Attached files

file filename
EX-99 - EXHIBIT 99.3 - DETERMINE, INC.ex99-3.htm
EX-99 - EXHIBIT 99.1 - DETERMINE, INC.ex99-1.htm
8-K/A - FORM 8-K/A - DETERMINE, INC.sltc20140807b_8ka.htm

Exhibit 99.2

 

 

 

 

 

 

 

 

 

IASTA.COM, INC.

AND

IASTA RESOURCES, INC.

 

 

 

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

MARCH 31, 2014 AND 2013

 

 

 

 
 

 

  

IASTA.COM, INC.

AND

IASTA RESOURCES, INC.

 

 

TABLE OF CONTENTS

 

MARCH 31, 2014 AND 2013

 

 

Page

 

 

 

Consolidated Financial Statements: 

 

 

 

 

 

Condensed Consolidated Balance Sheets 

 1

 

 

 

 

Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)  

 2

 

 

 

 

Condensed Consolidated Statements of Stockholders’ Equity (Deficit) 

   

 

 

 

Condensed Consolidated Statements of Cash Flows  

 3

 

 

 

 

 Notes to Condensed Consolidated Financial Statements

 4 - 12

 

 

 
 

 

  

IASTA.COM, INC.

AND

IASTA RESOURCES, INC.

 

CONDENSED CONSOLIDATED BALANCE SHEETS

MARCH 31, 2014 AND DECEMBER 31, 2013

 

   

March 31, 2014

   

December 31, 2013

 
    (unaudited)          

Current Assets:

               

Cash

  $ 2,016,023     $ 1,368,567  

Accounts receivable, net of allowance for doubtful accounts of $64,195 and $45,529

    2,198,369       2,378,390  

Deferred income tax

    39,899       39,899  

Other current assets

    578,864       482,491  

Total current assets

    4,833,155       4,269,347  
                 

Property and equipment, net

    267,506       266,365  

Other Assets

    179,976       143,851  
Total Assets    $ 5,280,637     $ 4,679,563  
   
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)  

Current Liabilities:

               

Subordinated note payable to stockholder

  $ 308,273     $ 339,185  

Accounts payable

    514,216       254,092  

Deferred revenue

    3,173,889       2,710,190  

Accrued payroll and related liabilities

    491,769       372,164  

Other current liabilities

    321,471       306,765  

Income taxes payable

    33,761       33,761  

Short-term debt (line of credit)

    652,568        652,568  

Total current liabilities

    5,495,947       4,668,725  
                 

Total liabilities

    5,495,947       4,668,725  
                 

Stockholders' Equity (Deficit):

               

Common stock

    25,870       25,870  

Retained earnings

    770,496       999,893  

Foreign currency translation adjustment

    30,062       26,813  
                 

Less treasury stock, at cost

    (1,041,738 )     (1,041,738 )

Total stockholders' equity (deficit)

    (215,310 )     10,838  
Total Liabilities and Stockholders' Equity (Deficit)    $ 5,280,637     $ 4,679,563  

 

See accompanying Notes to Consolidated Financial Statements.

 

 
1

 

 

IASTA.COM, INC.

AND

IASTA RESOURCES, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

QUARTERS ENDED MARCH 31, 2014 AND 2013

(unaudited) 

 

   

Three Months ended March 31,

 
   

2014

   

2013

 

Revenues

               

Recurring revenues

  $ 2,042,586     $ 2,003,050  

Non-recurring revenues

    512,682       1,157,345  

Total revenues

    2,555,268       3,160,395  
                 

Cost of revenues:

               

Cost of recurring revenues

    151,333       167,999  

Cost of non-recurring revenues

    485,274       818,054  

Total cost of revenues

    636,607       986,053  
                 

Gross profit:

               

Recurring gross profit

    1,891,252       1,835,051  

Non-recurring gross profit

    27,409       339,290  

Total gross profit

    1,918,661       2,174,341  
                 

Operating expenses:

