Attached files
file | filename |
---|---|
10-K - FORM 10-K - INTERNATIONAL SPEEDWAY CORP | g25766e10vk.htm |
EX-32 - EX-32 - INTERNATIONAL SPEEDWAY CORP | g25766exv32.htm |
EX-21 - EX-21 - INTERNATIONAL SPEEDWAY CORP | g25766exv21.htm |
EX-23.1 - EX-23.1 - INTERNATIONAL SPEEDWAY CORP | g25766exv23w1.htm |
EX-23.2 - EX-23.2 - INTERNATIONAL SPEEDWAY CORP | g25766exv23w2.htm |
EX-31.2 - EX-31.2 - INTERNATIONAL SPEEDWAY CORP | g25766exv31w2.htm |
EX-31.1 - EX-31.1 - INTERNATIONAL SPEEDWAY CORP | g25766exv31w1.htm |
EXCEL - IDEA: XBRL DOCUMENT - INTERNATIONAL SPEEDWAY CORP | Financial_Report.xls |
Exhibit 99
Report of Independent Registered Public Accounting Firm and Consolidated Financial Statements
Motorsports Authentics, LLC
For the Years Ended November 30, 2010, 2009 and 2008
Motorsports Authentics, LLC
Table of contents
Report of Independent Registered Public Accounting Firm |
1-2 | |||
Consolidated financial statements: |
||||
Balance sheets |
3 | |||
Statements of operations |
4 | |||
Statements of members equity |
5 | |||
Statements of cash flows |
6-7 | |||
Notes to consolidated financial statements |
8-21 |
Report of Independent Certified Public Accountants
To the Board of Managers and Members of
Motorsports Authentics, LLC:
Motorsports Authentics, LLC:
We have audited the accompanying consolidated balance sheets of Motorsports Authentics, LLC (a
limited liability company) (the Company) and subsidiaries as of November 30, 2009 and 2008, and the
related consolidated statements of operations, members equity and cash flows for each of the three
years in the period ended November 30, 2009. These consolidated financial statements are the
responsibility of the Companys management. Our responsibility is to express an opinion on these
consolidated 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 audits to obtain
reasonable assurance about whether the financial statements are free of material misstatement. The
Company is not required to have, nor were we engaged to perform, an audit of its internal control
over financial reporting. Our audit included consideration of internal control over financial
reporting as a basis for designing audit procedures that are appropriate in the circumstances, but
not for the purpose of expressing an opinion on the effectiveness of the Companys internal control
over financial reporting. Accordingly, we express no such opinion. An audit also includes
examining, on a test basis, evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and significant estimates made by management,
as well as evaluating the overall financial statement presentation. We believe that our audits
provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all
material respects, the consolidated financial position of Motorsports Authentics, LLC as of
November 30, 2009 and 2008, and the results of their operations and their cash flows for each of
the three years in the period ended November 30, 2009 in conformity with accounting principles
generally accepted in the United States of America.
2 |
The accompanying consolidated financial statements have been prepared assuming that the Company
will continue as a going concern. As discussed in Note D in the 2009 consolidated financial
statements, the Company was in technical default of certain of its license agreements that were
material to the viability of the business which raised substantial doubt about the Companys
ability to continue as a going concern. The consolidated financial statements did not include any
adjustments that might have resulted from the outcome of the uncertainty.
/s/ Grant
Thornton LLP
Charlotte, North Carolina
January 27, 2010
Charlotte, North Carolina
January 27, 2010
Motorsports Authentics, LLC | 3 |
Consolidated balance sheets
(in thousands)
Unaudited | ||||||||
November 30 | 2010 | 2009 | ||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 14,728 | $ | 7,906 | ||||
Accounts receivable, net of allowance of $171 and $722 |
2,606 | 10,048 | ||||||
Inventories |
1,874 | 5,233 | ||||||
Prepaid royalties |
| 63 | ||||||
Prepaid expenses and other |
887 | 1,141 | ||||||
Total current assets |
20,095 | 24,391 | ||||||
Long-term assets: |
||||||||
Property and equipment, net |
927 | 3,156 | ||||||
Other |
30 | 59 | ||||||
Total long-term assets |
957 | 3,215 | ||||||
$ | 21,052 | $ | 27,606 | |||||
Liabilities and Members Equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 1,633 | $ | 4,824 | ||||
Accrued royalties |
6,515 | 13,805 | ||||||
Accrued expenses |
1,716 | 1,344 | ||||||
Taxes payable |
488 | 705 | ||||||
Total current liabilities |
10,352 | 20,678 | ||||||
Long-term liabilities: |
||||||||
Other |
6,316 | 5,344 | ||||||
6,316 | 5,344 | |||||||
Commitments and contingencies |
||||||||
Members equity |
4,384 | 1,584 | ||||||
$ | 21,052 | $ | 27,606 | |||||
The accompanying notes are an integral part of these consolidated financial statements.
Motorsports Authentics, LLC | 4 |
Consolidated statements of operations
(in thousands)
Unaudited | ||||||||||||
For the years ended November 30 | 2010 | 2009 | 2008 | |||||||||
Net sales |
$ | 75,143 | $ | 118,473 | $ | 211,161 | ||||||
Cost of sales |
46,172 | 97,431 | 144,871 | |||||||||
Gross profit |
28,971 | 21,042 | 66,290 | |||||||||
Operating expenses: |
||||||||||||
Selling, general and administrative |
27,894 | 42,808 | 62,986 | |||||||||
Amortization of licenses and other intangibles |
| 1,368 | 1,845 | |||||||||
Impairment of goodwill and other long-lived assets |
| 136,093 | | |||||||||
Total operating expenses |
27,894 | 180,269 | 64,831 | |||||||||
Operating income (loss) |
1,077 | (159,227 | ) | 1,459 | ||||||||
Interest expense |
(276 | ) | (419 | ) | (705 | ) | ||||||
Other income (expense) |
1,999 | (83 | ) | 2,988 | ||||||||
Total other income (expense), net |
1,723 | (502 | ) | 2,283 | ||||||||
Income (loss) before income taxes |
2,800 | (159,729 | ) | 3,742 | ||||||||
Income taxes |
| (8,092 | ) | 543 | ||||||||
Net income (loss) |
$ | 2,800 | $ | (151,637 | ) | $ | 3,199 | |||||
The accompanying notes are an integral part of these consolidated financial statements.
