-voting preferred shares with no par value.
Number of shares | Amount | ||||||
Balance, May 1, 2010 | 82,656,027 | $ | 128,795 | ||||
Options exercised | 692,237 | 569 | |||||
Balance, April 30, 2011 | 83,348,264 | $ | 129,364 | ||||
Common shares purchased | (48,500 | ) | (75 | ) | |||
Common shares issued, net of share | |||||||
issuance cost | 710,043 | 575 | |||||
Options exercised | 177,561 | 189 | |||||
Balance, April 30, 2012 | 84,187,368 | 130,053 |
Share-based compensation
Pursuant to the Corporations stock option plan, as of April 30, 2012, 10,944,357 common shares were reserved for issuance to eligible directors, officers, and employees with terms of five years from the date of grant. The options vest over various periods and are exercisable immediately thereafter. The Corporation grants each option with an exercise price equal to the weighted average market price of the Corporations stock five days prior to the grant date as determined in accordance with the Corporations stock option plan.
The stock option plan provides an option to settle stock options in cash or stock whereby the Corporation may purchase the outstanding options at the discretion of the Corporation at a price equal to the difference between the market price and the exercise price of the vested options. In November 2010, the Corporation authorized a limited number of stock options to be settled in shares, which resulted in an aggregate of 248,898 stock options being cancelled and 301,102 common shares being issued. The stock option plan continues to be accounted for as an equity plan as the criteria for liability accounting has not been met. The Corporation uses the fair value method of accounting for stock options, which estimates the fair value of the stock options granted on the date of grant, net of estimated forfeitures, and expenses this value over the vesting period. The fair value of the employee stock options is estimated at the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions during the periods presented:
Black-Scholes assumptions | 2012 | 2011 | ||
Risk-free interest rate | 1.31% | 0.94% | ||
Expected volatility | 46.17% | 49.43% | ||
Expected time until exercise | 4 years | 3 years | ||
Expected dividend yield | 0% | 0% | ||
Other assumptions | ||||
Forfeiture rate | 9.50% | 6.70% |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-24
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Summary of the activity under the stock option plan is as follows:
Weighted average | ||||||
exercise | ||||||
Number of options | price/share Cdn$ | |||||
Outstanding, May 1, 2010 | 8,112,307 | $ | 0.88 | |||
Granted | 1,651,250 | $ | 0.95 | |||
Forfeited | (1,258,285 | ) | $ | 0.85 | ||
Expired | (10,062 | ) | $ | 0.45 | ||
Exercised | (692,237 | ) 1 | $ | 0.56 | ||
Outstanding, April 30, 2011 | 7,802,973 | $ | 0.93 | |||
Options exercisable, April 30, 2011 | 4,669,480 | $ | 0.90 | |||
Weighted average | ||||||
exercise | ||||||
Number of options | price/share Cdn$ | |||||
Outstanding, April 30, 2011 | 7,802,973 | $ | 0.93 | |||
Granted | 1,569,498 | $ | 0.78 | |||
Forfeited | (1,620,783 | ) | $ | 0.93 | ||
Expired | (35,000 | ) | $ | 0.67 | ||
Exercised | (177,561 | )2 | $ | 0.69 | ||
Outstanding, April 30, 2012 | 7,539,127 | $ | 0.90 | |||
Options exercisable, April 30, 2012 | 5,458,199 | $ | 0.92 |
1The weighted average share price at the date of the exercise
of these options was $0.94.
2The weighted average share
price at the date of the exercise of these options was $0.85.
The following table summarizes the options outstanding at April 30:
Weighted | Weighted | |||||||||||
average | average | Weighted | ||||||||||
Number of | exercise | remaining | Number of | average | ||||||||
Range of exercise | options | price | life in | options | exercise | |||||||
prices (Cdn$) | outstanding | (Cdn$) | years | exercisable | price | |||||||
$0.00 - $0.75 | 1,349,524 | $ | 0.69 | 2.2 | 1,235,957 | $ | 0.69 | |||||
$0.76 - $0.90 | 263,278 | $ | 0.83 | 2.6 | 196,945 | $ | 0.81 | |||||
$0.91- $1.06 | 6,190,171 | $ | 0.98 | 3.3 | 3,236,578 | $ | 0.99 | |||||
April 30, 2011 | 7,802,973 | $ | 0.93 | 3.1 | 4,669,480 | $ | 0.90 | |||||
Weighted | Weighted | |||||||||||
average | average | Weighted | ||||||||||
Number of | exercise | remaining | Number of | average | ||||||||
Range of exercise | options | price | life in | options | exercise | |||||||
prices (Cdn$) | outstanding | (Cdn$) | years | exercisable | price | |||||||
$0.00 - $0.75 | 1,214,399 | $ | 0.68 | 1.7 | 1,071,399 | $ | 0.69 | |||||
$0.76 - $0.90 | 1,407,629 | $ | 0.80 | 3.9 | 191,778 | $ | 0.81 | |||||
$0.91 - $1.06 | 4,917,099 | $ | 0.98 | 2.2 | 4,195,022 | $ | 0.99 | |||||
April 30, 2012 | 7,539,127 | $ | 0.90 | 2.4 | 5,458,199 | $ | 0.92 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-25
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
The Corporation has recorded share-based compensation expense for the years ended April 30, 2012 and 2011 of $220 and $577, respectively. This charge has been credited to contributed surplus. Upon the exercise of stock options, ($67) and $146 for the years ended April 30, 2012 and 2011, respectively, were recorded in share capital and include the amounts transferred from contributed surplus.
Normal course issuer bid
During the first quarter of fiscal 2012, Wireless Matrix announced a normal course issuer bid to repurchase up to the lesser of: (i) 4,175,531 common shares, being 5% of the Corporations issued and outstanding common shares as of July 28, 2011; and (ii) CDN$1,000 of common shares.
Our normal course issuer bid commenced on August 9, 2011 and terminates on August 8, 2012, unless earlier terminated by the Corporation. Common shares repurchased under the normal course issuer bid were cancelled.
The price we paid for common shares was the market price at the time of acquisition. Amounts paid in excess of or less than the book value of the common shares purchased were recorded as a charge or credit to shareholders equity. We repurchased through April 30, 2012, 48,500 common shares through this normal course issuer bid for $35.
12. SECURED CREDIT FACILITY
The Corporation has a $4,000 accounts receivable secured line of credit facility with Silicon Valley Bank. Silicon Valley Bank requires a general security agreement covering all our assets and a requirement that the Corporation meet certain bank covenants, which we were in compliance with as of April 30, 2012. Interest on the credit facility is equal to the banks prime rate. Wireless Matrix has no amounts outstanding as of April 30, 2012 and 2011 and May 1, 2010 under this line of credit.
13. COMMITMENTS AND CONTINGENCIES
Lessee
Details of the future minimum annual payments, before operating costs as of April 30, 2012 are as follows:
Communication agreements | Operating leases | |||||
2013 | $ | 300 | $ | 669 | ||
2014 | 200 | 456 | ||||
2015 | - | 112 | ||||
$ | 500 | $ | 1,237 |
Included in general and administrative expenses for the years ended April 30, 2012 and 2011 is $496 and $488, respectively, related to operating leases.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-26
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Included in cost of sales for the years ended April 30, 2012 and 2011 is $1,525 and $1,687, respectively, related to communication agreements.
Other
The Corporation indemnifies our directors, officers and certain employees against any and all claims or losses reasonably incurred in the performance of their services to us to the extent permitted by law. We have acquired and maintain insurance for these directors, officers and employees.
14. SEGMENTED INFORMATION
The Corporation operates in a single reporting segment in which we provide mobile resource management solutions based on the business activity of the Corporation.
Geographic segmentation of revenues is determined based on the customers location. Approximately 97% and 98% of revenues were derived from sales to customers based in the United States in both years ended April 30, 2012 and 2011. The remainders of sales were to customers based in Canada.
In both fiscal years 2012 and 2011, Wireless Matrix had two customers, whose amounts each represented more than 10% of service revenues and in total represented 25% and 21% of service revenue, respectively.
Non-current assets are attributable to individual geographic segments, based on location of the respective operations. As of May 1, 2010, there was $69 of non-current assets located in Canada and the remainder located in the United States. As of April 30, 2012 and 2011, all non-current assets were located in the United States. All goodwill and intangible assets are located in the United States.
15. FINANCIAL INSTRUMENTS, RISK MANAGEMENT AND ECONOMIC DEPENDENCE
Fair values of financial assets and liabilities
Financial instruments consist of cash and cash equivalents, accounts receivable, lease receivable, accounts payable, accrued liabilities, finance lease obligations and secured credit facility.
As of each of April 30, 2012 and 2011 and May 1, 2010, there were no significant differences between the carrying amounts of these financial instruments as reported on the consolidated statements of financial position and their estimated fair values.
The Corporations cash and cash equivalents consist of cash on deposit and highly liquid money market investments held at Silicon Valley Bank (United States institution) and Bank of Montreal (Canadian institution) subject to minimal risk of changes in value and which have original maturities of three months or less at the date of purchase.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-27
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Cash and cash equivalents consist of the following:
Cash and cash equivalents | |||||||||
April 30, 2012 | April 30, 2011 | May 1, 2010 | |||||||
Cash | $ | 3,527 | $ | 6,733 | $ | 8,777 | |||
Cash equivalents | 5,254 | 5,249 | 5,241 | ||||||
Cash and cash equivalents | $ | 8,781 | $ | 11,982 | $ | 14,018 |
The Corporation has designated our cash and cash equivalents as held-for-trading, which are measured at fair value. Accounts receivable are classified as loans and receivables, which are measured at amortized cost. Accounts payable, accrued liabilities, finance lease obligations and secured credit facility are classified as other financial liabilities and are measured at amortized cost. The Corporation had no financial instruments classified as available-for-sale or held-to-maturity as of April 30, 2012 and 2011 and May 1, 2010.
Other financial | Cash, loans and | ||||||||
As at April 30, 2012 | liabilities | receivables | Total | ||||||
Current financial assets : | |||||||||
Cash and cash equivalents | $ | - | $ | 8,781 | $ | 8,781 | |||
Lease receivable, net of allowance for doubtful accounts | - | 696 | 696 | ||||||
Accounts receivable, net of allowance for doubtful accounts | - | 3,878 | 3,878 | ||||||
$ | - | $ | 13,355 | $ | 13,355 | ||||
Financial liabilities : | |||||||||
Other financial liabilities | $ | 4,027 | $ | - | $ | 4,027 | |||
$ | 4,027 | $ | - | $ | 4,027 | ||||
Other financial | Cash, loans and | ||||||||
As at April 30, 2011 | liabilities | receivables | Total | ||||||
Current financial assets : | |||||||||
Cash and cash equivalents | $ | - | $ | 11,982 | $ | 11,982 | |||
Lease receivable, net of allowance for doubtful accounts | - | 15 | 15 | ||||||
Accounts receivable, net of allowance for doubtful accounts | - | 4,863 | 4,863 | ||||||
$ | - | $ | 16,860 | $ | 16,860 | ||||
Financial liabilities : | |||||||||
Other financial liabilities | $ | 3,664 | $ | - | $ | 3,664 | |||
$ | 3,664 | $ | - | $ | 3,664 | ||||
Other financial | Cash, loans and | ||||||||
As at May 1, 2010 | liabilities | receivables | Total | ||||||
Current financial assets : | |||||||||
Cash and cash equivalents | $ | - | $ | 14,018 | $ | 14,018 | |||
Accounts receivable, net of allowance for doubtful accounts | - | 5,895 | 5,895 | ||||||
$ | - | $ | 19,913 | $ | 19,913 | ||||
Financial liabilities : | |||||||||
Other financial liabilities | $ | 4,748 | $ | - | $ | 4,748 | |||
$ | 4,748 | $ | - | $ | 4,748 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-28
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Risks arising from financial instruments and risk management
The Corporation is exposed to a number of financial risks, market risk (including foreign exchange risk and interest rate risk), credit risk and liquidity risk. Our overall risk management program focuses on the unpredictability of financial markets and seeks to minimize potential adverse effects on our financial performance.
Credit risk and customer concentration
The Corporations financial instruments that are exposed to credit risk consist primarily of cash and cash equivalents and accounts receivable. Cash and cash equivalents are held with U.S. and Canadian financial institutions. For accounts receivable, we provide our services to customers based on an evaluation of the customers financial condition. We established an allowance for doubtful accounts that corresponds to the specific credit risk of our customers, historical trends and economic circumstances. Management closely monitors the exposure for credit losses. For the years ended April 30, 2012 and 2011, our five largest customers accounted for approximately 43% and 46% of revenue, respectively. These same customers accounted for 46% and 48% of the trade accounts receivable balance as of April 2012 and 2011, respectively. Our accounts receivable consisted of the following as of April 30.
April 30, 2012 | April 30, 2011 | May 1, 2010 | ||||||||||
Accounts receivable, gross | $ | 3,980 | $ | 4,907 | $ | 6,152 | ||||||
Less: allowance for doubtful accounts | (102 | ) | (44 | ) | (257 | ) | ||||||
Accounts receivable, net | $ | 3,878 | $ | 4,863 | $ | 5,895 | ||||||
Analysis: | ||||||||||||
Current accounts receivable | $ | 3,044 | $ | 4,001 | $ | 5,012 | ||||||
Past due 1 day to 30 days | 251 | 548 | 646 | |||||||||
Past due 31 to 60 days | 138 | 120 | 45 | |||||||||
Past due greater than 61 days | 312 | 130 | 159 | |||||||||
Less: allowance for doubtful accounts | (102 | ) | (44 | ) | (257 | ) | ||||||
Trade accounts receivable, net | 3,643 | 4,755 | 5,605 | |||||||||
Other receivables | 235 | 108 | 290 | |||||||||
Total receivables | $ | 3,878 | $ | 4,863 | $ | 5,895 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-29
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Our lease receivable consisted of the following as at:
April 30, 2012 | April 30, 2011 | May 1, 2010 | ||||||||
Lease receivable, gross | $ | 763 | $ | 15 | $ | - | ||||
Less: allowance for doubtful accounts | (20 | ) | - | - | ||||||
Less: unrecognized finance income | (47 | ) | - | - | ||||||
Lease receivable, net | $ | 696 | $ | 15 | $ | - | ||||
Maturity: | ||||||||||
Year 1 | $ | 314 | $ | 8 | $ | - | ||||
Year 2 | 426 | 7 | - | |||||||
Year 3 | 23 | - | - | |||||||
Less: allowance for doubtful accounts | (20 | ) | - | - | ||||||
Less: unrecognized finance income | (47 | ) | ||||||||
Lease receivable, net | $ | 696 | $ | 15 | $ | - |
The movement in the allowance for doubtful accounts is shown below:
Accounts | ||||||||||||
Receivable | Lease receivable | Total Receivable | ||||||||||
Balance, May 1, 2010 | $ | (257 | ) | - | $ | (257 | ) | |||||
Allowance acquired | (461 | ) | - | (461 | ) | |||||||
Reduction in allowance | 674 | - | 674 | |||||||||
Balance, April 30, 2011 | (44 | ) | - | (44 | ) | |||||||
Allowance acquired | (58 | ) | (20 | ) | (78 | ) | ||||||
Balance, April 30, 2012 | $ | (102 | ) | $ | (20 | ) | $ | (122 | ) |
Economic dependence
Among other services, Wireless Matrix provides satellite wireless data communications which are included in satellite services revenue and represents 35% and 32% of total sales for the years ended April 30, 2012 and 2011, respectively. These satellite service revenues are principally generated on networks owned and operated by LightSquared. As a result, Wireless Matrix is economically dependent on LightSquared to provide these services.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-30
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Foreign exchange risk
Foreign exchange risk is the risk that variations in exchange rates between the U.S. and Canadian currencies will affect our operating and financial results. Derivative instruments have not been used by us to reduce our net exposure to this foreign exchange risk.
The Corporations exposure to fluctuations in the value of the Canadian dollar is affected by our financial instruments denominated in Canadian dollars and our estimated net purchases denominated in Canadian dollars:
2012 | 2011 | May 1, 2010 | ||||||||||
Cash | $ | 154 | $ | 109 | $ | 347 | ||||||
Other accounts receivable | - | - | 192 | |||||||||
Accounts payable and | ||||||||||||
accrued liabilities | - | (117 | ) | (293 | ) | |||||||
Net exposure | $ | 154 | $ | (8 | ) | $ | 246 |
As of April 30, 2012 and 2011 and May 1, 2010, the effect of a hypothetical 10% immediate and adverse change in foreign currency exchange rates relative to the U.S. dollar on our foreign denominated financial instruments would increase net loss by approximately $13, $1, and $26, respectively. A 10% strengthening of the Canadian dollar would have the equal but opposite effect.
Interest rate risk
The Corporation does not currently have any amounts drawn under our credit facility with Silicon Valley Bank and therefore does not currently have exposure to interest rate risk.
Liquidity risk
Liquidity risk arises through the excess of financial obligations over available financial assets due at any point in time. The Corporations objective in managing liquidity risk is to maintain sufficient readily available reserves in order to meet our liquidity requirements at any point in time under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Corporations reputation. We achieve this by maintaining sufficient cash and cash equivalents and through the availability of financing from our line of credit with Silicon Valley Bank. As at April 30, 2012, we had cash and cash equivalents of $8,781, lease receivable of $696, accounts receivable of $3,878 and undrawn credit facilities of $4,000 and accounts payable of $1,373, accrued liabilities of $2,654, and provisions of $501. The Corporation does not have any loans outstanding or finance lease obligations as of April 30, 2012. All financial liabilities are short term in nature.
