![](/cdn/assets/images/search/clock.png)
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Jetpay Corp. (delisted) | NASDAQ:JTPY | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 5.04 | 5.00 | 5.06 | 0 | 01:00:00 |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): November 7, 2014
JETPAY CORPORATION
(Exact Name of Registrant as Specified in Charter)
Delaware | 001-35170 | 90-0632274 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
1175 Lancaster Avenue, Suite 200, Berwyn, PA 19312
(Address of Principal Executive Offices) (Zip Code)
(484) 324-7980
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e 4(c)) |
EXPLANATORY NOTE
This Form 8-K/A amends and supplements the Current Report on Form 8-K filed by JetPay Corporation (the “Company”) with the Securities and Exchange Commission on November 12, 2014, to include the financial statements and pro forma financial statements required by Items 9.01(a) and (b).
Item 9.01 | Financial Statements and Exhibits. |
(a) | Financial Statements of Business Acquired |
The audited financial statements of ACI Merchant Systems, LLC, including the balance sheets as of December 31, 2013 and 2012 and the related statements of income and members’ equity, and cash flows for the years ended December 31, 2013 and 2012 and notes thereto, are attached hereto as Exhibit 99.1 and are incorporated herein by reference.
The unaudited financial statements of ACI Merchant Systems, LLC, including the balance sheets as of June 30, 2014 and 2013, and the related statements of income and members’ equity and cash flows for the six-month periods ended June 30, 2014 and 2013 and the notes thereto, are attached hereto as Exhibit 99.2 and are incorporated herein by reference.
(b) | Pro Forma Financial Information |
The unaudited pro forma combined financial statements of JetPay Corporation, including the balance sheet as of June 30, 2014, and the related unaudited pro forma statements of operations for the six-month period ended June 30, 2014 and the year ended December 31, 2013, and the notes thereto, are attached hereto as Exhibit 99.3 and are incorporated herein by reference.
(d) | Exhibits |
Exhibit Number |
Description | |
23.1 | Consent of Independent Certified Public Accounting Firm. | |
99.1 | The audited financial statements of ACI Merchant Systems, LLC, including the balance sheets as of December 31, 2013 and 2012 and the related statements of income and members’ equity, and cash flows for the years ended December 31, 2013 and 2012 and notes thereto. | |
99.2 | The unaudited financial statements of ACI Merchant Systems, LLC, including the balance sheets as of June 30, 2014 and 2013, and the related statements of income and members’ equity and cash flows for the six-month periods ended June 30, 2014 and 2013 and the notes thereto. | |
99.3 | The unaudited pro forma combined financial statements of JetPay Corporation, including the balance sheet as of June 30, 2014, and the related unaudited pro forma statements of operations for the six-month period ended June 30, 2014 and the year ended December 31, 2013, and the notes thereto. |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Dated: January 20, 2015 | |||
JETPAY CORPORATION | |||
By: | /s/ Gregory M. Krzemien | ||
Name: Gregory M. Krzemien | |||
Title: Chief Financial Officer |
EXHIBIT INDEX
Exhibit Number |
Description | |
23.1 | Consent of Independent Certified Public Accounting Firm. | |
99.1 | The audited financial statements of ACI Merchant Systems, LLC, including the balance sheets as of December 31, 2013 and 2012 and the related statements of income and members’ equity, and cash flows for the years ended December 31, 2013 and 2012 and notes thereto. | |
99.2 | The unaudited financial statements of ACI Merchant Systems, LLC, including the balance sheets as of June 30, 2014 and 2013, and the related statements of income and members’ equity and cash flows for the six-month periods ended June 30, 2014 and 2013 and the notes thereto. | |
99.3 | The unaudited pro forma combined financial statements of JetPay Corporation, including the balance sheet as of June 30, 2014, and the related unaudited pro forma statements of operations for the six-month period ended June 30, 2014 and the year ended December 31, 2013, and the notes thereto. |
Exhibit 23.1
CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTING FIRM
We consent to the inclusion in this Current Report on Form 8-K (Amendment No. 1) and the incorporation by reference in the Registration Statement on Form S-3 (No. 333-187339), of our report dated August 12, 2014 relating to the audited financial statements of ACI Merchant Systems, LLC.
/s/ Wouch Maloney & Co., LLP
Horsham, PA
January 20, 2015
Exhibit 99.1
ACI MERCHANT SYSTEMS, LLC
FINANCIAL STATEMENTS
DECEMBER 31, 2013 AND DECEMBER 31, 2012
ACI Merchant Systems, LLC
Financial Statements
December 31, 2013 and December 31, 2012
Table of Contents
Page | |
Independent Auditor’s Report | 1-2 |
Financial Statements: | |
Balance Sheets | 3 |
Statements of Income and Members’ Equity | 4 |
Statements of Cash Flows | 5 |
Notes to Financial Statements | 6-8 |
Supplementary Information: | |
Independent Auditors’ Report on Supplementary Information | 9 |
Schedule 1 – Cost of Sales | 10 |
Schedule 2 – Selling, General and Administrative Expenses | 11 |
Independent Auditor’s Report
To the Members
ACI Merchant Systems, LLC
Langhorne, Pennsylvania
We have audited the accompanying financial statements of ACI Merchant Systems, LLC, which comprise the balance sheets as of December 31, 2013 and 2012, and the related statements of income and members’ equity and cash flows for the years then ended, and the related notes to the financial statements.
Management’s Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditors consider internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
-1- |
Opinion
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of ACI Merchant Systems, LLC as of December 31, 2013 and 2012, and the results of its operations and its cash flows for the years then ended, in accordance with accounting principles generally accepted in the United States of America.
/s/ Wouch Maloney & C0., LLP
Horsham, Pennsylvania
August 12, 2014
-2- |
ACI Merchant Systems, LLC
Balance Sheets
December 31, 2013 and December 31, 2012
2013 | 2012 | |||||||
Assets | ||||||||
Current Assets | ||||||||
Cash | $ | 602,970 | $ | 583,621 | ||||
Accounts Receivable | 415,663 | 431,219 | ||||||
Inventory | 16,324 | 27,709 | ||||||
Total Current Assets | 1,034,957 | 1,042,549 | ||||||
Property and Equipment | ||||||||
Office Equipment | 54,110 | 51,385 | ||||||
Computer Software | 33,147 | 33,147 | ||||||
87,257 | 84,532 | |||||||
Less: Accumulated Depreciation | 77,244 | 72,757 | ||||||
Property and Equipment - Net of Accumulated Depreciation | 10,013 | 11,775 | ||||||
Total | $ | 1,044,970 | $ | 1,054,324 | ||||
Liabilities and Members' Equity | ||||||||
Current Liabilities | ||||||||
Accounts Payable | $ | 191,117 | $ | 199,405 | ||||
Accrued Expenses | 25,141 | 12,955 | ||||||
Total Current Liabilities | 216,258 | 212,360 | ||||||
Commitments and Contingencies | ||||||||
Members' Equity | 828,712 | 841,964 | ||||||
Total | $ | 1,044,970 | $ | 1,054,324 |
The Accompanying Notes are an Integral Part of These Financial Statements.