               

General and administrative

    612,444       449,016  

Sales and marketing

    923,897       845,408  

Research and development

    597,052       431,061  

Total operating expenses

    2,133,393       1,725,485  

Income (loss) from Operations

    (214,732 )     448,856  
                 

Other income/(expense), net

    (12,914 )     (63,018 )

Income before provision for income taxes

    (227,646 )     385,839  

Provision for income taxes

    1,800       2,341  

Net Income (Loss)

  $ (229,446 )   $ 383,498  
                 

Other comprehensive income (loss)

               

Foreign currency translation adjustment

    3,249       (11,471 )

Other comprehensive income

    3,249       (11,471 )

Comprehensive income (loss)

  $ (226,197 )   $ 372,027  

 

See accompanying Notes to Consolidated Financial Statements. 

 

 
2

 

 

IASTA.COM, INC.

AND

IASTA RESOURCES, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

PERIODS ENDED MARCH 31, 2014 AND 2013

(unaudited)

 

   

Three months ended

 
   

March 31 2014

   

March 31 2013

 
Cash Flows From Operating Activities                

Net Income (loss)

  $ (229,446 )   $ 383,498  

Adjustments to reconcile net income (loss) to net cash provided by operating activities

               

Depreciation

    53,164       50,880  

Allowance for doubtful accounts

    18,666       18,215  

Changes in assets and liabilities

               

Accounts receivable

    161,355       81,986  

Other assets

    (132,497 )     (11,930 )

Accounts payable

    260,124       45,848  

Unearned license revenue

    463,699       (54,008 )

Accrued expenses and other current liabilities

    134,332       (29,998 )

Income taxes payable

    -       (25,436 )

Net cash provided by operating activities

    729,397       459,055  
                 

Cash Flows From Investing Activities

               

Capital expenditures

    (54,278 )     (15,202 )
                 

Cash Flows From Financing Activities

               

Payments on subordinated note payable to stockholder

    (30,912 )     (29,125 )

Net cash used in financing activities

    (30,912 )     (29,125 )
                 

Effect of Exchange Rate Adjustment

    3,249       (11,490 )

Net increase

    647,456       403,238  
                 

Cash, Beginning of Period

    1,368,567       1,300,570  
                 

Cash, End of Period

  $ 2,016,023     $ 1,703,808  
                 

Supplemental Disclosure of Cash Flow Information:

               

Cash payments for interest

  12,837     11,955  

Cash paid for income taxes

  -     25,436  

 

See accompanying Notes to Consolidated Financial Statements. 

 

 
3

 

 

1.

SIGNIFICANT ACCOUNTING POLICIES

 

The accompanying consolidated financial statements include the accounts of IASTA.COM and its wholly owned subsidiaries, IASTA LIMITED and IASTA EXPORT CORPORATION (the “Company”), and IASTA RESOURCES, INC. (“IRI”), collectively referred to herein as the “Companies”. All material intercompany balances and transactions have been eliminated in consolidation.

 

The Company, formed in 2000 and headquartered in Carmel, Indiana, develops and sells a software application and internet-based service to its customers in support of their e-sourcing and procurement departments. In addition, the Company offers professional services and support to the customer purchased software application. IRI leases employees to the Company.

 

IASTA EXPORT CORPORATION was formed as a wholly owned tax-exempt subsidiary of IASTA.COM on March 17, 2011, as an Interest Charge Domestic International Sales Company. Beginning with the year ending December 31, 2011, IASTA EXPORT CORPORATION receives a 50% commission on international export net income of U.S. developed software.

 

The significant accounting policies followed by the Companies in the preparation of the consolidated financial statements are as follows:

 

Principles of Consolidation

 

The consolidated financial statements include all accounts of the Company and those of its wholly-owned subsidiaries. All intercompany accounts and transactions have been eliminated. 