The Corporation has not experienced any significant fluctuations in liquidity outside of business acquisitions made in fiscal years 2007, 2008 and 2012. The Corporation may seek future acquisitions that will require the use of existing cash, credit facilities, additional debt instruments or capital stock.
The Corporation manages our liquidity by monitoring forecast, profit and cash flows from operations. The Corporation expects that continued cash flows from operations in fiscal year 2012, together with cash, accounts receivable and available credit facilities will be more than sufficient to fund our requirements for investments in working capital and property and equipment.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-31
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
16. PROVISIONS
Beginning in fiscal year 2010, Wireless Matrix began a reorganization effort to focus on our core competencies of recurring services through applications and communications, in order to align our operations with to foster economies of scale and to facilitate improved communications. These initiatives included the discontinuation of the development, manufacturing, and sale of proprietary devices, and the closure of the Corporations facilities in Reston, Virginia, San Francisco, California and Burnaby, British Columbia all of which were primarily completed by the third quarter of fiscal year 2011. In addition, during fiscal year 2012 with the acquisition of substantially all the assets of SkyGuard, we integrated its operations within Wireless Matrix structures and closed its offices in April 2012.
During the year ended April 30, 2011, $3,746 was incurred and included in corporate reorganization costs related to these reorganization plans including, employee severance, inventory obsolescence, and lease termination costs. In 2012 inventory write-downs recorded in fiscal 2011 was reversed and additional corporate reorganization costs of $60 were incurred, resulting in a net reversal of $99 in corporate reorganization costs.
During the year ended April 30, 2012, $286 was amortized related to warranties and is included in cost of sales.
Wireless Matrix was named as one of the defendants in two separate lawsuits on November 18, 2010 and April 20, 2011 for infringement of patents. During the year ended April 30, 2012, the Corporation settled both lawsuits for $255.
Corporate reorganization costs | ||||||||||||||||||||||||||||||||
Contract | Other | |||||||||||||||||||||||||||||||
Employee | termination | employee | Intellectual | |||||||||||||||||||||||||||||
termination | costs and | Inventory | termination | property | ||||||||||||||||||||||||||||
benefits | other | obsolescence | Total | benefits | Warranty | contingency | Total | |||||||||||||||||||||||||
Balance, May 1, 2010 | $ | 115 | $ | - | $ | - | $ | 115 | $ | - | $ | 199 | $ | - | $ | 314 | ||||||||||||||||
Costs incurred and | ||||||||||||||||||||||||||||||||
charged to expense | 1,153 | 1,263 | 1,330 | 3,746 | - | - | - | 3,746 | ||||||||||||||||||||||||
Cash payments | (1,268 | ) | (713 | ) | - | (1,981 | ) | - | - | - | (1,981 | ) | ||||||||||||||||||||
Non-cash adjustments | - | (353 | ) | (1,330 | ) | (1,683 | ) | - | (42 | ) | - | (1,725 | ) | |||||||||||||||||||
Balance, April 30, 2011 | $ | - | $ | 197 | $ | - | $ | 197 | $ | - | $ | 157 | $ | - | $ | 354 | ||||||||||||||||
Costs incurred and | ||||||||||||||||||||||||||||||||
charged to expense | - | 60 | (159 | ) | (99 | ) | 586 | 291 | 255 | 1,033 | ||||||||||||||||||||||
Cash payments | - | (248 | ) | - | (248 | ) | (256 | ) | - | (255 | ) | (759 | ) | |||||||||||||||||||
Non-cash adjustments | - | - | 159 | 159 | - | (286 | ) | - | (127 | ) | ||||||||||||||||||||||
Balance, April 30, 2012 | $ | - | $ | 9 | $ | - | $ | 9 | $ | 330 | $ | 162 | $ | - | $ | 501 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-32
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
17. ACQUISITION OF CERTAIN ASSETS OF SKYGUARD, LLC
Wireless Matrix acquired a majority of SkyGuard, LLCs (SkyGuard) assets including intellectual property and fleet customer contracts effective September 30, 2011 for cash consideration of $1,772, issuance of 710,043 common shares of Wireless Matrix (equal to $575) and the assumption of certain liabilities, related primarily to finance leases for office equipment, and certain payables. In addition, as part of the transaction, the Corporation extended employment of consulting agreements with certain SkyGuard employees to assist in the transition of the customers to Wireless Matrix which has been recorded as expense when incurred.
The acquisition has been accounted for as a business combination using the purchase method of accounting and the results of operations are included in the consolidated financial statements beginning on October 1, 2011.
Total purchase price consideration is comprised of the following:
Cash on hand-paid | $ | 1,772 |
Common shares | 575 | |
Total | $ | 2,347 |
Transaction costs of $89 have been expensed and are included in general and administrative expenses. The attributable costs of the issuance of the Corporations common shares were minimal.
The preliminary purchase price allocated to the assets acquired, including identifiable intangible assets and liabilities assumed based on their estimated fair value at the date of acquisition, is as follows:
Accounts receivable | $ | 261 | |
Prepaid expenses and other assets | 109 | ||
Accrued warranty | (165 | ) | |
Deferred revenue | (209 | ) | |
Customer contracts and relationships | 2,351 | ||
Fair value of assets acquired | $ | 2,347 |
Customer contract and relationships arising from the acquisition of SkyGuard, LLC have been recorded at their estimated fair market value.
The allocation of the purchase price was based on the fair value of identifiable assets, including assets acquired and liabilities assumed at the effective date of the acquisition, with the excess of the purchase price over the fair values being allocated to goodwill. Management engaged an independent valuator to determine the fair value allocated to customer contracts and relationships. No goodwill has been recognized as a result of the acquisition.
From the date of acquisition, SkyGuard, LLC has contributed $1,245 of revenue and $341 to the net loss before income taxes of the Corporation. If the acquisition had taken place at the beginning of the year, revenue would have been $34,217 and the loss before income taxes for the Corporation would have been reduced to $1,639.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-33
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
18. EMPLOYEE BENEFITS EXPENSE
Included in consolidated statements of loss and comprehensive loss for the years ended April 30, are the following costs:
2012 | 2011 | |||||
Wages, salaries and bonuses | $ | 9,766 | $ | 9,025 | ||
Short-term benefits expense | 817 | 758 | ||||
Retirement benefits expense | 357 | 364 | ||||
Stock-based compensation | 220 | 577 | ||||
Total employee benefits expense | $ | 11,160 | $ | 10,724 |
In addition, the Corporation capitalized $2,751 and $3,404 of employee benefits expense to internally generated intangible assets for the years ended April 30, 2012 and 2011.
19. RELATED PARTY DISCLOSURES
Compensation of key management personnel
The Corporations related parties are its key management personnel. Key management of the Corporation includes members of the Board of Directors as well as members of the Executive Team. Transactions with related parties have been measured at their respective exchange amounts, being the consideration established and agreed to by the related parties.
Key management personnel remuneration includes the following expenses for the year ended April 30:
2012 | 2011 | |||||
Wages, salaries and bonuses | $ | 1,176 | $ | 1,666 | ||
Short-term employee benefits | 84 | 116 | ||||
Post-employment pension and medical benefits | 6 | - | ||||
Stock-based compensation | 89 | 401 | ||||
Termination benefits | 580 | - | ||||
$ | 1,935 | $ | 2,183 |
The amounts disclosed in the table are the amounts recognized as an expense during the reporting period related to key management personnel.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-34
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Stock option plan
Share options held by management under the stock option plan to purchase ordinary shares have the following expiry dates and exercise prices:
Number of shares outstanding
Expiry | Exercise | ||||||||
Issue date | date | price | 2012 | 2011 | |||||
2007 | 2012 | $ | 0.96 | 900,000 | 1,050,000 | ||||
2008 | 2013 | $ | 0.74 | 1,132,593 | 1,307,593 | ||||
2009 | 2014 | $ | 1.01 | 2,283,333 | 2,850,000 | ||||
2010 | 2015 | $ | 0.94 | 400,000 | 600,000 | ||||
2011 | 2016 | $ | 0.79 | 400,000 | - | ||||
Total | 5,115,926 | 5,807,593 |
20. INCOME TAXES
The income tax recovery consists of the following for the years ended April 30:
2012 | 2011 | |||||||
Current provision (recovery) | $ | (19 | ) | $ | (57 | ) | ||
Deferred provision (recovery) | - | - | ||||||
Grand total provision (recovery) | $ | (19 | ) | $ | (57 | ) |
The income tax recovery differs from the amount that would result from applying the Canadian federal and provincial tax rate to earnings before income taxes. These differences result from the following items.
2012 | 2011 | |||||||
Current statutory income tax rate | 25 | % | 28 | % | ||||
Consolidated net loss before tax | $ | (2,049 | ) | $ | (3,405 | ) | ||
Income tax expense | (514 | ) | (948 | ) | ||||
Effect of future tax rate reductions and rate differential | (356 | ) | (50 | ) | ||||
Non-deductible expenses | 19 | 19 | ||||||
Tax benefits not recognized | 103 | 938 | ||||||
State taxes | (19 | ) | (57 | ) | ||||
Expiration of net operating loss | 1,592 | - | ||||||
True up | (884 | ) | 41 | |||||
Income tax expense (recovery) | $ | (19 | ) | $ | (57 | ) |
The change in the Canadian statutory tax rate from 27.8% to 25% in 2012 is due to previously enacted decreases in the Federal and provincial tax rates that came into effect during the year.
The movement in the net deferred income tax position is as follows:
2012 | 2011 | |||||
Balance at beginning of the year | $ | 30,649 | $ | 29,711 | ||
Income statement charge | 162 | 938 | ||||
Balance at end of the year | $ | 30,811 | $ | 30,649 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-35
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
The movement in deferred income tax assets during the year is as follows:
Charged/ | Charged/ | ||||||||||||||||
(credited) to the | (credited) to the | ||||||||||||||||
As at May 1, | income | As at April 30, | income | As at April 30, | |||||||||||||
2010 | statement | 2011 | statement | 2012 | |||||||||||||
Losses | $ | 26,732 | $ | 2,393 | $ | 29,125 | $ | 326 | $ | 29,451 | |||||||
Intangible assets | 999 | 276 | 1,275 | 107 | 1,382 | ||||||||||||
SRED | 506 | 30 | 536 | (16 | ) | 520 | |||||||||||
Investment Tax | |||||||||||||||||
Credit | 333 | 19 | 352 | (11 | ) | 341 | |||||||||||
Deferred revenue | 914 | (460 | ) | 454 | (238 | ) | 216 | ||||||||||
Share-based | |||||||||||||||||
compensation | 625 | 51 | 676 | 905 | 1,581 | ||||||||||||
Share issue cost | 113 | (53 | ) | 60 | (60 | ) | - | ||||||||||
Other | 693 | 143 | 836 | 124 | 960 | ||||||||||||
Total | $ | 30,915 | $ | 2,399 | $ | 33,314 | $ | 1,137 | $ | 34,451 |
The movement in deferred income tax liabilities during the year is as follows:
Charged/(credited) | Charged/(credited) | |||||||||||||||||||
to the income | As at April 30, | to the income | As at April 30, | |||||||||||||||||
As at May 1, 2010 | statement | 2011 | statement | 2012 | ||||||||||||||||
Capital assets | $ | (1,204 | ) | $ | (1,461 | ) | $ | (2,665 | ) | $ | (975 | ) | $ | (3,640 | ) | |||||
Total | $ | (1,204 | ) | $ | (1,461 | ) | $ | (2,665 | ) | $ | (975 | ) | $ | (3,640 | ) |
Tax attributes not recognized
As of April 30, 2012 and 2011, the Corporation has unrecognized tax attributes aggregating to $30,811 and $30,649, respectively, noted below, that are available to offset future taxable income. However, these tax attributes relate to companies that have a history of losses, and may not be used to offset taxable income.
Unrecognized net deferred tax assets
April 30, 2012 | April 30, 2011 | |||||||
Losses | $ | 29,451 | $ | 29,125 | ||||
Capital assets | (3,640 | ) | (2,665 | ) | ||||
Intangible assets | 1,382 | 1,275 | ||||||
SRED | 520 | 536 | ||||||
Investment Tax Credit | 341 | 352 | ||||||
Deferred Revenue | 216 | 454 | ||||||
Stock-based Compensation | 1,581 | 676 | ||||||
Other | 960 | 896 | ||||||
Total | $ | 30,811 | $ | 30,649 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-36
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Loss carry-forwards
As at April 30, 2012, the Corporation has available non-capital losses for income tax purposes in Canada and the US totaling approximately $82,131, which are available to be carried forward to reduce taxable income in future years and for which no deferred income tax asset has been recognized, and which expire as follows:
Year | US | Canada | Total | |||||||
2013 | $ | 10,920 | - | $ | 10,920 | |||||
2014 | - | $ | 2,671 | 2,671 | ||||||
2015 | - | 536 | 536 | |||||||
2019 | 14,386 | - | 14,386 | |||||||
2020 | 13,254 | - | 13,254 | |||||||
2021 | 11,613 | - | 11,613 | |||||||
2022 | 1,399 | - | 1,399 | |||||||
2023 | 6,265 | - | 6,265 | |||||||
2024 | 2,208 | - | 2,208 | |||||||
2025 | 1,152 | - | 1,152 | |||||||
2026 | - | 1,081 | 1,081 | |||||||
2027 | 99 | 608 | 707 | |||||||
2028 | - | 662 | 662 | |||||||
2029 | - | 163 | 163 | |||||||
2030 | 1,114 | 689 | 1,803 | |||||||
2031 | 3,336 | 5,371 | 8,707 | |||||||
2032 | 3,606 | 998 | 4,604 | |||||||
$ | 69,352 | $ | 12,779 | $ | 82,131 |
21. TRANSITION TO IFRS
In preparing its opening IFRS consolidated statements of financial position, the Corporation has adjusted amounts previously reported that have been prepared in accordance with CGAAP. An explanation of how the transition from CGAAP to IFRS has affected the Corporations financial position, financial performance and cash flows is set out in the following tables and the notes that accompany the tables.
Transition elections
The Corporation has applied the following transition exemptions to full retrospective application to IFRS as at the Transition Date.
Business combinations
IFRS 1 provides the option to apply IFRS
3, Business Combinations, retrospectively or prospectively from the Transition Date.
The Corporation has elected not to apply IFRS 3 to acquisitions of subsidiaries
that occurred before the Transition Date. As a result of this election, the
classification and accounting treatment of business combinations prior to the
Transition Date have not been restated.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-37
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Foreign currency translation
adjustments
In accordance with IFRS 1,
the Corporation has elected to reset the cumulative transition gains or losses
from its foreign operations that existed at the Transition Date to zero
and reversed the previously recognized amounts in opening retained earnings.
Share-based payment
transactions
IFRS 1 allows first-time
adopters to apply IFRS 2, Share-based
Payments, to equity instruments that were
granted after November 7, 2002 and that have vested before the Transition Date.
The Corporation has elected not to apply IFRS 2 to awards that vested prior to
the Transition Date.
IFRS mandatory exceptions
Estimates
IFRS 1 requires that the Corporations estimates at Transition
Date to IFRS must be consistent with estimates made at that date under CGAAP
(after adjustments to reflect any difference in accounting policies), unless
there is objective evidence that those estimates were in error.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-38
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Reconciliation of consolidated statements of financial position on the Transition Date
As reported under | As Reported | |||||||||||||||||
Canadian GAAP at | under IFRS at | |||||||||||||||||
NOTES | April 30, 2010 | Reclassifications | Adjustments | May 1, 2010 | ||||||||||||||
ASSETS | ||||||||||||||||||
CURRENT ASSETS | ||||||||||||||||||
Cash and cash equivalents | $ | 14,018 | $ | - | $ | - | $ | 14,018 | ||||||||||
Accounts receivable, net of allowance for | ||||||||||||||||||
doubtful accounts | 5,895 | - | - | 5,895 | ||||||||||||||
Inventories | 2,497 | - | - | 2,497 | ||||||||||||||
Prepaid expenses and other assets | 1,185 | - | - | 1,185 | ||||||||||||||
Deferred product costs | T-3 | - | 5,382 | - | 5,382 | |||||||||||||
23,595 | 5,382 | - | 28,977 | |||||||||||||||
NON-CURRENT ASSETS | ||||||||||||||||||
Prepaid expenses and other assets | 654 | - | - | 654 | ||||||||||||||
Deferred product costs | T-3 | 9,482 | (5,382 | ) | - | 4,100 | ||||||||||||
Property and equipment, net of accumulated | ||||||||||||||||||
depreciation | 2,065 | - | - | 2,065 | ||||||||||||||
Goodwill | 4,707 | - | - | 4,707 | ||||||||||||||
Intangible assets, net of accumulated | ||||||||||||||||||
amortization | 9,026 | - | - | 9,026 | ||||||||||||||
TOTAL ASSETS | $ | 49,529 | $ | - | $ | - | $ | 49,529 | ||||||||||
LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||||
Accounts payable | $ | 2,073 | $ | - | $ | - | $ | 2,073 | ||||||||||
Accrued liabilities | T-3 | 2,924 | (314 | ) | - | 2,610 | ||||||||||||
Provisions | - | 314 | - | 314 | ||||||||||||||
Deferred product revenue | 6,906 | - | - | 6,906 | ||||||||||||||
Finance lease obligations | 32 | - | - | 32 | ||||||||||||||
11,935 | - | - | 11,935 | |||||||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||||
Deferred product revenue | 5,074 | - | - | 5,074 | ||||||||||||||
Finance lease obligations | 33 | - | - | 33 | ||||||||||||||
TOTAL LIABILITIES | 17,042 | - | - | 17,042 | ||||||||||||||
SHAREHOLDERS EQUITY | ||||||||||||||||||
Common shares | 128,795 | - | - | 128,795 | ||||||||||||||
Contributed surplus | T-2 | 2,062 | - | 1,154 | 3,216 | |||||||||||||
Foreign currency translation reserve | T-1 | 630 | - | (630 | ) | - | ||||||||||||
Deficit | T-1, T-2 | (99,000 | ) | - | (524 | ) | (99,524 | ) | ||||||||||
TOTAL SHAREHOLDERS EQUITY | 32,487 | - | - | 32,487 | ||||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS | ||||||||||||||||||
EQUITY | $ | 49,529 | $ | - | $ | - | $ | 49,529 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-39
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Reconciliation of consolidated statements of changes in shareholders equity on the Transition Date
Foreign | |||||||||||||||||||
currency | Total | ||||||||||||||||||
Common | translation | shareholders | |||||||||||||||||
shares | Contributed surplus | reserve | Deficit | equity | |||||||||||||||
Reported under CGAAP | |||||||||||||||||||
at April 30, 2010 | 82,656,027 | $ | 128,795 | $ | 2,062 | $ | 630 | $ | (99,000 | ) | $ | 32,487 | |||||||
IFRS adjustments: | |||||||||||||||||||
Share-based | |||||||||||||||||||
compensation (T-2) | - | - | 1,154 | - | (1,154 | ) | - | ||||||||||||
Foreign currency | |||||||||||||||||||
translation (T-1) | - | - | - | (630 | ) | 630 | - | ||||||||||||
- | - | 1,154 | (630 | ) | (524 | ) | - | ||||||||||||
Reported under IFRS as | |||||||||||||||||||
at May 1, 2010 | 82,656,027 | $ | 128,795 | $ | 3,216 | $ | - | $ | (99,524 | ) | $ | 32,487 |
T-1 Foreign currency adjustments
In accordance with IFRS transitional provisions, the Corporation reset the cumulative translation adjustment account to zero at the Transition Date to IFRS. As a result, deficit has decreased and foreign exchange translation reserve has decreased by $630; however there is no net impact on total shareholders equity.
