Attached files

file filename
8-K/A - FORM 8-K AMENDMENT NO. 1 - VIRAGE LOGIC CORPd8ka.htm
EX-99.1 - AUDITED CONSOLIDATED FINANCIAL STATEMENTS - VIRAGE LOGIC CORPdex991.htm
EX-99.3 - UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION - VIRAGE LOGIC CORPdex993.htm
EX-23.1 - CONSENT OF INDEPENDENT AUDITORS - VIRAGE LOGIC CORPdex231.htm
EX-23.2 - CONSENT OF INDEPENDENT ACCOUNTANTS - VIRAGE LOGIC CORPdex232.htm

Exhibit 99.2

Condensed consolidated income statement

For the six months ended June 30, 2009

 

      Note   

For the six

months ended

June 30, 2009

Before

restructuring

(unaudited)

£‘000

   

For the six

months ended

June 30, 2009

Restructuring

(unaudited)

£‘000

   

For the six

months ended

June 30, 2009

Total

(unaudited)

£‘000

   

For the six

months ended

June 30, 2008

(unaudited)

£‘000

 

Revenue

      7,259      —        7,259      9,251   

Cost of sales

        (609   —        (609   (694

Gross profit

      6,650      —        6,650      8,557   

Operating expenses

   4    (11,832   (2,258   (14,090   (11,419

Operating loss

      (5,182   (2,258   (7,440   (2,862

Finance income

      168      —        168      485   

Finance expense

      (6   —        (6   —     

Share of post-tax profit/(loss) of associate

        16      —        16      (8

Loss before income tax

      (5,004   (2,258   (7,262   (2,385

Tax credit

        100      —        100      726   

Loss for the period

        (4,904   (2,258   (7,162   (1,659

Weighted average number of shares

          145,506,363      149,037,037   

Basic and diluted loss per share -pence

          (4.92   (1.11

 

Condensed consolidated statement of comprehensive income

    

For the six months ended June 30, 2009

    
     

Six months ended

June 30

2009

(unaudited)
£’000

   

Six months ended

June 30

2008

(unaudited)
£’000

 

Loss for the period

   (7,162   (1,659

Other comprehensive income

    

Currency translation difference

   653      (147

Total comprehensive income for the period attributable to owners of the parent

   (6,509   (1,806


Condensed consolidated statement of changes in shareholders’ equity

 

(unaudited)   

Share

capital

£’000

  

Share

premium

£’000

  

Other

reserves

£’000

   

Cumulative

translation

adjustment

£’000

   

Retained

earnings

£’000

   

Total*

£’000

 

At January 1, 2008

   153    3,683    61,037      (511   (34,089   30,273   

Share based payments

   —      —      167      —        —        167   

Exchange loss

   —      —      —        (147   —        (147

Loss for the period

   —      —      —        —        (1,659   (1,659

At June 30, 2008

   153    3,683    61,204      (658   (35,748   28,634   

Change in value of ESOP reserve

   —      —      —        —        (768   (768

Share based payments

   —      —      85      —        —        85   

Exchange loss

   —      —      —        (804   —        (804

Loss for the period

   —      —      —        —        (4,340   (4,340

At December 31, 2008

   153    3,683    61,289      (1,462   (40,856   22,807   

Shares issued

   1    382    —        —        —        383   

Share based payments

   —      —      (33   —        —        (33

Exchange gain

   —      —      —        653      —        653   

Loss for the period

   —      —      —        —        (7,162   (7,162

At June 30, 2009

   154    4,065    61,256      (809   (48,018   16,648   

* All attributable to owners of the parent

 

2


Condensed consolidated balance sheet

As at June 30, 2009

 

      Note   

June 30

2009

(unaudited)
£’000

   

December 31

2008

(a)

£’000

 

Assets

       

Non-current assets

       

Intangible assets

   7    10,293      11,600   

Property, plant and equipment

      1,432      1,970   

Investment in associate

      —        443   

Other receivables

        438      442   
          12,163      14,455   

Current assets

       

