EX-99.3 2 dex993.htm PRO FORMA FINANCIAL INFORMATION Pro Forma Financial Information

Exhibit 99.3

TECHNOLOGY RESEARCH CORPORATION

Unaudited Pro Forma Condensed Combined Financial Statements

On March 31, 2010, Technology Research Corporation (the “Company”) acquired 100% of the common stock of Patco Electronics, Inc., (“Patco”). The acquisition was effective March 31, 2010 and the results of Patco have not been included in the Company’s results of operations for the year ended March 31, 2010. The following unaudited pro forma condensed combined financial statements have been prepared to give effect to the completed acquisition, which was accounted for using the purchase method of accounting.

The unaudited pro form condensed combined statements of income for the two years ended March 31, 2010 are presented herein. The Company’s consolidated balance sheet filed in the Company’s Annual Report on Form 10-K reflects the acquisition of Patco. The unaudited pro forma condensed combined statement of income for the two years ended March 31, 2010 combines the historical results of the Company and Patco, and gives effect to the acquisition as if it had occurred on April 1, 2009 and 2008, respectively.

The unaudited pro forma condensed combined financial statements presented are based on the assumptions and adjustments described in the accompanying notes. Unaudited pro forma results of operations, assuming the acquisition was consummated at the beginning of fiscal 2009 and 2010, are presented for illustrative purposes. The pro formas represent the historical results of the Company combined with those of Patco for the periods presented, adjusted for specific factually supportable items such as amortization of intangible assets. The pro forma results of operations do not include the costs of integration or any nonrecurring costs and are not necessarily indicative of either future results of operations or results that would have been achieved if the acquisition had been consummated at the beginning of the periods presented in the accompanying financial statements. The unaudited pro forma condensed combined financial statements, and accompanying notes, are based upon the respective historical consolidated and combined financial statements of the Company and Patco, and should be read in conjunction with the historical financial statements and related notes of the Company contained in the Company’s Annual Report on Form 10-K for the year ended March 31, 2010, as well as the historical financial statements and related notes of Patco, which were attached as Exhibit 99.2 to the Company’s current report on Form 8-K filed on April 12, 2010.


Technology Research Corporation

Unaudited Pro Forma Combined Statement of Income

Year Ended March 31, 2010

(in thousands, except share and per share amounts)

 

     TRC
as reported
   Patco    Pro Forma
Adjustments
        Pro forma
Combined
 

Revenue

            

Commercial

   $ 14,709           14,709   

Military

     19,706    4,853        24,559   

Royalty

     418           418   
                          

Total Revenue

     34,833    4,853    —          39,686   

Cost of sales

     21,196    2,446        23,642   
                          

Gross profit

     13,637    2,407    —          16,044   
                          

Operating expenses:

            

Selling and marketing

     2,444    —          2,444   

General and administrative

     3,896    378        4,274   

Research and development

     2,589    82        2,671   

Acquisition related transaction costs

     515       (515   (a)   —     

Amortization of acquisition related intangibles

     —         1,548      (b)   1,548   
                          

Total operating expenses

     9,444    460    1,033        10,937   
                          

Income from operations

     4,193    1,947    (1,033     5,107   

Other income (expense):

            

Other income, net

     29    3    (50   (c)   (18

Interest expense

     —             —     
                          

Other income (expense), net

     29    3    (50     (18
                          

Income before income taxes

     4,222    1,950    (1,083     5,089   

Income tax expense

     1,384    731    (583   (d)   1,532   
                          

Net income

   $ 2,838    1,219    (500     3,557   
                          

Basic shares

     5,903       675      (e)   6,578   

Basic EPS

   $ 0.48           0.54   

Diluted shares

     5,997       675      (e)   6,672   

Diluted EPS

   $ 0.47           0.53   

See accompanying notes to unaudited pro forma consolidated financial statements.

 


Technology Research Corporation

Unaudited Pro Forma Combined Statement of Income

Year Ended March 31, 2009

(in thousands, except share and per share amounts)

 

     TRC
as reported
    Patco    Pro Forma
Adjustments
        Pro forma
Combined
 

Revenue

           

Commercial

   $ 18,582             18,582   

Military

     14,674      3,815        18,489   

Royalty

     477             477   
                           

Total Revenue

     33,733      3,815    —          37,548   

Cost of sales

     22,266      2,029        24,295   
                           

Gross profit

     11,467      1,786    —          13,253   
                           

Operating expenses:

           

Selling and marketing

     2,899      —          2,899   

General and administrative

     4,627      351        4,978   

Research and development

     2,381      115        2,496   

Acquisition related transaction costs

     —           —          —     

Amortization of acquisition related intangibles

     —           1,548      (b)   1,548   
                           

Total operating expenses

     9,907      466    1,548        11,921   
                           

Income from operations

     1,560      1,320    (1,548     1,332   

Other income (expense):

           

Other income, net

     590      1    (50   (c)   541   

Interest expense

     (10          (10
                           

Other income (expense), net

     580      1    (50     531   
                           

Income before income taxes

     2,140      1,321    (1,598     1,863   

Income tax expense

     500      490    (584   (d)   406   
                           

Net income

   $ 1,640      831    (1,014     1,457   
                           

Basic shares

     5,891         675      (e)   6,566   

Basic EPS

   $ 0.27             0.22   

Diluted shares

     5,897         675      (e)   6,572   

Diluted EPS

   $ 0.27             0.22   

See accompanying notes to unaudited pro forma consolidated financial statements.