The gain or loss on a subsequent disposal of any foreign operation will exclude the foreign currency translation differences that arose before the Transition Date but will include later foreign currency translation differences.
T-2 Share-based compensation
On the Transition Date, the Corporation moved from straight-line to a graded vesting approach and applied an estimate of forfeitures when recognizing the share-based compensation expense. The graded vesting approach requires a greater portion of expense to be recorded in the initial vesting period compared to distributing the expense equally over all the vesting periods using the straight-line method. In addition, share-based compensation expense is recognized over the period that service is rendered and not the grant date of the stock. This change increased the deficit on Transition Date by $1,154 and increased contributed surplus by $1,154.
T-3 Deferred product costs and accrued liabilities
Deferred product costs have been segregated and a portion reclassified as current in accordance with IFRS. Accrued liabilities have been reclassified in accordance with IFRS.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-40
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Reconciliation of consolidated statements of loss and comprehensive loss for the year ended April 30, 2011
As reported | ||||||||||||||
under Canadian | As reported | |||||||||||||
GAAP for the | under IFRS for | |||||||||||||
year ended | the year ended | |||||||||||||
NOTES | April 30, 2011 | Adjustments | April 30, 2011 | |||||||||||
Revenue | $ | 34,686 | $ | - | $ | 34,686 | ||||||||
Cost of sales, excluding depreciation, amortization | ||||||||||||||
and share-based compensation | 12,716 | - | 12,716 | |||||||||||
General and administrative expenses | 14,507 | - | 14,507 | |||||||||||
Research and development expenses | 2,753 | - | 2,753 | |||||||||||
Share-based compensation | T-4 | 736 | (159 | ) | 577 | |||||||||
Corporate reorganization costs | 3,746 | - | 3,746 | |||||||||||
Depreciation of property and equipment | 780 | - | 780 | |||||||||||
Impairment loss on property and equipment | 27 | - | 27 | |||||||||||
Amortization of intangible assets | 3,035 | - | 3,035 | |||||||||||
Finance income, net of foreign exchange gain | (50 | ) | - | (50 | ) | |||||||||
Loss before income taxes | (3,564 | ) | 159 | (3,405 | ) | |||||||||
Income tax recovery | (57 | ) | - | (57 | ) | |||||||||
Net loss for the year | (3,507 | ) | 159 | (3,348 | ) | |||||||||
Exchange differences on translation of foreign | ||||||||||||||
operations | 58 | - | 58 | |||||||||||
Net loss and comprehensive loss for the year | $ | (3,565 | ) | 159 | $ | (3,406 | ) | |||||||
Basic and diluted loss per share | $ | (0.04 | ) | $ | (0.04 | ) | ||||||||
Weighted average number of common shares | ||||||||||||||
outstanding basic | 83,028,456 | 83,028,456 | ||||||||||||
Weighted average number of common shares | ||||||||||||||
outstanding diluted | 83,028,456 | 83,028,456 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-41
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Reconciliation of consolidated statements of financial position as at April 30, 2011
As reported under | As reported | |||||||||||||||||
Canadian GAAP at | under IFRS at | |||||||||||||||||
NOTES | April 30, 2011 | Reclassifications | Adjustments | April 30, 2011 | ||||||||||||||
ASSETS | ||||||||||||||||||
CURRENT ASSETS | ||||||||||||||||||
Cash and cash equivalents | $ | 11,982 | $ | - | $ | - | $ | 11,982 | ||||||||||
Accounts receivable, net of allowance for | ||||||||||||||||||
doubtful accounts | 4,878 | (15 | ) | - | 4,863 | |||||||||||||
Lease receivable, net of allowances of | ||||||||||||||||||
doubtful accounts | - | 8 | - | 8 | ||||||||||||||
Inventories | 275 | - | - | 275 | ||||||||||||||
Prepaid expenses and other assets | 1,165 | - | - | 1,165 | ||||||||||||||
Deferred product costs | T-5 | - | 2,586 | - | 2,586 | |||||||||||||
18,300 | 2,579 | - | 20,879 | |||||||||||||||
NON-CURRENT ASSETS | ||||||||||||||||||
Lease receivable, net of allowances of | ||||||||||||||||||
doubtful accounts | - | 7 | - | 7 | ||||||||||||||
Prepaid expenses and other assets | 153 | - | - | 153 | ||||||||||||||
Deferred product costs | 5,388 | (2,586 | ) | - | 2,802 | |||||||||||||
Property and equipment, net of accumulated | ||||||||||||||||||
depreciation | 1,938 | - | - | 1,938 | ||||||||||||||
Goodwill | 4,707 | - | - | 4,707 | ||||||||||||||
Intangible assets, net of accumulated | ||||||||||||||||||
amortization | 10,324 | - | - | 10,324 | ||||||||||||||
TOTAL ASSETS | $ | 40,810 | $ | - | $ | - | $ | 40,810 | ||||||||||
LIABILITIES AND SHAREHOLDERS | ||||||||||||||||||
EQUITY | ||||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||||
Accounts payable | $ | 1,522 | $ | - | $ | - | $ | 1,522 | ||||||||||
Accrued liabilities | T-5 | 2,488 | (354 | ) | - | 2,134 | ||||||||||||
Provisions | - | 354 | - | 354 | ||||||||||||||
Deferred product revenue | 3,515 | - | - | 3,515 | ||||||||||||||
Finance lease obligations | 8 | - | - | 8 | ||||||||||||||
7,533 | - | - | 7,533 | |||||||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||||
Deferred product revenue | 3,369 | - | - | 3,369 | ||||||||||||||
TOTAL LIABILITIES | 10,902 | - | - | 10,902 | ||||||||||||||
SHAREHOLDERS EQUITY | ||||||||||||||||||
Common shares | 129,364 | - | - | 129,364 | ||||||||||||||
Contributed surplus | T-4 | 2,479 | - | 995 | 3,474 | |||||||||||||
Foreign currency translation reserve | T-1 | 572 | - | (630 | ) | (58 | ) | |||||||||||
Deficit | (102,507 | ) | - | (365 | ) | (102,872 | ) | |||||||||||
TOTAL SHAREHOLDERS EQUITY | 29,908 | - | - | 29,908 | ||||||||||||||
TOTAL LIABILITIES AND | ||||||||||||||||||
SHAREHOLDERS EQUITY | $ | 40,810 | $ | - | $ | - | $ | 40,810 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-42
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Reconciliation of consolidated statements of changes in shareholders equity at April 30, 2011
Foreign | |||||||||||||||||||||
currency | Total | ||||||||||||||||||||
Contributed | translation | shareholders | |||||||||||||||||||
NOTES | Common shares | surplus | reserve | Deficit | equity | ||||||||||||||||
Reported under CGAAP at | |||||||||||||||||||||
April 30, 2011 | 83,348,264 | $ | 129,364 | $ | 2,479 | $ | 572 | $ | (102,507 | ) | $ | 29,908 | |||||||||
IFRS adjustments: | |||||||||||||||||||||
Share-based compensation | T-4 | - | - | 995 | - | (995 | ) | - | |||||||||||||
Foreign currency translation | T-1 | - | - | - | (630 | ) | 630 | - | |||||||||||||
- | - | 995 | (630 | ) | (365 | ) | - | ||||||||||||||
Reported under IFRS as at | |||||||||||||||||||||
April 30, 2011 | 83,348,264 | $ | 129,364 | $ | 3,474 | $ | (58 | ) | $ | (102,872 | ) | $ | 29,908 |
T-4 Share-based compensation
On the Transition Date, the Corporation moved from straight-line to a graded vesting approach and applied an estimate of forfeitures when recognizing the share-based compensation expense. The graded vesting approach requires a greater portion of expense to be recorded in the initial vesting period compared to distributing the expense equally over all the vesting periods using the straight-line method. In addition, share-based compensation expense is recognized over the period that service is rendered and not the grant date of the stock. As a result of the changes, there was a decrease to the year ended April 30, 2011 share-based payment charge of $159. There was also a corresponding decrease to contributed surplus of $159. This is in addition to the opening IFRS adjustment of $1,154 (see T-2).
T-5 Deferred product costs and accrued liabilities
Deferred product costs have been segregated and a portion reclassified as current in accordance with IFRS. Accrued liabilities have been reclassified in accordance with IFRS.
The transition to IFRS has had no impact on the consolidated statements of cash flows for the year ended April 30, 2011 other than presentational changes as required by IAS 7, Statement of Cash Flows.
22. SUBSEQUENT EVENT
The Corporation announced on December 20, 2012 that it has reached an agreement to sell all the shares of Wireless Matrix USA Inc., a Delaware corporation and wholly-owned subsidiary of Wireless Matrix (Wireless USA) to CalAmp Corp. (CalAmp), a leader in wireless communications solutions, for $53.0 million in cash (Transaction). Wireless USA is the primary operating subsidiary of the Corporation. The agreement is subject to the approval of the shareholders of the Corporation, and CalAmp securing funding to complete the purchase and other closing conditions. The Transaction is expected to close within approximately 75 days. Upon closing of the Transaction, the Corporation plans to undergo an orderly liquidation and to return 100% of the remaining capital to its shareholders (less a reasonable expense fund for its representatives to conduct this transaction and liquidation) and de-list from the Toronto Stock Exchange.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-43
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
23. RECONCILIATION TO U.S. GAAP
The U.S. GAAP accounting principles used in the preparation of these consolidated financial statements conform in all material respects to IFRS, except as set out below:
i) Internally developed software
All internally developed software is recognized as an intangible asset under IFRS. However, under US GAAP, internally developed software is presented as property, plant and equipment. Internally developed software has been reclassified within the reconciliation below.
ii) Stock Options
Under IFRS, the Corporation records share-based compensation over the service period to which the compensation relates to. In some instances, share-based compensation is recorded prior to the grant date. An estimated compensation expense is recorded and subsequently adjusted upon the grant date. Under U.S. GAAP, the Corporation does not meet the criteria to record share-based compensation prior to the grant date of the related share-based compensation award. This difference has been adjusted for in the reconciliation below.
iii) Cumulative Translation Adjustment
Upon conversion to IFRS, in accordance with IFRS 1, the Corporation reset the cumulative translation adjustment account to zero at the Transition Date of May 1, 2010. Under U.S. GAAP, this adjustment would not have been recorded and has been reversed in the reconciliation below.