Motorsports Authentics, LLC | 5 |
Consolidated statements of members equity
(in thousands)
Contributed | Accumulated | |||||||||||
Capital | Deficit | Total | ||||||||||
Balance, November 30, 2007 |
$ | 270,252 | $ | (120,230 | ) | $ | 150,022 | |||||
Net income |
| 3,199 | 3,199 | |||||||||
Balance, November 30, 2008 |
270,252 | (117,031 | ) | 153,221 | ||||||||
Net loss |
| (151,637 | ) | (151,637 | ) | |||||||
Balance, November 30, 2009 |
270,252 | (268,668 | ) | 1,584 | ||||||||
Net income |
| 2,800 | 2,800 | |||||||||
Balance, November 30, 2010, unaudited |
$ | 270,252 | $ | (265,868 | ) | $ | 4,384 | |||||
The accompanying notes are an integral part of these consolidated financial statements.
Motorsports Authentics, LLC | 6 |
Consolidated statements of cash flows
(in thousands)
Unaudited | ||||||||||||
For the years ended November 30 | 2010 | 2009 | 2008 | |||||||||
Cash flows from operating activities: |
||||||||||||
Net income (loss) |
$ | 2,800 | $ | (151,637 | ) | $ | 3,199 | |||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||||||||||
Impairment of goodwill and other long-lived assets |
| 136,093 | | |||||||||
Deferred income taxes |
| (8,092 | ) | 543 | ||||||||
Provision for excess inventories |
996 | 9,029 | 5,457 | |||||||||
Depreciation and amortization |
1,911 | 5,036 | 6,244 | |||||||||
Provision for doubtful accounts |
(70 | ) | (197 | ) | 1,537 | |||||||
Loss on contracts |
| 1,371 | | |||||||||
(Gain) loss on sale of property and equipment |
(5 | ) | 87 | (502 | ) | |||||||
Royalty settlement from related party |
(1,500 | ) | | | ||||||||
Insurance proceeds |
(500 | ) | | | ||||||||
Gain on insurance reimbursement |
334 | | | |||||||||
Change in assets and liabilities, net of business acquired and disposed: |
||||||||||||
Accounts receivable |
7,512 | 15,754 | 1,241 | |||||||||
Inventories |
2,529 | 8,868 | (18,309 | ) | ||||||||
Prepaid royalties |
63 | 426 | 1,049 | |||||||||
Prepaid expenses and other |
283 | 258 | 1,286 | |||||||||
Accounts payable and accrued expenses |
(2,838 | ) | (7,849 | ) | (4,728 | ) | ||||||
Accrued royalties |
(5,102 | ) | 5,231 | (326 | ) | |||||||
Taxes payable, net |
(217 | ) | (72 | ) | (132 | ) | ||||||
Other liabilities |
972 | 1,930 | 855 | |||||||||
Cash flow from discontinued operations |
| | (180 | ) | ||||||||
Net cash flows provided by (used in) operating activities |
7,168 | 16,236 | (2,766 | ) | ||||||||
Cash flows from investing activities: |
||||||||||||
Property and equipment purchases |
(421 | ) | (645 | ) | (2,257 | ) | ||||||
Property and equipment sales proceeds |
75 | 160 | 1,069 | |||||||||
Acquisitions of intangibles and businesses, net of cash |
| | (1,000 | ) | ||||||||
Net cash flows used in investing activities |
(346 | ) | (485 | ) | (2,188 | ) | ||||||
Cash flows from financing activities: |
||||||||||||
Borrowings under line of credit |
| 143,656 | 233,178 | |||||||||
Repayments under line of credit |
| (151,603 | ) | (225,517 | ) | |||||||
Long-term debt repayments |
| | (3,010 | ) | ||||||||
Outstanding checks in excess of bank balance |
| | 155 | |||||||||
Net cash flows (used in) provided by financing activities |
| (7,947 | ) | 4,806 | ||||||||
Net change in cash and cash equivalents |
6,822 | 7,804 | (148 | ) | ||||||||
Cash and cash equivalents, beginning of year |
7,906 | 102 | 250 | |||||||||
Cash and cash equivalents, end of year |
$ | 14,728 | $ | 7,906 | $ | 102 | ||||||
Motorsports Authentics, LLC | 7 |
Consolidated statements of cash flows (contd)
(dollars in thousands)
Unaudited | ||||||||||||
For the years ended November 30 | 2010 | 2009 | 2008 | |||||||||
Supplemental disclosures of cash flow information: |
||||||||||||
Cash paid for interest |
$ | | $ | 167 | $ | 819 | ||||||
Cash paid for taxes |
| | 16 | |||||||||
Supplemental disclosures of noncash transactions: |
||||||||||||
Settlement of related-party note payable and accrued interest by
offset against accounts receivable |
$ | | $ | | $ | 3,547 | ||||||
Tooling transfer for relief of guaranteed minimum royalties (Note A) |
688 | | | |||||||||
Fixed assets acquired with accounts payable |
(68 | ) | (49 | ) | (8 | ) | ||||||
The accompanying notes are an integral part of these consolidated financial statements.
Motorsports Authentics, LLC | 8 |
Notes to consolidated financial statements
All information and amounts included in these notes related to 2010 are unaudited.
Note A Organization and Nature of Business
Operations
In August 2005, International Speedway Corporation and Speedway Motorsports, Inc.
(collectively, the members) formed an equally owned joint venture, SMISC, LLC, which operates
independently through a wholly owned subsidiary, as Motorsports Authentics, LLC (the Company).
Motorsports Authentics, LLC, a Delaware limited liability company, and its subsidiaries design and
sell licensed motorsports collectible and consumer products. Motorsports Authentics, Inc. and
subsidiaries, a subsidiary of Motorsports Authentics, LLC, is taxed on a consolidated basis as a C
corporation. The Companys products include die-cast scaled replicas of motorsports vehicles,
apparel (including tee-shirts, hats and jackets) and memorabilia. The Company is a licensee of,
among others, the National Association for Stock Car Auto Racing (NASCAR).