 

 

Foreign Currency Exchange

 

 

The functional currency of all the Company’s U.K. subsidiaries is a local currency. The Company translates assets and liabilities of its U.K. subsidiaries into U.S. dollars using period-end exchange rates and revenues, expenses and cash flows using the average exchange rates for the reporting period. Resulting translation adjustments are included as a component of accumulated other comprehensive income in the statement of stockholders’ equity. 

 

Research and development.

 

Research and development expenses consist primarily of salaries, benefits and bonus for employees and executives on our engineering and technical teams who are responsible for increasing the functionality and enhancing the services, as well as the development of new products. Our research and development costs are expensed as incurred.

  

 
4

 

 

Fair Value Measurements

 

We determine the fair values of our financial instruments based on the fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value assumes that the transaction to sell the asset or transfer the liability occurs in the principal or most advantageous market for the asset or liability and establishes that the fair value of an asset or liability shall be determined based on the assumptions that market participants would use in pricing the asset or liability. 

 

Advertising

 

Advertising costs are expensed as incurred and included in selling, general and administrative expenses in the Consolidated Statements of Income. Advertising expenses were not significant in the three months ended March 31, 2014 and 2013.

 

Revenue Recognition

 

The Company generates revenues by providing its SaaS solutions through subscription license arrangements and related professional services, and related software maintenance and professional services. The Company presents revenue net of sales taxes and any similar assessments.

 

Revenue recognition criteria. The Company recognizes revenue when (1) persuasive evidence of an arrangement exists, (2) delivery has occurred or services have been rendered, (3) fees are fixed or determinable and (4) collectability is probable. If we determine that any one of the four criteria is not met, the Company will defer recognition of revenue until all the criteria are met.

 

Multiple-Deliverable Arrangements. The Company enters into arrangements with multiple-deliverables that generally include subscription, support and professional services. If a deliverable has standalone value, and delivery is probable and within the Company’s control, the Company accounts for the deliverable as a separate unit of accounting. Subscription services have standalone value as such services are often sold separately, primarily through renewals. Professional services have standalone value as such services are often sold separately, and are available from other vendors.

 

Upon separating the multiple-deliverables into separate units of accounting, the arrangement consideration is allocated to the identified separate units based on a relative selling price hierarchy. The Company determines the relative selling price for a deliverable based on its vendor-specific objective evidence of selling price (“VSOE”), if available, or its best estimate of selling price (“BESP”), if VSOE is not available. The Company has determined that third-party evidence of selling price (“TPE”) is not a practical alternative due to differences in its service offerings compared to other parties and the availability of relevant third-party pricing information. The amount of revenue allocated to delivered items is limited by contingent revenue, if any.

 

The Company has not established VSOE for its subscription services or professional services due to lack of pricing consistency, and other factors. Accordingly, the Company uses its BESP to determine the relative selling price.

 

The Company determined BESP by considering its price list, as well as overall pricing objectives and market conditions. Significant pricing practices taken into consideration include the Company’s discounting practices, contract prices per user, the size and volume of the Company’s transactions, the customer demographic, and its market strategy.

  

 
5

 

 

Recurring revenues. Recurring revenues consist of subscription license sales and maintenance revenues. Recurring revenues are recognized ratably over the stated contractual period.

 

Non-recurring revenues.  Non-recurring revenues are comprised of revenues from professional services for system implementations, enhancements, and training. For professional services arrangements billed on a time-and-materials basis, services are recognized as revenue as the services are rendered. For fixed-fee professional service arrangements, the Company recognizes revenue under the proportional performance method of accounting and estimates the proportional performance utilizing hours incurred to date as a percentage of total estimated hours to complete the project. If the Company does not have a sufficient basis to measure progress toward completion, revenue is recognized upon completion.

 

In certain arrangements with non-standard acceptance criteria, the Company defers the revenue until the acceptance criteria are satisfied. Reimbursements, including those related to travel and out-of-pocket expenses are included in non-recurring revenues, and an equivalent amount of reimbursable expenses is included in non-recurring cost of revenues.