WIRELESS MATRIX 2012 ANNUAL REPORT | F-44
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Reconciliation of consolidated statements of financial position as at April 30, 2012
As reported | As Reported under | |||||||||||||||
under IFRS, | U.S. GAAP, | |||||||||||||||
April 30, 2012 | Reclassifications | Adjustments | April 30, 2012 | |||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS | ||||||||||||||||
Cash and cash equivalents | $ | 8,781 | $ | - | $ | - | $ | 8,781 | ||||||||
Accounts receivable, net of allowance for
doubtful accounts |
3,878 | - | - | 3,878 | ||||||||||||
Lease receivable, net of allowance for doubtful accounts | 302 | - | - | 302 | ||||||||||||
Inventories | 346 | - | - | 346 | ||||||||||||
Prepaid expenses and other assets | 724 | - | - | 724 | ||||||||||||
Deferred product costs | 1,398 | - | - | 1,398 | ||||||||||||
15,429 | - | - | 15,429 | |||||||||||||
NON-CURRENT ASSETS | ||||||||||||||||
Lease receivable, net of allowance for doubtful accounts | 394 | - | - | 394 | ||||||||||||
Prepaid expenses and other assets | 80 | - | - | 80 | ||||||||||||
Deferred product costs | 1,406 | - | - | 1,406 | ||||||||||||
Property and equipment, net of accumulated depreciation | 1,399 | 9,294 | - | 10,693 | ||||||||||||
Goodwill | 4,707 | - | - | 4,707 | ||||||||||||
Intangible assets, net of accumulated amortization | 13,367 | (9,294 | ) | - | 4,073 | |||||||||||
TOTAL ASSETS | $ | 36,782 | $ | - | $ | - | $ | 36,782 | ||||||||
LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||
Accounts payable | $ | 1,373 | $ | - | $ | - | 1,373 | |||||||||
Accrued liabilities | 2,654 | - | - | 2,654 | ||||||||||||
Provisions | 501 | - | - | 501 | ||||||||||||
Deferred product revenue | 1,771 | - | - | 1,771 | ||||||||||||
Finance lease obligations | - | - | - | - | ||||||||||||
6,299 | - | - | 6,299 | |||||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||
Deferred product revenue | 1,736 | - | - | 1,736 | ||||||||||||
Finance lease obligations | - | - | - | - | ||||||||||||
TOTAL LIABILITIES | $ | 8,035 | $ | - | $ | - | $ | 8,035 | ||||||||
SHAREHOLDERS EQUITY | ||||||||||||||||
Common shares | 130,053 | - | - | 130,053 | ||||||||||||
Contributed surplus | 3,670 | - | (24 | ) | 3,646 | |||||||||||
Foreign currency translation reserve | (74 | ) | 630 | - | 556 | |||||||||||
Deficit | (104,902 | ) | (630 | ) | 24 | (105,508 | ) | |||||||||
TOTAL SHAREHOLDERS EQUITY | 28,747 | $ | - | $ | - | $ | 28,747 | |||||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY | $ | 36,782 | $ | - | $ | - | $ | 36,782 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-45
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Reconciliation of consolidated statements of financial position as at April 30, 2011
As reported | As Reported under | |||||||||||||||
under IFRS, | U.S. GAAP, | |||||||||||||||
April 30, 2011 | Reclassifications | Adjustments | April 30, 2011 | |||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS | ||||||||||||||||
Cash and cash equivalents | $ | 11,982 | $ | - | $ | - | $ | 11,982 | ||||||||
Accounts receivable, net of allowance for
doubtful accounts |
4,863 | - | - | 4,863 | ||||||||||||
Lease receivable, net of allowance for doubtful accounts | 8 | - | - | 8 | ||||||||||||
Inventories | 275 | - | - | 275 | ||||||||||||
Prepaid expenses and other assets | 1,165 | - | - | 1,165 | ||||||||||||
Deferred product costs | 2,586 | - | - | 2,586 | ||||||||||||
20,879 | - | - | 20,879 | |||||||||||||
NON-CURRENT ASSETS | ||||||||||||||||
Lease receivable, net of allowance for doubtful accounts | 7 | - | - | 7 | ||||||||||||
Prepaid expenses and other assets | 153 | - | - | 153 | ||||||||||||
Deferred product costs | 2,802 | - | - | 2,802 | ||||||||||||
Property and equipment, net of accumulated depreciation | 1,938 | 7,068 | - | 9,006 | ||||||||||||
Goodwill | 4,707 | - | - | 4,707 | ||||||||||||
Intangible assets, net of accumulated amortization | 10,324 | (7,068 | ) | - | 3,256 | |||||||||||
TOTAL ASSETS | $ | 40,810 | $ | - | $ | - | $ | 40,810 | ||||||||
LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||
Accounts payable | $ | 1,522 | $ | - | $ | - | $ | 1,522 | ||||||||
Accrued liabilities | 2,134 | - | - | 2,134 | ||||||||||||
Provisions | 354 | - | - | 354 | ||||||||||||
Deferred product revenue | 3,515 | - | - | 3,515 | ||||||||||||
Finance lease obligations | 8 | - | - | 8 | ||||||||||||
7,533 | - | - | 7,533 | |||||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||
Deferred product revenue | 3,369 | - | - | 3,369 | ||||||||||||
Finance lease obligations | - | - | - | - | ||||||||||||
TOTAL LIABILITIES | $ | 10,902 | $ | - | $ | - | $ | 10,902 | ||||||||
SHAREHOLDERS EQUITY | ||||||||||||||||
Common shares | 129,364 | - | - | 129,364 | ||||||||||||
Contributed surplus | 3,474 | - | (186 | ) | 3,288 | |||||||||||
Foreign currency translation reserve | (58 | ) | 630 | - | 572 | |||||||||||
Deficit | (102,872 | ) | (630 | ) | 186 | (103,316 | ) | |||||||||
TOTAL SHAREHOLDERS EQUITY | $ | 29,908 | $ | - | $ | - | $ | 29,908 | ||||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY | $ | 40,810 | $ | - | $ | - | $ | 40,810 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-46
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Reconciliation of consolidated statements of loss and comprehensive loss for the year ended April 30, 2012
As reported under | As reported under | |||||||||||
IFRS | U.S. GAAP | |||||||||||
for the year ended | for the year ended | |||||||||||
April 30, 2012 | Adjustments | April 30, 2012 | ||||||||||
Revenue | $ | 33,330 | $ | - | 33,330 | |||||||
Cost of sales, excluding depreciation, amortization and share-based | ||||||||||||
compensation | 11,037 | - | 11,037 | |||||||||
General and administrative expenses | 16,562 | - | 16,562 | |||||||||
Research and development expenses | 1,541 | - | 1,541 | |||||||||
Litigation related expenses and settlements | 1,141 | - | 1,141 | |||||||||
Severance expenses | 586 | - | 586 | |||||||||
Share-based compensation | 220 | 162 | 382 | |||||||||
Corporate reorganization costs | (99 | ) | - | (99 | ) | |||||||
Depreciation of property and equipment | 787 | - | 787 | |||||||||
Impairment loss on property and equipment | 92 | - | 92 | |||||||||
Amortization of intangible assets | 3,549 | - | 3,549 | |||||||||
Finance income, net of foreign exchange gain | (37 | ) | - | (37 | ) | |||||||
(2,049 | ) | (162 | ) | (2,211 | ) | |||||||
Loss before income taxes | ||||||||||||
Income tax recovery | (19 | ) | - | (19 | ) | |||||||
Net loss for the year | (2,030 | ) | (162 | ) | (2,192 | ) | ||||||
Exchange differences on translation of foreign operations | 16 | - | 16 | |||||||||
Net loss and comprehensive loss for the year | $ | (2,046 | ) | $ | (162 | ) | $ | (2,208 | ) | |||
Basic and diluted loss per share | $ | (0.02 | ) | $ | - | $ | (0.03 | ) | ||||
Weighted average number of common shares outstanding - basic | 83,925,229 | 83,925,229 | ||||||||||
Weighted average number of common shares outstanding - diluted | 83,925,229 | 83,925,229 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-47
Notes to the Consolidated Financial
Statements
Wireless Matrix Corporation
As of April 30, 2012 and 2011 and
May 1, 2010
Expressed in thousands of
U.S. Dollars, except per share amounts and number of shares
Reconciliation of consolidated statements of loss and comprehensive loss for the year ended April 30, 2011
As reported under | As reported under | |||||||||||
IFRS | U.S. GAAP | |||||||||||
for the year ended | for the year ended | |||||||||||
April 30, 2011 | Adjustments | April 30, 2011 | ||||||||||
Revenue | $ | 34,686 | $ | - | $ | 34,686 | ||||||
Cost of sales, excluding depreciation, amortization and share-based | ||||||||||||
compensation | 12,716 | - | 12,716 | |||||||||
General and administrative expenses | 14,507 | - | 14,507 | |||||||||
Research and development expenses | 2,753 | - | 2,753 | |||||||||
Share-based compensation | 577 | 349 | 926 | |||||||||
Corporate reorganization costs | 3,746 | - | 3,746 | |||||||||
Depreciation of property and equipment | 780 | - | 780 | |||||||||
Impairment loss on property and equipment | 27 | - | 27 | |||||||||
Amortization of intangible assets | 3,035 | - | 3,035 | |||||||||
Finance income, net of foreign exchange gain | (50 | ) | - | (50 | ) | |||||||
(3,405 | ) | (349 | ) | (3,754 | ) | |||||||
Loss before income taxes | ||||||||||||
Income tax recovery | (57 | ) | - | (57 | ) | |||||||
Net loss for the year | (3,348 | ) | (349 | ) | (3,697 | ) | ||||||
Exchange differences on translation of foreign operations | 58 | - | 58 | |||||||||
Net loss and comprehensive loss for the year | $ | (3,406 | ) | (349 | ) | $ | (3,755 | ) | ||||
Basic and diluted loss per share | $ | (0.04 | ) | $ | - | $ | (0.04 | ) | ||||
Weighted average number of common shares outstanding - basic | 83,028,456 | 83,028,456 | ||||||||||
Weighted average number of common shares outstanding - diluted | 83,028,456 | 83,028,456 |
WIRELESS MATRIX 2012 ANNUAL REPORT | F-48
Exhibit 99.2
Wireless Matrix
Corporation
Interim Consolidated
Statement of Financial Position
(Unaudited)
Expressed in thousands of U.S. Dollars, except per share
amounts and number of shares
Notes | January 31, 2013 | April 30, 2012 | ||||||||
ASSETS | ||||||||||
CURRENT ASSETS | ||||||||||
Cash and cash equivalents | 15 | $ | 7,595 | $ | 8,781 | |||||
Accounts receivable, net of allowance for doubtful accounts | 15 | 3,115 | 3,878 | |||||||
Lease receivable, net of allowance for doubtful accounts | 15 | 468 | 302 | |||||||
Inventories | 6 | 376 | 346 | |||||||
Prepaid expenses and other assets | 599 | 724 | ||||||||
Deferred product costs | 8 | 1,176 | 1,398 | |||||||
13,329 | 15,429 | |||||||||
NON-CURRENT ASSETS | ||||||||||
Lease receivable, net of allowance for doubtful accounts | 15 | 511 | 394 | |||||||
Prepaid expenses and other assets | 2 | 80 | ||||||||
Deferred product costs | 8 | 562 | 1,406 | |||||||
Property and equipment, net of accumulated depreciation | 7 | 996 | 1,399 | |||||||
Goodwill | 9 | 4,707 | 4,707 | |||||||
Intangible assets, net of accumulated amortization | 9 | 11,546 | 13,367 | |||||||
TOTAL ASSETS | $ | 31,653 | $ | 36,782 | ||||||
LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||
CURRENT LIABILITIES | ||||||||||
Accounts payable | 15 | $ | 1,377 | $ | 1,373 | |||||
Accrued liabilities | 15, 17 | 4,245 | 2,654 | |||||||
Provisions | 16 | 145 | 501 | |||||||
Deferred product revenue | 8 | 1,472 | 1,771 | |||||||
7,239 | 6,299 | |||||||||
NON-CURRENT LIABILITIES | ||||||||||
Deferred product revenue | 8 | 692 | 1,736 | |||||||
TOTAL LIABILITIES | 7,931 | 8,035 | ||||||||
SHAREHOLDERS EQUITY | ||||||||||
Common shares | 11 | 129,838 | 130,053 | |||||||
Contributed surplus | 11 | 3,964 | 3,670 | |||||||
Foreign currency translation reserve | (80 | ) | (74 | ) | ||||||
Deficit | (110,000 | ) | (104,902 | ) | ||||||
TOTAL SHAREHOLDERS EQUITY | 23,722 | 28,747 | ||||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY | $ | 31,653 | $ | 36,782 |
See accompanying notes
Wireless Matrix
Corporation
Interim Consolidated
Statement of Loss and Comprehensive Loss
(Unaudited)
For the three and
nine months ended January 31, 2013 and 2012
Expressed in thousands of U.S. Dollars, except per share
amounts and number of shares
Three Months Ended | Nine Months Ended | |||||||||||||||||
January 31, | January 31, | |||||||||||||||||
Notes | 2013 | 2012 | 2013 | 2012 | ||||||||||||||
Service revenue | 5,14,15 | $ | 5,974 | $ | 6,953 | $ | 18,417 | $ | 18,852 | |||||||||
Hardware revenue | 5,14,15 | 1,060 | 1,617 | 3,448 | 5,595 | |||||||||||||
7,034 | 8,570 | 21,865 | 24,447 | |||||||||||||||
Cost of sales, excluding depreciation, amortization and | ||||||||||||||||||
share-based compensation | 6,13,16 | 2,271 | 2,708 | 6,824 | 8,496 | |||||||||||||
General and administrative expenses | 16 | 3,511 | 4,461 | 11,823 | 12,456 | |||||||||||||
Research and development expenses | 9,16 | 866 | 388 | 2,269 | 1,249 | |||||||||||||
Corporate reorganization costs | 17 | 2,211 | (25 | ) | 2,206 | 208 | ||||||||||||
Litigation-related expenses and settlements | 16 | - | - | - | 255 | |||||||||||||
Share-based compensation | 11 | - | 136 | 171 | 287 | |||||||||||||
Depreciation of property and equipment | 7 | 179 | 198 | 540 | 586 | |||||||||||||
Impairment loss on property and equipment | 7 | - | - | - | 30 | |||||||||||||
Amortization of intangible assets | 9 | 1,050 | 918 | 3,127 | 2,520 | |||||||||||||
Finance cost, net of foreign exchange gains (loss) | 4 | (8 | ) | 1 | (34 | ) | ||||||||||||
Loss before income taxes | (3,058 | ) | (206 | ) | (5,096 | ) | (1,606 | ) | ||||||||||
Income tax expense (recovery) | (2 | ) | 1 | 2 | (19 | ) | ||||||||||||
Net loss for the period | (3,056 | ) | (207 | ) | (5,098 | ) | (1,587 | ) | ||||||||||
Exchange differences on translation of foreign operations | (6 | ) | 3 | 6 | 19 | |||||||||||||
Net loss and comprehensive loss for the period | (3,050 | ) | $ | (210 | ) | (5,104 | ) | $ | (1,606 | ) | ||||||||
Basic and diluted loss per share | ($0.04 | ) | $ | (0.00 | ) | ($0.06 | ) | $ | (0.02 | ) | ||||||||
Weighted average number of common shares outstanding - basic | 84,051,868 | 83,995,754 | 84,083,382 | 83,831,729 | ||||||||||||||
Weighted average number of common shares outstanding - diluted | 84,051,868 | 83,995,754 | 84,083,382 | 83,831,729 |
See accompanying notes
Wireless Matrix Corporation
Interim Consolidated Statement
of Cash Flows
(Unaudited)
For the three and nine months ended January 31, 2013 and 2012
Expressed in thousands of U.S.
Dollars, except per share amounts and number of shares
Three months ended | Nine months ended | |||||||||||||||
January 31, | January 31, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
OPERATING ACTIVITIES | ||||||||||||||||
Net loss for the period | $ | (3,056 | ) | $ | (207 | ) | $ | (5,098 | ) | $ | (1,587 | ) | ||||
Non-cash items: | ||||||||||||||||
Depreciation of property and equipment | 179 | 198 | 540 | 586 | ||||||||||||
Amortization of intangible assets | 1,050 | 918 | 3,127 | 2,520 | ||||||||||||
Share-based compensation | - | 136 | 171 | 287 | ||||||||||||
Impairment loss of Intangibles | - | - | - | 30 | ||||||||||||
Foreign exchange loss (gain) | 2 | (3 | ) | (3 | ) | (19 | ) | |||||||||
Changes in: | ||||||||||||||||
Accounts receivable | 243 | (1,245 | ) | 763 | (664 | ) | ||||||||||
Lease receivable | (29 | ) | (258 | ) | (283 | ) | (430 | ) | ||||||||
Inventories | (10 | ) | (120 | ) | (30 | ) | (143 | ) | ||||||||
Deferred product costs | 316 | 576 | 1,066 | 2,063 | ||||||||||||
Prepaid expenses and other assets | 31 | 284 | 203 | 654 | ||||||||||||
Accounts payable and accrued liabilities | 2,310 | 562 | 1,595 | 49 | ||||||||||||
Provisions | (3 | ) | 40 | (356 | ) | (236 | ) | |||||||||
Deferred product revenue | (428 | ) | (864 | ) | (1,343 | ) | (2,841 | ) | ||||||||
Interest paid | (1 | ) | (2 | ) | (5 | ) | (6 | ) | ||||||||
Interest received | 1 | 10 | 5 | 24 | ||||||||||||
Cash flows provided by (used in) operating activities | 605 | 25 | 352 | 287 | ||||||||||||
FINANCING ACTIVITIES | ||||||||||||||||
Repurchase of common stock | - | - | (92 | ) | (3 | ) | ||||||||||
Proceeds from exercise of stock options | - | 6 | - | 125 | ||||||||||||
Payments of capital lease financing | - | (1 | ) | - | (8 | ) | ||||||||||
Cash flows (used in) provided by financing activities | - | 5 | (92 | ) | 114 | |||||||||||
INVESTING ACTIVITIES | ||||||||||||||||
Purchase of property and equipment | (5 | ) | (127 | ) | (137 | ) | (288 | ) | ||||||||
Capitalization of intangible assets | (204 | ) | (1,157 | ) | (1,306 | ) | (2,867 | ) | ||||||||
Business acquisition | - | (33 | ) | - | (1,811 | ) | ||||||||||
Cash flows used in investing activities | (209 | ) | (1,317 | ) | (1,443 | ) | (4,966 | ) | ||||||||
Foreign exchange effect on cash and cash equivalents | (13 | ) | (1 | ) | (3 | ) | (18 | ) | ||||||||
Net increase (decrease) in cash and cash equivalents during the period | 383 | (1,288 | ) | (1,186 | ) | (4,583 | ) | |||||||||
Cash and cash equivalents, beginning of period | 7,210 | 8,687 | 8,781 | 11,982 | ||||||||||||
Cash and cash equivalents, end of period | $ | 7,593 | $ | 7,399 | $ | 7,595 | $ | 7,399 |
See accompanying notes
Wireless Matrix Corporation
Interim Consolidated Statement
of Shareholders Equity
(Unaudited)
For the three and nine months ended
January 31, 2013 and 2012
Expressed in thousands of U.S. Dollars, except per share amounts and
number of shares
Foreign | ||||||||||||||||||||||||||
currency | Total | |||||||||||||||||||||||||
Contributed | translation | shareholders | ||||||||||||||||||||||||
Notes | Common shares | surplus | reserve | Deficit | equity | |||||||||||||||||||||
# | $ | |||||||||||||||||||||||||
Balance at April 30, 2011 | 83,348,264 | $ | 129,364 | $ | 3,474 | ($58 | ) | ($102,872 | ) | $ | 29,908 | |||||||||||||||
Repurchase of common stock | 11 | (4,000 | ) | (6 | ) | 3 | (3 | ) | ||||||||||||||||||
Issuance of common stock | 710,043 | 575 | 575 | |||||||||||||||||||||||
Share-based compensation | 11 | - | 287 | 287 | ||||||||||||||||||||||
Exercise of stock options | 11 | 177,561 | 189 | (64 | ) | 125 | ||||||||||||||||||||
Foreign currency translation loss on | ||||||||||||||||||||||||||
conversion to reporting currency | 3 | - | (19 | ) | (19 | ) | ||||||||||||||||||||
Net loss for the period | - | (1,587 | ) | (1,587 | ) | |||||||||||||||||||||
Balance at January 31, 2012 | $ | 84,231,868 | $ | 130,122 | $ | 3,700 | $ | (77 | ) | $ | (104,459 | ) | $ | 29,286 |
Foreign | ||||||||||||||||||||||
currency | Total | |||||||||||||||||||||
Contributed | translation | shareholders | ||||||||||||||||||||
Notes | Common shares | Surplus | reserve | Deficit | equity | |||||||||||||||||
# | $ | |||||||||||||||||||||
Balance at April 30, 2012 | 84,187,368 | $ | 130,053 | $ | 3,670 | ($74 | ) | ($104,902 | ) | $ | 28,747 | |||||||||||
Repurchase of common stock | 11 | (135,500 | ) | (215 | ) | 123 | - | - | (92 | ) | ||||||||||||
Share-based compensation | 11 | - | - | 171 | - | - | 171 | |||||||||||||||
Foreign currency translation loss on | ||||||||||||||||||||||
conversion to reporting currency | 3 | - | - | - | (6 | ) | - | (6 | ) | |||||||||||||
Net loss for the period | - | - | - | - | (5,098 | ) | (5,098 | ) | ||||||||||||||
Balance at January 31, 2013 | 84,051,868 | $ | 129,838 | $ | 3,964 | ($80 | ) | ($110,000 | ) | $ | 23,722 |
See accompanying notes
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
1. BUSINESS DESCRIPTION
Wireless Matrix Corporation (Wireless Matrix, the Corporation, us, we or our) provides software solutions and communications to improve service fleet performance metrics. The Corporation is a publicly traded company on the Toronto Stock Exchange (TSX: WRX). The Corporations headquarters is located at 13645 Dulles Technology Drive, Herndon, Virginia, 20171.
Our solutions provide satellite data communications and location intelligence for managing, measuring and monitoring service execution. Users consistently report greater on-time arrivals ratios, increased productivity and lower total operating expenses. The Wireless Matrix solution suite includes FleetOutlook®, a web-based platform providing fleet operators complete visibility of their operations enabled by vehicle mounted wireless data communication services and devices.