In the fiscal third quarter ending August 31, 2009, for various strategic purposes, the Company
ceased paying certain guaranteed royalties under several license agreements where estimated
royalties payable based on projected sales were less than stipulated guaranteed minimum royalties
(unearned royalties). All earned royalties that were due have been paid. The Company received
notices from certain licensors alleging default under the license agreements if the Company did not
pay unearned royalties within stipulated cure periods. Upon default, a material amount of
guaranteed royalty payments under several license agreements could have been asserted by the
licensors as immediately due. As of November 30, 2009, and subsequent to that date, the Company
was unable to renegotiate its license agreements with essentially all significant licensors of
NASCAR merchandise on terms that would allow the Company reasonable future opportunities to operate
profitably. These ongoing alleged license defaults were severely impacting the Companys business
and its ability to continue operating. On June 16, 2010, the Company entered into a Diecast
Business Acquisition Agreement and a Termination, Mutual Release and Transition Services Agreement
(the Agreement) to transfer a majority of the assets associated with its die-cast business,
including, but not limited to, NASCAR tooling, equipment, inventory and intellectual property, and
end its mass retail business in exchange for termination of existing license agreements and the
release of identified claims against the Company arising from the Companys failure to pay unearned
guarantees under
license agreements between the Company and certain licensors. The Agreement released the Company
from contracted current and future unearned guaranteed minimum royalties payable to NASCAR team
licensors, except for one licensor (Note K). Under the transition services agreement, the Company
continued to service various aspects of the die-cast business through December 31, 2010, in order
to ensure there would be no disruption to the manufacturing and distribution of die-cast. The
Companys future operations will consist principally of trackside event souvenir merchandise as
licensed and regulated by the NASCAR Teams Licensing Trust (the Trust), which is described below,
with limited distribution rights with specialty retailers and distributor networks that target
specialty retailers. As a part of these transactions, a related party provided non-monetary
consideration for settlement of certain liabilities. Due to the transaction above, the Company
reversed the unearned guaranteed minimum royalties payable of $9.9 million that was previously
accrued as of the agreement date and transferred NASCAR tooling with a net book value of $0.6
million, which are both included in other income (expense).
Motorsports Authentics, LLC | 9 |
In July 2010, certain industry stakeholders created the NASCAR Teams Licensing Trust that is
represented by a Board of Directors that includes representatives from NASCAR and from NASCAR
teams. This new Trust substantially restructures the NASCAR souvenir merchandising and licensing
business. The Trust represents four key product categories (die-cast, toys, apparel and trackside
retail rights) and grants the rights of any participating NASCAR driver or team for these licensing
categories.
On June 1, 2010, the Company entered into a Tooling Acquisition Agreement to sell certain assets,
including, but not limited to, tooling, trademarks and internet domain names related to its MUSCLE
MACHINES product line, in exchange for full and complete release and discharge of any and all
obligations under a license agreement. The Company recognized a $0.5 million gain on the
settlement of certain liabilities, which is included in other income (expense).
Products previously have been marketed throughout North America through:
| Specialty retailers, | ||
| Distributor networks that target specialty retailers, | ||
| Mobile trackside stores that target motorsports event attendees, | ||
| Mass-merchant retailers, | ||
| A members-only collectors catalog club, | ||
| Television programming on QVC, and | ||
| Other distribution channels. |
The Company works closely with drivers, teams, owners, track operators and sponsors to design and
merchandise products. Production of die-cast and most apparel and memorabilia is outsourced. The
Company retains ownership and control over designs and maintains close working relationships with
outsourced manufacturers to help assure quality product.
Sales to the top five customers accounted for 26.9%, 36.4% and 39.5% of sales in 2010, 2009 and
2008, respectively. Sales to the largest customer were approximately 14.6%, 24.1% and 23.4% of
revenue in 2010, 2009 and 2008, respectively. Accounts receivable from this customer totaled $0.3
million and $4.0 million at November 30, 2010 and 2009, respectively.
Note B Summary of Significant Accounting Policies
Principles of Consolidation
The consolidated financial statements include the accounts of Motorsports Authentics, LLC and
its wholly owned and majority owned subsidiaries. All significant intercompany accounts and
transactions are eliminated in consolidation.
Use of Estimates
Preparation of financial statements in conformity with accounting principles generally
accepted in the United States of America requires management to make estimates and assumptions that
affect the reported amounts of assets, liabilities, revenues and expenses, and the disclosure of
contingent assets and liabilities. Estimates are used for, but not limited to, the accounting for
doubtful accounts, inventory values, goodwill and other intangible assets, depreciation,
amortization, prepaid royalty allowances, accrued royalties, accrued losses on contracts,
self-insurance reserves, taxes and contingencies. Actual results could differ from those
estimates.
Motorsports Authentics, LLC | 10 |
One of the Companys most significant estimates is determining the net realizable value of
inventories. The carrying values of inventories are subject to numerous management judgments and
estimates to ensure the carrying value of the inventory is recorded at the lower of cost or net
realizable value. The value of inventory could decline as a result of future changes in teams,
drivers, sponsors and cars, among other things. In managements judgment, inventory values are
recorded at the lower of cost or net realizable value at November 30, 2010 and 2009, based on
available information. Actual results of inventory write-downs could differ from management
estimates.
On an annual basis, the Company performs a gross margin analysis on all existing contracts and
records a provision for estimated losses. The provision for losses was $0, $1.4 million and $0 for
2010, 2009 and 2008, respectively, which is included in cost of sales (Note C).
Revenue Recognition
Revenue is recognized when persuasive evidence of an arrangement exists, title passes to the
customer, the amount is fixed or determinable and collection is probable. Most distributor and
specialty retailer sales are recognized when product is shipped to a distributor or specialty
retailer because title to the product passes to the distributor or specialty retailer at shipment.
Sales to mass-merchant retailers are recognized when title to product passes to the retailer,
either at time of shipment to the retailer or receipt by the retailer. Collectors Club Catalog
sales are recognized at time of shipment because title to the product passes to the customer at
shipment. Trackside sales are recognized when the consumer purchases product at the point of sale.
Internet and other sales are generally recognized when delivered to the consumer.
Net sales include sales net of estimated sales returns, discounts and other allowances. These
amounts are recorded as a reduction from sales when revenue is recognized.
Net sales include any applicable taxes collected and remitted to government agencies. Applicable
taxes collected and remitted to government agencies were $1.9 million, $2.3 million and $3.1
million for 2010, 2009 and 2008, respectively.
