-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Csia13hbO/JvSAGhHVPK1Tj2LhKC8VouzYikylqG4H1ccMncbwpMgOSKM8GtI/6j o6T4Vm1lJtU0Ymy8dI+l/A== 0001193125-06-136990.txt : 20060627 0001193125-06-136990.hdr.sgml : 20060627 20060627172153 ACCESSION NUMBER: 0001193125-06-136990 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20060413 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20060627 DATE AS OF CHANGE: 20060627 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CALIFORNIA MICRO DEVICES CORP CENTRAL INDEX KEY: 0000800460 STANDARD INDUSTRIAL CLASSIFICATION: ELECTRONIC COMPONENTS & ACCESSORIES [3670] IRS NUMBER: 942672609 STATE OF INCORPORATION: CA FISCAL YEAR END: 0331 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 000-15449 FILM NUMBER: 06927858 BUSINESS ADDRESS: STREET 1: 490 N. MCCARTHY BLVD STREET 2: SUITE 100 CITY: MILPITAS STATE: CA ZIP: 90535 BUSINESS PHONE: 4082633214 MAIL ADDRESS: STREET 1: 490 N. MCCARTHY BLVD STREET 2: SUITE 100 CITY: MILPITAS STATE: CA ZIP: 90535 8-K/A 1 d8ka.htm AMENDMENT NO. 1 TO FORM 8-K Amendment No. 1 to Form 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 


FORM 8-K/A

 


FIRST AMENDMENT TO

CURRENT REPORT ON FORM 8-K

PURSUANT TO SECTION 13 OR 15(D) OF THE

SECURITIES AND EXCHANGE ACT OF 1934

Date of report: April 13, 2006

(Date of earliest event reported):

 


CALIFORNIA MICRO DEVICES CORPORATION

(Exact name of registrant as specified in charter)

 


 

California   0-15449   94-2672609

(State or other jurisdiction of

incorporation)

  (Commission File Number)  

(I.R.S. Employer

Identification No.)

490 N. McCarthy Blvd., No. 100, Milpitas, CA 95035-5112

(Address of principal executive offices and zip code)

Registrant’s telephone number, including area code: (408) 263-3214

N/A

(Former name or former address, if changed since last report.)

 


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 (see General Instruction A.2. below):

 

¨ 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 240.14a-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))

 



Explanatory Note: On April 13, 2006, Registrant acquired Arques Technology, Inc., a California corporation in a reverse triangular merger and on April 19, 2006, Registrant filed a Form 8-K concerning such acquisition. In response to items 9.01(a) and (b), Registrant stated that Registrant expected to file the required financial statements and pro forma financial information, respectively, not later than 71 days after the date that such Form 8-K was required to be filed as permitted by the instructions to such items. This amendment is to file such financial statements and pro forma financial information.

Item 9.01. Financial Statements and Exhibits.

 

  (a) Financial Statements of Business Acquired.

See Exhibit 99.1 for audited financial statements of Arques Technology, Inc.

 

  (b) Pro Forma Financial Information

Introduction

The following unaudited pro forma combined condensed financial information has been prepared based on the historical financial statements of Registrant, California Micro Devices Corporation, a California corporation (“CMD”), and Arques Technology, Inc., a California corporation (“Arques”), after giving effect to CMD’s acquisition of Arques and the assumptions and adjustments described in the notes herein.

The unaudited pro forma combined condensed statement of operations is presented as if the acquisition had occurred on April 1, 2005. CMD has a fiscal year ending on March 31 and Arques has a fiscal year ending on December 31. Accordingly, the unaudited pro forma combined condensed statement of operations combines CMD’s historical operating results for the fiscal year ended March 31, 2006 with the historical operating results of Arques for the fiscal year ended December 31, 2005.

The unaudited pro forma combined condensed balance sheet is presented to give effect to the acquisition of Arques as if it occurred on March 31, 2006 and combines CMD’s balance sheet as of March 31, 2006 with Arques’ balance sheet as of December 31, 2005.

The unaudited pro forma combined condensed financial information, including the notes thereto, are qualified in their entirety by reference to, and should be read in conjunction with, the audited historical consolidated financial statements and notes thereto included in CMD’s Annual Report on Form 10-K for the fiscal year ended March 31, 2006, as filed with the Securities and Exchange Commission on June 14, 2006 and the audited historical financial statements and notes thereto of Arques for the fiscal years ended December 31, 2005 and 2004, included as Exhibit 99.1 hereto.

The unaudited pro forma combined condensed financial information does not purport to be indicative of what would have occurred had the acquisition been made as of the dates indicated or of results that may occur in the future. This unaudited pro forma combined condensed financial information does not incorporate, nor does it assume any anticipated benefits from, cost savings or synergies of operations of the combined company.


California Micro Devices Corporation and Arques Technology, Inc.