TECHNOLOGY RESEARCH CORPORATION

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

 

1. Basis of Presentation

The unaudited pro forma condensed combined statement of income for the two years ended March 31, 2010 were prepared using the historical unaudited condensed consolidated statement of income of the Company for the two years ended March 31, 2010 as included in the Company’s Annual Report on Form 10-K for such periods and the unaudited management accounts of Patco for the two years ended March 31, 2010. In the opinion of management, the unaudited management accounts of Patco have been prepared on the same basis as the audited combined financial statements of Patco and include all adjustments, which consist only of normal recurring adjustments, necessary for the fair presentation of results of operations of Patco.

The unaudited pro forma condensed combined statement of income for the year ended March 31, 2010 was prepared using the historical audited consolidated statement of income of the Company for the year ended March 31, 2010 as included in the Company’s Annual Report on Form 10-K for such period, and the unaudited combined statement of income of Patco for the year ended March 31, 2010, which was derived by taking the audited statement of income for the year ended December 31, 2009 and subtracting the unaudited income statement for the three months ended March 31, 2009 and adding the unaudited income statement for the three months ended March 31, 2010. The derivation of the unaudited income statement of Patco for the year ended March 31, 2010 is as follows:

 

(in thousands)

   Revenue     Income  from
Continuing
Operations
 

Year ended December 31, 2009

   $ 5,988      $ 2,749   

Deduct: Three months ended March 31, 2009

     (1,532     (700

Add: Three months ended March 31, 2010

     397        (102
                

Year ended March 31, 2010

   $ 4,853      $ 1,947   
                

The unaudited pro forma condensed combined statement of Patco income for the year ended March 31, 2009 was prepared using the historical audited consolidated statement of income of the Company for the year ended March 31, 2009 as included in the Company’s Annual Report on Form 10-K for such period, and the unaudited statement of income of Patco for the year ended March 31, 2009, which was derived by taking the audited statement of income for the year ended December 31, 2008 and subtracting the unaudited income statement for the


three months ended March 31, 2008 and adding the unaudited income statement for the three months ended March 31, 2009. The derivation of the unaudited income statement of Patco for the year ended March 31, 2009 is as follows:

 

(in thousands)

   Revenue     Income  from
Continuing
Operations
 

Year ended December 31, 2008

   $ 3,044      $ 826   

Deduct: Three months ended March 31, 2008

     (761     (206

Add: Three months ended March 31, 2009

     1,532        700   
                

Year ended March 31, 2010

   $ 3,815      $ 1,320   
                

 

2. Purchase Price Allocation

The preliminary allocation of the purchase price is based upon estimates of the assets and liabilities acquired in accordance with the relevant accounting guidance. The preliminary allocations may be reviewed when the Company completes its valuations. The acquisition of Patco is based on management’s consideration of past and expected future performance as well as the potential strategic fit with the long-term goals of the Company. The expected long-term growth, market position and expected synergies to be generated by Patco are the primary factors that gave rise to an acquisition price which resulted in the recognition of goodwill.

The following is a summary of the purchase price:

 

(in thousands)

    

Cash

   $ 5,000

Common Stock – 674,950 shares

     2,426

Present value of contingent consideration

     738
      

Purchase Price

   $ 8,164
      

The preliminary allocation of the aggregate purchase price of this acquisition is as follows:

 

(in thousands)

      

Goodwill

   $ 5,465   

Identifiable intangible assets

     3,584   

Net assets acquired

     (885
        

Purchase Price

   $ 8,164   
        


Identifiable intangible assets primarily include employment agreements, backlog and trade secrets.

 

3. Pro Forma Adjustments

The following pro forma adjustments are based on preliminary estimates, which may change as additional information is obtained:

 

  a. To reflect amortization of the acquired intangible assets.

 

  b. To adjust for acquisition related transaction costs.

 

  c. To reflect the estimated decrease in interest income earned on the cash paid for the acquisition as if the cash was not available for investment during the period.

 

  d. To adjust income tax expense on adjusting entries.

 

  e. To adjust the weighted average share calculation for shares issued as part of the acquisition.