-3- |
ACI Merchant Systems, LLC
Statements of Income and Members' Equity
For the Years Ended December 31, 2013 and December 31, 2012
2013 | 2012 | |||||||
Sales | $ | 6,627,067 | $ | 6,186,861 | ||||
Cost of Sales | 3,725,037 | 3,576,057 | ||||||
Gross Profit | 2,902,030 | 2,610,804 | ||||||
Selling, General and Administrative Expenses | ||||||||
(Including Depreciation Expense of $4,485 and $3,847, Respectively) | 769,524 | 833,125 | ||||||
Income From Operations | 2,132,506 | 1,777,679 | ||||||
Other Income | ||||||||
Proceeds From Contract Buyout | 0 | 500,000 | ||||||
Interest Income | 1,464 | 2,414 | ||||||
Total Other Income | 1,464 | 502,414 | ||||||
Net Income | $ | 2,133,970 | $ | 2,280,093 | ||||
Members' Equity - Beginning of Year as Originally Stated | $ | 841,964 | $ | 395,107 | ||||
Prior Period Adjustment: | ||||||||
Correction of an Error in Accruals | 0 | 194,264 | ||||||
Members' Equity - Beginning of Year as Restated | 841,964 | 589,371 | ||||||
Net Income | 2,133,970 | 2,280,093 | ||||||
Less: Distributions to Members | (2,147,222 | ) | (2,027,500 | ) | ||||
Members' Equity - End of Year | $ | 828,712 | $ | 841,964 |
The Accompanying Notes are an Integral Part of These Financial Statements.
-4- |
ACI Merchant Systems, LLC
Statements of Cash Flows
For the Years Ended December 31, 2013 and December 31, 2012
Increase (Decrease) in Cash
2013 | 2012 | |||||||
Net Income | $ | 2,133,970 | $ | 2,280,093 | ||||
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities | ||||||||
Depreciation | 4,485 | 3,847 | ||||||
(Increase) Decrease in: | ||||||||
Accounts Receivable | 15,557 | 1,563 | ||||||
Inventory | 11,385 | 12,144 | ||||||
Loan to Employees | 0 | 18,000 | ||||||
Increase (Decrease) in: | ||||||||
Accounts Payable | (8,288 | ) | (36,831 | ) | ||||
Accrued Expenses | 12,186 | (15,708 | ) | |||||
Net Cash Provided by Operating Activities | 2,169,295 | 2,263,108 | ||||||
Cash Flows From Investing Activities | ||||||||
Capital Expenditures | (2,724 | ) | (3,901 | ) | ||||
Cash Flows From Financing Activities | ||||||||
Distributions to Members | (2,147,222 | ) | (2,027,500 | ) | ||||
Net Increase in Cash | 19,349 | 231,707 | ||||||
Cash - Beginning of Year | 583,621 | 351,914 | ||||||
Cash - End of Year | $ | 602,970 | $ | 583,621 |
The Accompanying Notes are an Integral Part of These Financial Statements.
-5- |
ACI Merchant Systems, LLC
Notes to Financial Statements
December 31, 2013 and December 31, 2012
A. | Nature of Operations and Summary of Significant Accounting Policies |
Nature of Operations
The Company, a Pennsylvania limited liability company, principally acting in an agency capacity, is engaged in national credit and debit card merchant processing services, check guaranty processing services and other related business programs to financial institutions. The Company also provides setup services and technical support for credit card terminals issued to customers of financial institutions. The Company is based in Langhorne, Pennsylvania and services customers throughout the United States of America.
Prior Period Adjustment
Prior to the issuance of the accompanying financial statements, the Company recorded its service fees and any related direct expenses one month in arrears. These financial statements correct this error through a prior period adjustment that increases the Company’s January 1, 2012 retained earnings by $194,264; the amount by which the Company’s net assets would have increased had the December 31, 2011 accounts receivable and accounts payable been recorded on a timely basis. The accompanying 2013 and 2012 financial statements reflect Company revenues when earned and the related expenses when incurred.
Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Accounts Receivable
The Company carries its accounts receivable at their estimated realizable amounts based upon the Company’s collection history and management’s periodic valuation of the accounts receivables.
Inventory
Inventory, consisting principally of credit card processing equipment, is valued at the lower of cost, determined by the first-in, first-out method, or market.
Property and Equipment
Property and equipment are valued at cost. Maintenance and repairs are charged to operations when incurred. Improvements and renewals are capitalized. Provision for depreciation is made over the estimated useful lives of the respective assets using the straight-line method.
The Company uses the following estimated useful lives:
Office Equipment | 5-7 Years |
Computer Software | 3 Years |
-6- |
ACI Merchant Systems, LLC
Notes to Financial Statements
December 31, 2013 and December 31, 2012
A. | Nature of Operations and Summary of Significant Accounting Policies (continued) |
Income Taxes
The Company has elected "S" status for both federal and Pennsylvania income tax purposes. Under these elections, all income or loss of the Company flows through to the members in proportion to their ownership interests. Accordingly, the Company provides only for state capital stock tax and other state and local income taxes.
The Company recognizes the potential income tax and any related penalties and interest arising from uncertain tax positions. Potential interest and penalties are recognized as a component of the provision for income taxes. The Company has concluded that there are no taxes, penalties or interest resulting from uncertain positions that would materially impact the Company’s financial statements at either December 31, 2013 or 2012.
The Company files federal and Pennsylvania income tax returns. Generally, the Company is no longer subject to income tax examinations in any jurisdiction for tax years before 2010.
Advertising Costs
The Company expenses advertising as incurred. For the years ended December 31, 2013 and 2012, advertising expense was $5,477 and $12,105, respectively.
B. | Concentrations of Credit Risk |
Financial instruments which potentially subject the Company to a concentration of credit risk consist principally of accounts receivable and cash.
The Company's customers are principally banks and other providers of consumer credit. Approximately 99% of all the Company’s collections and 80% of its fee payments are made through a single merchant credit card processing services provider. At December 31, 2013 and 2012, approximately 98.8% and 98.5%, respectively, of accounts receivable were due from the single processing services provider. The Company bears credit risk of both non-collection of merchant fees and chargebacks for banks that do not hold liability. The Company generally does not require collateral.
The Company maintains cash accounts in an area bank. Accounts at the institution are insured by the Federal Deposit Insurance Corporation up to an aggregate of $250,000. From time to time the balance of the Company's funds held by the institution may exceed the insured amount.
C. | Pension Plan |
The Company sponsors pension and profit sharing plans under section 401(k) of the Internal Revenue Code, available to all employees who have completed one year of service and who have attained 21 years of age. Company contributions to the plan are discretionary and are recognized in the year incurred. For the years ended December 31, 2013 and 2012, Company contributions to the pension plan were $18,840 and $19,556, respectively. For the years ended December 31, 2013 and 2012, the Company’s profit sharing contributions were $0 and $5,298, respectively.
-7- |
ACI Merchant Systems, LLC
Notes to Financial Statements
December 31, 2013 and December 31, 2012
D. | Operating Lease |
The Company leases its operating facilities on a month-to-month basis. For the years ended December 31, 2013 and 2012 rent expense under this agreement was $28,320 and $27,320, respectively. The Company anticipates continuing its lease arrangement under comparable terms.
E. | Proceeds From Contract Buyout |
During the year ended December 31, 2012, a financial institution bought out its credit card processing contract for $500,000.
F. | Commitments and Contingencies |
The Company employs proprietary software developed for the Company by one of the Company members and a software engineer. The software facilitates calculation of fees due to agents and financial institutions with which the Company has processing contracts. The Company currently pays the software engineer for time and materials, plus other incentives.
