UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 8-K /A-3
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
DATE OF REPORT (Date of earliest event reported): DECEMBER 29, 2004
INPUT/OUTPUT, INC.
(Exact name of registrant as specified in its charter)
DELAWARE (State or other jurisdiction of incorporation) |
1-12691 (Commission File Number) |
22-2286646 (IRS Employer Identification No.) |
||
12300 PARC CREST DRIVE STAFFORD, TEXAS (Address of principal executive offices) |
77477 (Zip Code) |
Registrants telephone number, including area code: (281) 933-3339
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:
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)) |
Explanatory Note:
This Form 8-K/A-3 amends our Current Report on Form 8-K which was filed with the Securities and Exchange Commission (SEC) on May 11, 2004, and amended by Form 8-K/A-1 filed with the SEC on May 28, 2004, and amended by Form 8-K/A-2 filed on June 15, 2004. The Form 8-K, as previously amended, contains disclosures and financial information regarding GX Technology Corporation (GXT), and our acquisition of GXT and related financing transactions in May and June 2004. This Form 8-K/A-3 revises Item 9.01 Financial Statements and Exhibits (formerly Item 7) by providing amended and restated audited and unaudited historical financial statements for GXT and its subsidiaries, and amended and restated pro forma consolidated financial statements and related information, to give effect to certain repurchase obligations that had existed with respect to GXTs preferred stock for a number of years prior to our acquisition.
Because prior to our acquisition, GXT had been required to repurchase shares of its preferred stock at a price equal to the higher of their fair market value or their original issue price, these repurchase obligations should have been classified as a current liability on GXTs consolidated balance sheets, and changes in the fair values of the repurchase rights should have been reflected periodically as credits or charges to GXTs consolidated statements of operations. These amendments had the effect of reducing GXTs net income to a net loss for the years ended June 30, 2001 and 2003, and for the nine months ended March 31, 2003 and 2004. Additionally, including the fair value of these preferred stock repurchase obligations had the effect of increasing GXTs total current liabilities on its consolidated balance sheets at June 30, 2002 and 2003, and at March 31, 2004. See Note 14. Restatement of Financial Statements of the Notes to Consolidated Financial Statements contained elsewhere in this Form 8-K/A-3.
Because the GXT preferred stock was converted into shares of GXT common stock which were acquired by us in connection with the completion of the acquisition in June 2004, these repurchase obligations terminated as of that completion date. The restatements contained in this Form 8-K/A-3 do not affect our consolidated results of operations or financial condition. The charges and credits reflected by the restatements are non-cash in nature, and do not affect either GXTs or our historical cash positions, total assets, income from operations or cash flows from operations.
The decision to restate the GXT historical financial statements based on these matters was made by our senior management and has been discussed with Deloitte & Touche LLP, GXTs former independent auditors.
Certain conforming changes were also made to the unaudited pro forma financial statements contained in the Form 8-K (as it has been previously amended), as well as to reflect certain revised assumptions made in the unaudited pro forma balance sheet as of March 31, 2004 that were set forth in our final prospectus dated June 8, 2004 (Registration No. 333-115345).
We are not filing a separate Form 8-K under Item 4.02 Non-Reliance on Previously Issued Financial Statements or a Related Audit Report or Completed Interim Review of Form 8-K, because the previously issued financial statements in question are those of GXT and its consolidated subsidiaries as of dates and for periods prior to our acquisition of GXT, and not those of our company, pursuant to Securities and Exchange Commission Release No. 34-49424 (March 16, 2004) under which new Form 8-K rules concerning these matters were adopted by the Commission.
2
This amendment is being filed in accordance with Rule 12b-15 under the Securities Exchange Act of 1934, as amended. For purposes of this Form 8-K/A-3, each item of the companys Form 8-K (as amended by Forms 8-K/A-1 and 8-K/A-2) described above, that is affected by this amendment has been amended and restated in its entirety. No attempt has been made in this Form 8-K/A-3 to modify or update other disclosures as presented in the original Form 8-K, as previously amended, except as required to reflect such amendments.
ITEM 9.01. FINANCIAL STATEMENTS AND EXHIBITS.
(a) | Financial statements of businesses acquired: |
| Consolidated financial statements of GXT as of March 31, 2004 (unaudited), June 30, 2003 and 2002 (audited), and for the years ended June 30, 2003, 2002 and 2001 (audited) and the nine-month periods ended March 31, 2004 and March 31, 2003 (unaudited), the notes thereto and report of independent registered public accounting firm. |
(b) | Pro forma financial information: |
| Unaudited Pro Forma Statement of Income for the year ended December 31, 2003. |
| Unaudited Pro Forma Statement of Income for the three months ended March 31, 2004. |
| Unaudited Pro Forma Balance Sheet as of March 31, 2004. |
| Notes to Pro Forma Financial Information. |
(c) | Exhibits: |
*10.1 | Stock Purchase Agreement dated as of May 10, 2004, by and among GX Technology Corporation, Input/Output, Inc. and the Sellers that are parties thereto, filed as Exhibit 2.1 to the Companys Registration Statement on Form S-3 (Registration No. 115345), filed with the Securities and Exchange Commission on May 10, 2004, and incorporated herein by reference. |
**10.2 | First Amendment to Stock Purchase Agreement dated as of June 11, 2004. | |||
99.1 | Consent of Deloitte & Touche LLP. |
* | Previously filed with the companys Current Report on Form 8-K, filed with the SEC on May 11, 2004. | |
** | Previously filed with the companys Current Report on Form 8-K/A-2, filed with the SEC on June 15, 2004. |
3
INDEX TO FINANCIAL STATEMENTS
GX TECHNOLOGY CORPORATION AND SUBSIDIARIES
Consolidated Financial Statements As of March 31, 2004 (unaudited), June 30, 2003 and 2002 and for the Years Ended June 30, 2003, 2002, and 2001 and the (unaudited) Nine-Month Periods Ended March 31, 2004 and March 31, 2003 and Report of Independent Registered Public Accounting Firm
Page |
||||
Report of Independent Registered Public Accounting Firm |
5 | |||
Consolidated Balance Sheets (As Restated) |
6 | |||
Consolidated Statements of Operations (As Restated) |
7 | |||
Consolidated Statements of Stockholders Equity (Deficit) (As Restated) |
8 | |||
Consolidated Statements of Cash Flows (As Restated) |
9 | |||
Notes to Consolidated Financial Statements |
10 |
4
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Board of Directors
GX Technology Corporation
We have audited the accompanying consolidated balance sheets of GX Technology Corporation and Subsidiaries (the Company) as of, June 30, 2003 and 2002, and the related consolidated statements of operations, stockholders equity (deficit), and cash flows for each of the three years in the period ended June 30, 2003. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States) Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of the Company as of June 30, 2003 and 2002, and the results of its operations and its cash flows for each of the three years in the period ended June 30, 2003 in conformity with accounting principles generally accepted in the United States of America.
As discussed in Note 14, the accompanying consolidated financial statements have been restated.