2. STATEMENT OF COMPLIANCE
These interim consolidated financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting as issued by the International Accounting Standards Board (IASB) and using the same accounting policies and methods as were used for the Corporations annual financial statements and notes thereto for the year ended April 30, 2012, except for any new accounting pronouncements which have been adopted. These interim consolidated financial statements do not include all of the information and disclosures required by International Financial Reporting Standards (IFRS) for annual financial statements. Accordingly, these interim consolidated financial statements should be read in conjunction with the Corporations annual financial statements as at and for the year ended April 30, 2012 and the accompanying notes.
These interim consolidated financial statements were approved by the Audit Committee of the Board of Directors and authorized for issue on October 25, 2013.
3 . BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
The interim consolidated financial statements have been prepared on a historical cost basis. The detailed accounting policies set out below have been applied consistently for all periods presented in these interim consolidated financial statements. All amounts are expressed in U.S. dollars (unless otherwise specified), rounded to the nearest thousand.
Basis of consolidation
The interim consolidated financial statements include the accounts of Wireless Matrix and those of its wholly owned subsidiary, Wireless Matrix USA, Inc. Inter-company transactions and balances have been eliminated on consolidation.
Cash and cash equivalents
Cash and cash equivalents consist of cash on deposit and highly liquid investments subject to minimal risk of changes in value and which have original maturities of three months or less at the date of purchase.
Changes in the fair value of our cash and cash equivalents are included in interest income each period. Cash and cash equivalents are designated as held-for-trading, which are measured at fair value.
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
Financial instruments
The Corporation has not classified any financial instruments as available-for-sale or fair value through profit or loss. Appropriate classification of financial assets and liabilities is determined at the time of initial recognition or when reclassified on the interim consolidated statement of financial position. Cash and cash equivalents are classified as held-for-trading.
Loans and
receivables
Loans and receivables include
originated and purchased non-derivative financial assets with fixed or
determinable payments that are not quoted in an active market. Assets in this
category include accounts receivables and lease receivables. Loans and
receivables are initially recognized at fair value plus transaction costs. They
are subsequently measured at amortized cost using the effective interest rate
method less any impairment. Receivables are reduced by provisions for estimated
bad debts.
Other financial
liabilities
Other financial liabilities
include accounts payable, accrued liabilities, which are measured at amortized
cost using the effective interest rate method.
Impairment of financial assets
The Corporation assesses at each reporting date whether there is any objective evidence that a financial asset or a group of financial assets is impaired. A financial asset or a group of financial assets is deemed to be impaired if, and only if, there is objective evidence of impairment as a result of one or more events that have occurred after the initial recognition of the asset (an incurred loss event) and that loss event has an impact on the estimated future cash flows of the financial asset or the group of financial assets that can be reliably estimated. Evidence of impairment may include indications that the customer or a group of customers are experiencing significant financial difficulty, the probability that they will enter bankruptcy or other financial reorganization and where observable data indicate that there is a measurable decrease in the estimated future cash flows, such as changes in arrears or economic conditions that correlate with defaults.
Inventories
Inventories of components and finished goods are valued at the lower of cost or net realizable value. Cost for all categories is determined on a first-in, first-out basis. When there is a significant change in economic circumstances, inventory that has been previously written down below cost is written back up provided the reversal does not exceed original cost. Net realizable value is the estimated selling price in the ordinary course of business, and the estimated costs necessary to make the sale.
Property and equipment
Property and equipment comprise computer equipment, office furniture and fittings, data center equipment and other assets. Wireless Matrix has chosen to use the cost model for all classes of property and equipment at the transition date. Property and lease equipment are stated at cost, net of depreciation and/or accumulated impairment losses, if any. The carrying values of items in property and equipment are reviewed annually for impairment or when events or changes in circumstances indicate the carrying value may not be recovered. If any such indication exists the assets are written down to their recoverable amount. Parts of property and equipment that have a different useful life are accounted for as separate items of property and equipment.
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
Property and equipment are recorded at cost. Depreciation is provided on a basis and at rates designed to depreciate the cost of the assets over their estimated useful lives and begins when the asset is ready for use. Depreciation is recorded on a straight-line basis and is recognized over the periods as indicated below:
Computer equipment | 4 years |
Office furniture, equipment and leasehold improvements | 4 years |
Manufacturing tools and equipment | 5 years |
Intangible assets
Intangible assets acquired separately are measured on initial recognition at cost. The cost of intangible assets acquired in a business combination is its fair value as at the date of acquisition. Purchased intangible assets consist of software technology (including a portfolio of patents), customer contracts and non-contract customer relationships, and marketing related assets such as trademarks and internet domain names.
Amortization is provided on a basis and at rates designed to amortize the cost of the assets over their estimated useful lives and begins when the asset is ready for use. Amortization is recorded on a straight-line basis and is recognized over the periods as indicated below:
Computer software | 4 years |
Internal systems and development costs | 5 years |
Technology and intellectual property, including trademarks | 5 years |
Customer contracts and relationships | 7 years |
Impairment of long-lived assets
When events or circumstances indicate potential impairment of long-lived assets, these long-lived assets are written down to their fair value if the net carrying amount of the asset exceeds the net recoverable amount, calculated as the sum of the undiscounted cash flows related to the asset.
The impairment test consists of the comparison of the fair value of the long-lived assets with their carrying value. The fair value is calculated based on one or more fair value measures including present value techniques of estimated future cash flows and estimated amounts at which the long-lived asset could be bought or sold in a current transaction between willing parties.
If the carrying amount of the long-lived asset exceeds the fair value, an impairment loss equal to the excess is recorded in net loss for the period.
Wireless Matrix Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
A previously recognized impairment loss is reversed only if there has been a change in the assumptions used to determine the assets recoverable amount since the last impairment loss was recognized. The reversal is limited so that the carrying amount of the asset does not exceed its recoverable amount, nor exceed the carrying amount that would have been determined, net of depreciation or amortization, had no impairment loss been recognized for the asset in prior years. Such reversal is recognized in the interim consolidated statement of loss and comprehensive loss unless the asset is carried at a revalued amount, in which case the reversal is treated as a revaluation increase.
Goodwill
Goodwill represents the excess of the cost of business acquisitions over the fair value of related net identifiable tangible and intangible assets acquired. Goodwill is tested for impairment on an annual basis or more frequently if events or changes in circumstances indicate that it might be impaired.
Impairment is determined for goodwill by assessing the recoverable amount of the cash-generating unit (CGU) to which the goodwill relates. Where the recoverable amount of the CGU is less than its carrying amount, an impairment loss is recognized.
Revenue recognition
Wireless Matrix recognizes revenue when the price is fixed and determinable, persuasive evidence of an agreement exists, the obligations under any such agreement are fulfilled and collectability is probable.
Wireless Matrixs revenues are comprised of monthly service fees which are recognized when the application, wireless and satellite services are performed. Proprietary hardware product sales enabling a vehicle to utilize the communications and/or application services, their associated upfront activation fees and product costs are deferred and recognized rateably over the minimum service contract period, which can be up to five years. Revenues for non-proprietary equipment, navigation perpetual licensing fees and sales are recognized upon shipment. The Corporations revenue arrangements may contain multiple elements. For arrangements involving multiple elements, the Corporation allocates revenue to each component of the arrangement using the relative selling price method. The allocated portion of the arrangement which is undelivered is then deferred.
Share-based compensation
Wireless Matrix has an employee stock option plan that is described in note 11. The Corporation accounts for share-based awards which require the Corporation to measure and recognize compensation expense for all share-based payment awards made to employees and directors based on estimated fair values.
The fair value of share-based payments is determined using the Black-Scholes option pricing model, which is affected by the Corporations share price as well as assumptions regarding a number of variables on the date of grant. Forfeitures for the share-based awards are estimated on the grant date and revised if the actual forfeitures differ from previous estimates. Employee share-based payments are expensed using the straight-line method over the period in which services are provided. The offsetting entry to the share-based payment expense is an increase to contributed surplus by an amount equal to the related share-based payment expense. Upon exercise, the proceeds from the options together with the compensation recorded in contributed surplus are credited to share capital.
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
Income taxes
Current income tax assets and liabilities for the period are measured at the amount expected to be recovered from or paid to the taxation authorities.
The tax rates and tax laws used to compute the amount are those that are enacted or substantively enacted at the reporting date in the countries where the Corporation operates and generates taxable income. Management periodically evaluates positions taken in the tax returns with respect to situations in which applicable tax regulations are subject to interpretation and establishes provisions where appropriate.
Deferred tax is provided using the liability method on temporary differences at the reporting date between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes.
Deferred tax liabilities are recognized for all taxable temporary differences, except where the deferred tax liability arises from the initial recognition of goodwill or of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss.
Deferred tax assets are recognized for all deductible temporary differences, carry forward of unused tax credits and unused tax losses, to the extent that it is probable that taxable profit will be available against which the deductible temporary differences and the carry forward of unused tax credits and unused tax losses can be utilized, except where the deferred tax asset relating to the deductible temporary difference arises from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss.
The carrying amount of deferred tax assets is reviewed at each reporting date and reduced to the extent that it is not probable that sufficient taxable profit will be available to allow all or part of the deferred tax asset to be utilized. Unrecognized deferred tax assets are reassessed at each reporting date and are recognized to the extent that it has become probable that future taxable profit will allow the deferred tax asset to be recovered.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the year when the asset is realized or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted at the reporting date.
Deferred tax items are recognized in correlation to the underlying transaction in other comprehensive income (loss).
Deferred tax assets and deferred tax liabilities are offset, if a legally enforceable right exists to set off current tax assets against current income tax liabilities and the deferred taxes relate to the same taxable entity and the same taxation authority.
Loss per share
The calculation of basic loss per share is based on the weighted average number of common shares outstanding. Diluted loss per share is calculated taking into consideration the effect of potential conversions and the exercising of options. The treasury stock method is used in calculating diluted loss per share. This method assumes that any proceeds from the exercise of stock options would be used to purchase common shares at the average market price during the period. The issuance of additional common shares on stock options during those periods would be anti-dilutive.
Wireless Matrix Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and 2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
Foreign currency translation
The reporting currency of the Corporation is the U.S. dollar. The functional currency of the parent corporation, Wireless Matrix Corporation, is the Canadian dollar. The functional currency of the Corporations wholly-owned subsidiary, Wireless Matrix USA Inc., is the U.S. dollar. The Corporations operating activities are conducted principally through this subsidiary.
Transactions in foreign currencies are initially recorded in the respective functional currency of the entity on the date of the transaction.
Monetary assets and liabilities denominated in a foreign currency are translated at the exchange rate in effect as at the end of the reporting period. Other non-monetary assets and liabilities are translated at their historical exchange rates. Revenue and expenses are translated at average exchange rates prevailing during the period. Gains and losses resulting from foreign currency translation are recorded in the consolidated statement of loss and comprehensive loss.
Assets and liabilities of Wireless Matrix USA Inc. are translated into Canadian dollars at the period-end rates of exchange and revenue and expense items are translated at the average rate of exchange during the period where these approximate actual rates. Exchange gains or losses arising from the translation of the parent corporation are included as part of other reserves.
Provisions
Provisions are recognized when the Corporation has a present obligation (legal or constructive) as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation. The expense relating to any provision is presented in the interim consolidated statement of loss and comprehensive loss net of any reimbursement. If the effect of the time value of money is material, provisions are discounted using a current pre-tax rate that reflects, where appropriate, the risks specific to the liability. Where discounting is used, the increase in the provision due to the passage of time is recognized as a finance cost.
Warranty provisions
Provisions for warranty-related costs
are recognized when the product is sold or the service provided. Initial
recognition is based on historical experience. The initial estimate of
warranty-related costs is revised annually.
Restructuring provisions
Restructuring provisions are recognized
when the Corporation has in place a detailed formal plan about the business or
part of the business concerned, the location and number of employees affected, a
detailed estimate of the associated costs and the appropriate time-line. The
people affected have a valid expectation that the restructuring is being carried
out or the implementation has been initiated already.
Leases
The determination of whether an arrangement is, or contains, a lease is based on the substance of the arrangement at the inception date, whether fulfillment of the arrangement is dependent on the use of a specific asset or assets or the arrangement conveys a right to use the asset, even if that right is not explicitly specified in an arrangement.
Wireless Matrix Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and 2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
Corporation as a lessee
Finance leases which transfer to the
Corporation substantially all the risks and benefits incidental to ownership of
the leased item are capitalized at the commencement of the lease at the fair
value of the leased property or, if lower, at the present value of the minimum
lease payments. Lease payments are apportioned between finance charges and
reduction of the lease liability so as to achieve a constant rate of interest on
the remaining balance of the liability. Finance charges are recognized in the
interim consolidated statement of loss and comprehensive loss. A leased asset is
depreciated over the useful life of the asset. However, if there is no
reasonable certainty that the Corporation will obtain ownership by the end of
the lease term, the asset is depreciated over the shorter of the estimated
useful life of the asset and the lease term.
Operating lease payments are recognized as an operating expense in the interim consolidated statement of loss and comprehensive loss on a straight-line basis over the lease term.
Corporation as a lessor
Leases in which the Corporation transfers
substantially all the risks and rewards incidental to ownership of the asset are
classified as finance leases.
New standards issued but not yet effective
Standards issued but not yet effective up to the date of issuance of the Corporations interim consolidated financial statements are listed below. This listing is of standards and interpretations issued, which the Corporation reasonably expects to be applicable at a future date. The Corporation intends to adopt those standards when they become effective.
IFRS 9, Financial Instruments:
Classification and Measurement
In
November 2009, the IASB issued IFRS 9, which covers classification and
measurement as the first part of its project to replace IAS 39, Financial Instruments: Recognition and
Measurement. In October 2010, the IASB also
incorporated new accounting requirements for liabilities. The standard
introduces new requirements for measurement and eliminates the current
classification of loans and receivables, available-for-sale and
held-to-maturity, currently in IAS 39. There are new requirements for the
accounting of financial liabilities as well as a carryover of requirements from
IAS 39.
The Corporation does not anticipate early adoption and will adopt the standard on the effective date of January 1, 2015. The Corporation has not yet determined the impact of this new standard on the consolidated financial statements.
IFRS 10, Consolidated Financial
Statements
IFRS 10 replaces the portion
of IAS 27, Consolidated and Separate Financial
Statements that addresses the accounting for
consolidated financial statements. It also includes the issues raised in SIC-12,
Consolidation Special Purpose
Entities. What remains in IAS 27 is limited
to accounting for subsidiaries, jointly controlled entities, and associates in
separate financial statements. IFRS 10 establishes a single control model that
applies to all entities (including special purpose entities, or structured
entities as they are now referred to in the new standards or variable interest
entities as they are referred to in US GAAP). The changes introduced by IFRS 10
will require management to exercise significant judgment to determine which
entities are controlled, and therefore are required to be consolidated by a
parent, compared with the requirements that were in IAS 27. Under IFRS 10, an
investor controls an investee when it is exposed, or has rights, to variable
returns from its involvement with the investee and has the ability to affect
those returns through its power over the investee. This principle applies to all
investees, including structured entities.
IFRS 10 is effective for annual periods commencing on or after January 1, 2013. The Corporation expects that the adoption of this amendment will not have a material impact, if any, on the consolidated interim financial statements.
Wireless Matrix Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and 2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
IFRS 11, Joint Arrangements
IFRS 11 replaces IAS 31, Interests in Joint Ventures
and SIC-13, Jointly-controlled Entities
Non-monetary Contributions by Venturers. IFRS
11 uses some of the terms that were used by IAS 31, but with different meanings.
Whereas IAS 31 identified three forms of joint ventures (i.e., jointly
controlled operations, jointly controlled assets and jointly controlled
entities), IFRS 11 addresses only two forms of joint arrangements (joint
operations and joint ventures) where there is joint control.
IFRS 11 defines joint control as the contractually agreed sharing of control of an arrangement which exists only when the decisions about the relevant activities require the unanimous consent of the parties sharing control. Because IFRS 11 uses the principle of control in IFRS 10 to define joint control, the determination of whether joint control exists may change. In addition, IFRS 11 removes the option to account for jointly controlled entities (JCEs) using proportionate consolidation. Instead, JCEs that meet the definition of a joint venture must be accounted for using the equity method. For joint operations (which includes former jointly controlled operations, jointly controlled assets, and potentially some former JCEs), an entity recognizes its assets, liabilities, revenues and expenses, and/or its relative share of those items, if any. In addition, when specifying the appropriate accounting, IAS 31 focused on the legal form of the entity, whereas IFRS 11 focuses on the nature of the rights and obligations arising from the arrangement.
IFRS 11 is effective for annual periods commencing on or after January 1, 2013. The Corporation expects that the adoption of this amendment will not have a material impact, if any, on the consolidated interim financial statements.
IFRS 12, Disclosure of Interests in
Other Entities
IFRS 12 includes all of
the disclosures that were previously in IAS 27, Consolidated and Separate Financial Statements related to consolidated financial statements, as well as all of the
disclosures that were previously included in IAS 31 and IAS 28, Investment in Associates.
These disclosures relate to an entitys interests in subsidiaries, joint
arrangements, associates and structured entities. A number of new disclosures
are also required. One of the most significant changes introduced by IFRS 12 is
that an entity is now required to disclose the judgments made to determine
whether it controls another entity.
IFRS 12 is effective for annual periods commencing on or after January 1, 2013. The Corporation is currently in the process of evaluating the implications of this new standard and expects that the adoption will not have a material impact, if any, on the consolidated interim financial statements.