Unaudited Pro Forma Combined Condensed Balance Sheet

March 31, 2006

(in thousands)

 

     CMD     Arques     Pro Forma
Adjustments
    Pro
Forma
Combined
 

ASSETS:

        

Current Assets:

        

Cash and cash equivalents

   $ 9,788     $ 545     $ (5,604 )(a)   $ 4,729  

Short-term investments

     39,958       —         —         39,958  

Accounts receivable, net

     10,667       34       —         10,701  

Inventories

     5,508       201       (4 )(b)     5,705  

Deferred tax assets

     2,711       —         —         2,711  

Prepaid expenses and other current assets

     1,078       61       (136 )(c)     1,003  
                                

Total current assets

     69,710       841       (5,744 )     64,807  

Property, plant and equipment, net

     3,961       167       —         4,128  

Other long-term assets

     61       32       —         93  

Intangible assets

     —         —         590 (b)     590  

Goodwill

     —         —         4,587 (d)     4,587  
                                

TOTAL ASSETS

   $ 73,732     $ 1,040     $ (567 )   $ 74,205  
                                

LIABILITIES AND SHAREHOLDERS’ EQUITY:

        

Current Liabilities:

        

Accounts payable

   $ 5,901     $ 43     $ —       $ 5,944  

Accrued liabilities

     3,185       125       2,515 (c)     5,825  

Deferred margin on shipments to distributors

     2,684       —         —         2,684  

Current maturities of long-term debt and capital lease obligations

     82       —         —         82  
                                

Total current liabilities

     11,852       168       2,515       14,535  

Long term debt and capital leases, less current maturities

     —         —         —         —    

Other long-term liabilities

     8       —         —         8  
                                

Total liabilities

     11,860       168       2,515       14,543  
                                

Commitments and contingencies

        

Shareholders’ equity

        

Preferred stock

     —         9,000       (9,000 )(e)     —    

Common stock

     110,673       325       (325 )(e)     110,673  

Notes receivable from shareholders

     —         (299 )     299 (b)     —    

Accumulated deficit

     (48,796 )     (8,178 )     5,968 (e),(f)     (51,006 )

Accumulated other comprehensive income (loss)

     (5 )     24       (24 )(e)     (5 )
                                

Total shareholders’ equity

     61,872       872       (3,082 )     59,662  
                                

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 73,732     $ 1,040     $ (567 )   $ 74,205  
                                

See accompanying Notes to Unaudited Pro Forma Combined Condensed Financial Statements


California Micro Devices Corporation and Arques Technology, Inc.

Unaudited Pro Forma Combined Condensed Statement of Operations

Year ended March 31, 2006

(in thousands, except per share data)

 

     CMD     Arques     Pro Forma
Adjustments
    Pro Forma
Combined
 

Net sales

   $ 70,241     $ 200     $ —       $ 70,441  

Cost and expenses

        

Cost of sales

     44,068       110       —         44,178  

Research and development

     6,817       886       —         7,703  

Selling, general and administrative

     13,348       1,105       —         14,453  

Restructuring

     39       —         —         39  

Amortization of intangible assets

     —         —         165 (g)     165  
                                

Total costs and expenses

     64,272       2,101       165       66,538  
                                

Operating income (loss)

     5,969       (1,901 )     (165 )     3,903  

Other income, net

     1,491       9       —         1,500  
                                

Income (loss) before income taxes

     7,460       (1,892 )     (165 )     5,403  

Income taxes (benefit)

     (2,575 )     —         (65 )(h)     (2,640 )
                                

Net income (loss)

     10,035       (1,892 )     (100 )     8,043  
                                

Net income per share - basic

   $ 0.45         $ 0.36  
                    

Weighted average common shares outstanding - basic

     22,128           22,128  
                    

Net income per share - diluted

   $ 0.44         $ 0.35  
                    

Weighted average common shares outstanding - diluted

     22,777           22,777  
                    

See accompanying Notes to Unaudited Pro Forma Combined Condensed Financial Statements

California Micro Devices Corporation and Arques Technology, Inc.

Notes to Unaudited Pro Forma Combined Condensed Financial Information

 

  1. Basis of Pro Forma Presentation

On April 13, 2006, California Micro Devices Inc., a California corporation (“CMD”), acquired Arques Technology, Inc. (“Arques”) a privately-held California Corporation and fabless manufacturer of analog semiconductor devices. Arques’ primary products, some of which are in production and others of which are in various stages of development, include white LED drivers for mobile handsets and Double Data Rate (“DDR”) memory voltage regulators for digital consumer electronics. In connection with the acquisition, CMD committed to pay approximately $8.3 million, comprised of (a) approximately $5.6 million paid at closing to Arques shareholders, (b) approximately $1.7 million related to costs of the transaction, including assumption of Arques transaction-related costs and (c) another approximately $1.0 million which CMD retained and committed to pay to Arques shareholders in 12 months, as reduced by intervening indemnification obligations of Arques to CMD. In addition, the definitive merger agreement calls for CMD to pay an earn-out, 80% to Arques shareholders and 20% to certain Arques employees, in approximately 18 months, as reduced by intervening unpaid indemnification obligations of Arques to CMD.

The amount of the earn-out is a function of the net revenues and gross margin percentage from Arques products over the first 18 full calendar months following the date of the acquisition. The earn-out is equal to the product of (a) $12,000,000, multiplied by (b) the ratio of net revenues to $16,000,000, multiplied by (c) either (i) if gross margin percentage is greater than or equal to 40%, then the ratio of gross margin percentage to 50%; or (ii) if gross margin percentage is less than 40%, then the decimal equivalent to that percentage equal to the difference between four times the gross margin percentage less 80%; provided, however, the earn-out shall be zero if the net revenues are less than $6,000,000 or if gross margin percentage is less than 20%. Any payments made under this earn-out clause will result in additional goodwill.