Cost of Sales
Cost of sales includes product cost, shipping and freight-forwarding costs paid to third
parties, depreciation of tooling and dies, royalties to third-party licensors, product testing,
sample expense and fees paid to a third party for shipping and handling. The Company incurs costs
to screen print or embroider certain inventory, which are also included in cost of sales, although
the majority of products are procured in its finished state. Substantial portions of the die-cast
products were manufactured under a preferred provider agreement with a third-party manufacturer
in China. The Company obtains substantially all apparel and memorabilia products on a
purchase-order basis from several third-party manufacturers and suppliers. The Company incurred
shipping and handling costs of $1.1 million, $3.5 million and $6.1 million for 2010, 2009 and 2008,
respectively.
Selling, General and Administrative Expenses
Selling, general and administrative expenses include salaries and benefits, use and occupancy
expenses, net of sublease income, creative services costs, advertising and promotion costs,
sponsorship costs, trackside commissions, depreciation and other general and administrative
expenses. Included are the salaries, benefits and other costs of procurement, receiving and
warehouse personnel. Advertising costs, including print, radio, television and Internet-based
advertising, were $0.04 million, $0.1 million and $2.0 million for 2010, 2009 and 2008,
respectively.
Motorsports Authentics, LLC | 11 |
Allowance for Doubtful Accounts
Trade accounts receivable are recorded at the invoiced amounts, which are generally due 30
days after the invoice date and considered past due after 30 days. The Company maintains an
allowance for doubtful accounts for estimated losses resulting from the inability of customers to
make required payments. The adequacy of this allowance is determined by regularly evaluating
individual customer receivables and considering a customers financial condition, credit history
and current economic conditions. If the financial condition of customers was to deteriorate,
additional allowances may be required. Accounts receivable are written off against the allowance
once the account is deemed to be uncollectible. This typically occurs once all efforts to collect
the account have been exhausted, which includes collection attempts by company employees and
outside collection agencies.
Inventory
Inventories are stated at cost, which approximates the first-in, first-out method, or
estimated net realizable value if lower. The cost of purchased inventory includes the cost of the
purchased product and freight in. Cost of sales also includes freight out, which is not a part of
inventory cost.
Royalties
The Companys license agreements generally require payments of royalties to drivers, sponsors,
teams and other parties. Contracts generally provide for royalties to be calculated as a specified
percentage of sales. Prior to the Agreement, many contracts, however, provided for guaranteed
minimum royalty payments. Royalties payable, calculated using the contract percentage rates, are
recognized as cost of sales when the related sales are recognized. To the extent royalties payable
projected under a contract, calculated using the contract percentage rate, will be lower than
guaranteed minimums during the guarantee period, the Company recognizes additional cost of sales on
a straight-line basis over the guarantee period as defined under the contract. Guarantees advanced
under the license agreements are carried as prepaid royalties until earned by the third party, or
considered to be unrecoverable. The Company evaluates prepaid royalties regularly and expenses
prepaid royalties to cost of sales to the extent projected to be unrecoverable through sales.
Royalty expense under licenses, including guaranteed minimums, were $11.0 million, $31.6 million
and $40.5 million for 2010, 2009 and 2008, respectively.
Personal Services
Amounts due under personal service agreements for driver appearance fees and similar matters
are expensed to selling, general and administrative expenses over the term during which the
services are provided or until considered to be unrecoverable.
Cash and Cash Equivalents
Cash and cash equivalents includes cash and all highly liquid investments with original
maturities of three months or less. The Companys cash balance with financial institutions
exceeded the federally insured amount. The Companys management regularly monitors the financial
stability of these financial institutions.
Property and Equipment
Property and equipment is recorded at cost and depreciated using the straight-line method over
the estimated useful lives of the respective assets, which range up to 10 years. Prior to the date
of the Agreement, tooling consisted of molds and dies used by third parties to manufacture the
Companys die-cast scaled replicas. Tooling costs capitalized consisted of amounts paid to third
parties that manufacture the tooling. Depreciation of tooling and other production assets is
included in cost of sales. All other depreciation is included in selling, general and
administrative expenses. Maintenance and repairs are charged to expense as incurred. The costs of
renewals and betterments that materially extend the useful lives of assets or increase their
productivity are capitalized.
Motorsports Authentics, LLC | 12 |
Other Long-lived Assets
The Company follows applicable authoritative standards to test, on an annual basis, its other
long-lived assets (primarily property, plant and equipment, licenses and customer relationships)
for impairment. All assets related to licenses and customer relationships were fully written off
as of November 30, 2009. The Company evaluates if impairment indicators related to property, plant
and equipment and other long-lived assets are present. These impairment indicators may have
included in the past a significant decrease in the market price of a long-lived asset or asset
group, a significant adverse change in the extent or manner in which a long lived asset or asset
group is being used or in its physical condition, a material adverse change in the Companys
relationships with significant customers or licensors, the impact of the economic environment on
the Companys customer base or a current period operating or cash flow loss combined with a
forecast that demonstrates continuing losses associated with the use of a long lived asset or asset
group. If impairment indicators are present, the Company estimates the future cash flows for the
asset or group of assets. The sum of the undiscounted cash flows attributable to the asset or
group of assets is compared to their carrying amount. The cash flows are estimated utilizing
various assumptions regarding future revenue and expenses, working capital and proceeds from asset
disposals on a basis consistent with the strategic plan. If the carrying amount exceeds the sum of
the undiscounted cash flows, the Company determines the assets fair value and records an
impairment charge as the difference between the estimated fair value and the carrying value of the
asset or asset group (Note C).
Goodwill and Other Indefinite-lived Intangible Assets
Goodwill and other indefinite-lived intangible assets were fully written off as of November
30, 2009. Goodwill represented the costs in excess of the fair value of net assets acquired in
business combinations. Other indefinite-lived intangible assets consisted primarily of tradenames
and trademarks acquired in business combinations. The Company was required to conduct an annual
test of impairment for goodwill and other indefinite-lived intangible assets in accordance with
applicable authoritative standards. The Company was also required to test for impairment if events
or circumstances indicated it was more likely than not that the fair value of a reporting unit or
the indefinite-lived intangible asset was below its carrying amount. The annual test of impairment
was performed in the fourth quarter because it coincided with the Companys annual strategic
planning process.
The Company had one reporting unit to test for impairment of goodwill and other indefinite-lived
intangible assets. The assessment of fair value in the impairment tests was generally determined
based upon a discounted cash flow methodology. The discounted cash flows were estimated utilizing
various assumptions regarding future revenue and expenses, working capital, terminal value and
market discount rates. The underlying assumptions were consistent with those used in the strategic
plan.