 

 

Accounts Receivable

 

The Companies carry accounts receivable at the amount invoiced less an allowance for doubtful accounts, if considered necessary. On a periodic basis, the Companies evaluate accounts receivable and establish an allowance for doubtful accounts based on a history of past write-offs, collections, and current credit conditions.

 

Concentration of Credit Risk

 

The Companies maintain cash in bank deposit accounts which, at times, may exceed Federally insured limits. The Companies have not experienced any losses in such accounts and do not believe they are exposed to any significant credit risk on cash. The Company did not have any customers with the balance in Accounts Receivable and Revenue that were over 10% for the three months ended March 31, 2014 and 2013.

 

Property, Equipment and Depreciation

 

Property and equipment are recorded at cost and include expenditures which substantially increase the useful lives of existing assets. Maintenance, repairs, and minor renewals are expensed as incurred. The Company follows the practice of depreciating the cost of property and equipment over their estimated useful lives using the straight-line method of depreciation for financial reporting purposes. All property and equipment is depreciated over an estimated useful life of 3 - 8 years.

 

Estimates

 

The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Accounts requiring the use of significant estimates include allowances for uncollectible receivables, deferred tax assets, the determination of deferred revenue, reporting value and depreciable lives of property and equipment, and foreign currency transaction gains and losses.

  

 
6

 

 

Income Taxes

 

The Company has elected, under the applicable provisions of the Internal Revenue Code, to be taxed as an "S" Corporation. Under these provisions, net taxable income or loss is taxed directly to the stockholders and not the Company. Accordingly, the accompanying consolidated financial statements do not include any provisions for Federal or state taxes on the net income or loss of the Company. IRI is a taxable corporation and, therefore, a provision for income taxes has been included in the accompanying consolidated financial statements.

 

Management of the Companies evaluate all significant income tax positions as required by U.S. GAAP. As of March 31, 2014, Management does not believe the Companies have taken any tax positions that would require the recording of any additional income tax liability, nor do they believe that there are any unrealized income tax benefits that would either increase or decrease within the next twelve months. The Companies’ Federal and various state income tax returns as filed remain open and subject to examination beginning with the tax year ended December 31, 2010.

 

 

Subsequent Events

 

Subsequent events have been evaluated through August 7, 2014, which is the date the consolidated financial statements were available for issuance.

 

 
7

 

 

2.

LINE OF CREDIT

 

The Company has a $1,500,000 operating line of credit facility available for short-term working capital needs. The credit facility is subject to renewal on February 28, 2016. Available borrowings are limited to the lesser of $1,500,000 or a percentage of eligible accounts as defined in the agreement. The credit agreement requires monthly payments of interest on outstanding borrowings at 1.5% over the bank’s prime rate. Borrowings are secured by substantially all assets of the Company and the loan agreement places restrictive covenants on the Company and limits advances to a borrowing base. Outstanding borrowings were $652,568 for three months ended March 31, 2014 and December 31, 2014.

 

In connection with the acquisition which closed on July 2, 2014, the subordinated note payable was repaid as a portion of the Merger Agreement on July 2, 2014 (Note 9). In connection with the acquisition which closed on July 2, 2014, the line of credit was fully paid to Silicon Valley Bank as a portion of the Merger Agreement on July 2, 2014 (Note 9).

 

 

3.

STOCK REDEMPTION

 

Effective November 30, 2007, the Companies entered jointly into a Stock Redemption Agreement with a stockholder whereby the Companies redeemed certain shares owned by the stockholder for a cash payment of $66,738 and the issuance of a $975,000 subordinated note payable (Note 4). The shares of the stock redeemed under the terms of this agreement are recorded at a cost of $1,041,738 and are included in Treasury Stock (Note 5).

 

 

4.

