8-K/A 1 unify_8ka.htm AMENDMENTS - CURRENT REPORT

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Form 8-K/A

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported)
February 2, 2007 (Amendment No. 2)

UNIFY CORPORATION
(Exact name of registrant as specified in its charter)

Delaware

001-11807

94-2710559

(State or other jurisdiction of incorporation)

(Commission  File Number)

(IRS Employer Identification No.)

 

 

 

 

2101 Arena Boulevard, Suite 100

 

 

Sacramento, California  95834

 

 

(Address of principal executive offices)

 

 

 

 

 

Telephone:  (916) 928-6400

 

 

(Registrant’s telephone number, including area code)

 

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):

o

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

o

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

o

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

o

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 





This is Amendment No.2 to the Current Report on Form 8-K filed with the Securities and Exchange Commission on November 29, 2006 (the “Original Filing”). Amendment No. 1 was filed with the Securities and Exchange Commission on February 5, 2007 (“Amendment No. 1”). The Original Filing provided notice of the completion of the acquisition of Gupta Technologies, LLC (“Gupta”) by the registrant, Unify Corporation (“Unify”) from Halo Technology Holdings, Inc. (“Halo”). Under the terms of the related Purchase and Exchange Agreement (the “Purchase Agreement”), as amended, the total consideration paid to Halo for Gupta was (i) Unify’s risk management software and solution business as conducted by Unify through its Acuitrek, Inc. subsidiary (“Acuitrek”) and its Insurance Risk Management division, including, without limitation, the Acuitrek business and the NavRisk software product (the “NavRisk Business”), (ii) Unify’s ViaMode software product and related intellectual property rights (the “ViaMode Product”), (iii) $6,100,000 in cash and (iv) the amount, if any, by which the Gupta Net Working Capital exceeds the NavRisk Net Working Capital (as such terms are defined in the Purchase Agreement, the “Working Capital Adjustment”).

Amendment No. 1 was filed to provide the required financial statements of the business acquired and the required pro forma financial information. This Amendment No. 2 is being filed to correct certain typographical errors occurring on pages F-30 and F-32 in the Pro Forma Financial Information filed under Item 9.01(b) of Amendment No. 1. Pursuant to Rule 12b-15 under the Securities Exchange Act of 1934, as amended, we are re-filing hereunder our entire Item 9.01(b) Pro Forma Financial Information. Readers are urged to rely on the pro forma financial information included herewith and not the pro forma financial information include in Amendment No. 1

Section 9 – Financial Statements and Exhibits

Item 9.01 - Financial Statements and Exhibits

(a) Financial Statements of Business Acquired.

Pages F1 to F24


 

Previously filed with the Securities Exchange Commission on Form 8-K/A on February 5, 2007.


(b) Pro Forma Financial Information.

Pages F25 to F34


 

The unaudited pro forma consolidated condensed balance sheet as of October 31, 2006, and the unaudited pro forma consolidated statement of operations for the twelve months ended April 30, 2006 and the six months ended October 31, 2006, which give effect to the consummation of the acquisition of Gupta, are included herein.

2



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 thereunto duly authorized.

 

Unify Corporation

 

 

 

 

 

By:

/s/    Todd Wille

 

 


 

 

Todd Wille

 

 

Chief Executive Officer

 

 

 