/s/ DELOITTE & TOUCHE LLP
Houston, Texas
November 17, 2003 (December 27, 2004 for the effects of the restatement described in Note 14)
5
GX TECHNOLOGY CORPORATION AND SUBSIDIARIES
March 31, 2004 |
June 30, 2003 |
June 30, 2002 |
||||||||||
(As Restated, | (As Restated, | (As Restated, | ||||||||||
See Note 14) | See Note 14) | See Note 14) | ||||||||||
(Unaudited) | ||||||||||||
ASSETS: |
||||||||||||
CURRENT ASSETS |
||||||||||||
Cash and cash equivalents |
$ | 2,512,432 | $ | 712,394 | $ | 2,949,821 | ||||||
Accounts receivable, trade (net of allowance
for doubtful accounts of $188,341 and $84,925
and $120,516 for 2004, 2003 and 2002,
respectively) |
9,535,675 | 9,097,690 | 3,889,726 | |||||||||
Unbilled revenue |
6,454,623 | 3,301,395 | 3,632,709 | |||||||||
Prepayments and other |
1,099,931 | 487,295 | 304,652 | |||||||||
Total current assets |
19,602,661 | 13,598,774 | 10,776,908 | |||||||||
PROPERTY AND EQUIPMENTAt cost |
20,593,993 | 17,208,891 | 10,249,988 | |||||||||
LESS ACCUMULATED DEPRECIATION AND AMORTIZATION |
(8,360,011 | ) | (7,057,097 | ) | (4,995,819 | ) | ||||||
Net property and equipment |
12,233,982 | 10,151,794 | 5,254,169 | |||||||||
PURCHASED SOFTWARE COSTS, Net of accumulated
amortization of $878,837, $707,077 and
$1,207,653 for 2004, 2003 and 2002,
respectively |
1,085,565 | 997,320 | 565,715 | |||||||||
SEISMIC DATA LIBRARY, Net of accumulated
amortization of $8,535,097 and $2,685,182 for
2004 and 2003, respectively |
12,354,255 | 5,925,498 | | |||||||||
DEFERRED TAX ASSET |
619,390 | 212,381 | | |||||||||
OTHER ASSETS |
268,222 | 145,569 | | |||||||||
TOTAL |
$ | 46,164,075 | $ | 31,031,336 | $ | 16,596,792 | ||||||
LIABILITIES AND STOCKHOLDERS EQUITY: |
||||||||||||
CURRENT LIABILITIES: |
||||||||||||
Line of credit |
$ | 3,775,000 | $ | 2,025,000 | $ | 2,975,000 | ||||||
Accounts payable |
2,960,968 | 896,358 | 930,711 | |||||||||
Accrued liabilities and other |
7,956,947 | 7,580,761 | 1,412,192 | |||||||||
Deferred revenue |
8,896,629 | 3,566,908 | 2,797,547 | |||||||||
Dividends payable |
1,992,263 | 1,365,488 | 529,788 | |||||||||
Deferred tax liability |
2,016,275 | 853,369 | 170,415 | |||||||||
Current portion of long-term obligations |
4,939,525 | 5,018,435 | 2,627,432 | |||||||||
Preferred stock repurchase obligation |
30,039,398 | 18,402,876 | 3,977,436 | |||||||||
Total current liabilities |
62,577,005 | 39,709,195 | 15,420,521 | |||||||||
LONG-TERM OBLIGATIONS |
2,729,564 | 2,436,359 | 1,660,782 | |||||||||
Total liabilities |
65,306,569 | 42,145,554 | 17,081,303 | |||||||||
COMMITMENTS AND CONTINGENCIES |
||||||||||||
Redeemable Series A preferred stock, 8%, $1
par value; 500,000 shares authorized,
481,696 shares issued and outstanding |
5,000,000 | 5,000,000 | 5,000,000 | |||||||||
Redeemable Series B preferred stock, 8%, $1
par value; 480,000 shares authorized,
480,000 shares issued and outstanding |
5,446,239 | 5,446,239 | 5,446,239 | |||||||||
STOCKHOLDERS EQUITY (DEFICIT): |
||||||||||||
Common stock, $.01 par value10,000,000
shares authorized, 1,543,479 shares issued
and outstanding at June 30, 2003 and June
30, 2002 respectively, and 1,592,379 shares
issued and outstanding at March 31, 2004 |
15,475 | 15,435 | 15,435 | |||||||||
Additional paid-in capital |
2,812,743 | 2,745,283 | 2,745,283 | |||||||||
Accumulated deficit |
(32,416,951 | ) | (24,321,175 | ) | (13,691,468 | ) | ||||||
Total stockholders equity/ (deficit) |
(29,588,733 | ) | (21,560,457 | ) | (10,930,750 | ) | ||||||
TOTAL |
$ | 46,164,075 | $ | 31,031,336 | $ | 16,596,792 | ||||||
See notes to consolidated financial statements.
6
GX TECHNOLOGY CORPORATION AND SUBSIDIARIES
Nine-Month Period Ended | ||||||||||||||||||||
March 31, |
Year Ended June 30, |
|||||||||||||||||||
2004 |
2003 |
2003 |
2002 |
2001 |
||||||||||||||||
(As Restated, | (As Restated, | (As Restated, | (As Restated, | |||||||||||||||||
See Note 14) | See Note 14) | See Note 14) | See Note 14) | |||||||||||||||||
(Unaudited) | ||||||||||||||||||||
REVENUES: |
||||||||||||||||||||
Geophysical services |
$ | 19,416,468 | $ | 19,561,470 | $ | 24,684,814 | $ | 19,834,479 | $ | 16,241,272 | ||||||||||
Full-scope seismic services |
26,823,119 | 9,369,617 | 15,290,283 | | | |||||||||||||||
Maintenance and other |
863,417 | 815,425 | 973,399 | 1,164,204 | 1,343,020 | |||||||||||||||
Software |
53,975 | 64,040 | 70,040 | 142,605 | 432,558 | |||||||||||||||
Total revenues |
47,156,979 | 29,810,552 | 41,018,536 | 21,141,288 | 18,016,850 | |||||||||||||||
COST OF REVENUES |
29,928,488 | 17,532,845 | 24,570,560 | 13,048,511 | 10,688,732 | |||||||||||||||
GROSS PROFIT |
17,228,491 | 12,277,707 | 16,447,976 | 8,092,777 | 7,328,118 | |||||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||
General and administrative |
6,611,887 | 4,335,029 | 5,934,182 | 3,298,824 | 2,773,720 | |||||||||||||||
Sales and marketing |
3,425,009 | 3,306,296 | 4,333,881 | 3,065,131 | 3,532,720 | |||||||||||||||
Total operating expenses |
10,036,896 | 7,641,325 | 10,268,063 | 6,363,955 | 6,306,440 | |||||||||||||||
INCOME FROM OPERATIONS |
7,191,595 | 4,636,382 | 6,179,913 | 1,728,822 | 1,021,678 | |||||||||||||||
INTEREST EXPENSE |
(665,605 | ) | (517,105 | ) | (722,745 | ) | (529,934 | ) | (661,845 | ) | ||||||||||
FAIR VALUE ADJUSTMENT OF PREFERRED STOCK
REPURCHASE OBLIGATION |
(11,636,522 | ) | (14,425,440 | ) | (14,425,440 | ) | | (3,977,436 | ) | |||||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
(5,110,532 | ) | (10,306,163 | ) | (8,968,272 | ) | 1,198,888 | (3,617,603 | ) | |||||||||||
INCOME TAX EXPENSE |
2,359,181 | 623,296 | 825,735 | 233,069 | 21,250 | |||||||||||||||
NET INCOME (LOSS) |
$ | (7,469,713 | ) | $ | (10,929,459 | ) | $ | (9,794,007 | ) | $ | 965,819 | $ | (3,638,853 | ) | ||||||
See notes to consolidated financial statements.
7
GX TECHNOLOGY CORPORATION AND SUBSIDIARIES
Additional | Total | |||||||||||||||
Common | Paid-In | Accumulated | Stockholders | |||||||||||||
Stock |
Capital |
Earnings/(Deficit) |
Equity |
|||||||||||||
BALANCEJuly 1, 2000 |
$ | 15,435 | $ | 2,745,283 | $ | (9,988,647 | ) | $ | (7,227,929 | ) | ||||||
Dividends on preferred stock |
| | (400,000 | ) | (400,000 | ) | ||||||||||
Net loss (As restated, see Note 14) |
| | (3,638,853 | ) | (3,638,853 | ) | ||||||||||
BALANCEJuly 1, 2001 |
15,435 | 2,745,283 | (14,027,500 | ) | (11,266,782 | ) | ||||||||||
Dividends on preferred stock |
| | (629,787 | ) | (629,787 | ) | ||||||||||
Net income |
| | 965,819 | 965,819 | ||||||||||||
BALANCEJuly 1, 2002 |
15,435 | 2,745,283 | (13,691,468 | ) | (10,930,750 | ) | ||||||||||
Dividends on preferred stock |
| | (835,700 | ) | (835,700 | ) | ||||||||||
Net loss (As restated, see Note 14) |
| | (9,794,007 | ) | (9,794,007 | ) | ||||||||||
BALANCEJune 30, 2003 |
15,435 | 2,745,283 | (24,321,175 | ) | (21,560,457 | ) | ||||||||||
Issuance of common stock due to exercise
of stock options (Unaudited) |
40 | 67,460 | | 67,500 | ||||||||||||
Dividends on preferred stock (Unaudited) |
| | (626,063 | ) | (626,063 | ) | ||||||||||
Net loss (As restated, see Note
14)(Unaudited) |
| | (7,469,713 | ) | (7,469,713 | ) | ||||||||||
BALANCEMarch 31, 2004 (Unaudited) |
$ | 15,475 | $ | 2,812,743 | $ | (32,416,951 | ) | $ | (29,588,733 | ) | ||||||
See notes to consolidated financial statements.