G. | Subsequent Events |
Subsequent events have been evaluated through August 12, 2014, which is the date the financial statements were available to be issued.
-8- |
SUPPLEMENTARY INFORMATION
Independent Auditors’ Report on Supplementary Information
To the Members
ACI Merchant Systems, LLC
Langhorne, Pennsylvania
We have audited the financial statements of ACI Merchant Systems, LLC as of and for the years ended December 31, 2013 and 2012 and our report thereon dated August 7, 2014 which expressed an unqualified opinion of those financial statements, appears on pages 1 and 2. Our audits were conducted for the purpose of forming an opinion on the financial statements as a whole. The supplementary information included in Schedules 1 and 2 is presented for the purposes of additional analysis of the financial statements and it is not a required part of the financial statements. Such information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the financial statements. The information has been subjected to the auditing procedures applied in the audit of the financial statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the financial statements and other procedures in accordance with auditing standards generally accepted in the United States of America. In our opinion, the information is fairly stated in all material respects in relation to the financial statements as a whole.
/s/ Wouch Maloney & C0., LLP
Horsham, Pennsylvania
August 12, 2014
-9- |
ACI Merchant Systems, LLC
Supplementary Information
For the Years Ended December 31, 2013 and December 31, 2012
Schedule 1
Cost of Sales
2013 | 2012 | |||||||
Agent/Referral Bank Payouts | $ | 2,507,853 | $ | 2,496,798 | ||||
Bank Card Processing | 573,122 | 468,960 | ||||||
Breach Insurance | 17,721 | 15,147 | ||||||
Compliance Fees | 38,087 | 35,918 | ||||||
Credit Card Equipment | 88,866 | 95,685 | ||||||
Direct Labor, Taxes and Benefits | 362,925 | 355,521 | ||||||
Freight Charges | 1,076 | 3,203 | ||||||
Gift Cards | 6,229 | 6,290 | ||||||
Processing | 9,288 | 3,162 | ||||||
Real Time Processing | 107,702 | 83,402 | ||||||
Start Up Fees | 3,035 | 2,276 | ||||||
Supplies | 9,133 | 9,695 | ||||||
Total Cost of Sales | $ | 3,725,037 | $ | 3,576,057 |
-10- |
ACI Merchant Systems, LLC
Supplementary Information
For the Years Ended December 31, 2013 and December 31, 2012
Schedule 2
Selling, General and Administrative Expenses
2013 | 2012 | |||||||
Automobile Expense | $ | 19,765 | $ | 16,218 | ||||
Bad Debt Expenses | 5,213 | 21,553 | ||||||
Business Insurance Expense | 6,753 | 6,612 | ||||||
Computer Services and Processing | 160,492 | 145,540 | ||||||
Contributions | 625 | 600 | ||||||
Credit Bureau Expense | 1,819 | 1,661 | ||||||
Depreciation Expense | 4,485 | 3,847 | ||||||
Dues and Membership Expense | 16,161 | 14,575 | ||||||
Employee Benefits | 34,000 | 34,000 | ||||||
Freight Supplies Expense | 21,971 | 21,608 | ||||||
Legal and Accounting Expenses | 19,786 | 34,283 | ||||||
Meals and Entertainment | 2,240 | 3,175 | ||||||
Network Access Expense | 24,370 | 77,706 | ||||||
Office Cleaning Expense | 2,600 | 2,550 | ||||||
Office Supply Expense | 19,415 | 20,825 | ||||||
Payroll Services Expense | 2,126 | 2,192 | ||||||
Payroll Taxes | 23,552 | 22,269 | ||||||
Pennsylvania Corporate Tax | 12,859 | 8,493 | ||||||
Rent Expense | 28,320 | 27,320 | ||||||
Repairs and Maintenance Expense | 8,328 | 954 | ||||||
Salaries and Wages | 297,500 | 297,500 | ||||||
Selling Expenses | 5,477 | 12,105 | ||||||
Telephone and Utilities Expense | 29,304 | 31,307 | ||||||
Terminal Maintenance and Repair Expense | 8,809 | 10,631 | ||||||
Travel | 11,004 | 13,238 | ||||||
Workers Compensation Expense | 2,550 | 2,363 | ||||||
Total Selling, General and Administrative Expenses | $ | 769,524 | $ | 833,125 |
-11- |
Exhibit 99.2
ACI MERCHANT SYSTEMS, LLC
FINANCIAL STATEMENTS
JUNE 30, 2014 AND JUNE 30, 2013
ACI Merchant Systems, LLC
Financial Statements and Supplementary Information
June 30, 2014 and June 30, 2013
Table of Contents
Page | |
Independent Accountants' Review Report | 1 |
Financial Statements: | |
Balance Sheets | 2 |
Statements of Income and Members’ Equity | 3 |
Statements of Cash Flows | 4 |
Notes to Financial Statements | 5-7 |
Supplementary Information: | |
Schedule 1 – Cost of Sales | 8 |
Schedule 2 – Selling, General and Administrative Expenses | 9 |
Independent Accountants' Review Report
To the Members
ACI Merchant Systems, LLC
Langhorne, Pennsylvania
We have reviewed the accompanying balance sheets of ACI Merchant Systems, LLC as of June 30, 2014 and 2013, and the related statements of income and members’ equity and cash flows for the six months then ended. A review includes primarily applying analytical procedures to management’s financial data and making inquiries of Company management. A review is substantially less in scope than an audit, the objective of which is the expression of an opinion regarding the financial statements as a whole. Accordingly, we do not express such an opinion.
Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America and for designing, implementing, and maintaining internal control relevant to the preparation and fair presentation of the financial statements.
Our responsibility is to conduct our reviews in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants. Those standards require us to perform procedures to obtain limited assurance that there are no material modifications that should be made to the financial statements. We believe that the results of our procedures provide a reasonable basis for our report.
Based on our reviews, we are not aware of any material modifications that should be made to the accompanying financial statements in order for them to be in conformity with accounting principles generally accepted in the United States of America.
Our reviews were made primarily for the purpose of expressing a conclusion that there are no material modifications that should be made to the financial statements in order for them to be in conformity with accounting principles generally accepted in the United States of America. The supplementary information included in the accompanying Schedules 1 and 2 is presented for purposes of additional analysis and is not a required part of the basic financial statements. Such information has been subjected to the inquiry and analytical procedures applied in the review of the basic financial statements, and we did not become aware of any material modifications that should be made to such information.
/s/ Wouch Maloney & C0., LLP
Horsham, Pennsylvania
September 8, 2014
-1- |
ACI Merchant Systems, LLC
Balance Sheets
June 30, 2014 and June 30, 2013
2014 | 2013 | |||||||
Assets | ||||||||
Current Assets | ||||||||
Cash | $ | 603,523 | $ | 863,222 | ||||
Accounts Receivable | 562,646 | 467,518 | ||||||
Inventory | 27,334 | 16,330 | ||||||
Total Current Assets | 1,193,503 | 1,347,070 | ||||||
Property and Equipment | ||||||||
Office Equipment | 54,110 | 53,908 | ||||||
Computer Software | 33,147 | 33,147 | ||||||
87,257 | 87,055 | |||||||
Less: Accumulated Depreciation | 79,649 | 75,000 | ||||||
Property and Equipment - Net of Accumulated Depreciation | 7,608 | 12,055 | ||||||
Total | $ | 1,201,111 | $ | 1,359,125 | ||||
Liabilities and Members' Equity | ||||||||
Current Liabilities | ||||||||
Accounts Payable | $ | 256,714 | $ | 282,280 | ||||
Accrued Expenses | 135,302 | 126,799 | ||||||
Total Current Liabilities | 392,016 | 409,079 | ||||||
Members' Equity | 809,095 | 950,046 | ||||||
Total | $ | 1,201,111 | $ | 1,359,125 |
See Accompanying Notes and Independent Accountants' Review Report.