Date: April 17, 2007

3



UNIFY CORPORATION

GUPTA TECHNOLOGIES, LLC

Unaudited Pro Forma Consolidated Condensed Financial Statements

On November 20, 2006, Unify Corporation (the “Company” or “Unify”) completed its previously announced acquisition of Gupta Technologies, LLC (“Gupta”) from Halo Technology Holdings, Inc. (“Halo”). Under the terms of the related Purchase and Exchange Agreement (the “Purchase Agreement”), as amended, the total consideration paid to Halo for Gupta was (i) Unify’s risk management software and solution business as conducted by Unify through its Acuitrek, Inc. subsidiary (“Acuitrek”) and its Insurance Risk Management (“IRM”) division, including, without limitation, the Acuitrek business and the NavRisk software product (the “NavRisk Business”), (ii) Unify’s ViaMode software product and related intellectual property rights (the “ViaMode Product”), (iii) $6,100,000 in cash and (iv) the amount, if any, by which the Gupta Net Working Capital exceeds the NavRisk Net Working Capital (as such terms are defined in the Purchase Agreement, the “Working Capital Adjustment”). The purchase was funded by debt consisting of $5.35 million in term notes and a revolver of up to $2.5 million.

This unaudited pro forma information should be read in conjunction with the consolidated financial statements of Unify included in the Company’s Annual Report filed on Form 10-K for the year ended April 30, 2006 and the Company’s Quarterly Report filed on Form 10-QSB for the three and six months ended October 31, 2006 filed on December 14, 2006.  In addition, the pro forma information should be read in conjunction with the financial statements for Gupta included in this report.

The following unaudited pro forma consolidated condensed financial statements give effect to the acquisition of Gupta Technologies LLC and the sale of both the Company’s IRM division and its ViaMode Product. The acquisition was completed on November 20, 2006 and was pursuant to a Purchase and Exchange Agreement dated September 13, 2006. The unaudited pro forma consolidated condensed statements of operations assume the acquisition and the financing raised in connection with the acquisition took place on May 1, 2005. The acquisition has been accounted for using the purchase method of accounting, as required by Statement of Financial Accounting Standard No. 141, “Business Combinations.” Under this method of accounting, the assets acquired and liabilities assumed in the Gupta acquisition were recorded at estimated fair values as determined by Unify’s management based on information currently available and on current assumptions as to future operations. Unify has allocated the purchase price based on the estimates of the fair value of the identified intangible assets and their remaining useful lives. The allocation was based on management’s estimates which included the preliminary results of an independent third party valuation. The final allocation will be determined based on a comprehensive final evaluation of Gupta’s tangible and intangible assets acquired and liabilities assumed and is expected to be completed prior to the end of the Company’s fourth quarter which ends April 30, 2007. The final allocation of purchase price could differ materially from the preliminary allocation.

F-25



The following unaudited pro forma consolidated condensed balance sheet gives effect to the acquisition of Gupta Technologies LLC and the sale of both the Company’s IRM division and its ViaMode Product. The unaudited pro forma consolidated condensed balance sheet gives effect to the acquisition and the financing raised in connection with the acquisition as if the acquisition and financing occurred on October 31, 2006. The unaudited pro forma financial information has been prepared in accordance with accounting principles generally accepted in the United States and is presented for illustration purposes only in accordance with the assumptions set forth below. This information is not necessarily indicative of the operational results or of the financial position that would have occurred if the acquisition had been consummated on the dates indicated nor is it necessarily indicative of future operating results or financial position of the consolidated enterprise. The unaudited pro forma consolidated condensed financial information does not reflect any adjustments to conform accounting practices or to reflect any cost savings or other synergies anticipated as a result of the acquisition.

F-26



UNIFY CORPORATION
UNAUDITED PRO FORMA CONSOLIDATED CONDENSED BALANCE SHEET
(Amounts in thousands)

 

 

Unify
October 31,
2006 (a)

 

Gupta
September 30,
2006 (b)

 

Pro Forma
Adjustments (c)

 

 

Unify
Pro Forma

 

 

 


 


 


 

 


 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,357

 

$

149

 

$

712

 

(e)

$

2,218

 

Accounts receivable, net

 

 

1,469

 

 

1,544

 

 

—  

 

 

 

3,013

 

Prepaid expenses and other current assets

 

 

980

 

 

282

 

 

(350

)

(e)

 

912

 

Due from Halo Technology Holdings, Inc.