Trade and other receivables

      4,032      4,060   

Current corporation tax receivable

      1,345      2,160   

Short term investments

      3,815      8,037   

Cash and cash equivalents

        5,313      4,631   
          14,505      18,887   

Total assets

        26,668      33,342   

Liabilities

       

Current liabilities

       

Loans and borrowings

      78      78   

Trade and other payables

      6,415      7,529   

Deferred income tax liabilities

      17      —     

Provisions for other liabilities and charges

   9    1,741      798   
          8,251      8,405   

Net current assets

        6,254      10,481   

Non-current liabilities

       

Loans and borrowings

      60      99   

Other payables

      58      101   

Deferred income tax liabilities

      975      1,073   

Provisions for other liabilities and charges

   9    676      858   
          1,769      2,131   

Net assets

        16,648      22,807   

Shareholders’ equity

       

Ordinary shares

      154      153   

Share premium

      4,065      3,683   

Other reserves

      61,256      61,289   

Cumulative translation adjustment

      (809   (1,462

Retained earnings

        (48,018   (40,856

Total shareholders’ equity

        16,648      22,807   

(a) The year ended December 31, 2008 figures are extracted from the audited financial statements for the year ended December 31, 2008.

 

3


Condensed consolidated cash flow statement

  

 

For the six months ended June 30, 2009

       
      Note   

Six months ended

June 30

2009

(unaudited)

£’000

   

Six months ended

June 30

2008

(unaudited)
£’000

 

Cash flows from operating activities

       

Net loss for the year

      (7,162   (1,659

Adjustments for:

       

Gain/(loss) on foreign exchange

      653      (54

Interest receivable

      (163   (485

Tax credit

      (100   (726

Bad debt recovery

      (60   —     

Amortization

      1,233      1,007   

Depreciation

      446      476   

Loss on disposal of property, plant and equipment

      140      7   

Asset disposal arising from restructuring

      261      —     

Provision for investment in associate

      552      —     

Share based award (income)/expense

      (33   167   

Share loss/(income) from associate

      (16   8   

Decrease in inventories

      —        70   

(Increase)/decrease in trade and other receivables

      404      (1,586

Decrease in trade and other payables

      (884   (206

Increase in provisions

        767      30   

Net cash used in operations

      (3,962   (2,951

Interest received & paid

      131      497   

Taxes paid

      (1   (27

Tax credits received

        854      1,368   

Net cash used in operating activities

        (2,978   (1,113

Cash flows from investing activities

       

Purchase of property, plant and equipment

      (102   (680

Purchase of intangible assets

      (341   (775

Disposal of tangible fixed assets

      —        7   

Disposal of intangible fixed assets

      140      —     

Movements on short term investments

      4,223      450   

Investment of Associate

      —        (3

Acquisition of Sonic Focus

   10    —        (1,943

Acquisition of Alarity

        (97   (85

Net cash used in investing activities

      3,823      (3,029

Effects of exchange rate changes

        (163   (93

Net increase/(decrease) in cash and cash equivalents

      682      (4,235

Cash and cash equivalents at January 1

        4,631      10,100   

Cash and cash equivalents at end of period

        5,313      5,865   

 

4


NOTES

1. Basis of presentation

These condensed consolidated interim financial statements have been prepared in accordance with the accounting policies set out in the Annual Report of ARC International Plc for the year ended December 31, 2008. The prior year comparatives are derived from audited financial information for ARC International Plc as set out in the Annual Report for the year ended December 31, 2008 and the unaudited financial information in the condensed consolidated interim financial statements for the six months ended June 30, 2008. These condensed consolidated interim financial statements have been prepared under the historical cost convention, except in respect to certain financial instruments. This condensed set of financial statements has been prepared in accordance with IAS 34 Interim Financial Reporting as issued by the International Accounting Standards Board. The condensed set of financial statements has been prepared applying the accounting policies and presentation that were applied in the preparation of the Company’s published consolidated financial statements for the year ended December 31, 2008 except for the impact of the adoption of the Standards and Interpretations described below. They do not include all of the information required for full annual financial statements, and should be read in conjunction with the consolidated financial statements of the Group as at and for the year ended December 31, 2008.