The purchase price was allocated by CMD based on available information with respect to fair value of the assets acquired and liabilities assumed as follows:

 

(in thousands)     

Acquired developed and core technology

   $ 520

Acquired distributor relationships

     70

Acquired in-process research and development

     2,210

Goodwill

     5,118

Net book value of acquired assets and liabilities which approximates fair value

     337
      

Total

   $ 8,255

The purchase price was allocated by management to the assets acquired and liabilities assumed taking into account an independent appraisal of their respective fair values. To determine the value of the developed and core technologies, the expected future cash flows attributed to all existing technology were discounted, taking into account risks related to the characteristics and application of the technology, existing future markets and assessments of the life cycle stage of the technology. Developed and core technology will be amortized over the estimated useful life of four years. The value attributed to the acquired distributor relationships was based upon the expected costs to replace such customers and will be amortized over its estimated useful life of two years.

The value of acquired in-process research and development, which will be expensed immediately, was determined based on the expected cash flow attributed to the in-process projects, taking into account revenue that was attributable to previously developed technology, the level of effort to date in the in-process research and development, the percentage of completion of the project and the level of risk associated with commercializing the in-process technology. The projects identified as in-process were those that were underway as of the acquisition date and that will, post acquisition, require additional effort in order to establish technological feasibility and have no alternative future uses. These projects have identifiable technological risk factors that indicate that even though successful completion is expected, it is not assured.

 

  2. Basis of Pro Forma Presentation

The accompanying unaudited pro forma combined condensed financial information reflects the following pro forma adjustments:

 

  (a) To adjust for the initial cash payment made to Arques shareholders representing 85% of the purchase price less Arques transaction costs assumed by CMD.

 

  (b) To adjust for the fair value of assets acquired, including acquired developed and core technology and distributor relationships.

 

  (c) To adjust for CMD transaction costs, Arques transaction costs assumed by CMD and for the 15% holdback subject to indemnification obligations of Arques to CMD.

 

  (d) To adjust for goodwill. Note that pro forma goodwill of $4.6 million differs from goodwill of $5.1 million disclosed in Note 1, resulting from the difference between the fair value of Arques net assets reflected in the December 31, 2005 audited financial statements and the fair value of net assets at the close of the acquisition on April 13, 2006.


  (e) To eliminate preferred stock, common stock, accumulated other comprehensive income and accumulated deficit of Arques.

 

  (f) To reflect the write-off of $2.2 million of acquired in-process research and development.

 

  (g) To reflect amortization of intangible assets.

 

  (h) To reflect the related tax effect of amortization charges at the statutory rate in effect during fiscal 2006.

 

  3. Pro Forma Provision for Income Taxes

The pro forma combined provisions for income taxes do not represent the amounts that would have resulted had CMD and Arques filed consolidated income tax returns during the periods presented.

(d) Exhibits

 

Exhibit
Number
  

Description

23    Consent of Independent Registered Public Accounting Firm.
99.1    Consolidated Financial Statements and Report of Independent Certified Public Accountants, Arques Technology, Inc. and Subsidiary, December 31, 2005 and 2004.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Amendment No. 1 to Report on Form 8-K to be signed on its behalf by the undersigned, thereunto duly authorized on the 27th day of June, 2006.

 

CALIFORNIA MICRO DEVICES CORPORATION
By:  

/s/ Kevin J. Berry

  Kevin J. Berry
  Chief Financial Officer


EXHIBIT INDEX

 

Exhibit
Number
  

Description

23    Consent of Independent Registered Public Accounting Firm.
99.1    Consolidated Financial Statements and Report of Independent Certified Public Accountants, Arques Technology, Inc. and Subsidiary, December 31, 2005 and 2004.
EX-23 2 dex23.htm CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM Consent of Independent Registered Public Accounting Firm

Exhibit 23

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We hereby consent to the incorporation by reference in the Registration Statements on Forms S-8 (File No. 333-120313 effective November 4, 2004, File No. 333-108443 effective August 8, 2003, File No. 333-102199, effective December 24, 2002, File No. 333-88250, effective August 7, 2001, File No. 333-69268, effective August 7, 2001, File No. 333-43138, effective August 1, 2000, File No. 333-90919, effective November 12, 1999, File No. 333-61833, effective August 7, 1998, File No. 333-44959, effective January 27, 1998, File No. 333-10257, effective August 15, 1996, File No. 033-61907, effective August 17, 1995, File No. 033-84758, effective October 6, 1994, File No. 033-39000, effective February 20, 1991, File No. 033-39079, effective February 20, 1991, and File No. 033-22836, effective June 29, 1988, and Forms S-3 (File No. 333-113695, effective March 17, 2004, File No. 333-108417, effective August 29, 2003, File No. 333-102198, effective December 24, 2002, File No. 333-376206, effective January 2, 2002, File No. 333-44986, effective August 31, 2000, File No. 333-91073, effective November 11, 1999, and File No. 033-76986, effective March 28, 1994) of California Micro Devices Corporation of our report dated February 18, 2006 (except for Note 13 as to which the date is April 13, 2006) relating to the financial statements of Arques Technology, Inc., which appears in the Current Report on Form 8-K/A of California Micro Devices Corporation dated June 23, 2006.