8
GX TECHNOLOGY CORPORATION AND SUBSIDIARIES
Nine Months Ended | ||||||||||||||||||||
March 31, |
Year Ended June 30, |
|||||||||||||||||||
2004 |
2003 |
2003 |
2002 |
2001 |
||||||||||||||||
(As Restated, | (As Restated, | (As Restated, | (As Restated, | |||||||||||||||||
See Note 14) | See Note 14) | See Note 14) | See Note 14) | |||||||||||||||||
(Unaudited) | ||||||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||||||||||||||
Net income (loss) |
$ | (7,469,713 | ) | $ | (10,929,459 | ) | $ | (9,794,007 | ) | $ | 965,819 | $ | (3,638,853 | ) | ||||||
Adjustments to reconcile net income to net cash provided
by (used in) operating activities: |
||||||||||||||||||||
Depreciation and amortization |
10,413,580 | 4,886,391 | 6,698,393 | 2,078,027 | 1,534,908 | |||||||||||||||
Fair value adjustment of preferred stock repurchase
obligation |
11,636,522 | 14,425,440 | 14,425,440 | | 3,977,436 | |||||||||||||||
Changes in operating assets and liabilities: |
||||||||||||||||||||
(Increase)/ Decrease in accounts receivable |
(437,985 | ) | (3,326,079 | ) | (5,207,964 | ) | (254,839 | ) | 341,245 | |||||||||||
(Increase)/ Decrease in unbilled revenue |
(3,153,228 | ) | 49,219 | 331,314 | (2,055,558 | ) | (256,519 | ) | ||||||||||||
(Increase)/ Decrease in prepayments and other |
(612,636 | ) | (228,089 | ) | (182,643 | ) | 20,206 | 15,554 | ||||||||||||
(Increase)/ Decrease in other assets |
(122,653 | ) | (113,897 | ) | 136,000 | 114,000 | ||||||||||||||
Increase/(Decrease) in accounts payable |
2,064,610 | (443,576 | ) | (34,353 | ) | 521,473 | (1,552 | ) | ||||||||||||
Increase/(Decrease) in accrued liabilities and other |
(1,431,010 | ) | 217,334 | 1,391,241 | 204,978 | (353,828 | ) | |||||||||||||
Increase in deferred revenue |
5,329,721 | 49,016 | 769,361 | 1,021,899 | 190,638 | |||||||||||||||
Deferred income taxes |
755,897 | 573,432 | 755,988 | 170,415 | | |||||||||||||||
Net cash provided by operating activities |
16,973,105 | 5,159,732 | 9,152,770 | 2,808,420 | 1,923,029 | |||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||||||||||||||
Purchase of property and equipmentnet |
(9,656,745 | ) | (1,711,727 | ) | (1,842,444 | ) | (2,094,796 | ) | (1,090,979 | ) | ||||||||||
Purchase of seismic data library |
(1,765,516 | ) | (1,779,057 | ) | (4,264,336 | ) | | | ||||||||||||
Purchase of software |
(526,243 | ) | (370,014 | ) | (781,573 | ) | (580,810 | ) | (78,595 | ) | ||||||||||
Net cash used in investing activities |
(11,948,504 | ) | (3,860,798 | ) | (6,888,353 | ) | (2,675,606 | ) | (1,169,574 | ) | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||||||||||||||
Proceeds from issuance of preferred stock |
| | | 2,042,340 | | |||||||||||||||
Proceeds from borrowings |
5,500,000 | 2,750,000 | 6,048,136 | 8,043,006 | 3,778,354 | |||||||||||||||
Repayments of borrowings |
(8,792,063 | ) | (6,156,791 | ) | (10,549,980 | ) | (8,679,135 | ) | (3,191,477 | ) | ||||||||||
Proceeds from issuance of stock |
67,500 | | | | | |||||||||||||||
Net cash provided by (used in) financing activities |
(3,224,563 | ) | (3,406,791 | ) | (4,501,844 | ) | 1,406,211 | 586,877 | ||||||||||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
1,800,038 | (2,107,857 | ) | (2,237,427 | ) | 1,539,025 | 1,340,332 | |||||||||||||
CASH AND CASH EQUIVALENTSBeginning of period |
712,394 | 2,949,821 | 2,949,821 | 1,410,796 | 70,464 | |||||||||||||||
CASH AND CASH EQUIVALENTSEnd of period |
$ | 2,512,432 | $ | 841,964 | $ | 712,394 | $ | 2,949,821 | $ | 1,410,796 | ||||||||||
SUPPLEMENTARY CASH FLOW INFORMATION: |
||||||||||||||||||||
Cash paid for interest |
$ | 539,936 | $ | 439,665 | $ | 608,386 | $ | 282,257 | $ | 392,372 | ||||||||||
Cash paid for income taxes |
$ | 165,265 | $ | 79,391 | $ | 92,873 | $ | 30,000 | $ | 21,250 | ||||||||||
Cash received from income tax refund |
$ | | $ | 67,602 | $ | | $ | 2,132 | $ | | ||||||||||
NONCASH TRANSACTIONS: |
||||||||||||||||||||
Capital lease additions |
$ | 4,378,751 | $ | 4,355,869 | $ | 6,718,424 | $ | 2,499,744 | $ | | ||||||||||
Series A preferred stock dividends exchanged for
Series B preferred stock |
$ | | $ | | $ | | $ | 2,766,152 | | |||||||||||
Interest accumulated on unpaid Series A preferred stock
dividends in exchange for Series B preferred stock |
$ | | $ | | $ | | $ | 637,748 | $ | | ||||||||||
See notes to consolidated financial statements.
9
GX TECHNOLOGY CORPORATION AND SUBSIDIARIES
1. Organization and Operations
General
GX Technology Corporation (the Company) has three wholly owned subsidiaries: GX Technology France SARL, located in Paris, France; GX Technology EAME Limited, located in London, England; and GX Technology Canada, Ltd., located in Calgary, Canada.
The Company provides seismic imaging services and data licensing of seismic data used in oil and gas exploration.
The interim financial data is unaudited; however, in the opinion of management, the interim financial data includes all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of the financial position as of March 31, 2004 and the results of operations for the nine-month periods ended March 31, 2004 and 2003. The results of operations for the nine months ended March 31, 2004 and 2003 are not necessarily indicative of the results to be expected for the full year.
2. Summary of Significant Accounting Policies
Consolidation
The consolidated financial statements include the accounts of the Company and its subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation.
Cash and Cash Equivalents
The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.
Revenue Recognition
Revenues for geophysical services (mainly imaging services and licensing of seismic data) are recognized on the percentage of completion method. The Company considers the percentage of completion method to be the best available measure of progress on these contracts. The percentage complete is assessed by measuring the actual progress to the estimated progress of the project. Accordingly, changes in job performance, job conditions, estimated profitability, contract price, cost estimates, and availability of human and computer resources are reviewed periodically as the work progresses and revisions to the percentage completion are reflected in the accounting period in which the facts require such adjustments become known. Provisions for estimated losses on uncompleted contracts are made in the period in which such losses are determined. The asset Unbilled Revenues represents revenues recognized in excess of amounts billed. The liability Deferred Revenue represents amounts billed in excess of revenues recognized.