SUBORDINATED NOTE PAYABLE TO STOCKHOLDER

 

In connection with the Stock Redemption Agreement (Note 3), the Company issued a note payable to a stockholder for $958,369 that requires thirty-four (34) equal quarterly payments of $36,000, including interest at 6% per annum, through September 1, 2016. The note is subordinated to the line of credit (Note 2). Annual current maturities of the subordinated note payable at March 31, 2014 are 308,273.

 

The Company repaid the subordinated note payable prior to the Acquisition that took place on July 2, 2014 (Note 9).

 

 
8

 

 

 

 

5.

COMMON STOCK

 

The Company has 1,000 shares of voting stock authorized and 80 shares of voting common stock issued and 1,000 shares of non-voting stock authorized and 5 shares issued. IASTA RESOURCES, INC. has 1,000 shares authorized, of which 500 shares are non-voting, and has issued 405 shares of voting stock and 21 shares of non-voting stock.

 

As of March 31, 2014, the Companies have Treasury stock carried at cost as follows:

 

Company

 

Shares

   

Value at Cost

 
                 

IASTA.COM

    20     $ 1,033,436  
                 

IASTA RESOURCES, INC.

    80       8,302  
            $ 1,041,738  

 

6.

COMMITMENTS AND CONTINGENCIES

 

The Company leases office space and automotives requiring monthly rental payments aggregating $30,581 through December 2016. For the three months ended March 31, 2014 and 2013, lease expense related to office space and automotives was $71,028 and $42,977, respectively.

 

Future minimum lease payments under the terms of the existing leases are as follows:

 

Twelve Months Ending March 31,

       

2015

  $ 339,484  

2016

    202,682  

2017

    13,237  

Total

  $ 555,403  

 

 
9

 

 

Indemnifications

 

The Company indemnifies certain customers, distributors and suppliers for attorney fees and damages and costs awarded against such parties in certain circumstances in which the Company's products are alleged to infringe third party intellectual property rights, including patents, registered trademarks or copyrights. The terms of the Company's indemnification obligations are generally perpetual from the effective date of the agreement. In certain cases, there are limits on and exceptions to the Company's potential liability for indemnification relating to intellectual property infringement claims.

 

Pursuant to the Company's charter documents and written indemnification agreements, the Company has certain indemnification obligations to its current officers, employees and directors.

 

 
10

 

 

7.

INCOME TAXES

 

The income tax provision for the three months ended March 31, 2014, as a percentage of consolidated net loss before taxes was 7.9%.

 

As of March 31, 2014, there were no unrecognized tax benefits. The Companies do not anticipate a significant change to unrecognized tax benefits for uncertain income tax positions within the next twelve months.

 

The Companies have not recognized any interest and/or penalties related to income tax matters as part of the income tax provision.

The Companies are required to file U.S. Federal income tax returns as well as income tax returns in various states and foreign jurisdictions. The Companies may be subject to examination by the Internal Revenue Service (“IRS”) for calendar years 2010 and forward. The only significant state tax jurisdiction is Indiana, and generally, the Companies are subject to routine examination for years 2010 and forward in this jurisdiction. Generally, the Companies are subject to routine examination for years 2009 and forward in various immaterial foreign tax jurisdictions in which they operates.

 

Deferred tax assets and liabilities result primarily from temporary differences between book and tax bases of assets and liabilities. Iasta Resources, Inc. (“IRI”) had net current deferred tax assets of $39,899 as of March 31, 2014. IRI must regularly assess the likelihood that future taxable income levels will be sufficient to ultimately realize the tax benefits of these deferred tax assets. IRI currently believes that future taxable income levels will be sufficient to realize the tax benefits of these deferred tax assets and has not established a valuation allowance.

 

 

8.