IFRS 13, Fair Value Measurement
IFRS 13 does not change when an entity is
required to use fair value, but rather provides guidance on how to measure the
fair value of financial and non-financial assets and liabilities when required
or permitted by IFRS. While many of the concepts in IFRS 13 are consistent with
current practice, certain principles, such as the prohibition on blockage
discounts for all fair value measurements, could have a significant effect.
IFRS 13 is effective for annual periods commencing on or after January 1, 2013 and will be applied prospectively. The Corporation is currently in the process of evaluating the implications of this new standard.
IAS 1, Presentation of Financial
Statements
The IASB amended IAS 1 by
revising how certain items are presented in other comprehensive income (OCI).
Items within OCI that may be reclassified to net income or loss will be
separated from items that will not. The standard is effective for financial
years beginning on or after July 1, 2012, with early adoption
permitted.
The Corporation is currently evaluating the implications of this new standard.
Wireless Matrix Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and 2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
IAS 19, Employee
Benefits
The IASB made a number of amendments to IAS 19, which included
eliminating the use of the corridor approach and requiring re-measurements to
be presented in OCI. The standard also included amendments related to
termination benefits as well as enhanced disclosures. The standard is effective
for financial years beginning on or after January 1, 2013 with early adoption
permitted. The Corporation expects that the adoption of this amendment will not
have a material impact, if any, on the consolidated interim financial
statements.
4. SIGNIFICANT ACCOUNTING ESTIMATES, JUDGMENTS AND ASSUMPTIONS
The preparation of interim consolidated financial statements in conformity with IFRS requires management to make estimates, judgments and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the interim consolidated financial statements and the reported amounts of revenue and expenses during the reporting periods.
However, uncertainty about these assumptions and estimates could result in outcomes that require a material adjustment to the carrying amount of the asset or liability affected in future periods. The most significant estimates, judgments and assumptions made by management in the preparation of the Corporations interim consolidated financial statements are outlined below.
Impairment of goodwill
An impairment exist, when the carrying value of an asset or CGU exceeds its recoverable amount, which is the higher of its fair value less costs to sell and its value in use. The fair value less costs to sell calculation is based on available market data less incremental costs for disposing of the asset. The value in use calculation is based on a discounted cash flow model. These calculations require the use of estimates and forecasts of future cash flows. Qualitative factors, including market presence and trends, strength of customer relationships, strength of local management, strength of debt and capital markets, and degree of variability in cash flows, as well as other factors, are considered when making assumptions with regard to future cash flows and the appropriate discount rate.
The recoverable amount is most sensitive to the discount rate used for the discounted cash flow model as well as the expected future cash inflows and the growth rate used for extrapolation purposes. A change in any of the significant assumptions or estimates used to evaluate goodwill and other non-financial assets could result in a material change to the results of operations.
Impairment of long lived assets
When events or circumstances indicate potential impairment of long-lived assets, these long-lived assets are written down to their fair value if the net carrying amount of the asset exceeds the net recoverable amount, calculated as the sum of the discounted cash flows related to the asset.
The impairment test consists of the comparison of the fair value of the long-lived assets with their carrying value. The fair value is calculated based on one or more fair value measures including present value techniques of estimated future cash flows and estimated amounts at which the long-lived asset could be bought or sold in a current transaction between willing parties. If the carrying amount of the long-lived asset exceeds the fair value, an impairment loss equal to the excess is recorded in net loss for the period.
Wireless Matrix Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and 2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
A previously recognized impairment loss is reversed only if there has been a change in the assumptions used to determine the assets recoverable amount since the last impairment loss was recognized. The reversal is limited so that the carrying amount of the asset does not exceed its recoverable amount, nor exceed the carrying amount that would have been determined, net of depreciation or amortization, had no impairment loss been recognized for the asset in prior years. Such reversal is recognized in the interim consolidated statement of loss and comprehensive loss unless the asset is carried at a revalued amount, in which case the reversal is treated as a revaluation increase.
Income tax provisions
Tax regulations and legislation and the interpretations thereof in the various jurisdictions in which the Corporation operates are subject to change. As such, income taxes are subject to measurement uncertainty. Deferred income tax assets are recognized to the extent that it is probable that the deductible temporary differences will be recoverable in future periods.
The recoverability assessment involves a significant amount of estimation including an evaluation of when the temporary differences will reverse, an analysis of the amount of future taxable earnings, the availability of cash flow to offset the tax assets when the reversal occurs and the application of tax laws. To the extent that assumptions used in the recoverability assessment change, there may be a significant impact on the interim consolidated financial statements of future periods.
Provisions and contingencies
Contingencies, by their nature, are subject to measurement uncertainty as the financial impact will only be confirmed by the outcome of a future event. The assessment of contingencies involves a significant amount of judgment including assessing whether a present obligation exists and providing a reliable estimate of the amount of cash outflow required in settling the obligation. The uncertainty involved with the timing and amount at which a contingency will be settled may have a material impact on the interim consolidated financial statements of future periods to the extent that the amount provided for differs from the actual outcome. Refer to note 16 for further details.
Share-based payments
The Corporation measures the cost of equity-settled transactions with employees by reference to the fair value of equity instruments at the date at which the services are received. Estimating fair value for share-based payments requires determining the most appropriate valuation model for a grant, which is dependent on the terms and conditions of the grant. This also requires determining the most appropriate inputs to the valuation model including the expected life of the option, volatility and dividend yield. Refer to note 11 for further details.
Inventory obsolescence provision
The Corporation's inventory obsolescence provision is determined at each reporting period and the changes recorded in the interim consolidated statement of loss and comprehensive loss. This calculation requires the use of estimates and forecasts of future sales. Qualitative factors, including market presence and trends, strength of customer relationships, as well as other factors, are considered when making assumptions with regard to recoverability. A change in any of the significant assumptions or estimates used could result in a material change to the provision.
Wireless Matrix Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and 2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
5. REVENUE
The composition of revenue was as follows:
Three months ended | Nine months ended | ||||||||||
January 31, | January 31, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Application related services | $ | 3,780 | $ | 3,947 | $ | 11,532 | $ | 10,642 | |||
Satellite related services | 2,194 | 3,006 | 6,885 | 8,210 | |||||||
Hardware and license revenue | 1,060 | 1,617 | 3,448 | 5,595 | |||||||
$ | 7,034 | $ | 8,570 | $ | 21,865 | $ | 24,447 |
6. INVENTORIES
January 31, 2013 | April 30, 2012 | ||||
Components | $ | 59 | $ | - | |
Finished goods | 317 | 346 | |||
$ | 376 | $ | 346 |
Inventory costs include the purchase price, duties and taxes, freight, handling and other costs directly attributable to the acquisition of the inventory. Inventories of finished goods are determined on a first-in, first-out basis and valued at the lower of cost or net realizable value.
Inventories are disclosed on the interim consolidated statement of financial position, net of obsolescence provision. As at January 31, 2013 and April 30, 2012, $1,104 and $1,008 of the inventories have been reserved respectively, related to end-of-life proprietary hardware. As of January 31, 2013, no inventory provisions had been reversed.
Inventory expense included in cost of sales, excluding write-downs for the quarters ended January 31, 2013 and 2012 were $1,208 and $1,160, respectively.
Wireless Matrix Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and 2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
7. PROPERTY AND EQUIPMENT
Office furniture, | ||||||||||||
equipment and | Manufacturing | |||||||||||
Computer | leasehold | tools and | ||||||||||
Cost | equipment | improvements | equipment | Total | ||||||||
Balance, April 30, 2012 | $ | 2,463 | $ | 485 | $ | 101 | $ | 3,049 | ||||
Additions | 135 | 2 | - | 137 | ||||||||
Balance, January 31, 2013 | 2,598 | 487 | 101 | 3,186 | ||||||||
Depreciation | ||||||||||||
Balance, April 30, 2012 | $ | 1,244 | $ | 341 | $ | 65 | $ | 1,650 | ||||
Depreciation | 441 | 72 | 27 | 540 | ||||||||
Balance, January 31, 2013 | 1,685 | 413 | 92 | 2,190 | ||||||||
Net book value | ||||||||||||
Balance, January 31, 2013 | 913 | 74 | 9 | 996 | ||||||||
Balance, April 30, 2012 | $ | 1,219 | $ | 144 | $ | 36 | $ | 1,399 |
Included in property and equipment are assets previously held under finance leases with a cost of nil and $57 and accumulated depreciation of nil and $57 as of January 31, 2013 and April 30, 2012 respectively.
8. DEFERRED PRODUCT REVENUE AND COSTS
Deferred revenue | Deferred costs | ||||||
Balance, April 30, 2012 | $ | 3,507 | $ | 2,804 | |||
Deferred during the period | 33 | - | |||||
Released to the interim consolidated statements of | |||||||
loss and comprehensive loss | (1,376 | ) | (1,066 | ) | |||
Balance, January 31, 2013 | 2,164 | 1,738 | |||||
Current, January 31, 2013 | 1,472 | 1,176 | |||||
Non-current, January 31, 2013 | $ | 692 | $ | 562 |
Wireless Matrix Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and 2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
9. INTANGIBLE ASSETS AND GOODWILL
Technology | Customer | Internal | ||||||||||||||||
and | contracts | systems and | ||||||||||||||||
intellectual | and | Computer | development | |||||||||||||||
Cost | property | relationships | software | costs | Goodwill | Total | ||||||||||||
Balance, April 30, 2012 | $ | 4,888 | $ | 7,221 | $ | 1,957 | $ | 12,529 | $ | 4,707 | $ | 31,302 | ||||||
Additions - internal | ||||||||||||||||||
development | - | - | - | 1,289 | - | 1,289 | ||||||||||||
Additions | - | - | 17 | - | - | 17 | ||||||||||||
Balance, January 31, 2013 | $ | 4,888 | $ | 7,221 | $ | 1,974 | $ | 13,818 | $ | 4,707 | $ | 32,608 | ||||||
Amortization | ||||||||||||||||||
Balance, April 30, 2012 | $ | 4,863 | $ | 4,211 | $ | 919 | $ | 3,235 | - | $ | 13,228 | |||||||
Amortization | 25 | 715 | 330 | 2,057 | - | 3,127 | ||||||||||||
Balance, January 31, 2013 | $ | 4,888 | $ | 4,926 | $ | 1,249 | $ | 5,292 | $ | - | $ | 16,355 | ||||||
Net book value | ||||||||||||||||||
Balance, January 31, 2013 | $ | - | $ | 2,295 | $ | 725 | $ | 8,526 | $ | 4,707 | $ | 16,253 | ||||||
Balance, April 30, 2012 | $ | 25 | $ | 3,010 | $ | 1,038 | $ | 9,294 | $ | 4,707 | $ | 18,074 |
Internal systems and development costs are comprised primarily of internally developed software technology. Such software and other internally generated assets for internal use are capitalized at cost directly attributed to the development of the assets plus an appropriate allocation of overhead cost. Impairments are recorded if the carrying amount of an asset exceeds the recoverable amount.
As no borrowing costs were incurred related to the intangible assets, no amounts of borrowing costs have been capitalized. The remaining amortization period for intangible assets ranges from three to five years. During the three and nine months ended January 31, 2013, Wireless Matrix recognized $866 and $2,269, respectively, of research and development expenses.
10. MANAGEMENT OF CAPITAL
The Corporation defines the capital that we manage as the aggregate of debt borrowed under our line of credit, common stock and deficit.
As of January 31, 2013, Wireless Matrix had a deficit of $110,000, common stock of $129,838 and no borrowings under our credit facility with a U.S. bank. We manage our capital to safeguard our ability to continue as a going concern and provide an adequate return to shareholders by pricing products and services commensurately with the level of risk. We set the amount of capital in proportion to risk, manage the capital structure and make adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets. In order to maintain or adjust the capital structure, we may issue new shares or sell assets to reduce the need to acquire debt or issue equity. Wireless Matrix has not paid any dividends to date.
Wireless Matrix is in compliance with financial covenants associated with our Silicon Valley Banks $4,000 line of credit as of January 31, 2013. There were no amounts drawn on this facility as of January 31, 2013. Wireless Matrix, subsequent to period end, chose not renew this line of credit based on current and projected cash flow needs.
Wireless Matrix Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and 2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
11. COMMON SHARES
Authorized
Unlimited number of voting common shares with no par value and unlimited number of non-voting preferred shares with no par value.
Number of shares | Amount | ||||||
Balance at April 30, 2011 | 83,348,264 | $ | 129,364 | ||||
Common shares repurchased | (4,000 | ) | (6 | ) | |||
Common shares issued | 710,043 | 575 | |||||
Options exercised | 177,561 | 189 | |||||
Balance at January 31, 2012 | 84,231,868 | $ | 130,122 | ||||
Number of shares | Amount | ||||||
Balance, April 30, 2012 | 84,187,368 | $ | 130,053 | ||||
Common shares repurchased | (135,500 | ) | (215 | ) | |||
Balance, January 31, 2013 | 84,051,868 | $ | 129,838 |
Share-based compensation
Pursuant to the Corporations stock option plan, as of January 31, 2013, 10,926,742 common shares were reserved for issuance to eligible directors, officers, and employees with terms of five years from the date of grant. The options vest over various periods and are exercisable immediately thereafter. The Corporation grants each option with an exercise price equal to the weighted average market price of the Corporations stock five days prior to the grant date as determined in accordance with the Corporations stock option plan.
The stock option plan provides an option to settle stock options in cash or stock whereby the Corporation may purchase the outstanding options at the discretion of the Corporation at a price equal to the difference between the market price and the exercise price of the vested options. In November 2010, the Corporation authorized a limited number of stock options to be settled in shares, which resulted in an aggregate of 248,898 stock options being cancelled and 301,102 common shares being issued. The stock option plan continues to be accounted for as an equity plan as the criteria for liability accounting has not been met. The Corporation uses the fair value method of accounting for stock options, which estimates the fair value of the stock options granted on the date of grant, net of estimated forfeitures, and expenses this value over the vesting period. No stock options were awarded in the nine months ended January 31, 2013.
Summary of the activity under the stock option plan is as follows:
Weighted average | ||||||
Number of | exercise price/share | |||||
options | Cdn$ | |||||
Outstanding at April 30, 2011 | 7,802,973 | $ | 0.93 | |||
Granted | 1,426,498 | $ | 0.80 | |||
Forfeited | (936,180 | ) | $ | 0.96 | ||
Expired | (20,000 | ) | $ | 0.50 | ||
Exercised | (177,561 | ) | $ | 0.69 | ||
Outstanding at January 31, 2012 | 8,095,730 | $ | 0.91 | |||
Options exercisable at January 31, 2012 | 5,138,428 | $ | 0.92 |
Wireless Matrix Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and 2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
Weighted average | |||||||
Number of | exercise price/share | ||||||
options | Cdn$ | ||||||
Outstanding at April 30, 2012 | 7,539,127 | $ | 0.89 | ||||
Forfeited | (161,867 | ) | $ | 0.89 | |||
Expired | (120,000 | ) | $ | 0.92 | |||
Outstanding at January 31, 2013 | 7,257,260 | $ | 0.89 | ||||
Options exercisable at January 31, 2013 | 3,929,436 | $ | 0.91 |
The following table summarizes the options outstanding at January 31, 2012 and 2013:
Options outstanding | Options exercisable | |||||||||||
Weighted | ||||||||||||
Weighted average | Weighted average | average | ||||||||||
Number of | exercise price | remaining life in | Number of | exercise price | ||||||||
options | (Cdn$) | years | options | (Cdn$) | ||||||||
$0.00 - $0.75 | 1,106,199 | $ | 0.69 | 1.5 | 1,106,199 | $ | 0.69 | |||||
$0.76 - $0.90 | 1,636,059 | $ | 0.80 | 4.2 | 201,403 | $ | 0.82 | |||||
$0.91 - $1.06 | 5,353,472 | $ | 0.98 | 2.5 | 3,830,826 | $ | 0.99 | |||||
January 31, 2012 | 8,095,730 | $ | 0.91 | 2.7 | 5,138,428 | $ | 0.92 | |||||
Options outstanding | Options exercisable | |||||||||||
Weighted average | Weighted average | Weighted average | ||||||||||
Number of | exercise price | remaining life in | Number of | exercise price | ||||||||
options | (Cdn$) | years | options | (Cdn$) | ||||||||
$0.00 - $0.75 | 722,099 | $ | 0.68 | 0.8 | 657,599 | $ | 0.68 | |||||
$0.76 - $0.90 | 1,308,720 | $ | 0.80 | 3.1 | 796,341 | $ | 0.80 | |||||
$0.91 - $1.06 | 2,710,578 | $ | 0.99 | 2.0 | 2,475,496 | $ | 1.00 | |||||
January 31, 2013 | 4,741,397 | $ | 0.89 | 2.1 | 3,929,436 | $ | 0.91 |
The Corporation has recorded share-based compensation expense for the three and nine months ended January 31, 2013 of nil and $171, respectively and for the three and nine months ended January 31, 2012 of $136 and $287, respectively. This charge has been credited to contributed surplus. Upon the exercise of stock options nil and $189 were recorded in share capital and include the amounts transferred from contributed surplus for the nine months ended January 31, 2013 and 2012, respectively,
Normal course issuer bid
During the first quarter of fiscal 2012, Wireless Matrix announced a normal course issuer bid to repurchase up to the lesser of: (i) 4,175,531 common shares, being 5% of the Corporations issued and outstanding common shares as of July 28, 2011; and (ii) CDN$1,000 of common shares.