Revenues for sales of software are recognized when the software has been invoiced, delivered, and accepted by the customer and collectibility is probable. Payments received in advance for software maintenance agreements are deferred and recognized as revenue over the life of the agreements. Software revenues also include royalties from software license agreements with resellers, which are recognized upon receipt of specific sales information from the licensee and delivery of the product.
Property and Equipment
Property and equipment are depreciated using a straight-line method based on each assets estimated useful life. Maintenance and repairs are charged to expense as incurred and renewals and betterments are capitalized.
10
GX TECHNOLOGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Seismic Data Library
The seismic data library consists of seismic surveys that are offered for license to customers on a nonexclusive basis. The capitalized costs include costs paid to third parties for the acquisition of data and related activities associated with the data creation activity. The Company does not capitalize any internal processing costs, such as imaging, salaries, benefits, and other costs incurred for seismic data project design and management.
Costs are amortized using the greater of (i) the percentage of estimated total costs compared to the percentage of actual revenue to the total estimated revenue from the project or (ii) a straight-line basis over the useful economic life of the data.
The Company forecasts the ultimate revenue expected to be derived from a particular data survey over its estimated useful economic life to determine the costs to amortize if greater than straight-line amortization. That forecast is made by the Company at project initiation and is reviewed and updated periodically. If, during any such review and update, the Company determines that the ultimate revenue for a survey is expected to be less than the original estimate of total revenue for such survey, the Company increases the amortization rate attributable to future revenue from such survey. In addition, in connection with such reviews and updates, the Company evaluates the recoverability of its seismic data library, and if required under Statement of Financial Accounting Standards No. 144, Accounting for the Impairment and Disposal of Long-Lived Assets, records an impairment charge with respect to such data.
Foreign Currency Translation
GX Technology France SARL, GX Technology EAME Limited, and GX Technology Canada, Ltd. use the U.S. dollar as their functional currency. Foreign currency transactions are included in net income. The Company realized transaction (gain) losses of $(85,351), $19,802 and $66,015 for the years ended June 30, 2003, 2002, and 2001, respectively, and $(158,489) and $(33,344) for the-nine month period ended March 31, 2004 and March 31, 2003.
Software Costs
All internal costs of developing software are expensed as incurred. Purchased software costs are capitalized and amortized on a product-by-product basis over the economic useful life of the software product.
Income Taxes
The Company utilizes an asset and liability approach in the calculation of deferred income taxes. This approach gives consideration to the future tax consequences of differences between the tax basis of assets and liabilities and their reported amounts in the financial statements.
Stock Options
Stock options are accounted for by applying APB Opinion No. 25, Accounting for Stock Issued to Employees, in accounting for equity-based awards granted to employees whereby no compensation expense is recorded related to the options granted when the exercise price equals the market price of the underlying equity issue on the date of grant. No compensation expense was recorded for any of the periods presented. If compensation expense for the stock option plan had been determined based on fair value of stock options at the date of grant based on the minimum value method consistent with the provisions of SFAS No. 123, Accounting for Stock-Based Compensation, the impact on net income (loss) would have been as follows:
11
GX TECHNOLOGY CORPORATION AND SUBSIDIARIES
Nine Months | ||||||||||||||||||||
Ended | ||||||||||||||||||||
March 31, |
Year Ended June 30, |
|||||||||||||||||||
2004 |
2003 |
2003 |
2002 |
2001 |
||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||
Net income (loss) as reported |
$ | (7,469,713 | ) | $ | (10,929,459 | ) | $ | (9,794,007 | ) | $ | 965,819 | $ | (3,638,853 | ) | ||||||
Compensation expense included in net income (loss) |
| | | | | |||||||||||||||
Compensation expense that would have been
included in the determination of net income
(loss) if the fair value based method had been
applied to all awards |
440,482 | 377,984 | 510,524 | 328,704 | 187,734 | |||||||||||||||
Pro forma net income (loss) |
$ | (7,910,195 | ) | $ | (11,307,443 | ) | $ | (10,304,531 | ) | $ | 637,115 | $ | (3,826,587 | ) | ||||||
The fair value of each option grant is estimated on the date of grant using the minimum value method using the assumptions as follows:
Expected life of options |
10 years | |||
Risk-free interest rate |
4.01%-6.20 | % | ||
Expected dividend yield |
0 | % |
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 use of estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.
3. Property and Equipment
Property and equipment consisted of the following:
Estimated | March 31, | June 30, | June 30, | |||||||||||||
Description |
Useful Lives |
2004 |
2003 |
2002 |
||||||||||||
(Unaudited) | ||||||||||||||||
Computer equipment |
3 years | $ | 19,069,805 | $ | 15,548,931 | $ | 9,201,192 | |||||||||
Furniture and fixtures |
3 years | 1,524,188 | 1,659,960 | 1,048,796 | ||||||||||||
Total |
$ | 20,593,993 | $ | 17,208,891 | $ | 10,249,988 | ||||||||||
Depreciation expense was $4,031,211, $2,078,027 and $1,534,908 for the years ended June 30, 2003, 2002, and 2001, respectively, and $4,572,048 and $2,851,792 for the nine month period ended March 31, 2004 and 2003.
12
GX TECHNOLOGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
4. Seismic Data Library
Seismic data library creation and amortization consisted of the following:
March 31, | June 30, | |||||||
2004 |
2003 |
|||||||
(Unaudited) | ||||||||
Gross costs of seismic data creation |
$ | 20,889,351 | $ | 8,610,680 | ||||
Less accumulated amortization |
8,535,096 | 2,685,182 | ||||||
Total |
$ | 12,354,255 | $ | 5,925,498 | ||||
Gross costs of seismic data creation include $7,113,839 at March 31, 2004 and $4,491,913 at June 30, 2003 for amounts which the Company has not remitted payment under an agreement with the company performing data acquisition. The Company does not have the payment obligation for these amounts until certain revenues have been collected from licensing sales of the data.
5. Line of Credit
On October 27, 1999, the Company entered into a line of credit with a bank with a borrowing capacity of up to $3,500,000 with an interest rate of prime plus .5%. The line of credit matured and was renewed for one year through March 15, 2005, with a borrowing capacity of $6,000,000. The amount borrowed under the agreement at June 30, 2003 and 2002 was $2,025,000 and $2,975,000 respectively, and $3,775,000 at March 31, 2004. The line of credit is collateralized by marketable securities owned by a stockholder and all of the Companys inventory, accounts receivable, general intangibles and other property, and allows the Company to borrow and repay such borrowings until maturity.
The weighted average borrowings outstanding under the bank loans were $1,791,667 and $2,739,013 for the years ended June 30, 2003 and 2002, respectively, and $3,591,667 at March 31, 2004. The average interest rate was 4.75% and 5.85% for the years ended June 30, 2003 and 2002, respectively, and 5.0% for both of the nine-month periods ended March 31, 2004 and 2003.
The credit agreement contains various affirmative and negative covenants related to the Companys ability to sell, transfer, pledge, collaterally assign, grant a security interest in, or otherwise transfer or encumber any of its assets except for the pledge of collateral to the lender and except for the sale or transfer of its assets (other than the collateral) in the ordinary course of its business. The Company will not at any time permit: a) its current ratio to be less than 1.0 to 1.0; b) tangible net worth to be less than $4,800,000 prior to December 31, 2003 and $10,000,000 after December 31, 2003; and c) its debt to tangible net worth to be greater than 3.0 to 1.0 until December 31, 2003, 3.8 to 1.0, until June 29, 2004, 3.5 to 1.0, between June 30, 2004 and December 30, 2004, and 3.0 to 1.0 on and after December 31, 2004. Management of the Company believes they were in compliance with these covenants at June 30, 2003, except for two financial condition covenants which were waived by the bank. Management of the Company believes they were in compliance with these covenants at March 31, 2004, except for one financial condition covenant which has been waived by the bank. The results of the restatement yielded additional covenant violations at March 31, 2004 and June 30, 2003; however, subsequent to the acquisition of the Company by Input/Output Inc., the line of credit was retired.
