EX-99.5 3 a08-2184_1ex99d5.htm EX-99.5

Exhibit 99.5

 

Interim Financial Statements of

 

MARCEL DESROCHERS INC.

 

Seven-month period ended June 30, 2007

 



 

MARCEL DESROCHERS INC.

Interim Financial Statements

 

Seven-month period ended June 30, 2007

 

Interim Financial Statements

 

 

 

Interim Balance Sheet

1

 

 

Interim Statement of Earnings

2

 

 

Interim Statement of Retained Earnings

3

 

 

Interim Statement of Cash Flows

4

 

 

Notes to Interim Financial Statements

5

 



 

MARCEL DESROCHERS INC.

Interim Balance Sheet

 

June 30, 2007, with comparative figures for November 30, 2006

 

 

 

2007

 

2006

 

 

 

(Unaudited)

 

(Audited)

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

1,968,402

 

$

1,388,229

 

Accounts receivable

 

590,579

 

1,046,652

 

Due from a related company, non-interest bearing

 

73,048

 

 

Inventories

 

860,072

 

1,020,977

 

Future income taxes

 

19,467

 

19,467

 

Prepaid expenses

 

45,814

 

41,949

 

 

 

3,557,382

 

3,517,274

 

 

 

 

 

 

 

Property, plant and equipment

 

2,049,318

 

2,146,966

 

 

 

 

 

 

 

Future income taxes

 

11,822

 

11,822

 

 

 

 

 

 

 

 

 

$

5,618,522

 

$

5,676,062

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

164,463

 

$

232,335

 

Income taxes payable

 

113,940

 

48,896

 

Warranty liability

 

31,755

 

74,102

 

Dividends payable

 

 

100,000

 

Customer deposits

 

60,245

 

 

Mortgage loan

 

725,435

 

776,120

 

Redeemable shares

 

2,611,807

 

2,611,807

 

 

 

3,707,645

 

3,843,260

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Share capital

 

1

 

1

 

Retained earnings

 

1,910,876

 

1,832,801

 

 

 

1,910,877

 

1.832,802

 

 

 

 

 

 

 

Contingency (note 2)

 

 

 

 

 

Subsequent event (note 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

5,618,522

 

$

5,676,062

 

 

See accompanying notes to financial statements.

 

1



 

MARCEL DESROCHERS INC.

Interim Statement of Earnings

 

Seven-month periods ended June 30, 2007 and June 30, 2006

 

 

 

June 30,
2007

 

June 30,
2006

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

Sales

 

$

2,846,584

 

$

2,130,383

 

 

 

 

 

 

 

Cost of goods sold

 

1,201,202

 

1,198,689

 

 

 

 

 

 

 

Gross profit

 

1,645,382

 

931,694

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

Selling, general and administrative

 

325,245

 

320,654

 

Research and development

 

475

 

14,236

 

Amortization of property, plant and equipment

 

87,757

 

94,338

 

Loss on disposal of property, plant and equipment

 

3,963

 

 

Interest on long-term debt

 

29,284

 

28,767

 

Foreign exchange

 

78,408

 

26,532

 

 

 

525,132

 

484,527

 

 

 

 

 

 

 

Earnings before other items

 

1,120,250

 

447,167

 

 

 

 

 

 

 

Other items:

 

 

 

 

 

Other revenues

 

23,645

 

16,979

 

 

 

23,645

 

16,979

 

 

 

 

 

 

 

Earnings before income taxes

 

1,143,895

 

464,146

 

 

 

 

 

 

 

Income taxes:

 

 

 

 

 

Current

 

345,819

 

 

 

 

345,819

 

 

 

 

 

 

 

 

Net earnings

 

$

798,076

 

$

464,146

 

 

See accompanying notes to financial statements.

 

2



 

MARCEL DESROCHERS INC.