Goodwill Impairment
If the carrying amount of the reporting unit was greater than estimated fair value, goodwill
impairment may have been present. The Company measured the goodwill impairment based upon the fair
value of the underlying assets and liabilities of the reporting unit, including any unrecognized
intangible assets and estimates the implied fair value of goodwill. An impairment charge was
recognized to the extent that recorded goodwill exceeds its implied fair value (Notes C and F).
Other Indefinite-lived Intangible Asset Impairment (primarily Trademarks)
If the carrying amount of the intangible asset exceeded its estimated fair value, an
impairment charge was recorded to the extent the recorded intangible asset exceeds the fair value
(Notes C and F).
Motorsports Authentics, LLC | 13 |
Income Taxes
The Company recognizes deferred tax assets and liabilities for the future income tax effect of
temporary differences between financial and income tax bases of assets and liabilities. The
Companys accounting for income taxes reflects managements assessment of future tax liabilities
based on assumptions and estimates for timing, likelihood of realization and tax laws existing at
the time of evaluation. The Company provides a valuation allowance to reduce deferred tax assets
if, based on the weight of available evidence, it is more likely than not that some or all of those
deferred tax assets may not be realized.
Accounting for Uncertainty in Income Taxes
The Company follows applicable authoritative standards on accounting for uncertainty in income
taxes which, among other things, prescribes a recognition threshold and measurement attribute for
the financial statement recognition and measurement of a tax position taken or expected to be taken
in a tax return, and applies the standards to significant issues such as de-recognition,
classification, interest and penalties, accounting in interim periods, disclosure and transition
(Note I).
Disclosures about Fair Value of Financial Instruments
The Companys financial instruments include cash and cash equivalents, accounts receivable,
accounts payable and line of credit borrowings. The fair value of these instruments approximates
carrying values due to their short-term duration.
Deferred Financing Costs
The Company capitalizes loan origination costs and amortizes them using the effective interest
rate method over the life of the related loan. Amortization of these deferred financing costs was
$0 million, $0.3 million and $0.2 million in 2010, 2009 and 2008, respectively, which is included
in interest expense in the consolidated statements of operations.
Self-insurance Reserves
The Company is self-insured for its employee-related health care benefits. Liabilities
associated with retained risk are estimated by considering various historical trends and
forward-looking assumptions related to costs, claim counts and payments. The estimated accruals
for these liabilities could be affected if future occurrences and claims differ from these
assumptions and historical trends.
Recent Accounting Pronouncements
In December 2007, the FASB issued authoritative standards revising existing authoritative
standards requiring an acquirer to recognize the assets acquired, the liabilities assumed,
including those arising from contractual contingencies, any contingent consideration and any
noncontrolling interest in the acquiree at the acquisition date, measured at their fair values as
of that date, with limited exceptions specified in the standards. This standard amends existing
authoritative standards to require the acquirer to recognize changes in the amount of its deferred
tax benefits that are recognizable because of a business combination either in income from
continuing operations in the period of the combination or directly in contributed capital,
depending on the circumstances. This standard applies prospectively to business combinations for
which the acquisition date is on or after the beginning of the first annual reporting period
beginning on or after December 15, 2008. The Companys adoption of this statement, for the year
ended November 30, 2010, did not have an impact on its financial position and results of
operations.
Motorsports Authentics, LLC | 14 |
In April 2009, the FASB issued authoritative standards amending and clarifying the initial
recognition and measurement, subsequent measurement and accounting, and disclosure of assets and
liabilities arising from contingencies in a business combination. The amended standard is
effective for assets or liabilities arising from contingencies in business combinations for which
the acquisition date is on or after the beginning of the first annual reporting period beginning on
or after December 15, 2008. The Companys adoption of this statement, for the year ended November
30, 2010, did not have an impact on its financial position and results of operations.
Note C Impairment
As a result of impairment testing performed in 2010, 2009 and 2008, the Company recorded a
noncash impairment charge of $1.0 million, $146.5 million and $5.5 million, respectively, as
follows (in thousands):
2010 | 2009 | 2008 | ||||||||||
Goodwill |
$ | | $ | 108,488 | $ | | ||||||
Trademark |
| 20,763 | | |||||||||
Licenses |
| 2,930 | | |||||||||
Customer relationship |
| 2,250 | | |||||||||
Leasehold improvements |
| 1,021 | | |||||||||
Other |
| 641 | | |||||||||
| 136,093 | | ||||||||||
Inventory |
996 | 9,029 | 5,457 | |||||||||
Liability for loss on contracts |
| 1,371 | | |||||||||
$ | 996 | $ | 146,493 | $ | 5,457 | |||||||
In fiscal 2010, due to driver changes, car manufacturer changes, sponsor changes and strategic
business initiatives, the Company wrote down inventory by $1.0 million as a charge to cost of sales
to reflect the inventory at estimated net realizable value.
The impairment charge recorded in 2009 was primarily the result of the following factors:
During fiscal 2009, the Companys performance was impacted by unprecedented adverse economic
trends, particularly the decline in consumer confidence and the rise in unemployment that began to
manifest in early fiscal 2008 and increasingly contributed to the decrease in attendance for
motorsports entertainment events in fiscal 2009. The Company expected these adverse economic
trends to continue. The Company also faced increased competition for products sold under
non-exclusive licenses. Management considered various strategic approaches to optimize
performance, but as the challenges have been assessed, it became apparent that there was
significant risk in future business initiatives. Therefore, the Company determined that its
estimated future cash flows would be lower than originally forecast during the previous years
strategic planning process. As a result, it was determined that the business likely had a net book
value in excess of its estimated fair value and that certain intangible assets more likely than not
had book values in excess of their fair values. Due to the apparent decline in value, the Company
conducted an impairment analysis, following applicable authoritative standards, to test the
goodwill and long-lived assets for impairment. This resulted in an impairment charge of $136.1
million to write down goodwill and other long-lived assets to estimated fair value.
In fiscal 2009, due to driver changes, car manufacturer changes, sponsor changes and strategic
business initiatives, the Company wrote down inventory by $9.0 million as a charge to cost of sales
to reflect the inventory at estimated net realizable value.
In fiscal 2009, based on the Companys gross margin analysis review on all existing contracts, the
Company recorded a provision for estimated contract losses of $1.4 million, which is included in
cost of sales.
As a result of the annual impairment testing performed in 2008, there was no impairment of goodwill
and other long-lived assets.