13
GX TECHNOLOGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
6. Long-Term Obligations
Long-term obligations were as follows:
March 31, | June 30, | June 30, | ||||||||||
2004 |
2003 |
2002 |
||||||||||
(Unaudited) | ||||||||||||
Equipment loans |
$ | 6,919,089 | $ | 6,704,794 | $ | 3,538,214 | ||||||
Shareholder loans |
750,000 | 750,000 | 750,000 | |||||||||
Total obligations |
7,669,089 | 7,454,794 | 4,288,214 | |||||||||
Less short-term obligations |
4,939,525 | 5,018,435 | 2,627,432 | |||||||||
Total long-term obligations |
$ | 2,729,564 | $ | 2,436,359 | $ | 1,660,782 | ||||||
The shareholder term loans bear interest at the lesser of 1) the maximum nonusurious rate of interest permitted by applicable state or federal law in effect or 2) the fixed rate of 10% per annum. The weighted average interest rate for 2003 and 2002 and the interest rate at March 31, 2004, June 30, 2003 and 2002 were 10%.
Outstanding indebtedness under the term note is $750,000, which was amended with the holder of the term note wherein all payments of principal and interest on the note were extended until June 30, 2004.
Long-term obligations as of June 30, 2003, mature as follows: $5,018,435 in the year ending June 30, 2004, $1,918,042 in the year ending June 30, 2005 and $518,317 for the year ending June 30, 2006.
The Company entered into a series of equipment loans that are due in installments for the purpose of financing the purchase of computer equipment in the form of capital leases expiring in various years through 2007. Interest charged under these loans which range from 5.8% to 20.7% is collateralized by liens on the computer equipment. The assets and liabilities under capital leases are recorded at lower of the present value of minimum lease payments or the fair value of the assets. The assets are depreciated over the lower of their related lease terms or their estimated productive lives. Depreciation of assets under capital leases is included in depreciation expense for the nine-month periods ended March 31, 2004 and 2003 and for the years ended 2003 and 2002.
As of June 30, 2003, future minimum lease payments under capital leases for each of the next four years and in aggregate are:
Year Ending June 30 |
||||
2004 |
$ | 4,765,095 | ||
2005 |
1,452,015 | |||
2006 |
452,682 | |||
2007 |
12,537 | |||
Total |
$ | 6,682,329 | ||
14
GX TECHNOLOGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
7. Operating Lease Agreements
The Company has certain noncancelable operating leases for office space and miscellaneous equipment. At June 30, 2003, the future minimum lease commitments were as follows:
Year Ending June 30
Year Ending June 30 |
||||
2004 |
$ | 1,662,191 | ||
2005 |
1,270,875 | |||
2006 |
248,626 | |||
2007 |
248,626 | |||
2008 |
185,906 | |||
Total |
$ | 3,616,224 | ||
Rent expense for all operating leases was $2,414,537, $1,788,033 and $2,032,287 for the years ended June 30, 2003, 2002 and 2001, respectively, and $2,738,523 and $1,778,926 for the nine-month periods ended March 31, 2004 and March 31, 2003, respectively.
8. Income Taxes
Income taxes consist of the following:
Nine Months Ended | ||||||||||||||||||||
March 31, |
Year Ended June 30, |
|||||||||||||||||||
2004 |
2003 |
2003 |
2002 |
2001 |
||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||
U.S. Federal: |
||||||||||||||||||||
Current tax (benefit)/expense |
$ | 1,363,885 | $ | | $ | | $ | (16,132 | ) | $ | 21,250 | |||||||||
Deferred
tax
expense |
790,031 | 536,035 | 708,796 | 170,415 | | |||||||||||||||
State: |
||||||||||||||||||||
Current
tax
expense |
125,000 | | | | | |||||||||||||||
Foreign: |
||||||||||||||||||||
Current
tax
expense |
114,399 | 49,864 | 69,747 | 78,786 | | |||||||||||||||
Deferred
tax
(benefit)
/expense |
(34,134 | ) | 37,397 | 47,192 | | | ||||||||||||||
Total |
$ | 2,359,181 | $ | 623,296 | $ | 825,735 | $ | 233,069 | $ | 21,250 | ||||||||||
The effective tax rate difference from the statutory rate of 34% is primarily due to permanent differences due to preferred stock repurchase obligations.
Deferred tax assets and liabilities computed at the statutory tax rates were as follows:
March 31, | June 30, | June 30, | ||||||||||
2004 |
2004 |
2002 |
||||||||||
(Unaudited) | ||||||||||||
Current deferred tax assets and liabilities related to: |
||||||||||||
Assets |
$ | 53,523 | $ | 172,361 | $ | 743,290 | ||||||
Liabilities |
(2,069,798 | ) | (1,025,730 | ) | (913,705 | ) | ||||||
Current deferred tax liabilities |
$ | (2,016,275 | ) | $ | (853,369 | ) | $ | (170,415 | ) | |||
Noncurrent deferred tax asset-fixed assets |
$ | 619,390 | $ | 212,381 | $ | | ||||||
15
GX TECHNOLOGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
For the year ending June 30, 2003, as a result of its net operating loss carryforward, the Company did not generate any liability for regular federal income tax purposes. The Company recognized a liability for alternative minimum tax of $115,000 and $32,000 as of June 30, 2003 and 2002, respectively.
9. Stock Options
The Company maintains an employee stock option plan. The Company applies Accounting Principles Board Opinion No. 25 and related interpretations in accounting for the plan. Accordingly, no compensation expense has been recognized for options issued under the plan.
The Company may grant options to purchase shares of its common stock under a qualified incentive stock option agreement (Qualified Plan), as defined by Internal Revenue Code Section 422 and a nonqualified stock option agreement (Nonqualified Plan). The Company has reserved for grant, 1,000,000 shares of its common stock under the Qualified Plan and 144,656 shares of its common stock under the Nonqualified Plan. Options under the Qualified Plan have a vesting period of five years and an expiration period from five to ten years from the date of grant. Options under the Nonqualified Plan have a vesting period of four years and an expiration period of ten years from the date of grant. The shares are subject to adjustment for subsequent recapitalizations and stock splits.
The information set forth in the following table covers options granted under the Companys stock option plan:
June 30, | June 30, | June 30, | ||||||||||
2003 |
2002 |
2001 |
||||||||||
Stock options outstandingbeginning of year |
1,044,656 | 877,256 | 770,756 | |||||||||
Granted at $15.00 per share |
17,000 | 225,500 | 120,400 | |||||||||
Expired or cancelled |
| (58,100 | ) | (13,900 | ) | |||||||
Stock options outstandingend of year (per
share: $.05 to $15.00 at June 30, 2003;
average exercise price per share of $10.84
at June 30, 2003) |
1,061,656 | 1,044,656 | 877,256 | |||||||||
Stock options exercisableend of year |
768,216 | 665,936 | 527,656 | |||||||||
10. Redeemable Preferred Stock
The Company has issued and has outstanding 481,696 shares of its Series A 8% cumulative convertible redeemable preferred stock (Series A Preferred) ($1 par value per share and $10.38 liquidation preference per share) for $5,000,000.
On December 20, 2001, the Company issued 480,000 shares of Series B senior convertible preferred stock (Series B Preferred), with a par value of $1.00 (one dollar) and a liquidation preference and initial conversion price of $11.35 per share. 300,000 shares of the Series B Preferred were issued in lieu of cash payment of $2,766,152 in accrued and unpaid dividends on Series A Preferred and $637,748 in accrued interest on those accrued and unpaid dividends. An additional 180,000 shares of Series B Preferred were issued to one of the Companys principal stockholders in exchange for a capital infusion of $2,042,339 in cash.