IAS 1 (revised 2007) Presentation of Financial Statements

(effective for annual periods beginning on or after January 1, 2009)

The revised Standard has introduced a number of terminology changes (including revised titles for the condensed financial statements) and has resulted in a number of changes in presentation and disclosure. However, the revised Standard has had no impact on the reported results or financial position of the Group.

IFRS 8 Operating Segments

(effective for annual periods beginning on or after January 1, 2009)

The Group has adopted IFRS 8 Operating Segments with effect from January 1, 2009. IFRS 8 requires operating segments to be identified on the basis of internal reports about components of the Group that are regularly reviewed by the chief operating decision maker in order to allocate resources to the segment and to assess its performance. In contrast, the predecessor Standard (IAS 14 Segment Reporting) required an entity to identify two sets of segments (business and geographical), using a risks and rewards approach, with the entity’s system of internal financial reporting to key management personnel serving only as the starting point for the identification of such segments.

The segments identified in the financial statements for the year ended December 31, 2008 under IAS 14 do not differ materially from those required in accordance with IFRS 8.

The consolidated accounts incorporate the accounts of the Company and of each of its subsidiaries for the period to June 30, 2009. All new acquisitions are accounted for under the purchase method from the date of acquisition.

The preparation of financial statements in conformity with IFRSs requires the use of certain critical accounting estimates. It also requires management to exercise its judgment in the process of applying the Group’s accounting policies. Although these estimates are based on management’s best knowledge of the amount, event or actions, actual results ultimately may differ from those estimates.

The condensed consolidated interim financial statements for the six months ended June 30, 2009 are unaudited but have been reviewed by the auditors. The condensed consolidated interim financial statements for the six months ended June 30, 2009 were approved by the directors on August 4, 2009.

 

5


The comparative figures for the financial year ended December 31, 2008 are not the company’s statutory accounts for that financial year. Those accounts have been reported on by the company’s auditors and delivered to the registrar of companies. The report of the auditors was (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 237(2) or (3) of the Companies Act 1985.

2. Segment information

The Group has adopted IFRS 8 Operating Segments with effect from January 1, 2009. IFRS 8 requires operating segments to be identified on the basis of internal reports about components of the Group that are regularly reviewed by the chief operating decision maker in order to allocate resources to the segment and to assess its performance. In contrast, the predecessor Standard (IAS 14 Segment Reporting required an entity to identify two sets of segments (business and geographical), using a risks and rewards approach, with the entity’s system of internal financial reporting to key management personnel serving only as a starting point for the identification of such segments. As a result, following the adoption of IFRS 8, the identification of the Group’s reportable segments has changed.

The Group provides intellectual property for multimedia subsystems and configurable CPU/DSP processors. The Group has one type of business segment in providing the products to customers. It is this information that is reviewed by the Board. There is therefore only one operating segment and no further segmental information is reported.

3. Income tax credit

Interim period income tax is accrued based on the average annual effective income rate of 28% (H1 2008: 28.5%).

4. Summary of net operating expenses

 

     

Six months ended
June 30

2009

(unaudited)
£‘000

   

Six months ended

June 30

2008

( unaudited)
£‘000

 

Operating expenses

    

Research and development

   (5,272   (4,506

Sales and marketing

   (2,734   (3,053

General and administrative

   (2,147   (2,283

Other expenses

   (1,679   (1,577

Restructuring costs

   (2,258   —     

Net operating expenses

   (14,090   (11,419

 

6


5. Key management compensation

 

     

Six months ended

June 30

2009

(unaudited)

£‘000

  

Six months ended

June 30

2008

(unaudited)

£‘000

Salaries and short-term employee benefits

   661    660

Post-employment benefits

   18    24

Share-based payments

   —      56
     679    740

Key management comprise of executive and non-executive directors and certain managers.

6. Loss per ordinary shares

Basic loss per share is calculated by dividing the loss attributable to ordinary shareholders by the weighted number of shares in issue during the year, excluding those held in the Employee Benefit Trust.

For diluted loss per share, the weighed average number of shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares. Diluted loss per share and the basic loss per share are the same for the six months ended June 30, 2009 and June 30, 2008 as in these loss-making periods the effect of potential dilutive shares would be anti-dilutive.