-2- |
ACI Merchant Systems, LLC
Statements of Income and Members' Equity
For the Six Months Ended June 30, 2014 and June 30, 2013
2014 | 2013 | |||||||
Sales | $ | 3,205,213 | $ | 3,155,143 | ||||
Cost of Sales | 1,830,183 | 1,846,122 | ||||||
Gross Profit | 1,375,030 | 1,309,021 | ||||||
Selling, General and Administrative Expenses | ||||||||
(Including Depreciation Expense of $2,406 and $2,243, Respectively) | 333,112 | 356,738 | ||||||
Income From Operations | 1,041,918 | 952,283 | ||||||
Other Income | ||||||||
Interest Income | 465 | 799 | ||||||
Net Income | 1,042,383 | 953,082 | ||||||
Members' Equity - Beginning of Period | 828,712 | 841,964 | ||||||
Less: Distributions to Members | (1,062,000 | ) | (845,000 | ) | ||||
Members' Equity - End of Period | $ | 809,095 | $ | 950,046 |
See Accompanying Notes and Independent Accountants' Review Report.
-3- |
ACI Merchant Systems, LLC
Statements of Cash Flows
For the Six Months Ended June 30, 2014 and June 30, 2013
Increase (Decrease) in Cash
2014 | 2013 | |||||||
Net Income | $ | 1,042,383 | $ | 953,082 | ||||
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities | ||||||||
Depreciation | 2,406 | 2,243 | ||||||
(Increase) Decrease in: | ||||||||
Accounts Receivable | (146,984 | ) | (36,299 | ) | ||||
Inventory | (11,010 | ) | 11,379 | |||||
Increase (Decrease) in: | ||||||||
Accounts Payable | 65,597 | 82,875 | ||||||
Accrued Expenses | 110,161 | 113,844 | ||||||
Net Cash Provided by Operating Activities | 1,062,553 | 1,127,124 | ||||||
Cash Flows From Investing Activities | ||||||||
Capital Expenditures | 0 | (2,523 | ) | |||||
Cash Flows From Financing Activities | ||||||||
Distributions to Members | (1,062,000 | ) | (845,000 | ) | ||||
Net Increase in Cash | 553 | 279,601 | ||||||
Cash - Beginning of Period | 602,970 | 583,621 | ||||||
Cash - End of Period | $ | 603,523 | $ | 863,222 |
See Accompanying Notes and Independent Accountants' Review Report.
-4- |
ACI Merchant Systems, LLC
Notes to Financial Statements
June 30, 2014 and June 30, 2013
A. | Nature of Operations and Summary of Significant Accounting Policies |
Nature of Operations
The Company, a Pennsylvania limited liability company, principally acting in an agency capacity, is engaged in national credit and debit card merchant processing services, check guaranty processing services and other related business programs to financial institutions. The Company also provides setup services and technical support for credit card terminals issued to customers of financial institutions. The Company is based in Langhorne, Pennsylvania and services customers throughout the United States of America.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Accounts Receivable
The Company carries its accounts receivable at their estimated realizable amounts based upon the Company’s collection history and management’s periodic valuation of the accounts receivables.
Inventory
Inventory, consisting principally of credit card processing equipment, is valued at the lower of cost, determined by the first-in, first-out method, or market.
Property and Equipment
Property and equipment are valued at cost. Maintenance and repairs are charged to operations when incurred. Improvements and renewals are capitalized. Provision for depreciation is made over the estimated useful lives of the respective assets using the straight-line method.
The Company uses the following estimated useful lives:
Office Equipment | 5-7 Years |
Computer Software | 3 Years |
Income Taxes
The Company has elected "S" status for both federal and Pennsylvania income tax purposes. Under these elections, all income or loss of the Company flows through to the stockholders in proportion to their holdings. Accordingly, the Company provides only for state capital stock tax and other state and local income taxes.
See Independent Accountants’ Review Report.
-5- |
ACI Merchant Systems, LLC
Notes to Financial Statements
June 30, 2014 and June 30, 2013
A. | Nature of Operations and Summary of Significant Accounting Policies (continued) |
Income Taxes (continued)
The Company recognizes the potential income tax and any related penalties and interest arising from uncertain tax positions. Potential interest and penalties are recognized as a component of the provision for income taxes. The Company has concluded that there are no taxes, penalties or interest resulting from uncertain positions that would materially impact the Company’s financial statements at June 30, 2014 or 2013.
The Company files federal as well as various state income tax returns. Generally, the Company is no longer subject to income tax examinations in any jurisdiction for tax years before 2011.
Advertising Costs
The Company expenses advertising as incurred. For the six months ended June 30, 2014 and 2013, advertising expense was $2,879 and $4,377, respectively.
B. | Concentrations of Credit Risk |
Financial instruments which potentially subject the Company to a concentration of credit risk consist principally of accounts receivable and cash.
The Company's customers are principally banks and other providers of consumer credit. Approximately 99% of all the Company’s collections and 80% of its fee payments are made through a single merchant credit card processing services provider. At June 30, 2014 and 2013, approximately 98.2% and 98.5%, respectively, of accounts receivable were due from the single processing services provider. The Company bears credit risk of both non-collection of merchant fees and chargebacks for banks that do not hold liability. The Company generally does not require collateral.
The Company maintains cash accounts in an area bank. Accounts at the institution are insured by the Federal Deposit Insurance Corporation up to an aggregate of $250,000. From time to time the balance of the Company's funds held by the institution may exceed the insured amount.
C. | Pension Plan |
The Company sponsors pension and profit sharing plans under section 401(k) of the Internal Revenue Code, available to all employees who have completed one year of service and who have attained 21 years of age. Company contributions to the plan are discretionary and are recognized in the year incurred. For the six months ended June 30, 2014 and 2013, the Company’s matching contributions were $5,257 and $4,894, respectively. There were no profit sharing contributions for the six months ended June 30, 2014 or 2013.
See Independent Accountants’ Review Report.
-6- |
ACI Merchant Systems, LLC
Notes to Financial Statements
June 30, 2014 and June 30, 2013
D. | Operating Lease |
The Company leases its operating facilities on a month-to-month basis. For both the six months ended June 30, 2014 and 2013, rent expense under this agreement was $14,160. The Company anticipates continuing its lease arrangement under comparable terms.
E. | Commitments and Contingencies |
The Company employs proprietary software developed for the Company by one of the Company members and a software engineer. The software facilitates calculation of fees due to agents and financial institutions with which the Company has processing contracts. The Company currently pays the software engineer for time and materials, plus other incentives.
F. | Subsequent Events |
Subsequent events have been evaluated through September 8, 2014, which is the date the financial statements were available to be issued.
See Independent Accountants’ Review Report.