 

 

—  

 

 

1,434

 

 

(1,434

)

(e)

 

—  

 

Assets of discontinued operations held for sale

 

 

1,887

 

 

—  

 

 

(1,887

)

(f)

 

—  

 

 

 



 



 



 

 



 

Total current assets

 

 

5,693

 

 

3,409

 

 

(2,959

)

 

 

6,143

 

Property and equipment, net

 

 

200

 

 

102

 

 

—  

 

 

 

302

 

Other investments

 

 

214

 

 

—  

 

 

—  

 

 

 

214

 

Goodwill and intangible assets, net

 

 

—  

 

 

15,347

 

 

(7,253

)

(g)

 

8,094

 

Other assets, net

 

 

197

 

 

70

 

 

981

 

(h)

 

1,248

 

 

 



 



 



 

 



 

Total assets

 

$

6,304

 

$

18,928

 

$

(9,231

)

 

$

16,001

 

 

 



 



 



 

 



 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

385

 

$

835

 

$

—  

 

 

$

1,220

 

Current portion of long-term debt

 

 

81

 

 

6

 

 

731

 

(d)

 

818

 

Other accrued liabilities

 

 

936

 

 

1,084

 

 

1,325

 

(i)

 

3,345

 

Accrued compensation and related expenses

 

 

478

 

 

—  

 

 

—  

 

 

 

478

 

Deferred revenue

 

 

1,837

 

 

3,288

 

 

(2,751

)

(j)

 

2,374

 

Liabilities of discontinued operations

 

 

1,151

 

 

—  

 

 

(1,151

)

(f)

 

—  

 

 

 



 



 



 

 



 

Total current liabilities

 

 

4,868

 

 

5,213

 

 

(1,846

)

 

 

8,235

 

Long-term debt, net of current portion

 

 

—  

 

 

—  

 

 

6,119

 

(d)

 

6,119

 

Other long-term liabilities

 

 

79

 

 

437

 

 

(399

)

(j)

 

117

 

Commitments and contingencies

 

 

—  

 

 

—  

 

 

—  

 

 

 

—  

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

29

 

 

—  

 

 

—  

 

 

 

29

 

Additional paid-in capital

 

 

63,996

 

 

22,325

 

 

(22,152

)

(k)

 

64,169

 

Accumulated other comprehensive income (loss)

 

 

23

 

 

(33

)

 

33

 

(k)

 

23

 

Accumulated deficit

 

 

(62,691

)

 

(9,014

)

 

9,014

 

(k)

 

(62,691

)

 

 



 



 



 

 



 

Total stockholders’ equity

 

 

1,357

 

 

13,278

 

 

(13,105

)

 

 

1,530

 

 

 



 



 



 

 



 

Total liabilities and stockholders’ equity

 

$

6,304

 

$

18,928

 

$

(9,231

)

 

$

16,001

 

 

 



 



 



 

 



 

See accompanying notes

F-27




Notes to the Unaudited Pro Forma Consolidated Balance Sheet

(a)

Reflects Unify Corporation’s unaudited consolidated balance sheet as reported in its Form 10-QSB for the period ended October 31, 2006.

(b)

Reflects Gupta Technologies, LLC unaudited consolidated balance sheet as of September 30, 2006.

(c)

Reflects adjustments resulting from the purchase of Gupta, the sale of the Company’s IRM division and its ViaMode Product to Halo Technology Holdings, Inc. and the debt financing obtained in conjunction with the acquisition.

(d)

Reflects the debt financing in conjunction with the acquisition comprised of $5.35 million in term loans and an initial borrowing of $1.5 million on a revolving credit note which carries a limit of $2.5 million.