Interim Statement of Retained Earnings

 

Seven-month period ended June 30, 2007, with comparative figures for the year ended November 30, 2006

 

 

 

June 30,
2007

 

November 30,
2006

 

 

 

(Unaudited)

 

(Audited)

 

 

 

 

 

 

 

Retained earnings, beginning of period

 

$

1,832,801

 

$

1,349,272

 

 

 

 

 

 

 

Dividend on Class A shares

 

(720,001

)

 

 

 

 

 

 

 

Excess of redemption value of Class A shares over book value

 

 

(149,974

)

 

 

 

 

 

 

Dividend tax refund, net

 

 

13,161

 

 

 

 

 

 

 

Net earnings

 

798,076

 

620,342

 

 

 

 

 

 

 

Retained earnings, end of period

 

$

1,910,876

 

$

1,832,801

 

 

See accompanying notes to financial statements.

 

 

 

3



 

 

MARCEL DESROCHERS INC.

Interim Statement of Cash Flows

 

Seven-month periods ended June 30, 2007 and June 30, 2006

 

 

 

June 30,

 

June 30,

 

 

 

2007

 

2006

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

Net earnings

 

$

798,076

 

$

464,146

 

Adjustments to:

 

 

 

 

 

Amortization of property, plant and equipment

 

87,757

 

94,338

 

Loss on disposal of property, plant and equipment

 

3,963

 

 

Foreign exchange

 

10,837

 

6,154

 

Future income taxes

 

 

(210,455

Dividend paid on redeemable shares

 

(100,000

)

 

Net changes in operating assets and liabilities

 

628,183

 

(201,354

)

 

 

1,428,816

 

152,829

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Dividend paid on Class A shares

 

(720,001

)

 

Repayment of long-term debt

 

(50,685

)

(50,685

Redemption of shares

 

 

 

Dividend tax refund

 

 

 

 

 

(770,686

)

(50,685

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Increase in due from a related company

 

(73,048

)

(375,000

)

Disposals (additions) of (to) property, plant and equipment

 

5,928

 

(6,090

Proceeds from disposal of property, plant and equipment

 

 

700

 

 

 

(67,120

)

(380,390

 

 

 

 

 

 

Foreign exchange loss on cash and cash equivalents denominated in foreign currency

 

(10,837

)

(6,154

)

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

580,173

 

(284,400

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

1,388,229

 

1,338,859

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

1,968,402

 

$

1,054,459

 

 

 

 

 

 

 

Supplemental cash flow information:

 

 

 

 

 

Cash

 

$

268,260

 

$

1,004,102

 

Cash in foreign currency

 

270,142

 

50,357

 

Short-term bond

 

1,430,000

 

 

 

 

 

 

 

 

 

 

$

1,968,402

 

$

1,054,459

 

 

See accompanying notes to financial statements.

 

4



 

MARCEL DESROCHERS INC.

Notes to Interim Financial Statements

 

Seven-month period ended June 30, 2007

 

The Company was incorporated under Part 1A of the Quebec Companies Act. Its main business activity is the manufacture of movie theatre equipment.

 

1.Significant accounting policy:

 

Basis of presentation:

 

These interim financial statements have been prepared in accordance with Canadian generally accepted accounting principles (GAAP) using the Canadian dollar as the reporting currency.  They have been prepared on a basis consistent with those followed in the most recent audited financial statements.  These interim financial statements do not include all of the information and notes required by GAAP for annual financial statements and, therefore, should be read in conjunction with the audited financial statements and notes included in the Company’s audited financial statements for the year ended November 30, 2006.

 

The results of operations for the interim periods are not necessarily indicative of the results of operations for the full year.  Marcel Desrochers Inc. expects seasonality not to be a material factor in quarterly results.

 

2.Contingency:

 

The Company is party to claims and litigation arising in the normal course of operations. The Company does not expect the resolution of these matters to have a materially adverse effect on its financial position or results of operations.

 

3.Subsequent event:

 

On October 12, 2007, Ballantyne of Omaha Inc., a U.S. publicly listed company, acquired the majority of Marcel Desrochers Inc.’s net assets for $3,400,000 U.S. dollars in cash, subject to post closing adjustments. Excluded from the assets acquired were the building and related indebtedness which were retained by the seller.