-7- |
SUPPLEMENTARY INFORMATION
ACI Merchant Systems, LLC
Supplementary Information
For the Six Months Ended June 30, 2014 and June 30, 2013
Schedule 1
Cost of Sales
2014 | 2013 | |||||||
Agent/Referral Bank Payouts | $ | 1,137,307 | $ | 1,256,685 | ||||
Bank Card Processing | 360,630 | 264,243 | ||||||
Breach Insurance | 7,611 | 8,970 | ||||||
Compliance Fees | 14,219 | 11,187 | ||||||
Credit Card Equipment | 56,960 | 60,988 | ||||||
Direct Labor, Taxes and Benefits | 181,963 | 181,963 | ||||||
Freight Charges | 1,086 | 661 | ||||||
Gift Cards | 4,676 | 5,105 | ||||||
Real Time Processing | 60,931 | 51,760 | ||||||
Supplies | 4,800 | 4,560 | ||||||
Total Cost of Sales | $ | 1,830,183 | $ | 1,846,122 |
See Independent Accountants' Review Report.
-8- |
ACI Merchant Systems, LLC
Supplementary Information
For the Six Months Ended June 30, 2014 and June 30, 2013
Schedule 2
Selling, General and Administrative Expenses
2014 | 2013 | |||||||
Automobile Expense | $ | 9,076 | $ | 8,062 | ||||
Bad Debt Expenses | 2,637 | 2,806 | ||||||
Business Insurance Expense | 6,559 | 6,469 | ||||||
Computer Services and Processing | 35,170 | 32,456 | ||||||
Contributions | 500 | 525 | ||||||
Credit Bureau Expense | 829 | 939 | ||||||
Depreciation Expense | 2,406 | 2,243 | ||||||
Dues and Membership Expense | 2,000 | 7,710 | ||||||
Employee Benefits | 18,015 | 18,015 | ||||||
Freight Supplies Expense | 11,643 | 10,831 | ||||||
Legal and Accounting Expenses | 32,931 | 13,626 | ||||||
Meals and Entertainment | 838 | 1,876 | ||||||
Network Access Expense | 1,800 | 21,170 | ||||||
Office Cleaning Expense | 1,300 | 1,300 | ||||||
Office Supply Expense | 6,425 | 9,934 | ||||||
Payroll Services Expense | 1,135 | 1,137 | ||||||
Payroll Taxes | 11,454 | 11,454 | ||||||
Pennsylvania Corporate Tax | 2,006 | 9,721 | ||||||
Rent Expense | 14,160 | 14,160 | ||||||
Repairs and Maintenance Expense | 321 | 6,266 | ||||||
Salaries and Wages | 148,750 | 148,750 | ||||||
Selling Expenses | 2,879 | 4,377 | ||||||
Telephone and Utilities Expense | 14,613 | 14,686 | ||||||
Terminal Maintenance and Repair Expense | 3,372 | 4,023 | ||||||
Travel Expense | 0 | 2,029 | ||||||
Workers Compensation Expense | 2,293 | 2,173 | ||||||
Total Selling, General and Administrative Expenses | $ | 333,112 | $ | 356,738 |
See Independent Accountants' Review Report.
-9- |
Exhibit 99.3
Unaudited Pro Forma Combined Financial Statements of JetPay Corporation.
On November 7, 2014, JetPay Corporation (“JetPay” or the “Company”) entered into a Unit Purchase Agreement (the “Unit Purchase Agreement”) with ACI Merchant Systems, LLC (“ACI” or “Borrower”) and Michael Collester and Cathy Smith, pursuant to which the Company acquired all of the outstanding equity interests of ACI from Michael Collester and Cathy Smith. ACI is an independent sales organization specializing in relationships with banks, credit unions, and other financial institutions, as well as industry association relationships.
In connection with the closing, the Company paid an aggregate of $11.1 million in cash, subject to adjustment as set forth herein, and issued 2.0 million shares of its common stock, par value $0.001 per share (“Common Stock”), to the members of ACI with a value of approximately $3.7 million on the date of acquisition. The ACI unitholders are entitled to receive additional cash consideration of $1.2 million on April 10, 2015 and a further cash payment of $1.2 million on April 10, 2016. The $2.4 million of deferred consideration will be recorded at the estimated fair value of these future payments utilizing an appropriate discount rate. Additionally, ACI’s unitholders are entitled to earn up to an additional $500,000 based on the achievement of certain net revenue targets for ACI for the twelve month periods ending October 31, 2015 and 2016.
On November 7, 2014, ACI, entered into a Loan and Security Agreement (the “Loan and Security Agreement”) with Metro Bank as the lender for a term loan with a principal amount of $7.5 million. The proceeds of the loan were used as partial consideration for the acquisition. Amounts outstanding under the term loan will accrue interest at a rate of 5.25% per annum. The loan matures on November 7, 2021 and amortizes in equal monthly installments over six years beginning in the month following the first anniversary of the Loan and Security Agreement. The term loan is guaranteed by the Company and AD Computer Corporation (“ADC”), dba JetPay Payroll, and is secured by all the assets of ACI, an assignment of an equity interest in ACI’s merchant residual contracts, as well as a pledge by JetPay of its equity interest in ACI.
On November 7, 2014, pursuant to a Securities Purchase Agreement with Flexpoint Fund II, L.P. (“Flexpoint”) dated August 22, 2013; the Company issued 20,000 shares of Series A Convertible Preferred Stock, par value $0.001 (“Series A Preferred”) to Flexpoint for an aggregate of $6.0 million. As previously disclosed, the Company entered into the Securities Purchase Agreement with Flexpoint pursuant to which the Company agreed to sell to Flexpoint, and Flexpoint agreed to purchase, upon the satisfaction or waiver of certain conditions, up to 133,333 shares of Series A Preferred for an aggregate purchase price of up to $40 million. The Series A Preferred is convertible into shares of Common Stock. Any holder of Series A Preferred may at any time convert such holder’s shares of Series A Preferred into that number of shares of Common Stock equal to the number of shares of Series A Preferred being converted multiplied by $300 and divided by the then-applicable conversion price, which initially will be $3.00. A portion of the $6 million proceeds from the November 7, 2014 issuance of Series A Preferred was used as consideration for the acquisition of ACI.
The acquisition has been accounted for as a business combination (in accordance with Accounting Standards Codification (“ASC”) 805 Business Combinations), and as such, the ACI assets acquired and liabilities assumed have been recorded at their respective fair values. The determination of fair value for the identifiable tangible and intangible assets acquired and liabilities assumed requires extensive use of accounting estimates and judgments. Significant estimates and assumptions include, but are not limited to estimating future cash flows and determining the appropriate discount rate. The estimated fair values of the assets acquired and liabilities assumed at the acquisition date included in the unaudited pro forma combined financial statements are provisional.
The following unaudited pro forma combined financial information is based on the historical consolidated financial information of the Company, which is included in the Company's Annual Report on Form 10-K for the year ended December 31, 2013 and Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2014, and the financial information of ACI, which is included in Exhibits 99.1 and 99.2 to this Current Report on Form 8-K/A. The Unaudited Pro Forma Combined Balance Sheet as of June 30, 2014 gives effect to the ACI acquisition as if it had been consummated on June 30, 2014 and includes historical data as reported by the separate companies as well as adjustments that give effect to events that are directly attributable to the ACI acquisition and that are factually supportable. The Unaudited Pro Forma Combined Statements of Operations for the year ended December 31, 2013 and for the six months ended June 30, 2014 give effect to the ACI acquisition as if it had been consummated on January 1 of each respective period, and includes historical data as reported by the separate companies as well as adjustments that give effect to events that are directly attributable to the ACI acquisition, are expected to have a continuing impact, and that are factually supportable.