Motorsports Authentics, LLC | 15 |
In fiscal 2008, due to driver changes, car manufacturer changes and sponsor changes, the
Company wrote down inventory by $5.5 million as a charge to cost of sales to reflect the inventory
at estimated net realizable value.
Note D Inventories
Inventories consist of the following at November 30 (in thousands):
2010 | 2009 | |||||||
Die-cast |
$ | 511 | $ | 2,750 | ||||
Apparel and memorabilia |
1,363 | 2,483 | ||||||
$ | 1,874 | $ | 5,233 | |||||
Apparel blank stock and other raw materials were $0.2 million and $0.8 million at November 30,
2010 and 2009, respectively.
Note E Property and Equipment
Property and equipment consists of the following at November 30 (in thousands):
Estimated Useful | ||||||||||||
2010 | 2009 | Life | ||||||||||
Leasehold improvements, net of accumulated depreciation of $179 and $34 |
$ | 129 | $ | 249 | 1-10 years | |||||||
Tooling, net of accumulated depreciation of $515 and $12,963 |
| 1,285 | 1-3 years | |||||||||
Equipment, software and other, net of accumulated depreciation of $5,761 and $5,255 |
464 | 1,094 | 3-5 years | |||||||||
Trackside trailers and vehicles, net of accumulated depreciation of $2,766 and $2,562 |
334 | 528 | 5 years | |||||||||
$ | 927 | $ | 3,156 | |||||||||
Depreciation expense was $1.9 million, $3.6 million and $4.4 million for 2010, 2009 and 2008,
respectively. Of these amounts $0.8 million, $1.6 million and $1.5 million for 2010, 2009 and
2008, respectively, relate to tooling depreciation, which is included in cost of sales.
During fiscal 2008, the Company sold equipment and trackside trailers to related parties with a net
book value of $0.2 million for a gain of $0.4 million, which is included in other income (expense).
Note F Goodwill and Other Intangibles
Goodwill and other intangibles were fully written off at November 30, 2010 and 2009.
Amortization expense was $0, $1.4 million and $1.8 million for 2010, 2009 and 2008, respectively.
See Note C for discussion of impairment of goodwill and other long-lived assets during fiscal 2009.
Motorsports Authentics, LLC | 16 |
Note G Debt and Financing
On June 2, 2010, and November 29, 2010, the Company entered into amendments to its credit and
security agreement (the amended credit facility) with a bank. Under the amended credit facility,
the $40.0 million revolving credit facility was reduced to $5.0 million and the expiration date was
amended from July 7, 2013, to December 15, 2011. The amended credit facility provides for issuance
of up to $5.0 million, reduced from $20.0 million, of letters of credit, to the extent not utilized
for borrowings. The balance of the revolver was $0 at both November 30, 2010 and 2009. Repayment
of borrowings under this facility is secured by a first lien on substantially all company assets.
Under the amended credit facility, the Company is required to meet a financial test related to
minimum fixed charge coverage ratio. However, when the Company has availability of at least $1.0
million at all times for a period of 30 consecutive days, then the Company is not required to
comply with the minimum fixed charge coverage ratio. Availability under the Companys revolving
credit facility was $3.2 million and $10.7 million at November 30, 2010 and 2009, respectively,
based on the Companys borrowing base calculation.
The Companys credit facility agreement requires a lockbox arrangement, which provides for all
receipts to be swept daily to reduce borrowings outstanding under the line-of-credit agreement.
This arrangement, combined with the existence of a subjective acceleration clause in the
line-of-credit agreement, requires the classification of outstanding borrowings under the bank
line-of-credit agreement as a current liability. The acceleration clause allows the Companys
lenders to forego additional advances should they determine there has been a material adverse
change in the Companys financial position or prospects reasonably likely to result in a material
adverse effect on its business, condition (financial or otherwise), operations, performance or
properties.
As amended, until November 29, 2010, the credit facility bore interest at LIBOR plus 1.75% to 2.50%
or prime plus 0.00% to 0.50%, depending on the average availability, as defined (3.25% at November
30, 2009). After November 29, 2010, the credit facility bears interest at LIBOR plus 3.00% or
prime plus 2.00% (5.25% at November 30, 2010). As amended, until November 29, 2010, the Company
paid a commitment fee of 0.250% of the average unused revolving credit facility and a fee of 2.125%
of the average outstanding letters of credit. After November 29, 2010, the Company pays a
commitment fee of 1.00% of the average unused revolving credit facility, a quarterly maintenance
fee of $2,500 and a fee of 2.125% of the average outstanding letters of credit. The annual
commitment fee on the unused revolving credit facility was $0.06 million for 2010 and $0.1 million
for 2009 and 2008.
In July 2008, in conjunction with entering into a new credit facility, the Company settled a note
payable of $3.0 million, plus accrued interest of $0.5 million due to International Speedway
Corporation and a note payable of $3.0 million, plus accrued interest of $0.5 million due to
Speedway Motorsports, Inc. (see Note L). The Company paid in cash amounts owed to International
Speedway Corporation and for Speedway Motorsports, Inc. to offset amounts owed to Speedway
Motorsports, Inc. against their accounts receivable balance.
Note H Employee Benefits
The Companys defined contribution plan qualifies as a cash or deferred profit-sharing plan
under Sections 401(a) and 401(k) of the Internal Revenue Code and is available to substantially all
domestic employees. Participating employees may defer all or a portion of their pre-tax
compensation, subject to certain limitations. The plan provides for employer matching
contributions, which fully match each dollar contributed by an employee, up to a maximum of 3% of
the employees defined compensation and 50% of each dollar contributed by an employee between 3%
and 5%, of the employees defined compensation. In 2010, 2009 and 2008, matching contribution
expense totaled $0.2 million, $0.3 million and $0.4 million, respectively. The plan also provides
for a discretionary annual employer profit sharing contribution in such amounts as the Board of
Managers may determine. In 2010, 2009 and 2008, there were no discretionary employer profit
sharing contributions.
Motorsports Authentics, LLC | 17 |
Note I Income Taxes
The Company follows applicable authoritative standards and therefore uses an asset and
liability approach in accounting for income taxes. Deferred tax assets and liabilities are
recorded based on the differences between the financial statement and tax bases of assets and
liabilities and the tax rates in effect when these differences are expected to reverse.