 

/s/ Grant Thornton Taiwan

Taipei, Taiwan

June 23, 2006

EX-99.1 3 dex991.htm CONSOLIDATED FINANCIAL STATEMENTS Consolidated Financial Statements

Exhibit 99.1

 

Consolidated Financial Statements and

Report of Independent Certified Public Accountants

Arques Technology, Inc. and Subsidiary

December 31, 2005 and 2004


CONTENTS

 

   Page
REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS    3
CONSOLIDATED FINANCIAL STATEMENTS   
   Consolidated Balance Sheets    4
   Consolidated Statements of Operations    5
   Consolidated Statement of Shareholders’ Equity and Comprehensive Income    6
   Consolidated Statements of Cash Flows    7
   Notes to Consolidated Financial Statements    8

 

2


Report of Independent Certified Public Accountants

To the Board of Directors of

Arques Technology, Inc.

We have audited the accompanying consolidated balance sheets of Arques Technology, Inc., and subsidiary as of December 31, 2005 and 2004, and the related consolidated statements of operations, stockholders’ equity and comprehensive income and cash flows for the years then ended. 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 auditing standards generally accepted in the United States of America. 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 consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, 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 consolidated financial statements referred to above present fairly, in all material respects, the financial position of Arques Technology Inc. and subsidiary as of December 31, 2005 and 2004, and the results of their operations and their cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.

Grant Thornton Taiwan

Taipei, Taiwan

February 18, 2006 (except for Note 13 as to

which the date is April 13, 2006)

 

3


Arques Technology, Inc.

CONSOLIDATED BALANCE SHEETS

December 31,

 

     2005     2004  
ASSETS     

Current assets

    

Cash and cash equivalents

   $ 545,270     $ 1,254,514  

Account receivables, net

     33,601       13,193  

Inventories

     200,773       212,813  

Prepayments

     25,281       51,056  

Other current assets

     35,882       36,034  
                

Total current assets

     840,807       1,567,610  
                

Property, plant and equipment—net

     166,598       226,082  

Other assets

    

Refundable deposits

     19,047       19,667  

Other assets

     13,130       209  
                

Total other assets

     32,177       19,876  
                

Total assets

   $ 1,039,582     $ 1,813,568  
                
LIABILITIES AND STOCKHOLDERS’ EQUITY     

Current liabilities

    

Accounts payable

   $ 42,591     $ 71,969  

Accrued expenses

     114,764       63,228  

Other current liabilities

     11,380       7,882  
                

Total current liabilities

     168,735       143,079  
                

Total liabilities

     168,735       143,079  
                

Stockholders’ equity

    

Series A Preferred stock, 5% non-cumulative convertible, $0.30 par value, 20,000,000 shares authorized, issued and outstanding at December 31, 2005 and 2004, liquidation preference of $12,000,000

     6,000,000       6,000,000  

Series B Preferred stock, 5% non-cumulative convertible, $0.12 par value, 25,000,000 shares authorized at December 31, 2005 and 2004, respectively, 25,000,000 and 16,150,000 shares issued and outstanding at December 31, 2005 and 2004, liquidation preference of $9,000,000 and $5,814,000, respectively

     3,000,000       1,938,000  

Common stock, no par value, 69,375,000 shares authorized, 5,825,000 and 5,325,000 shares issued and outstanding at December 31, 2005 and 2004, respectively

     324,750       309,750  

Notes receivable from stockholders

     (299,400 )     (284,400 )

Accumulated deficit

     (8,178,315 )     (6,285,603 )

Cumulative translation adjustment

     23,812       (7,258 )
                

Total stockholders’ equity

     870,847       1,670,489  
                

Total liabilities and stockholders’ equity

   $ 1,039,582     $ 1,813,568  
                

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

 

4


Arques Technology, Inc.

CONSOLIDATED STATEMENTS OF OPERATIONS

Years Ended December 31,

 

     2005     2004  

Sales

   $ 199,660     $ 31,392  

Cost of goods sold

     (110,032 )     (26,289 )
                

Gross profit

     89,628       5,103  

Research and development

     886,384       890,299  

Selling, general and administrative

     1,104,977       932,660  
                
     1,991,361       1,822,959  
                

Operating loss

     (1,901,733 )     (1,817,856 )
                

Interest income

     9,021       5,313  
                

Net loss

   $ (1,892,712 )   $ (1,812,543 )
                

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

 

5


Arques Technology, Inc.

CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY AND COMPREHENSIVE INCOME

For the Years Ended December 31, 2005 and 2004

 

     Series A Preferred
Stock
  Series B Preferred
Stock
  Common Stock     Notes
Receivable from
Stockholders
    Cumulative
Translation
Adjustment
    Accumulated
Deficit
          Comprehensive
Income
 
     Shares   Amount   Shares   Amount   Shares     Amount           Total    

Balance at January 1, 2004

   20,000,000   $ 6,000,000   —     $   3,600,000     $ 36,000     $     $ (3,389 )   $ (4,473,060 )   $ 1,559,551    

Issuance of Series B

                      

Preferred Stock for cash, net of issuance costs

   —       —     16,150,000     1,938,000   —         —         —         —         —         1,938,000    

Repurchase of common stock

   —       —     —       —     (1,125,000 )     (11,250 )     —         —         —         (11,250 )  

Exercise of stock option for common at $0.10 per share

   —       —     —       —     2,850,000       285,000       (284,400 )     —         —         600    

Currency translation adjustment

   —       —     —       —     —         —         —         (3,869 )     —         (3,869 )     (3,869 )

Net loss

   —       —     —       —     —         —         —         —         (1,812,543 )     (1,812,543 )     (1,812,543 )
                                                                          

Balance at December 31, 2004

   20,000,000     6,000,000   16,150,000     1,938,000   5,325,000       309,750       (284,400 )     (7,258 )     (6,285,603 )     1,670,489       (1,816,412 )

Issuance of Series B

                      

Preferred Stock for cash, net of issuance costs

   —       —     8,850,000     1,062,000   —         —         —         —         —         1,062,000    

Exercise of stock options for common stock at $0.03 per share

   —       —     —       —     500,000       15,000       (15,000 )     —         —         —      

Currency translation adjustment

   —       —     —       —     —         —         —         31,070       —         31,070       31,070  

Net loss

   —       —     —       —     —         —         —         —         (1,892,712 )     (1,892,712 )     (1,892,712 )
                                                                          

Balance at December 31, 2005

   20,000,000   $ 6,000,000   25,000,000   $ 3,000,000   5,825,000     $ 324,750     $ (299,400 )   $ 23,812     $ (8,178,315 )   $ 870,847     $ (1,861,642 )
                                                                          

 

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

 

6


Arques Technology, Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS

Years Ended December 31,

 

     2005     2004  

Cash flows used by operating activities :

    

Net loss

   $ (1,892,712 )   $ (1,812,543 )

Adjustments to reconcile net loss to net cash used in operating activities:

    

Depreciation

     67,365       109,826  

Provision for diminishing inventory value

     (635 )     11,201  

Increase in accounts receivable

     (20,408 )     (13,162 )

Decrease (increase) in inventories

     12,675       (224,015 )

Decrease (increase) in prepayments

     25,775       (6,851 )

Decrease (increase) in other current assets

     152       (22,191 )

Decrease in accounts payable

     (29,378 )     (185,283 )

Decrease (increase) in other assets

     (12,921 )     209  

Increase in accrued expenses and other current liabilities

     55,034       13,943  
                

Net cash used in operating activities

     (1,795,053 )     (2,128,866 )
                

Cash flows used in investing activities:

    

Decrease in deposits

     620       985  

Purchase of fixed assets

     (7,881 )     —    
                

Net cash provided by (used in) investing activities

     (7,261 )     985  
                

Cash flows from financing activities:

    

Proceeds from exercise of stock options

     —         600  

Issuance of preferred stock

     1,062,000       1,938,000  

Repurchase of common stock

     —         (11,250 )
                

Net cash provided by financing activities

     1,062,000       1,927,350  
                

Effect of exchange rate on cash

     31,070       1,744  
                

Net decrease in cash and cash equivalents

     (709,244 )     (198,787 )

Cash at beginning of the year

     1,254,514       1,453,301  
                

Cash at ending of the year

   $ 545,270     $ 1,254,514  
                

Non-cash financing activity:

    

Stock options exercised using notes receivable

   $ 15,000     $ 284,400  

 

The accompanying notes are an integral part of these financial statements

 

7


Arques Technology, Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2005 and 2004

NOTE 1—HISTORY AND ORGANIZATION

Arques Technology, Inc.

Arques Technology, Inc. (the “Company”) was incorporated in the United States of America and commenced operations in 2001. Arques Technology, Inc. is the investment holding company for Arques Technology Taiwan Inc. and is also involved in trading of power management integrated circuits (“ICs”), communication and electronic components.

Arques Technology Taiwan Inc.

Arques Technology Taiwan, Inc. was incorporated as a Company Limited by Shares under the provisions of the Company Law of the Republic of China (R.O.C.) and commenced operations in January 2002. Its main activities include design and manufacture of power management ICs, communication and electronic components.

NOTE 2—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The Principles of Consolidation

The consolidated financial statements include the accounts of the Company and its wholly owned subsidiary, Arques Technology Taiwan, Inc. All significant inter-company accounts and transactions are eliminated in the consolidated financial statements.

Translation of Foreign Currency Financial Statements

The accounts of the Company are maintained in US dollars. Assets and liabilities of foreign operations where the functional currency is the local currency, are translated into U.S. dollars at the balance sheet date exchange rate. Revenues and expenses are translated at the average rate prevailing during the period. The related gains and losses from translation are recorded as a translation adjustment in a separate component of stockholders’ equity. Foreign currency transaction gains and losses have been immaterial to date.