The pro forma adjustments reflecting the consummation of the ACI acquisition are based upon the acquisition method of accounting in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and upon the assumptions set forth in the notes included in this section. The pro forma financial statements have been prepared based on available information, using estimates and assumptions that our management believes are reasonable. These estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. These estimates and assumptions are preliminary and have been made solely for purposes of developing this unaudited pro forma combined financial information. The Unaudited Pro Forma Combined Balance Sheet has been adjusted to reflect the allocation of the purchase price to identifiable net assets acquired and of the excess purchase price to goodwill.
The Statements do not purport to represent the actual results of operations that would have occurred if the acquisition had taken place on the date specified. The Statements are not necessarily indicative of the results of operations that may be achieved in the future. The Statements do not reflect any adjustments for the effect of non-recurring items or operating synergies that we may realize as a result of the acquisition. The Statements include certain reclassifications to conform the historical financial information of ACI to our presentation.
The assumptions used and adjustments made in preparing the Statements are described in the Notes, which should be read in conjunction with the Statements. The Statements and related Notes contained herein should be read in conjunction with the combined financial statements and related notes included in our Annual Reports on Form 10-K and our Quarterly Reports on Form 10-Q. The Statements and related Notes contained herein should be read in conjunction with the financial statements and related notes included in ACI financial statements for the year ended December 31, 2013 and 2012, and ACI financial statements for the six months ended June 30, 2014 and 2013, filed as Exhibit 99.1 and 99.2, respectively, in this Form 8-K/A.
JetPay Corporation
UNAUDITED PRO FORMA COMBINED BALANCE SHEET
(In thousands, except share and par value information)
June 30, 2014
JetPay | ACI | Combined Before Acquisition Adjustments | Pro Forma Acquisition Adjustments | Note # | Pro Forma Combined | |||||||||||||||||
ASSETS | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash and cash equivalents | $ | 4,117 | $ | 604 | $ | 4,721 | $ | 7,500 | A | $ | 6,620 | |||||||||||
6,000 | B | |||||||||||||||||||||
(11,098 | ) | D | ||||||||||||||||||||
(503 | ) | E | ||||||||||||||||||||
Restricted cash | 169 | - | 169 | - | 169 | |||||||||||||||||
Accounts receivable, less allowance for doubtful accounts | 1,320 | 563 | 1,883 | - | 1,883 | |||||||||||||||||
Settlement processing assets | 13,171 | - | 13,171 | - | 13,171 | |||||||||||||||||
Prepaid expenses and other current assets | 697 | 27 | 724 | - | 724 | |||||||||||||||||
Current assets before funds held for clients | 19,474 | 1,194 | 20,668 | 1,899 | 22,567 | |||||||||||||||||
Funds held for clients | 48,112 | - | 48,112 | - | 48,112 | |||||||||||||||||
Total current assets | 67,586 | 1,194 | 68,780 | 1,899 | 70,679 | |||||||||||||||||
Property and equipment, net | 1,086 | 7 | 1,093 | 19 | E | 1,112 | ||||||||||||||||
Goodwill | 31,166 | - | 31,166 | 12,397 | F | 43,563 | ||||||||||||||||
Identifiable intangible assets | 21,691 | - | 21,691 | 4,467 | F | 26,158 | ||||||||||||||||
Deferred financing costs | 1,210 | - | 1,210 | - | 1,210 | |||||||||||||||||
Other assets | 4,906 | - | 4,906 | - | 4,906 | |||||||||||||||||
Total assets | $ | 127,645 | $ | 1,201 | $ | 128,846 | $ | 18,782 | $ | 147,628 | ||||||||||||
LIABILITIES | ||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||
Current portion of long-term debt and capital lease obligation | $ | 11,259 | $ | - | $ | 11,259 | $ | - | $ | 11,259 | ||||||||||||
Accounts payable and accrued expenses | 8,898 | 392 | 9,290 | 231 | G | 9,521 | ||||||||||||||||
Settlement processing liabilities | 12,301 | - | 12,301 | - | 12,301 | |||||||||||||||||
Deferred revenue | 290 | - | 290 | - | 290 | |||||||||||||||||
Derivative liability | 320 | - | 320 | - | 320 | |||||||||||||||||
Other current liabilities | 1,857 | - | 1,857 | - | 1,857 | |||||||||||||||||
Current liabilities before client fund obligations | 34,925 | 392 | 35,317 | 231 | 35,548 | |||||||||||||||||
Client fund obligations | 48,112 | - | 48,112 | - | 48,112 | |||||||||||||||||
Total current liabilities | 83,037 | 392 | 83,429 | 231 | 83,660 | |||||||||||||||||
Long-term debt and capital lease obligation, net of current portion | 7,582 | - | 7,582 | 7,500 | A | 15,082 | ||||||||||||||||
Deferred income taxes | 239 | - | 239 | - | 239 | |||||||||||||||||
Other liabilities | 22 | - | 22 | 2,431 | D | 2,453 | ||||||||||||||||
Total liabilities | 90,880 | 392 | 91,272 | 10,162 | 101,434 | |||||||||||||||||
Commitments and Contingencies | ||||||||||||||||||||||
Redeemable Convertible Preferred Stock: | ||||||||||||||||||||||
Redeemable convertible Series A and Series A-1 preferred stock | 11,394 | - | 11,394 | 6,000 | B | 17,394 | ||||||||||||||||
Stockholders’ Equity | ||||||||||||||||||||||
Preferred stock, $0.001 par value | ||||||||||||||||||||||
Authorized 1,000,000 shares, none issues | - | - | - | - | - | |||||||||||||||||
Common stock, $0.001 par value | ||||||||||||||||||||||
Authorized 100,000,000 shares; 11,863,823 issued and outstanding at June 30, 2014 | 12 | - | 12 | 2 | C | 14 | ||||||||||||||||
Additional paid-in capital | 41,432 | - | 41,432 | 3,658 | C | 45,090 | ||||||||||||||||
Accumulated deficit | (16,073 | ) | 809 | (15,264 | ) | (809 | ) | E | (16,304 | ) | ||||||||||||
(231 | ) | G | ||||||||||||||||||||
Total Stockholders’ Equity | 25,371 | 809 | 26,180 | 2,620 | 28,800 | |||||||||||||||||
Total Liabilities and Stockholders’ Equity | $ | 127,645 | $ | 1,201 | $ | 128,846 | $ | 18,782 | $ | 147,628 |
JetPay Corporation
UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
(In thousands, except share and per share information)
For the year ended December 31, 2013
JetPay | ACI | Combined Before Acquisition Adjustments | Pro Forma Acquisition Adjustments | Note # | Pro Forma Combined | |||||||||||||||||
Processing revenues | $ | 30,905 | $ | 6,627 | $ | 37,532 | - | $ | 37,532 | |||||||||||||
Cost of processing revenues | 18,417 | 3,725 | 22,142 | - | 22,142 | |||||||||||||||||
Gross profit | 12,488 | 2,902 | 15,390 | - | 15,390 | |||||||||||||||||
Selling, general and administrative expenses | 11,745 | 765 | 12,510 | - | 12,510 | |||||||||||||||||
Change in fair value of contingent consideration liability | (690 | ) | - | (690 | ) | - | (690 | ) | ||||||||||||||
Amortization of intangibles | 2,241 | - | 2,241 | 635 | H | 2,876 | ||||||||||||||||
Depreciation | 388 | 4 | 392 | 12 | I | 404 | ||||||||||||||||
Operating (loss) income | (1,196 | ) | 2,133 | 937 | (647 | ) | 290 | |||||||||||||||