Dividends on both Series A and B are payable annually on the Annual Dividend Date. Any unpaid dividends accumulate until paid which represent noncash transactions. As of March 31, 2004, no dividends have been paid. All accrued but unpaid dividends amass interest after each Annual Dividend Date, at a rate of 8% per annum. The preferred shares are convertible into the Companys
16
GX TECHNOLOGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
common stock at the option of the holder at any time on a one-for-one basis and are automatically converted in the event that the proceeds of a public offering exceed certain levels. In addition, holders of a majority of Series A Preferred may require the Company to repurchase all or any of the then outstanding preferred stock at a price equal to the greater of the fair market value or the original issuance price. The redemption of Series A Preferred allows the holders of Series B Preferred to redeem their preferred stock under similar terms.
11. Benefit Plan
The Company maintains a 401(k) retirement savings plan that covers all U.S. employees. The Company makes matching contributions equal to 50% of the amount of the contribution elected by the employee, up to a maximum employee contribution of 6% of the employees gross salary. For the years ended June 30, 2003, 2002 and 2001 contributions charged to operations were $256,131, $193,890 and $176,981, respectively, and $261,210 and $179,777 for the nine-month periods ended March 31, 2004, and March 31, 2003, respectively.
12. Related-Party Transactions
As of June 30, 2003 and 2002, the related party balance totaled $2,720,370 and $1,766,888, respectively, as of March 31, 2004 the balance totaled $3,476,968, and consists of unpaid dividends and interest on the Series A and Series B preferred stock and note payable to shareholder. The Company recognized interest expense on obligations to related parties for the years ended June 30, 2003, 2002 and 2001 of $122,451, $368,947 and $396,068, respectively, and $129,822 and $80,080 for nine-month periods ended March 31, 2004 and March 31, 2003, respectively.
13. Subsequent Event (Unaudited)
On May 10, 2004, the Company entered into a stock purchase agreement to sell all outstanding common and preferred stock of the Company to Input/ Output, Inc.
14. Restatement of Financial Statements
Subsequent to the issuance of the Companys June 30, 2003 consolidated financial statements, the Company determined that it had made certain accounting errors in the recording of repurchase rights in the Companys preferred stock during the three-year period ended June 30, 2003 and the nine-month periods ended March 31, 2004 and March 31, 2003, respectively. Because the Company had been required to repurchase shares of its preferred stock at a price equal to the higher of their fair market value or their original issue price, this repurchase obligation should have been classified as a current liability on the Companys balance sheet, and changes in its fair value should have been reflected as credits or charges to the Companys statement of operations. The table below presents the impact on net income (loss) and total liabilities of the restatements:
Nine Months Ended | ||||||||||||||||||||
March 31, |
Year Ended June 30, |
|||||||||||||||||||
2004 |
2003 |
2003 |
2002 |
2001 |
||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||
Net income (loss) as previously reported |
$ | 4,166,809 | $ | 3,495,981 | $ | 4,631,433 | $ | 965,819 | $ | 338,583 | ||||||||||
Restatement of preferred stock repurchase obligation |
(11,636,522 | ) | (14,425,440 | ) | (14,425,440 | ) | | (3,977,436 | ) | |||||||||||
Net income (loss) as restated |
$ | (7,469,713 | ) | $ | (10,929,459 | ) | $ | (9,794,007 | ) | $ | 965,819 | $ | (3,638,853 | ) | ||||||
March 31, 2004 |
June 30, 2003 |
June 30, 2002 |
||||||||||
(Unaudited) | ||||||||||||
Total liabilities as previously reported |
$ | 35,267,171 | $ | 23,742,678 | $ | 13,103,867 | ||||||
Restatement of preferred stock repurchase obligation |
30,039,398 | 18,402,876 | 3,977,436 | |||||||||
Total liabilities as restated |
$ | 65,306,569 | $ | 42,145,554 | $ | 17,081,303 | ||||||
17
UNAUDITED PRO FORMA FINANCIAL STATEMENTS
The unaudited pro forma statements of income for the year ended December 31, 2003 and the three months ended March 31, 2004, give pro forma effect to: (1) the GXT acquisition and (2) the registered offering and sale of shares of our common stock in June 2004, resulting with net proceeds of $130.5 million, which were used to fund the GXT acquisition, as if the transactions had been consummated on January 1, 2003.
The unaudited pro forma balance sheet as of March 31, 2004 gives pro forma effect to (1) the GXT acquisition, and (2) such registered offering and sale of common stock, as if those transactions had been consummated on March 31, 2004.
The unaudited pro forma financial information is based on the assumptions and adjustments described in the accompanying notes. The unaudited pro forma statement of operations does not purport to represent what our results of operations actually would have been if the events described above had occurred as of the date indicated or what our results will be for any future periods. The unaudited pro forma financial statements are based upon assumptions and adjustments that we believe are reasonable. The unaudited pro forma financial statements and the accompanying notes should be read in conjunction with our historical financial statements contained in our Annual Report on Form 10-K (as amended by Forms 10-K/A-1 and 10-K/A-2), and our Quarterly Reports on Form 10-Q for the quarter ended March 31, 2004, the quarter ended June 30, 2004 and the quarter ended September 30, 2004 and the historical restated financial statements of GXT, including the notes thereto, included elsewhere in this report.
For financial accounting purposes, the assets acquired and the liabilities assumed of GXT referred to in these unaudited pro forma financial statements have been recorded at their estimated fair values as of the date of the acquisition. The allocation in these unaudited pro forma financial statements was based upon a preliminary fair value study, which is expected to be finalized in the fourth quarter of 2004. When finalized, the allocation may vary from the allocation presented in these unaudited pro forma financial statements.
See the Explanatory Note to this Form 8-K/A-3 discussing the restatement to the GXT historical financial statements and the conforming changes to these unaudited proforma financial statements.
18
INPUT/OUTPUT, INC.
UNAUDITED PRO FORMA STATEMENT OF INCOME
Year Ended December 31, 2003
Input/ | GXT | Pro Forma | Pro Forma | |||||||||||||
Output |
As Adjusted(2) |
Adjustments |
Input/Output |
|||||||||||||
(As Restated) | (As Restated) | |||||||||||||||
(in thousands, except per share data) | ||||||||||||||||
Net sales |
$ | 150,033 | $ | 49,056 | $ | | $ | 199,089 | ||||||||
Cost of sales |
122,192 | 30,946 | 3,750 | (3) | 156,888 | |||||||||||
Gross profit |
27,841 | 18,110 | (3,750 | ) | 42,201 | |||||||||||
Operating expenses: |
||||||||||||||||
Research and development |
18,696 | | | 18,696 | ||||||||||||
Marketing and sales |
12,566 | 4,465 | | 17,031 | ||||||||||||
General and administrative |
16,753 | 7,130 | | 23,883 | ||||||||||||
Impairment of long lived assets |
1,120 | | | 1,120 | ||||||||||||
Total operating expenses |
49,135 | 11,595 | | 60,730 | ||||||||||||
Income (loss) from operations |
(21,294 | ) | 6,515 | (3,750 | ) | (18,529 | ) | |||||||||
Interest expense |
(4,087 | ) | (821 | ) | 410 | (4) | (4,498 | ) | ||||||||
Interest income |
1,903 | | | 1,903 | ||||||||||||
Fair value adjustment and exchange of warrant obligation |
1,757 | | | 1,757 | ||||||||||||
Impairment of investment |
(2,059 | ) | | | (2,059 | ) | ||||||||||
Fair value adjustment of preferred stock repurchase obligation |
| (14,971 | ) | 14,971 | (5) | | ||||||||||
Other income |
976 | | | 976 | ||||||||||||
Income (loss) before income taxes |
(22,804 | ) | (9,277 | ) | 11,631 | (20,450 | ) | |||||||||
Income tax expense (benefit) |
348 | 1,968 | (1,742 | ) (6) | 574 | |||||||||||
Net income (loss) |
$ | (23,152 | ) | $ | (11,245 | ) | $ | 13,373 | $ | (21,024 | ) | |||||
Basic loss per share |
$ | (0.45 | ) | $ | (0.30 | ) | ||||||||||
Diluted loss per share |
$ | (0.45 | ) | $ | (0.30 | ) | ||||||||||
Weighted average number of shares outstanding |
51,237 | 20,000 | (7) | 71,237 | ||||||||||||
Weighted average number of diluted shares outstanding |
51,237 | 20,000 | (7) | 71,237 |
19
INPUT/OUTPUT, INC.