(e)

Represents adjustments to current assets as follows (amounts in thousands):


Elimination of Gupta cash retained by Halo

 

$

(149

)

Cash proceeds as part of the debt financing

 

 

861

 

Elimination of receivable due from Halo

 

 

(1,434

)

Prepaid interest for debt financing

 

 

150

 

Reclass of cash deposit previously paid to Halo for Gutpa purchase

 

 

(500

)

 

 



 

Total

 

$

(1,072

)

 

 



 


(f)

Reflects the elimination of assets and liabilities for Unify’s IRM division and ViaMode Product that were sold to Halo.

(g)

Reflects the adjustment of goodwill and intangibles to fair value as a result of Unify’s purchase of Gupta. The components of goodwill and intangible assets following the acquisition of Gupta by Unify are as follows (in thousands):


 

 

Fair Value

 

Estimated
Useful Life

 

 

 



 



 

Partner relationships

 

$

800

 

 

5 years

 

Customer relationships

 

 

700

 

 

5 years

 

Trade name

 

 

100

 

 

1 year

 

Trademarks

 

 

300

 

 

4 years

 

Existing technologies

 

 

1,050

 

 

4 years

 

 

 



 

 

 

 

Total intangibles (finite lived)

 

$

2,950

 

 

 

 

Goodwill

 

 

5,144

 

 

Indefinite

 

 

 



 

 

 

 

Total

 

$

8,094

 

 

 

 

 

 



 

 

 

 


(h)

As part of the debt financing the Company provided the lender with 3,350,000 warrants to purchase common stock. There are 1,000,000 warrants with a price of $0.27, 1,350,000 warrants at a price of $0.32 and 1,000,000 shares at a price of $0.38. This amount reflects the discount on the notes associated with the debt financing ($743,000) and costs associated with the debt financing ($238,000) that will be amortized over the life of the debt.

(i)

Reflects the accrual of liabilities resulting from the acquisition including severance obligations of $398,000, legal, audit and other professional services of $194,000 and other transaction costs of $733,000.

(j)

Reflects the adjustment of Gupta’s deferred revenue to the fair value of future support obligations.

(k)

Reflects adjustments to equity resulting from the purchase of Gupta and the sale of the Company’s IRM division and its ViaMode Product including expenses resulting from the accelerated vesting of stock options for IRM division employees under FAS 123R of $78,000.

F-28



The following represents the acquisition of Gupta and the preliminary allocation of the purchase price. The final allocation of the purchase price will be determined based on a comprehensive final evaluation of the fair value of Gutpa’s tangible and intangible assets acquired and liabilities assumed.

Calculation of Purchase Price (in thousands):

Cash

 

$

6,100

 

Fair value of the IRM division and ViaMode Product

 

 

900

 

Transaction costs - accrued

 

 

592

 

 

 



 

Total purchase price

 

$

7,592

 

 

 



 

Allocation of Purchase Price (in thousands):

Accounts receivable, net

 

$

1,544

 

Prepaid expenses and other current assets

 

 

282

 

Property and equipment, net

 

 

102

 

Intangibles

 

 

2,950

 

Goodwill

 

 

5,144

 

Other assets

 

 

70

 

Accounts payable

 

 

(835

)

Other liabilities

 

 

(1,090

)

Deferred revenue

 

 

(537

)

Other liabilities

 

 

(38

)

 

 



 

Total purchase price

 

$

7,592

 

 

 



 

F-29



UNIFY CORPORATION
UNAUDITED PRO FORMA CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED
(Amounts in thousands, except per share data)

 

 

 

 

 

 

 

 

Pro Forma Adjustments

 

 

 

 

 

 

 

Unify
April 30,
2006 (l)

 

Gupta
June 30,
2006 (m)

 


 

 

 Unify
Pro Forma

 

 

 

 

 

Sale of IRM &
ViaMode (n)

 

Acquisition &
Financing (o)

 

 

 

 

 



 



 



 



 

 



 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software licenses

 

$

5,535

 

$

4,149

 

$

(777

)

$

—  

 

 

$

8,907

 

Services

 

 

5,714

 

 

7,308

 

 

(329

)

 

—  

 

 

 

12,693

(ab)