 

4.Supplemental cash flow disclosure and other information:

 

Net changes in operating assets and liabilities:

 

 

 

June 30,

 

June 30,

 

 

 

2007

 

2006

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

Accounts receivable

 

$

456,073

 

$

200,635

 

Inventories

 

160,905

 

56,101

 

Prepaid expenses

 

(3,865

)

8,334

 

Accounts payable and accrued liabilities

 

(67,872

)

(35,890

)

Income taxes

 

65,044

 

(386,944

)

Warranty liability

 

(42,347

)

2,472

 

Customer deposits

 

60,245

 

(46,062

)

 

 

$

628,183

 

$

(201,354

)

 

5.United States accounting principles:

 

The Company’s financial statements have been prepared in accordance with accounting principles generally accepted in Canada (Canadian GAAP), which, in the case of the Company, conform in all material respects with those in the United States (U.S. GAAP), except as follows:

 

Redeemable shares

 

Canadian GAAP requires the classification of shares redeemable at the option of the holder at any time as current liabilities. Pursuant to accounting series release No. 268, presentation in financial statements of redeemable preferred stocks (“ASR 268”), these shares are temporary equity and are classified in a separate section of the balance sheet, after long-term debt and above shareholders’ equity and measured at their redemption amount.

 

Dividends issued on these redeemable shares classified as current liabilities are charged to earnings under Canadian GAAP, whereas they are recorded as a reduction of retained earnings under ASR 268.

 

5



 

MARCEL DESROCHERS INC.

Notes to Interim Financial Statements, Continued

 

Seven-month period ended June 30, 2007

 

5.United States accounting principles (continued):

 

Reconciliation of net income

 

The following table reconciles the net income as reported on the Statement of Earnings to the net income that would have been reported had the financial statements been prepared in accordance with U.S. GAAP:

 

 

 

June 30,
2007

 

June 30,
2006

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

Net income in accordance with Canadian GAAP

 

$

798,076

 

$

464,146

 

Adjustment for dividends declared

 

 

 

 

 

 

 

 

 

Net income in accordance with U.S. GAAP

 

$

798,076

 

$

464,146

 

 

Condensed Balance Sheet in accordance with U.S. GAAP

 

The following summarizes the Balance Sheet amounts in accordance with U.S. GAAP:

 

 

 

June 30,
2007

 

November 30,
2006

 

 

 

(Unaudited)

 

(Audited)

 

 

 

 

 

 

 

Current assets

 

$

3,557,382

 

$

3,517,274

 

Non-current assets

 

2,061,140

 

2,158,788

 

 

 

 

 

 

 

 

 

$

5,618,522

 

$

5,676,062

 

 

 

 

 

 

 

Current liabilities

 

$

1,095,838

 

$

1,231,453

 

Redeemable shares

 

2,611,807

 

2,611,807

 

Shareholders’ equity

 

1,910,877

 

1,832,802

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

5,618,522

 

$

5,676,062

 

 

6



 

MARCEL DESROCHERS INC.

Notes to Interim Financial Statements, Continued

 

Seven-month period ended June 30, 2007

 

5.United States accounting principles (continued):

 

Condensed Statement of Cash Flows in accordance with U.S. GAAP

 

The following summarizes the Statement of Cash Flows in accordance with U.S. GAAP.  The differences are due to the treatment of the redeemable shares discussed above.

 

 

 

June 30,
2007

 

June 30,
2006

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

Operating activities

 

$

1,528,815

 

$

152,829

 

Financing activities

 

(870,685

)

(50,685

)

Investing activities

 

(67,120

)

(380,390

)

Foreign exchange loss on cash and cash equivalents denominated in foreign currency

 

(10,837

)

(6,154

)

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

580,173

 

(284,400

 

 

 

 

 

 

Cash and cash equivalents, beginning of year

 

1,388,229

 

1,338,859

 

 

 

 

 

 

 

Cash and cash equivalents, end of year

 

$

1,968,402

 

$

1,054,459

 

 

7