Provision for income taxes from continuing operations for the years ended November 30 are as
follows (in thousands):
2010 | 2009 | 2008 | ||||||||||
Current tax expense: |
||||||||||||
Federal |
$ | | $ | | $ | | ||||||
State |
| | | |||||||||
Deferred tax expense: |
||||||||||||
Federal |
| (7,734 | ) | 519 | ||||||||
State |
| (358 | ) | 24 | ||||||||
$ | | $ | (8,092 | ) | $ | 543 | ||||||
The 2009 tax benefit is related to intangible asset impairments recorded in the current year.
The Company had previously recorded tax liabilities for the tax effect of financial statement over
tax bases in certain long-lived intangible assets. Impairments recorded in 2009 have reduced
financial statement bases in these assets to zero, eliminating these tax liabilities.
Prior to 2009, a portion of profits and losses are included in an LLC entity, which is not taxed at
the entity level. The remaining profits and losses reflected in the rate reconciliation below are
included in a C corporation structure. Beginning in 2009, all profits and losses are taxed at the
entity level. A reconciliation of the federal income tax rate to the effective rate for continuing
operations follows:
2010 | 2009 | 2008 | ||||||||||
Statutory federal rate |
35 | % | 35 | % | 35 | % | ||||||
State taxes, net of federal benefit |
2 | 2 | 2 | |||||||||
Goodwill impairment |
| (18 | ) | | ||||||||
Permanent differences |
| | 1 | |||||||||
Loss from LLC entity |
| | 18 | |||||||||
Valuation allowances and other |
(37 | ) | (14 | ) | (41 | ) | ||||||
0 | % | 5 | % | 15 | % | |||||||
Motorsports Authentics, LLC | 18 |
The components of deferred taxes consist of the following at November 30 (in thousands):
2010 | 2009 | |||||||
Deferred tax assets: |
||||||||
Inventory reserve and cost capitalization |
$ | 569 | $ | 3,325 | ||||
Reserves and accruals |
2,723 | 4,231 | ||||||
Deferred compensation |
54 | 22 | ||||||
Intangible asset capitalization |
6,747 | 9,561 | ||||||
Fixed asset capitalization |
774 | 746 | ||||||
Credit carryforwards |
485 | 516 | ||||||
Net operating losses |
60,960 | 54,994 | ||||||
Other |
465 | 442 | ||||||
Valuation allowance |
(72,777 | ) | (73,837 | ) | ||||
$ | | $ | | |||||
The Company follows applicable authoritative standards to reduce the deferred tax assets by a
valuation allowance if, based on the weight of available evidence, it is more likely than not that
some or all of the deferred tax assets may not be realized. Valuation allowances as of November
30, 2010, include $5.2 million to reserve tax assets for state net operating losses expected to
expire before realized, $55.8 million to reserve tax assets for federal net operating loss
carryforward, $0.5 million to reserve tax assets for the alternative minimum tax credit
carryforward, $11.1 million to reserve tax assets associated with various timing differences and
$0.2 million to reserve capital loss carryforwards. Valuation allowances as of November 30, 2009,
include $5.2 million to reserve tax assets for state net operating losses expected to expire before
realized, $49.7 million to reserve tax assets for federal net operating loss carryforward, $0.5
million to reserve tax assets for the alternative minimum tax credit carryforward, $18.1 million to
reserve tax assets associated with various temporary differences and $0.3 million to reserve
capital loss carryforwards.
The capital loss carryforward of $0.5 million expires in 2013. State net operating loss
carryforwards of $208.6 million expire as follows: $7.0 million in varying amounts in periods 2011
to 2014, and $201.6 million in varying amounts in periods 2015 to 2030. The federal net operating
loss carryforward of $164.5 million expires in varying amounts in periods 2025 to 2030.
The Company follows applicable authoritative standards on accounting for uncertainty in income
taxes. At the adoption date and at November 30, 2008, 2009 and 2010, the Company did not have any
tax positions that required recognition. The Company recognizes interest and penalties related to
income tax matters in income tax expense. As of November 30, 2010 and 2009, the Company had no
accrued interest or penalties related to income taxes. The Company currently has no federal or
state income tax examinations in progress and is no longer subject to federal and state income tax
audits by taxing authorities for years prior to 2005.
The Company acquired the outstanding stock of Action Performance Companies, Inc. in fiscal 2005,
whose historical tax basis for assets and liabilities are carried-forward for tax reporting
purposes, with the assigned value to goodwill under purchase accounting having no tax basis. The
goodwill impairment charge in fiscal 2009 creates a permanent difference because it is not
deductible for tax reporting purposes and because, unlike other basis differences created using
purchase accounting, no deferred tax liability may be established related to the goodwill. As
such, no income tax benefit was recognized with the goodwill impairment charge as is reflected in
the Companys effective rate reconciliation.
Motorsports Authentics, LLC | 19 |
Note J Commitments and Contingencies
In the normal course of business, the Company generally provides its licensors and
distributors certain indemnifications and hold harmless provisions associated with the distribution
of its products. The Company carries no reserves for such claims and has not experienced any
losses related to indemnification in the past three years. The Company is generally indemnified
under its manufacturing agreements for such losses connected with the design and manufacture of
products. The Company also maintains general liability and product liability insurance to cover
such losses and have had no related claims activity under those insurance contracts in the last
three years.
Aggregate future payments and receipts under noncancelable operating leases, net of sublease income
of $0.2 million, and other obligations are as follows as of November 30, 2010 (in thousands):
For the year ended November 30: |
||||
2011 |
$ | 6,465 | ||
2012 |
3,980 | |||
2013 |
3,968 | |||
2014 |
1,920 | |||
2015 |
1,856 | |||
2016 to 2018 |
3,902 | |||
22,091 | ||||
Less Amounts representing interest |
(1,063 | ) | ||
$ | 21,028 | |||
The Companys noncancelable operating leases consist primarily of a building lease. Principal
among these is the lease of the Companys North Carolina corporate headquarters that expires in
2018 with four five-year renewal options. Minimum rent is expensed on a straight-line basis over
the term of the lease. Any escalation of rent payments relating to increases in construction or
acquisition cost of the leased property are included in minimum rent, and payments that depend on
an existing index or rate are included in minimum rent based on the index or rate existing at the
inception of the lease.
Rent expense recognized for noncancelable operating leases, net of sublease income, totaled $1.1
million, $1.5 million and $1.8 million for 2010, 2009 and 2008, respectively.