Cash and Cash Equivalents

Cash equivalents consist of short-term, highly liquid investments with remaining maturity dates of 90 days or less when purchased. Cash equivalents are carried at cost, which approximates their fair market value. The Company is exposed to credit risk in the event of default by the financial institutions and issuers of the investments. The Company maintains cash and cash equivalent balances in highly-rated financial institutions and has not experienced any material losses relating to any cash or cash equivalents.

Risks and Uncertainties and Concentration of Credit Risk

The Company’s operating results are dependent on its ability to market and develop products. The inability of the Company to successfully develop and market its products as a result of competition or other factors would have a material adverse affect on the Company’s business, financial condition, and results of operations.

The Company designs, develops, manufactures and markets a variety of electronic products. The Company’s revenues and trade accounts are derived primarily from the sale of power management ICs. For the year ended December 31, 2005, the Company distributes its products on a global basis but mainly to customers in Asia (98%) and others (2%). The Company’s sales are primarily denominated in New Taiwan (“NT”) Dollars. The Company routinely assesses the financial strength of substantially all customers.

 

8


Arques Technology, Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

 

December 31, 2005 and 2004

NOTE 2—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Inventories

Inventories are stated at the lower of aggregate cost or market value. Market value is determined based on the replacement cost for raw materials and the net realizable value for work in process and finished goods. The provision for obsolete inventories is recognized and included in current net income.

Property, Plant and Equipment

A. Property, plant and equipment are stated at cost. Cost includes all expenditures incurred before the assets are placed in service.

B. Depreciation on property, plant and equipment is provided on the straight-line basis using the estimated useful lives of the assets plus an additional year as salvage value. Salvage values of assets which are still in use at the end of their original estimated useful lives are depreciated over the new estimated remaining useful lives of the assets. The estimated useful lives of the major assets are 3 to 5 years.

C. Maintenance and repairs are expensed as incurred. Renewals and improvements are capitalized and are depreciated accordingly. When an asset is sold or retired, the cost and accumulated depreciation are removed from the respective accounts and the resultant gain or loss is included in current net income. Rentals under operating lease agreements are expensed as incurred.

Income Taxes

The Company accounts for income taxes under the provision of Statement of Financial Accounting Standards (“SFAS”) No. 109, Accounting for Income Taxes. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amounts expected to be realized.

Stock-Based Compensation

In December 2002, the Financial Accounting Standards Board (“FASB”) Issued Statement of Financial Accounting Standards (“SFAS”) No.148 Accounting for Stock Based Compensation-Transition and Disclosures an Amendment of FASB Statement No. 123. This Statement provides alternative methods of transition for companies who voluntarily change to the fair value-based method of accounting for stock-based employee compensation in accordance of SFAS No. 123, Accounting for Stock-Based Compensation, and enhances the disclosure requirements. This statement was effective upon its issuance.

The fair value of stock-based awards to employees is calculated through the use of option pricing models even though such models were developed to estimate the fair value of freely tradable, full transferable options without vesting restrictions, which significantly differ from the Company’s stock option awards. These models also require subjective assumptions, including future stock price volatility and expected time to exercise, which greatly affect the calculation values. The Company’s calculations were made during the Black-Scholes model with the following weighted average assumptions for grants during the current year: expected life, four years; risk-free interest rate 3.30% to 4.04% for 2005 and 1.24% to 3.60% for 2004; no dividends during the expected term; and volatility of zero.

 

9


Arques Technology, Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

December 31, 2005 and 2004

NOTE 2—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

If the Company had elected to recognize compensation cost based on the fair value of the options granted at the grant date as prescribed by SFAS No.123, net loss for the years ending December 31, 2005 and 2004 would have been adjusted to the pro forma amounts indicated in the table below for the years ended December 31:

 

      2005    2004

Net loss –as reported

   $ 1,892,712    $ 1,812,543

Less total stock-based employee compensation expense determined under fair-value-based method for all awards

     6,625      4,992
             

Pro forma net loss

   $ 1,899,337      $1,817,535
             

The Company accounts for equity instruments granted to nonemployees under SFAS No. 123, EITF Issue No. 96-18, Accounting for Equity Instruments That are Issued Other Than Employees for Acquiring, or In Conjunctions with Selling Goods or Services and Financial Accounting Standards Interpretation No. (“FIN”) 28, Accounting for Stock Appreciation Rights and Other Variable Option or Award Plans. The options are recorded at fair value under SFAS No. 123 and are measured and recognized in accordance with EITF No. 96-18 and FIN 28.

Income and Expenses Recognition

Revenue is recognized when customers accept the goods, except for sales to majority owned subsidiaries, which are recognized when the goods are sold by the subsidiaries to third parties. Expenses, including research and development, are recognized as incurred.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimated or assumed. The more significant estimates reflected in these financial statements include provision for inventory obsolescence and valuation allowance against net deferred tax assets.

New Accounting Pronouncements

In December 2004, the FASB issued SFAS No. 123R, Share-Based Payment. This Statement is a revision of SFAS No. 123 and supersedes APB Opinion No. 25 and its related implementation guidance. The Statement requires entities to recognize stock-based compensation expense for awards of equity instruments to employees based on the grant-date fair value of those awards (with limited exceptions). SFAS No. 123R is effective for the Company in 2006. Management does not expect the adoption of this pronouncement to have a significant impact on the Company’s operations.