SIMPLE IRA PLAN

 

The Companies adopted a Simple IRA Plan. The plan covers substantially all employees who meet the plan’s eligibility requirements and provides for employee elective contributions and a matching amount contributed by the Companies up to three percent (3%) of the employee’s salary. A participant’s contribution may not exceed the maximum amount allowed as determined by the Internal Revenue Code. The Companies contributed $29,799 and $29,352 to the plan for the quarters ended March 31, 2014 and 2013, respectively.

 

9.

SUBSEQUENT EVENTS

 

On June 2, 2014, the Company entered into the Merger Agreement with Selectica Inc and the Shareholders pursuant to which the Company was acquired by Selectica. Subject to the terms and conditions of the Merger Agreement, to effect the Acquisition, the Company will be merged with and into Selectica Inc with Selectica Sourcing (‘Iasta’, ‘the Company’) continuing as a wholly owned subsidiary of the Company.

 

The aggregate purchase price for the Acquisition will be the Acquisition Shares and $7.0 million in cash (together with the Acquisition Shares, the “Purchase Price”), including amounts related to the repayment of indebtedness and payment of transaction costs. The Acquisition is not conditioned upon receipt of financing by the acquire Company, Selectica, Inc. The Purchase Price will be subject to certain adjustments and to a $1.4 million cash escrow (the “Escrow”) to cover any post-closing adjustments to the Purchase Price and indemnification obligations of the Shareholders. The Escrow will be deposited with Wells Fargo Bank, National Association, as escrow agent, pursuant to an Escrow Agreement to be entered into by the parties at the closing of the Acquisition. A portion of the Escrow will be released on the 12-month anniversary of the closing of the Acquisition, and the remainder of the Escrow will be released on the 18-month anniversary of the closing of the Acquisition, in each case after deducting any claims or adjustments.

  

 
11

 

 

The Merger Agreement contains customary representations and warranties as well as covenants by each of the parties, including non-competition covenants made by the principal Shareholders for the benefit of the Company. Subject to certain limitations, the Company will be indemnified for damages resulting from breaches or inaccuracies by Selectica, Inc or the Shareholders of their respective representations, warranties and covenants in the Merger Agreement as well as other specified matters. The Shareholders will be indemnified by the Acquire Company for damages resulting from breaches or inaccuracies by the Company of its representations, warranties and covenants in the Merger Agreement.

 

The Acquisition Shares to be issued to the Shareholders at the closing of the Acquisition have not been registered under the Securities Act and may not be offered or sold in the United States absent registration or an applicable exemption from registration requirements. At the closing of the Acquisition, the Company and the Shareholders will enter into a Registration Rights Agreement with respect to registration of the resale of the Acquisition Shares.

 

The Merger Agreement contains a “no shop” provision that, in general, prohibits the Company from soliciting third-party acquisition proposals, provide information to or engage in discussions or negotiations with third parties that have made or might make an acquisition proposal. The Merger Agreement also contains certain termination rights by the parties.

 

The Acquisition closed on July 2, 2014. Following the closing of the Acquisition, Selectica, Inc issued options to certain Iasta employees to purchase up to an aggregate of 700,000 shares of Common Stock of the Acquire Company, which awards will be employment inducement awards pursuant to NASDAQ Listing Rule 5635(c)(4).

 

     The Company has a $1,500,000 operating line of credit facility available for short-term working capital needs. The credit facility is subject to renewal on February 28, 2016. Outstanding borrowings were $652,568 for three months ended March 31, 2014 and December 31, 2014. In connection with the acquisition which closed on July 2, 2014, the subordinated note payable was repaid as a portion of the Merger Agreement on July 2, 2014.

 

            In connection with the Stock Redemption Agreement, the Company issued a note payable to a stockholder for $958,369 that requires thirty-four (34) equal quarterly payments of $36,000, including interest at 6% per annum, through September 1, 2016. Annual current maturities of the subordinated note payable at March 31, 2014 are 308,273. The Company repaid the subordinated note payable prior to the Acquisition that took place on July 2, 2014.

 

 

12