 

     

June 30

2009
(unaudited)

   

June 30

2008
(unaudited)

 

Issued ordinary shares at January 1

   152,703,048      152,703,048   

Effect of own shares held in Employee Benefit Trust

   (7,641,799   (3,666,011

Effect of share options exercised

   61,011      —     

Effect of shares issued during the year

   384,103      —     

Weighed average number of ordinary shares

   145,506,363      149,037,037   

 

7


7. Intangible assets

 

      Goodwill
£’000s
    Computer
software
£’000s
    Developed
and in
process
technology
£’000s
    Customer
relationships
£’000s
    Brand
name
and
other
£’000s
    Intangible
assets Total
£’000s
 

Cost

            

At January 1, 2008

   17,011      6,690      3,890      404      228      28,223   

Additions

   —        2,036      249      —        —        2,285   

Acquisition of subsidiary

   2,042      7      1,275      317      445      4,086   

Exchange difference

   96      —        (6   —        —        90   

At December 31, 2008

   19,149      8,733      5,408      721      673      34,684   

Additions (note 10)

   197      341      —        —        —        538   

Disposal for the period

   —        (517   —        —        —        (517

Exchange difference

   —        (362   —        —        —        (362

At June 30, 2009

   19,346      8,195      5,408      721      673      34,343   

Amortization and impairment losses

            

At 1 January 2008

   (13,580   (5,913   (1,054   (76   (94   (20,717

Charge for the period

   —        (855   (1,127   (184   (102   (2,268

Exchange difference

   —        (8   (90   (1   —        (99

At December 31, 2008

   (13,580   (6,776   (2,271   (261   (196   (23,084

Charge for the year

   —        (417   (655   (102   (59   (1,233

Disposal for the period

   —        103      —        —        —        103   

Exchange difference

   —        161      3      —        —        164   

At June 30, 2009

   (13,580   (6,929   (2,923   (363   (255   (24,050

Net book value

            

At January 1, 2008

   3,431      777      2,836      328      134      7,506   

At December 31, 2008

   5,569      1,957      3,137      460      477      11,600   

At June 30, 2009

   5,766      1,266      2,485      358      418      10,293   

 

8


8. Contingent liabilities

Claims of patent infringement are occasionally made against products that incorporate either an ARC core or a component that, in turn, includes an ARC core. In such circumstances, the design or operation of the ARC core may be relevant to any response to that claim of infringement. ARC has provided and expects to continue to provide assistance to its licensees, in the form of technical information regarding the ARC product and/or the validity of the patents in question. To date, no licensee has insisted upon nor has ARC accepted a duty to indemnify the licensee in connection with any such claim. Accordingly, the directors are of the opinion, and have been so advised that the risk to the company arising from any claims of patent infringement of which ARC is aware is remote and no provision has been made in the accounts.

9. Provision for other liabilities and charges

 

(unaudited)    Restructuring
£’000
    Onerous
leases
£’000
    Office
restoration
costs £’000
    Total
Provision
£’000
 

At January 1, 2008

   —        —        110      110   

Provisions made in the year

   —        —        50      50   

At June 30, 2008

   —        —        160      160   

Provisions made in the year

   1,131      1,142      10      2,283   

Utilised

   (790   —        (12   (802

Foreign exchange

   15      —        —        15   

At December 31, 2008

   356      1,142      158      1,656   

Provisions made in the year

   1,856      —        30      1,886   

Utilised

   (731   (195   —        (926

Released

   (150     (6   (156

Foreign exchange

   (43   —        —        (43

At June 30, 2009

   1,288      947      182      2,417   

Non-current

   —        566      110      676   

Current

   1,288      381      72      1,741   

10. Business Combinations

The group purchased 100% of the voting shares of Sonic Focus Inc. on February 11, 2008 for a total consideration of £2,813,000.

All assets and liabilities were recognized at their respective fair values. The residual excess over the net assets acquired is recognized as goodwill in the condensed consolidated financial statements.

The initial accounting for the acquisition was determined provisionally. Any adjustments to the fair values of the acquired assets and liabilities will be recorded within twelve months of the acquisition date.