Our normal course issuer bid commenced on August 9, 2011 and terminated on August 8, 2012. Common shares repurchased under the normal course issuer bid were cancelled.
The price we paid for common shares was the market price at the time of acquisition. Amounts paid in excess of or less than the book value of the common shares purchased were recorded as a charge or credit to shareholders equity. From August 9, 2011 through August 8, 2012, we repurchased 184,000 common shares through this normal course issuer bid for $250.
Wireless Matrix Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and 2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
12. SECURED CREDIT FACILITY
The Corporation has a $4,000 accounts receivable secured line of credit facility with Silicon Valley Bank as of January 31, 2013. Silicon Valley Bank requires a general security agreement covering all our assets and a requirement that the Corporation meet certain bank covenants, which we were in compliance as of January 31, 2013. Interest on the credit facility is the same as the banks prime rate. Wireless Matrix has no amounts outstanding as of January 31, 2013 under this line of credit and subsequent to periodend, Wireless Matrix chose not renew this line of credit based on current and projected cash flow needs.
13. COMMITMENTS AND CONTINGENCIES
Lessee
Details of the future minimum annual payments, before operating costs, as of January 31, 2013 are as follows:
Communication agreements | Operating leases | ||||
2013 | $ | 75 | $ | 145 | |
2014 | 200 | 456 | |||
2015 | - | 112 | |||
$ | 275 | $ | 713 |
Summary of communication agreement and operating lease expenses:
Three months ended | Nine months ended | ||||||||||
January 31 | January 31 | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Operating leases included in general and administrative expenses | $ | 109 | $ | 138 | $ | 356 | $ | 358 | |||
Operating leases included in cost of sales | 36 | 119 | 168 | 349 | |||||||
Communication agreements included in cost of sales | 75 | 375 | 225 | 1,450 | |||||||
$ | 220 | $ | 632 | $ | 749 | $ | 2,157 |
Other
The Corporation indemnifies our directors, officers and certain employees against any and all claims or losses reasonably incurred in the performance of their services to us to the extent permitted by law. We have acquired and maintain insurance for these directors, officers and employees.
14. SEGMENTED INFORMATION
The Corporation operates in a single reporting segment in which we provide mobile resource management solutions based on the business activity of the Corporation.
Geographic segmentation of revenues is determined based on the customers location. Approximately 98% of revenues were derived from sales to customers based in the United States in the three and nine months ended January 31, 2013 respectively, versus 99% in the same periods ended January 31, 2012. The remainder of sales were to customers based in Canada.
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
For the quarters ended January 31, 2013 and 2012, Wireless Matrix had two customers whose amounts each represented more than 10% of service revenue and in total represented 14% and 13% of service revenue, respectively.
As of January 31, 2013, all non-current assets, goodwill and intangible assets are located in the United States.
15. FINANCIAL INSTRUMENTS, RISK MANAGEMENT AND ECONOMIC DEPENDENCE
Fair values of financial assets and liabilities
Financial instruments consist of cash and cash equivalents, accounts receivable, lease receivable, accounts payable, and accrued liabilities.
As of January 31, 2013 and April 30, 2012, there were no significant differences between the carrying amounts of these financial instruments as reported on the interim consolidated statement of financial position and their estimated fair values.
The Corporations cash and cash equivalents consist of cash on deposit and highly liquid money market investments held at Silicon Valley Bank (United States institution) and Bank of Montreal (Canadian institution) subject to minimal risk of changes in value and which have original maturities of three months or less at the date of purchase.
Cash and cash equivalents consist of the following:
Cash and cash equivalents (thousands of Canadian dollars) | ||||||
January 31, 2013 | April 30, 2012 | |||||
Cash | $ | 2,337 | $ | 3,527 | ||
Cash equivalents | 5,258 | 5,254 | ||||
Cash and cash equivalents | $ | 7,595 | $ | 8,781 |
The Corporation has designated our cash and cash equivalents as held-for-trading, which are measured at fair value. Accounts receivable are classified as loans and receivables, which are measured at amortized cost. Accounts payable, and accrued liabilities are classified as other financial liabilities and are measured at amortized cost. The Corporation had no financial instruments classified as available-for-sale or held-to-maturity as of January 31, 2013 and April 30, 2012.
Cash, loans and | Other financial | ||||||||
As at January 31, 2013 | receivables | liabilities | Total | ||||||
Current financial assets: | |||||||||
Cash and cash equivalents | $ | 7,595 | $ | - | $ | 7,595 | |||
Accounts receivable, net of allowance for doubtful accounts | 3,115 | - | 3,115 | ||||||
Lease receivable, net of allowance for doubtful accounts | 979 | - | 468 | ||||||
$ | 11,689 | $ | - | $ | 11,178 | ||||
Financial liabilities: | |||||||||
Other financial liabilities | - | $ | 5,622 | $ | 5,622 |
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
Cash, loans and | Other financial | ||||||||
As at April 30, 2012 | receivables | liabilities | Total | ||||||
Current financial assets: | |||||||||
Cash and cash equivalents | $ | 8,781 | $ | - | $ | 8,781 | |||
Accounts receivable, net of allowance for doubtful accounts | 3,878 | - | 3,878 | ||||||
Lease receivable, net of allowance for doubtful accounts | 696 | - | 696 | ||||||
$ | 13,355 | $ | - | $ | 13,355 | ||||
Financial liabilities: | |||||||||
Other financial liabilities | - | $ | 4,027 | $ | 4,027 |
Risks arising from financial instruments and risk management
The Corporation is exposed to a number of financial risks, market risk (including foreign exchange risk and interest rate risk), credit risk and liquidity risk. Our overall risk management program focuses on the unpredictability of financial markets and seeks to minimize potential adverse effects on our financial performance.
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
Credit risk and customer concentration
The Corporations financial instruments that are exposed to credit risk consist primarily of cash and cash equivalents and accounts receivable. Cash and cash equivalents are held with U.S. and Canadian financial institutions. For accounts receivable, we provide our services to customers based on an evaluation of the customers financial condition. We established an allowance for doubtful accounts that corresponds to the specific credit risk of our customers, historical trends and economic circumstances. Management closely monitors the exposure for credit losses. For the quarters ended January 31, 2013 and 2012, our five largest customers accounted for approximately 44% and 66% of revenue respectively. These same customers accounted for 52% and 54% of the trade accounts receivable balance as of January 31, 2013 and 2012 respectively. Our accounts receivable consisted of the following as of:
January 31, 2013 | April 30, 2012 | |||||||
Accounts receivable, gross | $ | 3,208 | $ | 3,980 | ||||
Less: allowance for doubtful accounts | (93 | ) | (102 | ) | ||||
Accounts receivable, net | $ | 3,115 | $ | 3,878 | ||||
Analysis: | ||||||||
Current accounts receivable | $ | 2,401 | $ | 3,044 | ||||
Past due 1 day to 30 days | 520 | 251 | ||||||
Past due 31 to 60 days | 130 | 138 | ||||||
Past due greater than 61 days | 113 | 312 | ||||||
Less: allowance for doubtful accounts | (93 | ) | (102 | ) | ||||
Trade accounts receivable, net | 3,071 | 3,643 | ||||||
Other receivables | 44 | 235 | ||||||
Total accounts receivables | $ | 3,115 | $ | 3,878 |
Our lease receivable consisted of the following as at:
January 31, 2013 | April 30, 2012 | |||||||
Lease receivable, gross | $ | 1,081 | $ | 763 | ||||
Less: allowance for doubtful accounts | (39 | ) | (20 | ) | ||||
Less: unrecognized finance income | (63 | ) | (47 | ) | ||||
Lease receivable, net | $ | 979 | $ | 696 | ||||
Maturity: | ||||||||
Year 1 | 537 | 314 | ||||||
Year 2 | 527 | 426 | ||||||
Year 3 | 17 | 23 | ||||||
Less: allowance for doubtful accounts | (39 | ) | (20 | ) | ||||
Less: unrecognized finance income | (63 | ) | (47 | ) | ||||
Lease receivable, net | $ | 979 | $ | 696 |
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
The movement in the allowance for doubtful accounts is shown below:
Accounts | Lease | Total | ||||||||||
receivable | receivable | receivable | ||||||||||
Balance, April 30, 2012 | $ | (102 | ) | $ | (20 | ) | $ | (122 | ) | |||
Allowance acquired / reduction | 9 | (19 | ) | (10 | ) | |||||||
Balance, January 31, 2013 | $ | (93 | ) | $ | (39 | ) | $ | (132 | ) |
Economic dependence
Among other services, Wireless Matrix provides satellite wireless data communications which are included in satellite services revenue and represents 31% and 31% of total sales for the quarters ended January 31, 2013 and 2012, respectively. For the nine months ended January 31, 2013 and 2012, satellite services revenue represented 35% and 34% of total sales, respectively. These satellite service revenues are principally generated on networks owned and operated by LightSquared. As a result, Wireless Matrix is economically dependent on LightSquared to provide these services.
Foreign exchange risk
Foreign exchange risk is the risk that variations in exchange rates between the U.S. and Canadian dollar currencies will affect our operating and financial results. Derivative instruments have not been used by us to reduce our net exposure to this foreign exchange risk.
The Corporations exposure to fluctuations in the value of the Canadian dollar is affected by our financial instruments denominated in Canadian dollars and our estimated net purchases denominated in Canadian dollars:
January 31, 2013 | April 30, 2012 | ||||||
Cash | $ | 169 | $ | 154 | |||
Accounts payable and accrued liabilities | (168 | ) | - | ||||
Net exposure | $ | 1 | $ | 154 |
As of January 31, 2013 and 2012, the effect of a hypothetical 10% immediate and adverse change in foreign currency exchange rates relative to the U.S. dollar on our foreign denominated financial instruments would increase net loss by approximately $9 and $13 respectively. A 10% strengthening of the Canadian dollar would have the equal but opposite effect.
Interest rate risk
The Corporation does not currently have any amounts drawn under our credit facility with Silicon Valley Bank and therefore does not currently have exposure to interest rate risk.
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
Liquidity risk
Liquidity risk arises through the excess of financial obligations over available financial assets due at any point in time. The Corporations objective in managing liquidity risk is to maintain sufficient readily available reserves in order to meet our liquidity requirements at any point in time under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the Corporations reputation. We achieve this by maintaining sufficient cash and cash equivalents. As at January 31, 2013, we had cash and cash equivalents of $7,595, lease receivable of $979, accounts receivable of $3,115, undrawn credit facilities of $4,000, accounts payable of $1,377, accrued liabilities of $4,245, and provisions of $145. The Corporation does not have any loans outstanding or finance lease obligations as of January 31, 2013. All financial liabilities are short term in nature.
Description | Total | Less than one year | ||||
Accounts payable | $ | 1,377 | $ | 1,377 | ||
Accrued liabilities | $ | 4,245 | $ | 4,245 |
The Corporation has not experienced any significant fluctuations in liquidity outside of business acquisitions made in fiscal years 2007, 2008 and 2012. The Corporation may seek future acquisitions that will require the use of existing cash, credit facilities, additional debt instruments or capital stock.
The Corporation manages our liquidity by monitoring forecast, profit and cash flows from operations. The Corporation expects that continued cash flows from operations in fiscal year 2013, together with cash, accounts receivable and available credit facilities will be more than sufficient to fund our requirements for investments in working capital and property and equipment.
16. PROVISIONS
Beginning in fiscal year 2010, Wireless Matrix began a reorganization effort to focus on our core competencies of recurring services through applications and communications, in order to align our operations to foster economies of scale and to facilitate improved communications. These initiatives included the discontinuation of the development, manufacturing, and sale of proprietary devices, and the closure of the Corporations facilities in Reston, Virginia, San Francisco, California and Burnaby, British Columbia, all of which were primarily completed by the third quarter of fiscal year 2011. In addition, during fiscal year 2012, with the acquisition of substantially all of the assets of SkyGuard LLC, we integrated their operations within Wireless Matrixs structures and closed their offices in April 2012.
During the three and nine months ended January 31, 2013, nil and $8 respectively were amortized related to warranties and included in cost of sales.
Contract | Other | |||||||||||||||
termination | employee | |||||||||||||||
costs and | termination | |||||||||||||||
other | benefits | Warranty | Total | |||||||||||||
Balance, April 30, 2012 | $ | 9 | $ | 330 | $ | 162 | $ | 501 | ||||||||
Costs incurred and charged to expense | - | (330 | ) | - | (330 | ) | ||||||||||
Non-cash adjustments | (9 | ) | - | (17 | ) | (26 | ) | |||||||||
Balance, January 31, 2013 | $ | - | - | $ | 145 | $ | 145 |
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
17. Subsequent Event
The Corporation announced on December 20, 2012 that it had entered into an agreement to sell all of the capital stock of Wireless Matrix USA, Inc. (Wireless USA), its wholly owned subsidiary that accounts for substantially all of the Corporations operations, assets and liabilities, to CalAmp Corp. (CalAmp) for $53 million, subject to adjustment (the Sale). The Sale was approved at a special meeting of the Corporations shareholders on February 28, 2013, and was completed on March 4, 2013. The sales price of $52.9 million was received in cash at closing.
The Corporation plans to undergo a voluntary delisting from the Toronto Stock Exchange and an orderly liquidation. After providing for expenses to be incurred during the liquidation period, all of the Corporations remaining capital will be distributed to its shareholders.
Corporate Reorganization cost
Through January 31, 2013, the Corporation incurred $2.2 million of expenses directly related to the sale of Wireless Matrix USA, Inc., its wholly owned subsidiary, to CalAmp Corp. These accrued expenses, which are comprised of $733,000 for commission fees, $431,000 for professional fees, $607,000 for retention bonuses and $436,000 for employee severance, are expected to be paid in March 2013. These costs have been recorded within corporate reorganization costs within the interim statement of loss and comprehensive loss.
18. IFRS TO U.S. GAAP RECONCILIATION
The U.S. GAAP accounting principles used in the preparation of these interim consolidated statements conform in all material respects to IFRS, except as set out below:
i) Internally developed software
All internally developed software is recognized as an intangible asset under IFRS. However, under US GAAP, internally developed software is presented as property and equipment. Internally developed software has been reclassified within the reconciliation below.
ii) Stock Options
Under IFRS, the Corporation records share-based compensation over the service period to which the compensation relates to. In some instances, share-based compensation is recorded prior to the grant date. An estimated compensation expense is recorded and subsequently adjusted upon the grant date. Under U.S. GAAP, the Corporation does not meet the criteria to record share-based compensation prior to the grant date of the related share-based compensation award. This difference has been adjusted for in the reconciliation below.
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
iii) Cumulative Translation Adjustment
Upon conversion to IFRS, in accordance with IFRS 1, the Corporation reset the cumulative translation adjustment account to zero at the Transition Date of May 1, 2010. Under U.S. GAAP, this adjustment would not have been recorded and has been reversed in the reconciliation below.