 

 



 



 



 



 

 



 

Total revenues

 

 

11,249

 

 

11,457

 

 

(1,106

)

 

—  

 

 

 

21,600

 

 

 



 



 



 



 

 



 

Cost of Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software licenses

 

 

448

 

 

619

 

 

—  

 

 

—  

 

 

 

1,067

 

Services

 

 

1,920

 

 

864

 

 

(797

)

 

(537

)

(p)

 

1,450

 

 

 



 



 



 



 

 



 

Total cost of revenues

 

 

2,368

 

 

1,483

 

 

(797

)

 

(537

)

 

 

2,517

 

 

 



 



 



 



 

 



 

Gross profit

 

 

8,881

 

 

9,974

 

 

(309

)

 

537

 

 

 

19,083

 

 

 



 



 



 



 

 



 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

 

2,714

 

 

3,132

 

 

(1,071

)

 

—  

 

 

 

4,775

 

Selling, general and administrative

 

 

6,845

 

 

9,127

 

 

(1,044

)

 

(1,185

)

(q)

 

13,743

 

Goodwill Impairment

 

 

—  

 

 

5,200

 

 

—  

 

 

(5,200

)

(r)

 

—  

 

 

 



 



 



 



 

 



 

Total operating expenses

 

 

9,559

 

 

17,459

 

 

(2,115

)

 

(6,385

)

 

 

18,518

 

 

 



 



 



 



 

 



 

Income (loss) from operations

 

 

(678

)

 

(7,485

)

 

1,806

 

 

6,922

 

 

 

565

 

Other income (expense), net

 

 

50

 

 

(82

)

 

—  

 

 

(957

)

(s)

 

(989

)

 

 



 



 



 



 

 



 

Income (loss) before income taxes

 

 

(628

)

 

(7,567

)

 

1,806

 

 

5,965

 

 

 

(424

)

Provision for income taxes

 

 

—  

 

 

170

 

 

—  

 

 

—  

 

(aa)

 

170

 

 

 



 



 



 



 

 



 

Net income (loss)

 

$

(628

)

$

(7,737

)

$

1,806

 

$

5,965

 

 

$

(594

) (ab)

 

 



 



 



 



 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Historic (l)

 

 

 

 

 

 

 

 

 

 

 

Pro Forma

 

 

 


 

 

 

 

 

 

 

 

 

 

 


 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.02

)

 

 

 

 

 

 

 

 

 

 

$

(0.02

) (ab)

Diluted

 

$

(0.02

)

 

 

 

 

 

 

 

 

 

 

$

(0.02

) (ab)

Shares used in computing net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

29,015

 

 

 

 

 

 

 

 

 

 

 

 

29,015

 

Diluted

 

 

29,015

 

 

 

 

 

 

 

 

 

 

 

 

29,015

 

F-30




Notes to the Unaudited Pro Forma Consolidated Statement of Operations

(l)

The Company’s audited consolidated statement of operations as reported in its Form 10-K for the year ended April 30, 2006.

(m)

Gupta Technologies, LLC audited consolidated statement of operations for the year ended June 30, 2006. Gupta’s audited financials include certain reclassifications to conform to the presentation of Unify’s audited consolidated statement of operations.

(n)

Reflects adjustments resulting from the sale of the Company’s IRM division and its ViaMode Product to Halo.

(o)

Adjustments resulting from the purchase of Gupta Technologies, LLC from Halo Technology Holdings, Inc. and the debt financing provided by ComVest Capital, LLC in conjunction with the acquisition.

(p)

Reflects the amortization of deferred support obligations.

(q)

Reflects the elimination of amortization expense for intangibles included in Gupta’s results ($1,815,000), the reversal of charges by Halo in Gupta’s amounts ($108,000) and the recognition of expenses associated with the amortization of Unify’s intangibles ($738,000).

(r)

Reflects the elimination of a goodwill impairment recorded by Gupta.