On occasion, the Company is a party to royalty audits by its licensors. As of November 30, 2010,
there was one royalty audit outstanding that had not yet been resolved. The Company has accrued
$0.1 million, which is included in accrued royalties, for what it believes will likely be the
resolution for this contingency at November 30, 2010.
At November 30, 2009, the Company had a contingent liability with a related party for an invoice
the Company received from Speedway Motorsports Inc. (SMI). SMIs invoice was for expenses it
incurred on behalf of or services it provided the Company of $0.8 million. During fiscal 2010, the
Company paid $0.3 million of the invoice upon Board of Managers approval. The remaining amount of
the invoice was subsequently reduced by SMI to $0.2 million, however, assessment and approval of
the unpaid portion of the invoice has not been completed by the Board of Managers and the amount to
be recognized, if any, upon ultimate Board of Managers approval, is unknown at this time. Pending
further assessment and Board of Managers approval of the SMI invoice, the Company expects that an
invoice for similar services will be presented by International Speedway Corporation and Speedway
Motorsports Inc. may invoice additional amounts.
Motorsports Authentics, LLC | 20 |
In the ordinary course of business, the Company is subject to certain lawsuits and asserted and
unasserted claims. Management has accrued for items that are probable and reasonably estimatable
and believes that the resolution of any such matters, individually or in the aggregate, will not
have a material adverse effect on the Companys financial position, results of operations or cash
flows.
Note K Settlements
During fiscal 2010, due to an accident involving one of the Companys trackside trailers, the
Company recorded an insurance recovery of $0.3 million, which is included in other income
(expense). During 2010, the Company renegotiated certain obligations, some of which were
guaranteed by the members. As a result, the Company recorded an expense of $9.9 million, which was
offset by a related-party payment of $1.5 million towards the settlement. This is included in
other income (expense).
During June 2005, Action Performance Companies, Inc. filed a lawsuit against Jeff Bohbot (a.k.a.
Jeff Hamilton), Rami Karim, Jeff Hamilton Industries, Inc., Mercedes Bohbot and Why Not, Inc. d/b/a
Not Why, alleging fraud and deceit, intentional misrepresentation of fact, fraud and deceit,
negligent misrepresentation of fact, fraud and deceit, concealment or suppression of material
facts, breach of fiduciary duty, breach of contract, breach of employment agreement, unfair
competition and fraud regarding pricing of goods. The Bohbot parties filed various counterclaims
against the Company including breach of the asset purchase agreement, trademark purchase agreement
and employment agreement for wrongful discharge. The controversy led to various other litigations,
including Alessi v. Motorsports Authentics, Inc. (Arizona Superior Court, Maricopa County), and
Action Performance Companies, Inc. and Jeff Hamilton Collection, Inc. v. Jeffrey F. Gersh, and
Zimmerman, Rosenfeld, Gersh & Leeds, LLP (U.S. District Court, Central District of California).
The trial of the initial lawsuit, conducted in the United States District Court for the Central
District of California, concluded on March 8, 2007, with a jury verdict in favor of the Company for
$1.0 million in compensatory damages and $0.5 million in punitive damages against Jeff Bohbot. The
jury awarded Mercedes Bohbot $0.4 million in past trademark royalties due under the trademark
purchase agreement between the parties, which was offset by the court by $0.3 million under the
Companys indemnity claim leaving a judgment of approximately $0.1 million. All parties filed
notices of appeal with the U.S. Court of Appeals for the Ninth Circuit, the Company doing so only
to preserve its rights in connection with ongoing efforts to reach a global settlement winding up
all related matters.
On January 18, 2008, the Company entered into a global settlement agreement resolving all matters
pertaining to the Bohbot parties, including all of the cases described above. The settlement
included a $0.6 million cash payment, which is included in other income for 2008, to the Company
and the release of Mercedes Bohbots $0.1 million judgment against the Company. Because of those
required payments by the Bohbots to the Company, and because of concerns as to the Bohbots
financial status, the finality of the settlement agreement was contingent upon expiration of the
U.S. Bankruptcy Codes preferential transfer period (in order to prevent the Bohbots from voiding
those payments by declaring bankruptcy). That period expired in late April 2008, thereby
solidifying the finality of the settlement agreement and enabling the Company to reverse the
accruals previously reserved in connection with those matters of $1.9 million, which is included in
other income for 2008.
Motorsports Authentics, LLC | 21 |
Note L Related-party Transactions
The Company purchases and sells motorsports merchandise, remits royalty payments and remits
trackside commission payments to International Speedway Corporation (ISC), Speedway Motorsports,
Inc. (SMI) and NASCAR, who is a related party through ISC.
The following is a summary of related-party transactions as of November 30 (in thousands):
2010 | ||||||||||||
ISC | SMI | NASCAR | ||||||||||
Merchandise purchases, trackside commission payments, royalty payments
and other |
$ | 2,084 | $ | 4,342 | $ | 1,214 | ||||||
Merchandise sales, sale of equipment and other services |
1,560 | 1,339 | 1,524 | |||||||||
Accounts receivable due |
4 | 193 | | |||||||||
Accounts payable owed |
1 | 305 | | |||||||||
2009 | ||||||||||||
ISC | SMI | NASCAR | ||||||||||
Merchandise purchases, trackside commission payments, royalty payments
and other |
$ | 2,998 | $ | 5,205 | $ | 2,100 | ||||||
Merchandise sales, sale of equipment and other services |
1,516 | 4,659 | 5 | |||||||||
Accounts receivable due |
25 | 1,566 | | |||||||||
Accounts payable owed |
| 534 | | |||||||||
2008 | ||||||||||||
ISC | SMI | NASCAR | ||||||||||
Merchandise purchases, trackside commission payments, royalty payments
and other |
$ | 4,744 | $ | 5,000 | $ | 3,777 | ||||||
Merchandise sales, sale of equipment and other services |
3,124 | 16,729 | 54 | |||||||||
Accounts receivable due |
236 | 2,652 | 15 | |||||||||
Accounts payable owed |
301 | 772 | | |||||||||
Repayment of note payable and accrued interest |
3,547 | 3,547 | | |||||||||
Interest expense related to note payable |
107 | 107 | | |||||||||
Note M Subsequent Event
The Company has analyzed its operations subsequent to November 30, 2010, through January 24,
2011, the date the consolidated financial statements are available to be issued and has determined
that no material subsequent events should be further disclosed or recorded in these consolidated
financial statements.