 

10


Arques Technology, Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

December 31, 2005 and 2004

NOTE 3 – INVENTORIES

 

     December 31,
     2005    2004

Finished goods

   $ 34,629    $ 27,450

Work in process

     135,044      185,363

Raw materials

     31,100      —  
             
   $ 200,773    $ 212,813
             

NOTE 4 – PROPERTY, PLANT AND EQUIPMENT – NET

 

     December 31, 2005
     Cost    Accumulated
Depreciation
    Net Book
Value

Machinery and equipment

   $ 232,574    $ (126,231 )   $ 106,343

Office equipment

     271,085      (212,410 )     58,675

Vehicles

     4,737      (3,157 )     1,580
                     
   $ 508,396    $ (341,798 )     $166,598
                     
     December 31, 2004
     Cost    Accumulated
Depreciation
    Net Book
Value

Machinery and equipment

   $ 233,174    $ (89,571 )   $ 143,603

Office equipment

     264,263      (184,154 )     80,109

Vehicles

     4,737      (2,367 )     2,370
                     
   $ 502,174    $ (276,092 )   $ 226,082
                     

NOTE 5 – COMMON STOCK

Each share of common stock entitles the holder to one vote on all matters submitted to a vote of the Company’s stockholders. Common stockholders are entitled to receive dividends only when and if declared by the Board of Directors, subject to the preferential dividend rights of the holders of the preferred stock.

 

11


Arques Technology, Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

December 31, 2005 and 2004

NOTE 6 – PREFERRED STOCK

The Company is authorized to issue 20,000,000 shares of Series A Preferred Stock (“Series A”) and 25,000,000 shares of Series B Preferred Stock (“Series B”). Together the Series A and B (collectively, the “Preferred Stock”) have the following characteristics:

Voting – The holders of Preferred Stock are entitled to vote, together with the holders of common stock, on all matters submitted to stockholders for a vote. Each holder of Preferred Stock is entitled to vote equally with holders of common stock and not as a separate class holder.

Dividends – The holders of Preferred Stock are entitled to receive, when and if declared by the Board of Directors and out of funds legally available, noncumulative dividends at a rate per share based upon a percent of the issue price as declared by the Board of Directors. Any dividends will be paid pro rata with the dividends to holders of common stock. For years ended December 31, 2005 and 2004, no dividends were declared or paid.

Liquidation Rights – In the event of any liquidation, dissolution or winding-up of the affairs of the Company, the holders of the then-outstanding Series A and B shall receive, for each share, an amount equal to the sum of $0.60 and $0.36 per share of Series A and B, respectively, plus all declared but unpaid dividends, payable in preference and priority to any payments made to the holders of the then-outstanding common stock.

Conversion – Each share of Preferred Stock, at the option of the holder, is convertible into a number of fully paid shares of common stock as determined by dividing the respective Preferred Stock issue price by the conversion price in effect at the time of conversion. At December 31, 2005, the conversion price of Series A and B is $0.30 and $0.12, respectively, adjusted in accordance with anti-dilution provisions. Conversion is automatic immediately upon the closing of a firm commitment, underwritten, public offering, registered under the Securities Act of 1933, as amended, at a per share price of not less than $8.00 and aggregate proceeds to the Company equal to at least $20,000,000.

NOTE 7 – STOCK OPTION PLANS

As of 31 December 2005, the Company had total 9,675,000 shares of common stock option outstanding under the Company’s Stock Option Plan (“the Plan”). Generally, options vest over a four-year period and are exercisable for a period of ten years from the date of grant. There were 6,225,000 options available for grant under the Plan at December 31, 2005.

 

12


Arques Technology, Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

December 31, 2005 and 2004

NOTE 7 – STOCK OPTION PLANS (continued)

Option activity under the Plans is as follows:

 

     Number of
Shares
   Exercise
Price
   Weighted
Average
Exercise
Price

Outstanding January 1, 2004

   5,570,000    $ 0.10    $ 0.10

Options granted

   9,055,000      0.03-0.10      0.05

Options exercised

   2,844,000      0.10      0.10

Options canceled

   2,586,000      0.03-0.10      0.10
          

Outstanding December 31, 2004

   9,195,000      0.03-0.10      0.05

Options granted

   1,230,000      0.03      0.03

Options exercised

   500,000      0.03      0.03

Options canceled

   250,000      0.03-0.10      0.04
          

Outstanding December 31, 2005

   9,675,000    $ 0.03-0.10    $ 0.05
          

As of December 31, 2005 there were 5,245,500 options exercisable with a weighted average exercise price of $.05. The options outstanding have a weighted average remaining contractual life of 7.3 years. Exercise prices ranged from $.03 to $.10.