(s)

Reflects interest expense associated with the debt financing ($724,000), the amortization of the discount on the term notes ($175,000) and the amortization of financing costs ($58,000).

(aa)

The Company has not recorded any expenses for income taxes as it has substantial net operating loss carry forwards that it believes would offset any tax liability.

(ab)

As a result of the acquisition, Gupta’s deferred revenue will be adjusted to an amount equal to the fair value of the cost of providing post contract support to its existing customers. The amount shown as services revenue in the pro forma does not include the impact of such an adjustment. Had this adjustment been reflected in the pro forma, services revenue, net income and earnings per share would have been significantly lower.

F-31



UNIFY CORPORATION
UNAUDITED PRO FORMA CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED
(Amounts in thousands, except per share data)

 

 

Pro Forma Adjustments

 

 

 


 

 

 

Unify
October 31,
2006 (t)

 

Gupta
September 30,
2006 (u)

 

Sale of IRM
& ViaMode (v)

 

Acquisition &
Financing (w)

 

 

Unify
Pro Forma

 

 

 


 


 


 


 

 


 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software licenses

 

$

1,176

 

$

1,670

 

$

—  

 

$

—  

 

 

$

2,846

 

Services

 

 

2,748

 

 

3,662

 

 

—  

 

 

—  

 

 

 

6,410

 

 

 



 



 



 



 

 



 

Total revenues

 

 

3,924

 

 

5,332

 

 

—  

 

 

—  

 

 

 

9,256

 

 

 



 



 



 



 

 



 

Cost of Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Software licenses

 

 

69

 

 

286

 

 

—  

 

 

—  

 

 

 

355

 

Services

 

 

532

 

 

335

 

 

—  

 

 

—  

 

 

 

867

 

 

 



 



 



 



 

 



 

Total cost of revenues

 

 

601

 

 

621

 

 

—  

 

 

—  

 

 

 

1,222

 

 

 



 



 



 



 

 



 

Gross profit

 

 

3,323

 

 

4,711

 

 

—  

 

 

—  

 

 

 

8,034

 

 

 



 



 



 



 

 



 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

 

767

 

 

1,411

 

 

—  

 

 

—  

 

 

 

2,178

 

Selling, general and administrative

 

 

2,665

 

 

3,777

 

 

—  

 

 

(589

)

(x)

 

5,853

 

Goodwill Impairment

 

 

—  

 

 

5,200

 

 

—  

 

 

(5,200

)

(y)

 

—  

 

 

 



 



 



 



 

 



 

Total operating expenses

 

 

3,432

 

 

10,388

 

 

—  

 

 

(5,789

)

 

 

8,031

 

 

 



 



 



 



 

 



 

Income (loss) from continuing operations

 

 

(109

)

 

(5,677

)

 

—  

 

 

5,789

 

 

 

3

 

Other income (expense), net

 

 

109

 

 

(49

)

 

—  

 

 

(430

)

(z)

 

(370

)

 

 



 



 



 



 

 



 

Income (loss) from continuing operations before income taxes

 

 

—  

 

 

(5,726

)

 

—  

 

 

5,359

 

 

 

(367

)

Provision for income taxes

 

 

—  

 

 

38

 

 

—  

 

 

—  

 

(bb)

 

38

 

 

 



 



 



 



 

 



 

Net income (loss) from continuing operations

 

 

—  

 

 

(5,764

)

 

—  

 

 

5,359

 

 

 

(405

)

Loss from discontinued operations

 

 

(941

)

 

—  

 

 

941

 

 

—  

 

 

 

—  

 

 

 



 



 



 



 

 



 

Net income (loss)

 

$

(941

)

$

(5,764

)

$

941

 

$

5,359

 

 

$

(405

)

 

 



 



 



 



 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Historic (t)

 

 

 

 

 

 

 

 

 

 

 

Pro Forma

 

 

 


 