Other expenses (income) | ||||||||||||||||||||||
Interest expense | 2,215 | - | 2,215 | 399 | A | 2,614 | ||||||||||||||||
Amortization of deferred financing costs | 2,058 | - | 2,058 | 3 | A | 2,061 | ||||||||||||||||
Amortization of debt discounts and conversion options | 1,510 | - | 1,510 | 212 | J | 1,722 | ||||||||||||||||
Change in fair value of derivative liability | (2,050 | ) | - | (2,050 | ) | - | (2,050 | ) | ||||||||||||||
Other income | (10 | ) | (1 | ) | (11 | ) | - | (11 | ) | |||||||||||||
(Loss) income before income taxes | (4,919 | ) | 2,134 | (2,785 | ) | (1,261 | ) | (4,046 | ) | |||||||||||||
Income tax expense | 39 | - | 39 | 87 | K | 126 | ||||||||||||||||
Net (loss) income | (4,958 | ) | 2,134 | (2,824 | ) | (1,348 | ) | (4,172 | ) | |||||||||||||
Accretion of convertible preferred stock | (360 | ) | - | (360 | ) | (892 | ) | B | (1,252 | ) | ||||||||||||
Net loss applicable to common stockholders | $ | (5,318 | ) | $ | 2,134 | $ | (3,184 | ) | $ | (2,240 | ) | $ | (5,424 | ) | ||||||||
Loss per share applicable to common stockholders (basic and diluted) | $ | (0.46 | ) | $ | (0.40 | ) | ||||||||||||||||
Weighted average shares outstanding: | ||||||||||||||||||||||
Basic and diluted | 11,525,943 | 2,000,000 | L | 13,525,943 |
JetPay Corporation
UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
(In thousands, except share and per share information)
For the six months ended June 30, 2014
JetPay | ACI | Combined Before Acquisition Adjustments | Pro Forma Acquisition Adjustments | Note # | Pro Forma Combined | |||||||||||||||||
Processing revenues | $ | 15,895 | $ | 3,205 | $ | 19,100 | - | $ | 19,100 | |||||||||||||
Cost of processing revenues | 9,421 | 1,830 | 11,251 | - | 11,251 | |||||||||||||||||
Gross profit | 6,474 | 1,375 | 7,849 | - | 7,849 | |||||||||||||||||
Selling, general and administrative expenses | 6,183 | 331 | 6,514 | - | 6,514 | |||||||||||||||||
Change in fair value of contingent consideration liability | (8 | ) | - | (8 | ) | - | (8 | ) | ||||||||||||||
Amortization of intangibles | 1,120 | - | 1,120 | 278 | H | 1,398 | ||||||||||||||||
Depreciation | 206 | 2 | 208 | 3 | I | 211 | ||||||||||||||||
Operating (loss) income | (1,027 | ) | 1,042 | 15 | (281 | ) | (266 | ) | ||||||||||||||
Other expenses (income) | ||||||||||||||||||||||
Interest expense | 815 | - | 815 | 189 | A | 1,004 | ||||||||||||||||
Amortization of deferred financing costs | 1,125 | - | 1,125 | 1 | A | 1,126 | ||||||||||||||||
Amortization of debt discounts and conversion options | 750 | - | 750 | 103 | J | 853 | ||||||||||||||||
Change in fair value of derivative liability | (60 | ) | - | (60 | ) | - | (60 | ) | ||||||||||||||
Other income | (4 | ) | - | (4 | ) | - | (4 | ) | ||||||||||||||
(Loss) income before income taxes | (3,653 | ) | 1,042 | (2,611 | ) | (574 | ) | (3,185 | ) | |||||||||||||
Income tax expense | 104 | - | 104 | 47 | K | 151 | ||||||||||||||||
Net (loss) income | (3,757 | ) | 1,042 | (2,715 | ) | (621 | ) | (3,336 | ) | |||||||||||||
Accretion of convertible preferred stock | (1,047 | ) | - | (1,047 | ) | (495 | ) | B | (1,542 | ) | ||||||||||||
Net loss applicable to common stockholders | $ | (4,804 | ) | $ | 1,042 | $ | (3,762 | ) | $ | (1,116 | ) | $ | (4,878 | ) | ||||||||
Loss per share applicable to common stockholders (basic and diluted) | $ | (0.41 | ) | $ | (0.36 | ) | ||||||||||||||||
Weighted average shares outstanding: | ||||||||||||||||||||||
Basic and diluted | 11,692,329 | 2,000,000 | L | 13,692,329 |
JETPAY CORPPORATION
Notes to Unaudited Pro Forma Combined Financial Statements
Note 1: Organization and basis of pro forma presentation
The Company was incorporated in Delaware on November 12, 2010 as a blank check company whose objective was to acquire, through a merger, share exchange, asset acquisition, stock purchase, plan of arrangement, recapitalization, reorganization or other similar business combination, one or more operating businesses. Until December 28, 2012, the Company’s efforts were limited to organizational activities, its initial public offering (the “Offering”) and the search for suitable business acquisition transactions.
The Company currently operates in two business segments, the Payment Processing Segment, which is an end-to-end processor of credit and debit card and ACH payment transactions for businesses with a focus on those processing internet transactions and recurring billings and the Payroll Processing Segment, which is a full-service payroll and related payroll tax payment processor. The Company also initiated operations for JetPay Card Services in the fourth quarter of 2013, a division that is focused on providing low-cost money management and payment services to un-banked and under-banked employees of its business customers and other consumers. The Company entered the payment processing and the payroll processing businesses upon consummation of the acquisitions of JetPay, LLC (“JetPay Payment Services”), AD Computer Corporation (“ADC” or “JetPay Payroll Services”) on December 28, 2012 and ACI Merchant Systems LLC (“ACI”) on November 7, 2014. Assets acquired and liabilities assumed in these transactions were recorded on the Company’s Consolidated Balance Sheets as of the respective acquisition dates based upon their estimated fair values at such date. The results of operations of businesses acquired by the Company have been included in the statements of operations since their date of acquisition. The excess of the purchase price over the estimated fair values of the underlying identifiable assets acquired and liabilities assumed was allocated to goodwill.
The pro forma adjustments reflecting the consummation of the ACI acquisition are based upon the acquisition method of accounting in accordance with GAAP and upon the assumptions set forth in the notes included in this section. The Statements have been prepared based on available information, using estimates and assumptions that our management believes are reasonable. These estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. These estimates and assumptions are preliminary and have been made solely for purposes of developing this unaudited pro forma combined financial information. The unaudited pro forma combined balance sheet has been adjusted to reflect the allocation of the purchase price to identifiable net assets acquired and of the excess purchase price to goodwill.
The Statements do not purport to represent the actual results of operations that would have occurred if the acquisition had taken place on the date specified. The Statements are not necessarily indicative of the results of operations that may be achieved in the future. The Statements do not reflect any adjustments for the effect of non-recurring items or operating synergies that we may realize as a result of the acquisition. The Statements include certain reclassifications to conform the historical financial information of ACI to our presentation.