UNAUDITED PRO FORMA STATEMENT OF INCOME
Three Months Ended March 31, 2004
Input/ | GXT | Pro Forma | Pro Forma | |||||||||||||
Output |
As Adjusted(2) |
Adjustments |
Input/Output |
|||||||||||||
(in thousands, except per share data) | ||||||||||||||||
Net sales |
$ | 36,287 | $ | 19,822 | $ | | $ | 56,109 | ||||||||
Cost of sales |
24,026 | 12,547 | 938 | (3) | 37,511 | |||||||||||
Gross
profit |
12,261 | 7,275 | (938 | ) | 18,598 | |||||||||||
Operating expenses (income): |
||||||||||||||||
Research and development |
4,075 | | | 4,075 | ||||||||||||
Marketing and sales |
3,299 | 1,337 | | 4,636 | ||||||||||||
General and administrative |
4,693 | 2,448 | | 7,141 | ||||||||||||
Gain on sale of assets |
(850 | ) | | | (850 | ) | ||||||||||
Total operating expenses |
11,217 | 3,785 | | 15,002 | ||||||||||||
Income (loss) from operations |
1,044 | 3,490 | (938 | ) | 3,596 | |||||||||||
Interest expense |
(1,496 | ) | (252 | ) | (126 | ) (4) | (1,622 | ) | ||||||||
Interest income |
469 | | | 469 | ||||||||||||
Other income |
16 | | | 16 | ||||||||||||
Income (loss) before income taxes |
33 | 3,238 | (812 | ) | 2,459 | |||||||||||
Income tax expense (benefit) |
591 | 1,171 | (1,107 | ) (6) | 655 | |||||||||||
Net income (loss) |
$ | (558 | ) | $ | 2,067 | $ | 295 | $ | 1,695 | |||||||
Basic income (loss) per share |
$ | (0.01 | ) | $ | 0.03 | |||||||||||
Diluted income (loss) per share |
$ | (0.01 | ) | $ | 0.02 | |||||||||||
Weighted average number of shares outstanding |
52,113 | 20,000 | (7) | 72,113 | ||||||||||||
Weighted average number of diluted shares outstanding |
52,113 | 22,561 | (8) | 74,674 |
20
INPUT/OUTPUT, INC.
UNAUDITED PRO FORMA BALANCE SHEET
March 31, 2004
Pro Forma | Pro Forma | |||||||||||||||
Input/Output |
GXT |
Adjustments(1) |
Input/ Output |
|||||||||||||
(As Restated) | (As Restated) | |||||||||||||||
(in thousands) | ||||||||||||||||
ASSETS |
||||||||||||||||
Current assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 25,000 | $ | 2,512 | $ | (4,800 | ) (9) | $ | 22,712 | |||||||
Restricted cash |
1,080 | | 1,080 | |||||||||||||
Accounts receivable, net |
33,928 | 9,536 | | 43,464 | ||||||||||||
Unbilled revenue |
| 6,455 | | 6,455 | ||||||||||||
Current portion notes receivable, net |
11,987 | | | 11,987 | ||||||||||||
Inventories |
57,333 | | | 57,333 | ||||||||||||
Prepaid expenses and other current
assets |
3,476 | 1,100 | | 4,576 | ||||||||||||
Total current assets |
132,804 | 19,603 | (4,800 | ) | 147,607 | |||||||||||
Notes receivable |
5,938 | | | 5,938 | ||||||||||||
Net assets held for sale |
2,430 | | | 2,430 | ||||||||||||
Property, plant and equipment, net |
28,160 | 13,319 | | 41,479 | ||||||||||||
Seismic data library |
| 12,354 | | 12,354 | ||||||||||||
Deferred tax asset |
1,149 | 620 | (620 | ) (10) | 1,149 | |||||||||||
Goodwill, net |
76,367 | | 88,933 | (11) | 165,300 | |||||||||||
Other assets, net |
13,543 | 268 | 45,000 | (12) | 58,811 | |||||||||||
Total assets |
$ | 260,391 | $ | 46,164 | $ | 128,513 | $ | 435,068 | ||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||
Current liabilities: |
||||||||||||||||
Notes payable and current maturities
of long-term debt |
$ | 2,168 | $ | 8,715 | $ | (3,775 | ) (13) | $ | 7,108 | |||||||
Accounts payable |
15,908 | 2,961 | | 18,869 | ||||||||||||
Accrued expenses |
14,740 | 7,957 | | 22,697 | ||||||||||||
Deferred revenue |
1,994 | 8,897 | | 10,891 | ||||||||||||
Dividends payable |
| 1,992 | | 1,992 | ||||||||||||
Deferred tax liability |
| 2,016 | (2,016 | ) (10) | | |||||||||||
Preferred stock repurchase obligation |
| 30,039 | (30,039 | ) (5) | | |||||||||||
Total current liabilities |
34,810 | 62,577 | (35,830 | ) | 61,557 | |||||||||||
Long-term debt, net of current maturities |
78,033 | 2,730 | (750 | ) (14) | 80,013 | |||||||||||
Other long-term liabilities |
3,815 | | | 3,815 | ||||||||||||
Redeemable preferred stock |
| 10,446 | (10,446 | ) (5) | | |||||||||||
Stockholders equity: |
||||||||||||||||
Stockholders equity |
143,733 | (29,589 | ) | 175,539 | (15) | 289,683 | ||||||||||
Total liabilities and
stockholders equity |
$ | 260,391 | $ | 46,164 | $ | 128,513 | $ | 435,068 | ||||||||
21
INPUT/OUTPUT, INC.