As
reported under IFRS, January 31, 2013 |
Reclassifications | Adjustments | As Reported | |||||||||||||
under U.S. | ||||||||||||||||
GAAP, | ||||||||||||||||
January 31, 2013 | ||||||||||||||||
ASSETS | ||||||||||||||||
CURRENT ASSETS | ||||||||||||||||
Cash and cash equivalents | $ | 7,595 | $ | - | $ | - | $ | 7,595 | ||||||||
Accounts receivable, net of allowance for doubtful accounts | 3,115 | - | - | 3,115 | ||||||||||||
Lease receivable, net of allowance for doubtful accounts | 468 | - | - | 468 | ||||||||||||
Inventories | 376 | - | - | 376 | ||||||||||||
Prepaid expenses and other assets | 599 | - | - | 599 | ||||||||||||
Deferred product costs | 1,176 | - | - | 1,176 | ||||||||||||
13,329 | - | - | 13,329 | |||||||||||||
NON-CURRENT ASSETS | ||||||||||||||||
Lease receivable, net of allowance for doubtful accounts | 511 | - | - | 511 | ||||||||||||
Prepaid expenses and other assets | 2 | - | - | 2 | ||||||||||||
Deferred product costs | 562 | - | - | 562 | ||||||||||||
Property and equipment, net of accumulated depreciation | 996 | 8,526 | - | 9,522 | ||||||||||||
Goodwill | 4,707 | - | - | 4,707 | ||||||||||||
Intangible assets, net of accumulated amortization | 11,546 | (8,526 | ) | - | 3,020 | |||||||||||
TOTAL ASSETS | $ | 31,653 | $ | - | $ | - | $ | 31,653 | ||||||||
LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||||||||||
CURRENT LIABILITIES | ||||||||||||||||
Accounts payable | $ | 1,377 | $ | - | $ | - | $ | 1,377 | ||||||||
Accrued liabilities | 4,245 | - | - | 4,245 | ||||||||||||
Provisions | 145 | - | - | 145 | ||||||||||||
Deferred product revenue | 1,472 | - | - | 1,472 | ||||||||||||
7,239 | - | - | 7,239 | |||||||||||||
NON-CURRENT LIABILITIES | ||||||||||||||||
Deferred product revenue | 692 | - | - | 692 | ||||||||||||
SHAREHOLDERS EQUITY | ||||||||||||||||
Common Shares | 129,838 | - | - | 129,838 | ||||||||||||
Contributed surplus | 3,964 | - | 48 | 4,012 | ||||||||||||
Accumulated other comprehensive income | (80 | ) | 630 | - | 550 | |||||||||||
Deficit | (110,000 | ) | (630 | ) | (48 | ) | (110,678 | ) | ||||||||
TOTAL EQUITY | 23,722 | - | - | 23,722 | ||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY | $ | 31,653 | $ | - | $ | - | $ | 31,653 |
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
As reported under | Adjustments | As reported under | ||||||||||
IFRS for the 3 | U.S. GAAP for the | |||||||||||
mos. ended | 3 mos. ended | |||||||||||
January 31, 2013 | January 31, 2013 | |||||||||||
Revenue | $ | 7,034 | $ | - | $ | 7,034 | ||||||
Cost of sales, excluding amortization and stock-based compensation | 2,271 | - | 2,271 | |||||||||
General and administrative expenses | 3,511 | - | 3,511 | |||||||||
Research and development expenses | 866 | - | 866 | |||||||||
Stock-based compensation | - | 89 | 89 | |||||||||
Corporate reorganization costs | 2,211 | - | 2,211 | |||||||||
Depreciation of property and equipment | 179 | - | 179 | |||||||||
Amortization of intangible assets | 1,050 | - | 1,050 | |||||||||
Finance cost, net of foreign exchange gains (loss) | 4 | - | 4 | |||||||||
Loss before income taxes | (3,058 | ) | (89 | ) | (3,147 | ) | ||||||
Income tax expense (recovery) | (2 | ) | - | (2 | ) | |||||||
Net loss for the period | (3,056 | ) | (89 | ) | (3,145 | ) | ||||||
Other comprehensive loss | (6 | ) | - | (6 | ) | |||||||
Net loss and comprehensive loss for the period | $ | (3,050 | ) | $ | (89 | ) | $ | (3,139 | ) | |||
Basic and diluted (loss) income per share | ($0.04 | ) | ($0.00 | ) | ($0.04 | ) | ||||||
Weighted average number of common shares outstanding - basic | 84,051,868 | - | 84,051,868 | |||||||||
Weighted average number of common shares outstanding - | ||||||||||||
diluted | 84,051,868 | - | 84,051,868 |
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
Adjustments | As reported | |||||||||||
As reported | under U.S. GAAP | |||||||||||
under IFRS for | for the 3 mos. | |||||||||||
the 3 mos. ended | ended | |||||||||||
January 31, 2012 | January 31, 2012 | |||||||||||
Revenue | $ | 8,570 | $ | - | $ | 8,570 | ||||||
Cost of sales, excluding amortization and stock-based compensation | 2,708 | - | 2,708 | |||||||||
General and administrative expenses | 4,461 | - | 4,461 | |||||||||
Research and development expenses | 388 | - | 388 | |||||||||
Stock-based compensation | 136 | 54 | 190 | |||||||||
Corporate reorganization costs | (25 | ) | - | (25 | ) | |||||||
Depreciation of property and equipment | 198 | - | 198 | |||||||||
Amortization of intangible assets | 918 | - | 918 | |||||||||
Finance cost, net of foreign exchange gains (loss) | (8 | ) | - | (8 | ) | |||||||
Loss before income taxes | (206 | ) | (54 | ) | (260 | ) | ||||||
Income tax expense (recovery) | 1 | - | 1 | |||||||||
Net loss for the period | (207 | ) | (54 | ) | (261 | ) | ||||||
Other comprehensive loss | 3 | - | 3 | |||||||||
Net loss and comprehensive loss for the period | $ | (210 | ) | $ | (54 | ) | $ | (264 | ) | |||
Basic and diluted (loss) income per share | ($0.00 | ) | ($0.00 | ) | ($0.00 | ) | ||||||
Weighted average number of common shares outstanding - | ||||||||||||
basic | 83,995,754 | - | 83,995,754 | |||||||||
Weighted average number of common shares outstanding - | ||||||||||||
diluted | 83,995,474 | - | 83,995,474 |
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
As reported under | Adjustments | As reported under | ||||||||||
IFRS for the 9 | U.S. GAAP for the | |||||||||||
mos. ended | 9 mos. ended | |||||||||||
January 31, 2013 | January 31, 2013 | |||||||||||
Revenue | $ | 21,865 | $ | - | $ | 21,865 | ||||||
Cost of sales, excluding amortization and stock-based compensation | 6,824 | - | 6,824 | |||||||||
General and administrative expenses | 11,823 | - | 11,823 | |||||||||
Research and development expenses | 2,269 | - | 2,269 | |||||||||
Stock-based compensation | 171 | 72 | 243 | |||||||||
Corporate reorganization costs | 2,206 | - | 2,206 | |||||||||
Depreciation of property and equipment | 540 | - | 540 | |||||||||
Amortization of intangible assets | 3,127 | - | 3,127 | |||||||||
Finance cost, net of foreign exchange gains (loss) | 1 | - | 1 | |||||||||
Loss before income taxes | (5,096 | ) | (72 | ) | (5,168 | ) | ||||||
Income tax expense (recovery) | 2 | - | 2 | |||||||||
Net loss for the period | (5,098 | ) | (72 | ) | (5,170 | ) | ||||||
Other comprehensive loss | 6 | - | 6 | |||||||||
Net loss and comprehensive loss for the period | $ | (5,104 | ) | $ | (72 | ) | $ | (5,176 | ) | |||
Basic and diluted (loss) income per share | ($0.06 | ) | ($0.00 | ) | ($0.06 | ) | ||||||
Weighted average number of common shares outstanding - basic | 84,083,382 | - | 84,083,382 | |||||||||
Weighted average number of common shares outstanding - | ||||||||||||
diluted | 84,083,382 | - | 84,083,382 |
Wireless Matrix
Corporation
Notes to the Interim
Consolidated Financial Statements
(Unaudited)
For the three and nine months ended January 31, 2013 and
2012
All currency expressed in U.S.
dollars, all amounts expressed in thousands except per share amounts, number of
shares or otherwise indicated.
As reported under | Adjustments | As reported under | ||||||||||
IFRS for the 9 | U.S. GAAP for the | |||||||||||
mos. ended | 9 mos. ended | |||||||||||
January 31, 2012 | January 31, 2012 | |||||||||||
Revenue | $ | 24,447 | $ | - | $ | 24,447 | ||||||
Cost of sales, excluding amortization and stock-based compensation | 8,496 | - | 8,496 | |||||||||
General and administrative expenses | 12,456 | - | 12,456 | |||||||||
Research and development expenses | 1,249 | - | 1,249 | |||||||||
Stock-based compensation | 287 | 109 | 396 | |||||||||
Corporate reorganization costs | 208 | - | 208 | |||||||||
Litigation related expenses and settlements | 255 | - | 255 | |||||||||
Depreciation of property and equipment | 586 | - | 586 | |||||||||
Impairment loss on property and equipment | 30 | - | 30 | |||||||||
Amortization of intangible assets | 2,520 | - | 2,520 | |||||||||
Finance cost, net of foreign exchange gains (loss) | (34 | ) | - | (34 | ) | |||||||
Loss before income taxes | (1,606 | ) | (109 | ) | (1,715 | ) | ||||||
Income tax expense (recovery) | (19 | ) | - | (19 | ) | |||||||
Net loss for the period | (1,587 | ) | (109 | ) | (1,696 | ) | ||||||
Other comprehensive loss | 19 | - | 19 | |||||||||
Net loss and comprehensive loss for the period | $ | (1,606 | ) | $ | (109 | ) | $ | (1,715 | ) | |||
Basic and diluted (loss) income per share | ($0.02 | ) | $0.00 | ($0.02 | ) | |||||||
Weighted average number of common shares outstanding - basic | 83,831,729 | - | 83,831,729 | |||||||||
Weighted average number of common shares outstanding - | ||||||||||||
diluted | 83,831,729 | - | 83,831,729 |
Exhibit 99.3
UNAUDITED PRO FORMA FINANCIAL INFORMATION
On March 4, 2013, the Company acquired Wireless Matrix USA, Inc. (Wireless Matrix) for a cash payment of $53 million. The assets acquired by the Company included cash of $6.1 million. The Company funded the purchase price from the net proceeds of an equity offering of $44.8 million that was completed in February 2013, the net proceeds from a new $5 million bank term loan and cash on hand.
The Company has not yet obtained all information required to complete the purchase price allocation related to this acquisition. One of the purchase price allocation areas to be completed is the valuation of deferred income taxes for the acquired business. The final purchase price allocation will be completed in the current fiscal year.
The following unaudited pro forma condensed combined statement of operations for the year ended February 28, 2013 are based on the historical audited financial statements of CalAmp (which are available in the Companys 2013 Annual Report on Form 10-K that was previously filed with the Securities and Exchange Commission on April 25, 2013 and are incorporated herein by reference) and the historical unaudited consolidated financial statements of Wireless Matrix that have been prepared in accordance with International Financial Reporting Standards, or IFRS, and which have been reconciled to U.S. generally accepted accounting principles, or U.S. GAAP, and are filed as an Exhibit to this report. The acquisition has been accounted for as a business purchase combination using the acquisition method of accounting under the provisions of the Financial Accounting Standards Board Accounting Standards Codification 805, Business Combinations, and after applying the pro forma assumptions and adjustments described in the accompanying notes to unaudited pro forma condensed combined financial information.
The unaudited pro forma condensed combined statement of operations for the year ended February 28, 2013 assumes the acquisition occurred on March 1, 2012. The unaudited pro forma condensed combined financial information has been prepared by CalAmp management for illustrative purposes only and is not necessarily indicative of the condensed consolidated financial position or results of operations that would have been realized had the acquisition occurred as of the date indicated, nor is it meant to be indicative of any anticipated future results of operations that the combined entity will experience after the acquisition was consummated. In addition, the accompanying unaudited pro forma condensed combined statements of operations do not include any adjustments for the estimated effects of any actions that have been taken or may be taken by CalAmp following the completion of the acquisition, such as in conjunction with carrying out CalAmps integration plans related to Wireless Matrix or realizing anticipated cost savings from synergies. As a result, the actual amounts recorded in the post-acquisition consolidated financial statements of CalAmp will differ from the amounts reflected in the accompanying unaudited pro forma financial statements, and the differences may be material.
Certain financial information of Wireless Matrix as presented in its historical financial statements has been reclassified to conform to the historical presentation in CalAmps consolidated financial statements for purposes of the preparation of the unaudited pro forma condensed combined financial information. This unaudited pro forma condensed combined financial information should be read in conjunction with the accompanying notes and assumptions as well as the historical consolidated financial statements and related notes of CalAmp contained in its Annual Report on Form 10-K filed by CalAmp with the SEC and which are incorporated herein by reference and the historical consolidated financial statements and related notes of Wireless Matrix that are incorporated by reference and included as Exhibit to this report.
CalAmp Corp.
Pro Forma Condensed Combined Statement of Operations (Unaudited)
Year
Ended February 28, 2013
(In U.S. Dollars)
(In thousands)
Historical | ||||||||||||||||||||||
Wireless | ||||||||||||||||||||||
CalAmp | Matrix (A) | U.S. GAAP | Pro Forma | Pro Forma | ||||||||||||||||||
Corp. | (IFRS) | Adjustments | Adjustments | Total | ||||||||||||||||||
Revenues: | ||||||||||||||||||||||
Product sales | $ | 163,902 | $ | - | $ | (1,149 | ) | (C) | $ | 160,794 | ||||||||||||
(1,459 | ) | (D) | ||||||||||||||||||||
(500 | ) | (E) | ||||||||||||||||||||
Service revenues | 16,677 | 30,748 | 47,425 | |||||||||||||||||||
180,579 | 30,748 | - | (3,108 | ) | 208,219 | |||||||||||||||||
Cost of revenues: | ||||||||||||||||||||||
Cost of product sales | 114,873 | - | (711 | ) | (C) | 112,680 | ||||||||||||||||
(1,066 | ) | (D) | ||||||||||||||||||||
(416 | ) | (E) | ||||||||||||||||||||
Cost of service revenues | 8,813 | 10,746 | 19,559 | |||||||||||||||||||
123,686 | 10,746 | - | (2,193 | ) | 132,239 | |||||||||||||||||
Gross profit | 56,893 | 20,002 | - | (915 | ) | 75,980 | ||||||||||||||||
Operating expenses: | ||||||||||||||||||||||
Research and development | 14,291 | 4,668 | 18,959 | |||||||||||||||||||
Selling | 12,725 | 6,309 | 19,034 | |||||||||||||||||||
General and administrative | 12,154 | 10,409 | 125 | (B) | 22,688 | |||||||||||||||||
Intangible asset amortization | 1,743 | 4,156 | (4,156 | ) | (F) | 6,494 | ||||||||||||||||
4,751 | (G) | |||||||||||||||||||||
Total operating expenses | 40,913 | 25,542 | 125 | 595 | 67,175 | |||||||||||||||||
Operating income (loss) | 15,980 | (5,540 | ) | (125 | ) | (1,510 | ) | 8,805 | ||||||||||||||
Non-operating income (expense), net | (532 | ) | (3 | ) | (104 | ) | (H) | (639 | ) | |||||||||||||
Income (loss) before income taxes | 15,448 | (5,543 | ) | (125 | ) | (1,614 | ) | 8,166 | ||||||||||||||
Income tax benefit (provision) | 29,178 | (2 | ) | 29,176 | ||||||||||||||||||
Net income (loss) | $ | 44,626 | $ | (5,545 | ) | $ | (125 | ) | $ | (1,614 | ) | $ | 37,342 | |||||||||
Earnings per share: | ||||||||||||||||||||||
Basic | $ | 1.54 | $ | 1.10 | ||||||||||||||||||
Diluted | $ | 1.49 | $ | 1.07 | ||||||||||||||||||
Shares used in computing basic and | ||||||||||||||||||||||
diluted earnings per share: | ||||||||||||||||||||||
Basic | 28,886 | 5,077 | (I) | 33,963 | ||||||||||||||||||
Diluted | 29,982 | 5,077 | (I) | 35,059 |
CalAmp Corp.
Notes to Pro Forma Condensed Combined Statement of
Operations (Unaudited)
Year Ended February 28, 2013
(In U.S.
Dollars)
(In thousands)
(A) | The amounts shown for Wireless Matrix are the historical amounts that were extracted from Wireless Matrix's financial statements for the twelve months ended January 31, 2013, and are presented on an IFRS basis. In extracting the historical financial information from Wireless Matrix's financial statements, certain changes were made to align Wireless Matrix's financial information with CalAmp's presentation. These changes included aggregating Wireless Matrix's reported expenses for litigation, severance, stock compensation, reorganization and depreciation into General and Administrative Expense ("G&A"). In addition, reclassifications were made from G&A to other lines of the statement of operations in order to conform the presentation of certain activities that Wireless Matrix includes in G&A with CalAmp's presentation. These reclassifications made to Wireless Matrix's historical financial information are as follows: |
Cost of sales | $ | 1,382 | ||||
Research and development | $ | 2,107 | ||||
Selling | $ | 6,309 | ||||
G&A | $ | (9,798 | ) |
(B) | To adjust stock compensation expense for the conversion from the IFRS basis of accounting to the amount recognizable for U.S. GAAP purposes | $ | 125 | ||
(C) | To eliminate revenue and associated cost of sales on product sales by CalAmp to Wireless Matrix(1), as follows: | ||||
Product sales | $ | 1,149 | |||
Cost of sales | $ | 711 | |||
(D) | To remove from Wireless Matrix's historical statement of operations the product revenue and product cost recognized from the amortization of deferred revenue and deferred costs associated with hardware sales (2), as follows: | ||||
Product sales | $ | 1,459 | |||
Cost of sales | $ | 1,066 |
(E) | To adjust Wireless Matrix's product revenue and cost of revenue to defer revenue and cost recognition on hardware shipments over the associated service contract period (3), as follows: | ||||||||
Product sales | $ | 500 | |||||||
Cost of sales | $ | 416 | |||||||
(F) | To remove Wireless Matrix's historical intangible asset amortization expense. | ||||||||
Intangible | |||||||||
Asset | Life | Amort. | |||||||
(G) | To record intangible asset amortization expense as follows: | Amount | (Yrs.) | Expense | |||||
Customer relationships | $ | 14,440 | 5 | $ | 2,888 | ||||
Acquired developed technology | $ | 11,180 | 6 | 1,863 | |||||
$ | 4,751 | ||||||||
(H) | To record interestexpense on new incremental borrowings to fund part of the Wireless Matrix purchase price: | Interest Expense | |||||||
Interest expense on incremental bank debt of $3,200 (4) | 104 | ||||||||
(I) | To reflect in oustanding shares for basic and fully diluted EPS the incremental number of shares issued in the secondary offering to partially fund the acquisition | 5,077 |
Explanatory comments: | ||
(1) | Starting in fiscal 2012, Wireless Matrix began buying wireless tracking devices from CalAmp. These sales and cost of sales amounts must be eliminated in the pro forma combination of the two companies. | |
(2) | Upon consummating the acquisition, CalAmp did not ascribe any fair value to Wireless Matrix's deferred product revenue and deferred product cost amounts in the purchase price allocation. Consequently, these adjustments are made to eliminate that portion of product revenue and product cost that is attributable to amortization of these historical deferred revenue and deferred cost balances. | |
(3) | At the beginning of its fiscal 2012, in connection with the conversion of its financial statements from Canadian generally accepted accounting principles to IFRS, Wireless Matrix began recognizing revenue on hardware shipments upon shipment of product instead of over the term of the associated service contract. These adjustments are made in order to defer the recognition of this revenue and cost of revenue over the average contract service period of 24 months. | |
(4) | The pro forma interest expense on the incremental bank debt assumes a fixed interest rate of 3.25% at the date of consummating the Wireless Matrix acquisition. |