 

 

 

 

 

 

 

 

 

 


 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic for continuing operations

 

$

—  

 

 

 

 

 

 

 

 

 

 

 

$

0.02

 

Diluted for continuing operations

 

$

—  

 

 

 

 

 

 

 

 

 

 

 

$

0.02

 

Shares used in computing net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

29,524

 

 

 

 

 

 

 

 

 

 

 

 

29,524

 

Diluted

 

 

29,675

 

 

 

 

 

 

 

 

 

 

 

 

29,524

 

See accompanying notes

F-32




Notes to the Unaudited Pro Forma Consolidated Statement of Operations

(t)

The Company’s unaudited consolidated statement of operations as reported in its Form 10-QSB for the six month period ended October 31, 2006.

(u)

Gupta Technologies, LLC unaudited consolidated statement of operations for the six months ended September 30, 2006.

(v)

Reflects adjustments resulting from the sale of the Company’s IRM division and its ViaMode Product to Halo.

(w)

Adjustments resulting from the purchase of Gupta Technologies, LLC from Halo Technology Holdings, Inc. and the debt financing provided by ComVest Capital, LLC in conjunction with the acquisition.

(x)

Reflects the elimination of amortization expense for intangibles included in Gupta’s results ($907,000) and the recognition of expenses associated with the amortization of Unify’s intangibles ($318,000).

(y)

Reflects the elimination of a goodwill impairment recorded by Gupta.

(z)

Reflects interest expense associated with the debt financing ($314,000), the amortization of the discount on the term notes ($87,000) and the amortization of financing costs ($29,000).

(bb)

The Company has not recorded any expenses for income taxes as it has substantial net operating loss carry forwards that is believes would offset any tax liability.

F-33



UNIFY CORPORATION
NOTES TO UNAUDITED PRO FORMA CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

1.         Basis of Pro Forma Presentation

The unaudited pro forma consolidated condensed financial statements give effect to the acquisition of Gupta Technologies (“Gupta”) and the sale by Unify of its IRM division and ViaMode software product using the purchase method of accounting.  On November 20, 2006, Unify entered into a Purchase and Exchange Agreement (the “Purchase Agreement”) with Halo Technology Holdings, Inc. (“Halo”) pursuant to which Unify agreed to acquire Gupta in exchange for its IRM division, its ViaMode software product, $6.1 million in cash and the amount, if any, by which Gupta’s working capital exceeds Unify’s “NavRisk working capital” as defined in the Purchase Agreement.

2.         Pro Forma Adjustments — Balance Sheet

Pro forma adjustments reflect the components of the purchase consideration which consist of Unify’s IRM division, ViaMode software product and $6.1 million in cash. Also reflected in pro forma columns are adjustments to the related fair values of the assets and liabilities acquired and expenses associated with a debt financing that was completed in conjunction with the acquisition. As part of the allocation of the purchase price, using an independent valuation expert’s preliminary results, Unify has recorded intangible assets and goodwill. The preliminary results are subject to adjustment upon finalization of the valuation which is expected to be completed by the end of the Company’s fourth quarter which ends April 30, 2007. The final allocation price could differ materially from the preliminary allocation.

3.         Pro Forma Adjustments — Statement of Operations

This represents the amortization of the acquired identifiable intangible, assets and expenses associated with a debt financing obtained in conjunction with the acquisition of Gupta. These expenses include interest expense, the reimbursement of due diligence costs incurred by the lender, loan commitment fees, and the amortization of a discount relative to warrants included in the financing. The interest rate for the term notes is fixed at 11.25%. The interest rate for the revolver is prime plus 2.25% resulting in a rate of 10.50% currently. In calculating interest expense for the pro forma the Company has assumed a rate of 10.50% for the revolver for all periods shown. Additionally, the Company has not recorded any expenses for income taxes as it has substantial net operating loss carry forwards that it believes would offset any tax liability.

F-34