NOTE 8 – INCOME TAX

The provision for income taxes differs from the amount computed by applying the U.S. statutory rate of 34% to the income (loss) before income taxes for the years ended December 31, 2005 and December 31, 2004. The principal reasons for this difference are as follows:

 

     December 31,  
     2005     2004  

Income tax expense (benefit) at U.S. statutory rate

   $ (644,000 )   $ (616,000 )

Losses with no current tax benefit

     643,000       600,000  

Other

     1,000       16,000  
                

Provision for income taxes

   $ —       $ —    
                

 

13


Arques Technology, Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

December 31, 2005 and 2004

NOTE 8 – INCOME TAX (continued)

Deferred income taxes reflect the tax effects of net operating loss and credit carryforwards and temporary differences between the carrying amounts of assets and liabilities for financial reporting and tax purposes and the amounts used for income tax purposes. Significant components of our deferred tax assets and liabilities are as follows:

 

     December 31,  
Deferred Tax Assets:    2005     2004  

Net operating loss carryforwards

   $ 2,789,000     $ 2,182,000  

Research and development credits

     379,000       339,000  

Capital losses

     34,000       34,000  

Other non-deductible accruals and reserves

     3,000       3,000  
                

Total deferred tax assets

     3,205,000       2,558,000  

Valuation Allowance

     (3,205,000 )     (2,558,000 )
                

Total net deferred tax assets

   $ —       $ —    
                

Statement of Financial Accounting Standard No. 109 (“Accounting for Income Taxes”) provides for the recognition of deferred tax assets if realization of such assets is more likely than not. Based on the weight of available evidence, we have provided a valuation allowance against net deferred tax assets. We will continue to evaluate our ability to realize the deferred tax asset on a quarterly basis. The valuation allowance increased by $647,000 and $652,000 during the years ended December 31, 2005 and December 31, 2004.

As of December 31, 2005, we had net operating loss carry forwards for federal and state income tax purposes of approximately $5,270,000 and $5,280,000 respectively, which expire in the years 2011 through 2025 and federal and state research and development credits of approximately $244,000 and $205,000, respectively. The federal research and development tax credits expire in the years 2021 through 2025, while the state research and development tax credits carry forward indefinitely.

Utilization of our net operating loss may be subject to substantial annual limitation due to the ownership change provisions of the Internal Revenue Code and similar state provisions. The annual limitation could result in the expiration of the net operating loss before utilization.

NOTE 9 – PENSION PLAN AND PENSION FUND

A. Employees of Arques Technology Inc. are not covered by a pension plan.

B. Arques Technology Taiwan Inc. has a defined benefit retirement plan covering all regular employees. Under the funding policy of the Plan, Arques Technology Taiwan Inc. contributes monthly an amount equal to 6% of the employees’ monthly base salaries to an independent fund held by the Bureau of Labor Insurance. The Company made contributions to the fund for the year ended December 31, 2005 and 2004 of approximately $370,992 and $0 respectively.

 

14


Arques Technology, Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

December 31, 2005 and 2004

NOTE 10 – RELATED PARTY TRANSACTIONS

A. Names and Relationship of Related Parties

 

Names of Related Parties    Relationship with the Company

Gerome Tseng

   CEO of the Company

Sorin Laurentiu Negru

   Shareholder of the Company

B. Summary of Significant Transactions with Related Parties

Notes Receivable from Stockholders

 

     December 31,
     2005    2004
Gerome Tseng    $ 284,400    $ 284,400
Sorin Laurentiu Negru      15,000      —  
             
Total    $ 299,400    $ 284,400
             

The above notes receivable represent amounts owing by related party for exercising stock option. The notes bear no interest. Principal is due June 30, 2011 and October 14, 2014 respectively.

NOTE 11 – OPERATING SEGMENTS AND GEOGRAPHIC INFORMATION

A. Financial Information by Industry

The Company and its consolidated subsidiary operate in one single industry—the design and manufacture of ICs.

B. Financial Information by Geographic Area

The following table summarizes the percentages of revenue by the customers’ geographic regions for the years ended December 31,:

 

         2005             2004      
Hong Kong    30 %   1 %
Philippines    12 %   0 %
Taiwan    56 %   97 %
Other    2 %   2 %
            
Total sales    100 %   100 %
            

NOTE 12 – COMMITMENTS AND CONTINGENT LIABILITIES

The Company leases office space under non-cancelable operating leases. Total rent expenses under these operating leases were approximately $103,100 and $115,216 for the years ended December 31, 2005 and 2004, respectively. At December 31, 2005 remaining future minimum lease payments aggregated $82,381, all due to be paid in 2006.

 

15


Arques Technology, Inc.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

December 31, 2005 and 2004

NOTE 13 – SUBSEQUENT EVENTS

On February 25, 2006 the Company entered into a Repurchase Agreement with Release and Waiver with a shareholder. Under the Agreement, the Company agreed to make a payment of $ 48,750 in exchange for 1,875,000 shares and also a payment of $200,000 in exchange for release and waiver of rights of the shareholder, if there is a closing of a Corporate Transaction before December 31, 2006.

Subsequent to December 31, 2005 two notes receivable from stockholders were forgiven.

On March 26, 2006, the Company entered into an Agreement and Plan of Merger which closed on April 13, 2006, to sell the Company to California Micro Devices Corporation for an up-front payment of $8.3 million, subject to a holdback of $1.0 million of such up-front payment related to indemnification obligations of the Arques shareholders. Further, the agreement provides for payment of additional, contingent consideration based upon future net revenues and gross profit over an 18-month period.

 

16

-----END PRIVACY-ENHANCED MESSAGE-----