From the date of acquisition to June 30, 2008, the acquisition contributed £38,000 to revenue, £371,000 to the operating expenses (excluding amortization), £138,000 of amortization of intangible assets, and £471,000 to net loss.

 

9


The results of operations, as if the acquisition had been made at January 1, 2008, would be as follows:

 

      £ ‘000s  

Revenue

   9,333   

Net loss

   (2,021

 

      Carrying values
pre acquisition
£’000s
    Provisional
Fair values
£’000s
 

Intangible fixed assets

   22      2,042   

Property, plant and equipment

   53      53   

Trade and other receivables

   69      69   

Cash and cash equivalents

   68      68   

Trade and other payables

   (780   (780

Deferred Tax

   —        (542
            

Net assets acquired

   (568   910   

Goodwill

     1,903   
        

Consideration

     2,813   
        

Consideration satisfied by cash paid in the period ended June 30, 2008

     1,748   

Deferred consideration satisfied by cash to be paid in the six months ended December 31, 2008

     46   

Deferred consideration to be satisfied by issuing shares after June 30, 2008

     756   

Transaction costs

     263   
        
     2,813   
        

Part of the cost of the Sonic Focus acquisition will be satisfied in shares. 2,728,915 shares will be issued in two equal instalments: 15 months and 30 months after the date of acquisition. The fair value of these instruments is shown in the table above and has been calculated by reference to the ten-day average closing share price prior to the completion of the acquisition on February 11, 2008 and converted into US dollars using the average interbank exchange rate over the same ten-day period. On May 11, 2009, the company issued 1,364,385 shares to satisfy the first instalment.

Goodwill represents the value of the assembled work force and other potential future economic benefit that is anticipated will be derived from the integration of the technology offered by Sonic Focus with the existing products of the group.

 

10


The outflow of cash and cash equivalents in the period on the acquisition of Sonic Focus, Inc is calculated as follows:

 

      £’000s  

Cash consideration

   1,748   

Transaction costs

   263   

Cash acquired

   (68
      
   1,943   
      

The intangible assets acquired as part of the acquisition of Sonic Focus Inc can be analyzed as follows:

 

      £’000s

Developed core technology

   1,194

Customer relationships

   317

Trade name

   423

In process technology

   86

Other

   22
    
   2,042
    

Goodwill on acquisition

 

(unaudited)    Sonic
Focus
£’000
   Tenison
Design
£’000
   Teja
Technologies
£’000
   Alarity
Corporation
£’000
   Total
£’000

At January 1, 2008

   —      992    478    1,961    3,431

Acquired

   1,903    —      —      67    1,970

Foreign exchange movement

   25    —      —      —      25

At June 30, 2008

   1,928    992    478    2,028    5,426

Increase in goodwill

   66    —      —      6    72

Foreign exchange

   23    —      —      48    71

At December 31, 2008

   2,017    992    478    2,082    5,569

Increase in goodwill

   197    —      —      —      197

At June 30, 2009

   2,214    992    478    2,082    5,766

The increase in the goodwill for the Sonic Focus Inc acquisition represents a revision to the provisional values on the deferred tax.

 

11


11. Related Party Transactions

Transactions related to directors and key management are shown in note 5.

The group has transactions with the associate company, Adaptive Chips Inc. Adaptive Chips provides engineering services on an arm’s length basis amounting to £1,083,000 (2008: £204,000) to the group. As of June 30, 2009, the company has £159,000 payable outstanding to Adaptive Chips.

Investment of approximately £552,000 that the group had made into Adaptive Chips Inc. has been provided for and is included in the restructuring charge.

12. Events after the end of the reporting period

On July 21, 2009 the board of Adaptive Chips Inc. resolved to recommend to the shareholders that the company be orderly wound down and file for dissolution.

On 18 August 2009 Virage Logic, Inc through its subsidiary Abigail (UK) Limited, launched an offer for the entire share capital of ARC International plc. On 15 September 2009, Abigail (UK) Limited declared the offer unconditional in all respects, ARC International plc then applied for delisting from the London Stock Exchange, which was finalized on 14 October 2009.

 

12