NOTES TO PRO FORMA FINANCIAL INFORMATION
(1) | The following is the preliminary estimate of the purchase price (in thousands) for the GXT acquisition: |
Cash payment paid for GXT shares |
$ | 129,975 | ||
Exchange of vested employee stock options |
15,500 | |||
Payoff of GXT debt |
4,525 | |||
Acquisition costs |
750 | |||
Total purchase price |
$ | 150,750 | ||
This preliminary estimate of the purchase price has been allocated as presented below based a preliminary fair value assessment of the assets and liabilities of GXT at March 31, 2004. This fair value assessment is expected to be finalized in the fourth quarter of 2004. |
Book Value | ||||||||||||
of Assets | Preliminary | |||||||||||
Acquired | Purchase | |||||||||||
(Liabilities | Price | Preliminary | ||||||||||
Assumed) |
Allocation |
Fair Value |
||||||||||
(in thousands) | ||||||||||||
Cash and cash equivalent |
$ | 2,512 | $ | $ | 2,512 | |||||||
Accounts receivables |
9,536 | 9,536 | ||||||||||
Unbilled revenues |
6,455 | 6,455 | ||||||||||
Prepaid and other current assets |
1,100 | 1,100 | ||||||||||
Property, plant and equipment |
13,319 | 13,319 | ||||||||||
Seismic data library |
12,354 | 12,354 | ||||||||||
Deferred tax asset |
620 | (620 | ) | | ||||||||
Other assets |
268 | 45,000 | 45,268 | |||||||||
Goodwill |
| 88,933 | 88,933 | |||||||||
Notes payable current |
(8,715 | ) | 3,775 | (4,940 | ) | |||||||
Accounts payable |
(2,961 | ) | (2,961 | ) | ||||||||
Accrued expenses |
(7,957 | ) | (7,957 | ) | ||||||||
Deferred revenue |
(8,897 | ) | (8,897 | ) | ||||||||
Deferred tax liability |
(2,016 | ) | 2,016 | | ||||||||
Long-term debt, net of current maturities |
(2,730 | ) | 750 | (1,980 | ) | |||||||
Dividends payable |
(1,992 | ) | (1,992 | ) | ||||||||
$ | 10,896 | $ | 139,854 | $ | 150,750 | |||||||
All liabilities assumed were at their estimated fair values, as were the seismic data library and the property, plant and equipment. The fair value of intangibles are estimated to be $45 million (see note 12 below). There were no identified intangible assets which were determined to have indefinite lives. This preliminary assessment of fair value resulted in $88.9 million of goodwill which will be subject to periodic impairment testing. | ||||
(2) | GXT had a fiscal year end of June 30. Therefore, in order to comply with Article 11 of Regulation S-X of the Securities and Exchange Commission, the GXT Statement of Income for the year ended December 31, 2003 has been adjusted to present results for the twelve months ended December 31, 2003. This adjustment was made by subtracting the results of operations for the six months ended December 31, 2002 from the results of operations for the year ended June 30, 2003 and adding the results of operations for the six months ended December 31, 2003. Additionally, to arrive at the results of operations for the three months ended March 31, 2004, the results of operations for the six months ended December 31, 2003 were subtracted from the results of operations for the nine months ended March 31, 2004. These adjustments were as follows: |
22
Six Months | Six Months | Year Ended | ||||||||||||||
Year Ended | Ended | Ended | December 31, | |||||||||||||
June 30, | December 31, | December 31, | 2003 | |||||||||||||
2003 |
2002 |
2003 |
As Adjusted |
|||||||||||||
(As Restated) | (As Restated) | (As Restated) | (As Restated) | |||||||||||||
(in thousands) | ||||||||||||||||
Total revenue |
$ | 41,019 | $ | 19,298 | $ | 27,335 | $ | 49,056 | ||||||||
Cost of revenues |
24,571 | 11,007 | 17,382 | 30,946 | ||||||||||||
Gross profit |
16,448 | 8,291 | 9,953 | 18,110 | ||||||||||||
Operating expenses: |
||||||||||||||||
General and administrative |
5,934 | 2,968 | 4,164 | 7,130 | ||||||||||||
Sales and marketing |
4,334 | 1,957 | 2,088 | 4,465 | ||||||||||||
Total operating expenses |
10,268 | 4,925 | 6,252 | 11,595 | ||||||||||||
Income from operations |
6,180 | 3,366 | 3,701 | 6,515 | ||||||||||||
Interest expense |
723 | 315 | 413 | 821 | ||||||||||||
Fair value adjustment of
preferred stock
repurchase obligation |
14,425 | 7,212 | 7,758 | 14,971 | ||||||||||||
Loss before income taxes |
(8,968 | ) | (4,161 | ) | (4,470 | ) | (9,277 | ) | ||||||||
Income tax expense |
826 | 46 | 1,188 | 1,968 | ||||||||||||
Net Loss |
$ | (9,794 | ) | $ | (4,207 | ) | $ | (5,658 | ) | $ | (11,245 | ) | ||||
Nine Months | Six Months | Three Months | ||||||||||
Ended | Ended | Ended | ||||||||||
March 31, | December 31, | March 31, | ||||||||||
2004 |
2003 |
2004 |
||||||||||
(As Restated) | (As Restated) | |||||||||||
(in thousands) | ||||||||||||
Total revenues |
$ | 47,157 | $ | 27,335 | $ | 19,822 | ||||||
Cost of revenues |
29,929 | 17,382 | 12,547 | |||||||||
Gross profit |
17,228 | 9,953 | 7,275 | |||||||||
Operating expenses: |
||||||||||||
General and administrative |
6,612 | 4,164 | 2,448 | |||||||||
Sales and marketing |
3,425 | 2,088 | 1,337 | |||||||||
Total operating expenses |
10,037 | 6,252 | 3,785 | |||||||||
Income from operations |
7,191 | 3,701 | 3,490 | |||||||||
Interest expense |
665 | 413 | 252 | |||||||||
Fair value adjustment of preferred stock repurchase obligation |
11,637 | 11,637 | | |||||||||
Income (loss) before income taxes |
(5,111 | ) | (8,349 | ) | 3,238 | |||||||
Income tax expense |
2,359 | 1,188 | 1,171 | |||||||||
Net income (loss) |
$ | (7,470 | ) | $ | (9,537 | ) | $ | 2,067 | ||||
(3) | Reflects the preliminary pro forma adjustment to record the amortization of the acquired intangible assets (customer relationships, proprietary technology, non-compete agreements and trade names) over their estimated useful lives ranging from two years to 15 years. |
(4) | Reflects the pro forma adjustment to record the interest savings from the payoff of the GXT line of credit and shareholder loans (see notes 13 and 14 below). |
(5) | Reflects the pro forma adjustment to record the purchase of GXTs preferred stock by I/O, which eliminates the fair value adjustment of the preferred stock repurchase obligation. |
(6) | Reflects the pro forma adjustments to utilize I/O net operating losses to offset GXT U.S. tax expense, since I/O maintains a valuation allowance against substantially all of its net deferred taxes. The remaining pro forma income tax expense represents state and foreign taxes. |
(7) | Reflects pro forma issuance of I/O common stock in connection with the GXT acquisition. |
(8) | Reflects the following pro forma dilutive share adjustments (in thousands) as follows: |
23
Issuance of I/O common stock in connection with the GXT acquisition. |
20,000 | |||
Dilutive GXT stock options assumed by I/O |
2,022 | |||
I/O dilutive stock options |
539 | |||
22,561 | ||||
(9) | Reflects the pro forma adjustments to cash and cash equivalents (in thousands) as follows: |
Net cash proceeds from the issuance of I/O common stock in
connection with the GXT acquisition |
$ | 130,450 | ||
Cash payment for GXT shares |
(129,975 | ) | ||
Payoff of GXT line of credit and shareholder loans |
(4,525 | ) | ||
Acquisition costs |
(750 | ) | ||
$ | (4,800 | ) | ||
(10) | Reflects the pro forma adjustment to deferred taxes as I/O maintains a valuation allowance against substantially all its net deferred taxes. |
(11) | Reflects the preliminary pro forma adjustment to record goodwill representing the excess of the purchase price over the fair value of the net assets acquired. |
(12) | Reflects the pro forma adjustment to record the estimated fair value of the intangible assets acquired (customer relationships, proprietary technology, non-compete agreements and trade names). |
(13) | Reflects the pro forma adjustment for the payoff of the GXT line of credit. |
(14) | Reflects the payoff of the GXT shareholder loans. |
(15) | Reflects the pro forma adjustments to stockholders equity (in thousands) as follows: |
Issuance of I/O common stock to fund a portion of the purchase price |
$ | 130,450 | ||
Exchange of GXT vested options for I/O vested options |
15,500 | |||
Elimination of GXTs historical stockholders equity |
29,589 | |||
$ | 175,539 | |||
24
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: December 29, 2004
INPUT/OUTPUT, INC | ||||
By: | /s/ J. Michael Kirksey | |||
J. Michael Kirksey | ||||
Executive Vice President and Chief | ||||
Financial Officer (Principal Financial Officer) |
25
INDEX TO EXHIBITS
Exhibit | ||
Number |
Description |
|
* 10.1
|
Stock Purchase Agreement dated as of May 10, 2004, by and among GX Technology Corporation, Input/Output, Inc. and the Sellers that are parties thereto, filed as Exhibit 2.1 to the Companys Registration Statement Form S-3 (Registration No. 115345), filed with the Securities and Exchange Commission on May 10, 2004, and incorporated herein by reference. | |
**10.2
|
First Amendment to Stock Purchase Agreement dated as of June 11, 2004. | |
99.1
|
Consent of Deloitte & Touche LLP. |
* | Previously filed with the companys Current Report on Form 8-K, filed with the SEC on May 11, 2004. | |
** | Previously filed with the companys Current Report on Form 8-K/A-2, filed with the SEC on June 15, 2004. |
26