Note 2: Pro Forma Adjustments
Note A | JetPay assumed a $7,500,000 bank loan obtained by ACI, and guaranteed by JetPay. The interest rate on the loan is 5.25% per annum with a term of 7 years. The loan will be amortized over the last 6 years based upon equal monthly installments. To secure the funding, JetPay incurred commitment fees of $18,750 which are being amortized over 7 years. |
Note B | In order to finance a portion of the proceeds paid to the ACI unitholders, the Company issued 20,000 shares of Series A Preferred to Flexpoint for an aggregate of $6.0 million. The Series A Preferred hold a 200% liquidation preference which is amortized over 5 years against additional paid in capital. |
Note C | In accordance with US GAAP, the 2.0 million shares of JetPay common stock issued to the sellers of ACI have been valued at fair value, the best measure of which is the closing market price of the Common Stock on November 7, 2014, which was $1.83 per share. |
Note D |
Represents the pro forma entries to record the acquisition of ACI, recording the Common Stock issued and the purchase price of the acquisition in excess of the fair value of acquired assets.
The combination constitutes an acquisition method transaction under US GAAP, with JetPay acquiring ACI. The cash and stock issued to the stockholders of ACI is shown in the following table.
Of the deferred consideration due the sellers in the future, $2,400,000 is guaranteed to be paid and has been recorded in the Pro Forma Balance Sheet as of June 30, 2014 at its estimated present value of $2,158,058. The balance of deferred consideration due the sellers in the future, of $500,000 in cash, is contingent upon ACI achieving certain revenue growth. Management believes there is a high probability the additional cash will be paid and has been recorded in the Pro Forma Balance Sheet at June 30, 2014 at $272,882, its estimated present value based on a 75% probability occurrence rate. |
Schedule of Consideration
Cash consideration at closing | $ | 10,900,000 | ||
Adjustments to cash consideration at closing: | ||||
Working capital adjustment | 197,964 | |||
11,097,964 | ||||
Common stock consideration issued at closing | ||||
Shares issued | 2,000,000 | |||
Fair value at November 7, 2014 | $ | 1.83 | ||
Total common stock consideration issued | $ | 3,660,000 | ||
Total consideration paid or issued at closing | $ | 14,757,964 | ||
Deferred consideration guaranteed to be paid in the future | $ | 2,158,058 | ||
Deferred consideration contingent upon future performance | 272,882 | |||
Total consideration to sellers | $ | 17,188,904 |
Note E | The following table illustrates the net assets of ACI acquired and certain other purchase accounting entries. These entries include an estimated distribution of cash and cash equivalents of $503,000 to the sellers prior to the sale of ACI, an adjustment in basis from net book value to fair market value for certain property plant and equipment of $19,000, and the elimination of historic Members’ Equity of ACI of $809,000. |
Calculation of purchase price in excess of net assets acquired
Total consideration to sellers | $ | 17,188,904 | ||
Total assets acquired, June 30, 2014 | 716,549 | |||
Total liabilities assumed, June 30, 2014 | (392,016 | ) | ||
Net book value of net assets acquired, as adjusted, June 30, 2014 | $ | 324,533 | ||
Excess of purchase price over net book value of net assets acquired before reallocation to identifiable intangibles | $ | 16,864,371 |
Note F |
Management believes the technology inherent to and not recognized on the financial statements of ACI has unrecognized value. The initial determination is based on the estimate of replacement cost of the scalable technology being acquired combined with an estimate of its remaining useful life.
In addition, Management has made an initial determination that the value of customer relationships based on the nature of the contracts with customers and expected future revenue streams and related non-compete covenants. The analysis was based on the estimated future gross profit generated by existing customer and relationships, after applying historical attrition rate of customer and clients and applying an estimate of organic growth from remaining customers and discounting the results by 18%, which Management believes is a fair representation of the risk structure of the business acquired.
The initial values to be attributed to the identified intangibles are subject to formal appraisal and valuation subsequent to the closing of the transaction and are subject to change. These initial values and corresponding goodwill appear in the table below.
|
Schedule of Estimated Identifiable Intangible Assets and Goodwill
Excess of purchase price over net book value of assets acquired before reallocation to identifiable intangibles | $ | 16,864,371 | ||
Less estimated identifiable intangible assets: | ||||
Customer relationships and related covenants | 4,200,000 | |||
Software and technology | 147,000 | |||
Trade name | 120,000 | |||
Total identifiable intangible assets | 4,467,000 | |||
Unidentified excess of purchase price over fair value of assets acquired (goodwill) | $ | 12,397,371 |
Note G | To record estimated costs of completing the acquisition, including legal, accounting, consultants, proxy solicitation and financial advisory services as shown in the following table: |
Schedule of Estimated Costs of Closing Transaction
Accounting and auditing fees | $ | 42,000 | ||
Consulting fees | 20,000 | |||
Legal fees | 159,000 | |||
Other consulting, advisory and miscellaneous fees | 10,000 | |||
Total estimated closing costs to be paid at or subsequent to closing | $ | 231,000 | ||
Less: amounts accrued but unpaid at June 30, 2014 | - | |||
Estimated costs to be expensed at closing | $ | 231,000 | ||
Amount of the above accrued but not paid | $ | 231,000 |
Note H | The estimated life and annual amortization of the intangibles are shown below: |
Amortization for the | ||||||||||||
Estimated | Six months ended | Year ended | ||||||||||
Life (Years) | June 30, 2014 | December 31, 2013 | ||||||||||
Customer and supplier relationships | 8.5 | $ | 247,000 | $ | 494,000 | |||||||
Software and technology | 1 - 3 | 11,000 | 101,000 | |||||||||
Trade name | 3 | 20,000 | 40,000 | |||||||||
Total amortization of identifiable intangible assets | $ | 278,000 | $ | 635,000 |
Note I | The estimated life and annual depreciation are shown below: |
Amortization for the | ||||||||||
Estimated | Six months ended | Year ended | ||||||||
Life (Years) | June 30, 2014 | December 31, 2013 | ||||||||
Equipment | 2 | $ | 1,400 | $ | 8,800 | |||||
Furniture and fixtures | 5 | 1,400 | 2,800 | |||||||
Total depreciation | $ | 2,800 | $ | 11,600 |
Note J | Based upon the terms of the Unit Purchase Agreement, the ACI unitholders are entitled to receive an additional $1.2 million on each of April 10, 2015 and April 10, 2016. These deferred consideration payments have been recorded at their estimated fair value of $2,158,058 using a 16.0% discount rate for the April 10, 2016 payment. The balance of deferred consideration due the sellers in the future of $500,000 in cash, is contingent upon ACI achieving certain revenue growth. Management believes there is a high probability the additional cash consideration will be earned and accordingly, has been recorded in the Pro Forma Balance Sheet at June 30, 2014 based on a 75% probability rate and a discounted rate of 16.0%. |
Note K | Adjusts income tax expense based upon an estimated state income tax rate of 9.99%. |
Note L | Pro forma loss per share applicable to common stockholders (basic and diluted) was calculated by dividing pro forma net loss applicable to common stockholders by pro forma weighted average shares outstanding, which has been adjusted for the 2,000,000 shares of JetPay common stock consideration issued at closing. |
1 Year JetPay Corporation Chart |
1 Month JetPay Corporation Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions