Delaware
|
1-09720
|
16-1434688
|
(State or Other Jurisdiction of Incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
☐ |
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))
|
Title of each class
|
Trading Symbol
|
Name of each exchange on which registered
|
Common Stock
|
PAR
|
New York Stock Exchange
|
Item 9.01
|
Financial Statements and Exhibits
|
(a)
|
Financial Statements of Businesses Acquired.
|
(b)
|
Pro Forma Financial Information.
|
Exhibit No.
|
Exhibit Description
|
||
Consent of BDO USA, LLP.
|
|||
Audited financial statements of AccSys, Inc. for the year ended December 31, 2018.
|
|||
Unaudited financial statements of AccSys, Inc. for the nine months ended September 30, 2018 and September 30, 2019.
|
|||
Unaudited pro forma condensed combined consolidated balance sheet of PAR Technology Corporation as of September 30, 2019 and unaudited pro forma condensed combined consolidated statements of operations of PAR Technology Corporation for the
year ended December 31, 2018 and the nine months ended September 30, 2019.
|
PAR TECHNOLOGY CORPORATION
|
|
(Registrant)
|
|
Date: February 3, 2020
|
/s/ Bryan A. Menar
|
Bryan A. Menar
|
|
Chief Financial and Accounting Officer
|
|
(Principal Financial Officer)
|
/s/ BDO USA, LLP
|
Tampa, FL
|
January 31, 2020
|
Page
|
|
Independent Auditors' Report
|
1 |
Consolidated Financial Statements as of and for the year ended December 31, 2018:
|
|
Balance Sheet
|
2- 3
|
Statement of Operations and Shareholders' Deficit
|
4
|
Statement of Cash Flows
|
5
|
Notes to Consolidated Financial Statements
|
6- 13
|
|
Tel: 813-321-6869
Fax: 813-448-1886
www.bdo.com
|
501 E Kennedy Blvd, Suite 910
Tampa, FL 33602
|
Assets
|
||||
Current Assets:
|
||||
Cash and cash equivalents
|
$
|
759,297
|
||
Accounts and unbilled receivables
|
109,562
|
|||
Prepaid expenses and other current assets
|
109,969
|
|||
Total current assets
|
978,828
|
|||
Property and equipment, at cost:
|
||||
Office equipment
|
286,792
|
|||
Leasehold improvements
|
40,500
|
|||
Furniture and fixtures
|
25,246
|
|||
Computer software
|
7,249
|
|||
359,787
|
||||
Less accumulated depreciation and amortization
|
(293,630
|
)
|
||
Net property and equipment
|
66,157
|
|||
Total Assets
|
$
|
1,044,985
|
Liabilities and Shareholders' Deficit
|
||||
Current Liabilities:
|
||||
Accounts payable
|
$
|
647,770
|
||
Payroll and payroll related liabilities
|
249,103
|
|||
Customer deposits
|
94,188
|
|||
Customer rebates payable
|
68,471
|
|||
Deferred revenue
|
965,759
|
|||
Line of credit
|
100,000
|
|||
Capital lease obligations - current portion
|
20,754
|
|||
Shareholder notes payable - current portion
|
30,000
|
|||
Total current liabilities
|
2,176,045
|
|||
Capital lease obligations, net of current portion
|
25,724
|
|||
Shareholder notes payable, net of current portion
|
4,495,100
|
|||
Deferred liabilities - shareholders
|
1,734,636
|
|||
Total liabilities
|
8,431,505
|
|||
Commitments (Note 5)
|
||||
Shareholders' Deficit:
|
||||
Common stock, $1 par value, 1,000 shares authorized; 810 shares issued and outstanding
|
1,000
|
|||
Additional paid-in capital
|
475,627
|
|||
Treasury stock, 190 shares, at cost
|
(300,000
|
)
|
||
Deficit
|
(7,563,147
|
)
|
||
Total shareholders' deficit
|
(7,386,520
|
)
|
||
Total Liabilities and Shareholders' Deficit
|
$
|
1,044,985
|
Revenues, net
|
$
|
6,118,217
|
||
Costs of revenues
|
3,349,103
|
|||
Gross profit
|
2,769,114
|
|||
Operating expenses
|
3,158,020
|
|||
Operating loss
|
(388,906
|
)
|
||
Other income (expense):
|
||||
Interest income
|
232
|
|||
Interest expense
|
(198,783
|
)
|
||
Other expense
|
(26,636
|
)
|
||
Total other expense, net
|
(225,187
|
)
|
||
Net loss
|
(614,093
|
)
|
||
Deficit, beginning of year
|
(6,871,054
|
)
|
||
Less distributions
|
(78,000
|
)
|
||
Deficit, end of year
|
$
|
(7,563,147
|
)
|
Increase (Decrease) in Cash and Cash Equivalents
Cash flows from operating activities:
|
||||
Net loss
|
$
|
(614,093
|
)
|
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||
Depreciation and amortization
|
23,852
|
|||
Forgiveness of employee advances
|
250
|
|||
Provision for bad debts
|
29,297
|
|||
Changes in assets and liabilities:
|
||||
Accounts receivable
|
473,337
|
|||
Prepaid expenses and other current assets
|
16,431
|
|||
Accounts payable
|
325,360
|
|||
Payroll and payroll related liabilities
|
113,678
|
|||
Customer deposits
|
28,819
|
|||
Customer rebate payable
|
(1,075
|
)
|
||
Deferred revenues
|
(201,237
|
)
|
||
Net cash provided by operating activities
|
194,619
|
|||
Cash flows from financing activities:
|
||||
Distribution to shareholders
|
(78,000
|
)
|
||
Payments on capital lease obligations
|
(20,268
|
)
|
||
Payments on shareholder note payable
|
(37,500
|
)
|
||
Cash used in financing activities
|
(135,768
|
)
|
||
Net increase in cash and cash equivalents
|
58,851
|
|||
Cash and cash equivalents, beginning of year
|
700,446
|
|||
Cash and cash equivalents, end of year
|
$
|
759,297
|
Supplemental Disclosure of Cash Flow Information:
|
||||
Cash paid for interest
|
$
|
129,207
|
Supplemental Disclosure of Noncash Investing and Financing Transactions:
|
||||
Capital lease obligations for equipment
|
$
|
43,790
|
Years ending December 31,
|
||||
2019
|
$
|
30,000
|
||
2020
|
30,000
|
|||
2021
|
4,375,100
|
|||
2022
|
30,000
|
|||
2023
|
30,000
|
|||
Thereafter
|
30,000
|
|||
Total shareholder notes payable
|
4,525,100
|
|||
Less current portion
|
30,000
|
|||
Shareholder notes payable - non current
|
$
|
4,495,100
|
Years ending December 31,
|
||||
2019
|
$
|
23,713
|
||
2020
|
19,106
|
|||
2021
|
7,978
|
|||
2022
|
172
|
|||
Total future minimum lease payments
|
50,969
|
|||
Less amount representing interest
|
4,491
|
|||
Total present value of minimum lease payments
|
46,478
|
|||
Less current portion
|
20,754
|
|||
Present value of minimum lease payments
|
$
|
25,724
|
Years ending December 31,
|
||||
2019
|
$
|
210,906
|
||
2020
|
217,233
|
|||
2021
|
185,531
|
|||
Total
|
$
|
613,670
|
Consolidated Financial Statements (Unaudited):
|
Page
|
Balance Sheets as of September 30, 2019 and December 31, 2018
|
1- 2
|
Statements of Operations and Shareholders' Deficit for the nine months ended September 30, 2019 and 2018
|
3
|
Statements of Cash Flows for the nine months ended September 30, 2019 and 2018
|
4
|
Notes to Consolidated Financial Statements
|
5- 13
|
|
September 30,
2019
|
December 31,
2018
|
||||||
Current Assets:
|
||||||||
Cash and cash equivalents
|
$
|
339,692
|
$
|
759,297
|
||||
Accounts and unbilled receivables
|
196,854
|
109,562
|
||||||
Employee advances
|
51,225
|
-
|
||||||
Prepaid expenses and other current assets
|
99,797
|
109,969
|
||||||
Total current assets
|
687,568
|
978,828
|
||||||
Property and equipment, at cost:
|
||||||||
Office equipment
|
283,366
|
286,792
|
||||||
Leasehold improvements
|
40,500
|
40,500
|
||||||
Furniture and fixtures
|
25,246
|
25,246
|
||||||
Computer software
|
7,249
|
7,249
|
||||||
356,361
|
359,787
|
|||||||
Less accumulated depreciation and amortization
|
(307,827
|
)
|
(293,630
|
)
|
||||
Net property and equipment
|
48,534
|
66,157
|
||||||
Other long-term asset
|
195,735
|
-
|
||||||
Total Assets
|
$
|
931,837
|
$
|
1,044,985
|
|
September 30,
2019
|
December 31,
2018
|
||||||
Current Liabilities:
|
||||||||
Accounts payable and other liabilities
|
$
|
530,055
|
$
|
647,770
|
||||
Payroll and payroll related liabilities
|
207,005
|
249,103
|
||||||
Customer deposits
|
119,530
|
94,188
|
||||||
Customer rebates payable
|
61,570
|
68,471
|
||||||
Deferred revenues
|
507,753
|
965,759
|
||||||
Line of credit
|
100,000
|
100,000
|
||||||
Capital lease obligations - current portion
|
19,044
|
20,754
|
||||||
Note payable - current portion
|
89,324
|
-
|
||||||
Shareholder notes payable - current portion
|
30,000
|
30,000
|
||||||
Total current liabilities
|
1,664,281
|
2,176,045
|
||||||
Capital lease obligations, net of current portion
|
11,888
|
25,724
|
||||||
Note payable, net of current portion
|
159,389
|
-
|
||||||
Shareholder notes payable, net of current portion
|
4,472,600
|
4,495,100
|
||||||
Deferred liabilities - shareholders
|
1,734,636
|
1,734,636
|
||||||
Total liabilities
|
8,042,794
|
8,431,505
|
||||||
Commitments (Note 6)
|
||||||||
Shareholders' Deficit:
|
||||||||
Common stock, $1 par value, 1,000 shares authorized, 810 shares issued and outstanding
|
810
|
810
|
||||||
Additional paid-in capital
|
475,817
|
475,817
|
||||||
Treasury stock, 190 shares, at cost
|
(300,000
|
)
|
(300,000
|
)
|
||||
Deficit
|
(7,287,584
|
)
|
(7,563,147
|
)
|
||||
Total shareholders' deficit
|
(7,110,957
|
)
|
(7,386,520
|
)
|
||||
Total Liabilities and Shareholders' Deficit
|
$
|
931,837
|
$
|
1,044,985
|
|
For the Nine Months Ended
September 30,
|
|||||||
2019
|
2018
|
|||||||
Revenues, net
|
$
|
5,741,042
|
$
|
4,532,375
|
||||
Costs of revenues
|
2,888,555
|
2,409,565
|
||||||
Gross profit
|
2,852,487
|
2,122,810
|
||||||
Operating expenses
|
2,353,869
|
2,221,739
|
||||||
Operating income (loss)
|
498,618
|
(98,929
|
)
|
|||||
Other income (expense):
|
||||||||
Interest income
|
140
|
213
|
||||||
Interest expense
|
(223,195
|
)
|
(145,709
|
)
|
||||
Other expense
|
-
|
(26,636
|
)
|
|||||
Total other expense, net
|
(223,055
|
)
|
(172,132
|
)
|
||||
Net income (loss)
|
275,563
|
(271,061
|
)
|
|||||
Deficit, beginning of period
|
(7,563,147
|
)
|
(6,871,054
|
)
|
||||
Less distributions
|
-
|
(78,000
|
)
|
|||||
Deficit, end of period
|
$
|
(7,287,584
|
)
|
$
|
(7,220,115
|
)
|
|
For the Nine Months Ended
September 30,
|
|||||||
|
2019
|
2018
|
||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
$
|
275,563
|
$
|
(271,061
|
)
|
|||
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
||||||||
Depreciation and amortization
|
17,575
|
2,100
|
||||||
Loss on disposal of equipment
|
48
|
-
|
||||||
Provision for bad debts
|
1,175
|
21,789
|
||||||
Changes in assets and liabilities:
|
||||||||
Accounts receivable
|
(88,467
|
)
|
222,102
|
|||||
Employee advances
|
(51,225
|
)
|
250
|
|||||
Prepaid expenses and other current assets
|
10,172
|
(28,744
|
)
|
|||||
Other assets
|
106,665
|
-
|
||||||
Accounts payable
|
(117,715
|
)
|
82,072
|
|||||
Payroll and payroll related liabilities
|
(42,098
|
)
|
68,937
|
|||||
Customer deposits
|
25,342
|
34,822
|
||||||
Customer rebate payable
|
(6,901
|
)
|
(5,250
|
)
|
||||
Deferred revenue
|
(458,006
|
)
|
(427,438
|
)
|
||||
Net cash used in operating activities
|
(327,872
|
)
|
(300,421
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Distributions
|
-
|
(78,000
|
)
|
|||||
Payments on short term note payable
|
(53,687
|
)
|
-
|
|||||
Payments on shareholder note payable
|
(22,500
|
)
|
(30,000
|
)
|
||||
Payments on capital lease obligations
|
(15,546
|
)
|
(20,736
|
)
|
||||
Cash used in financing activities
|
(91,733
|
)
|
(128,736
|
)
|
||||
Net decrease in cash and cash equivalents
|
(419,605
|
)
|
(429,157
|
)
|
||||
Cash and cash equivalents, beginning of period
|
759,297
|
700,446
|
||||||
Cash and cash equivalents, end of period
|
$
|
339,692
|
$
|
271,289
|
||||
Supplemental Disclosure of Cash Flow Information:
|
||||||||
Cash paid for interest
|
$
|
100,147
|
$
|
107,568
|
||||
Supplemental Disclosure of Noncash Investing and Financing Transactions:
|
||||||||
Purchase of license agreement financed by note payable
|
$ | 302,400 | $ | - |
•
|
In November 2019, shareholder interests in AfterWords were spun off to a new legal entity not subject to consolidation. Loans due to the Company from the former subsidiary of approximately $3,240,000
(such amounts were eliminated in consolidation as of September 30, 2019 and December 31, 2018) were distributed to the shareholders as part of the transaction noted below.
|
|
• |
In December 2019, substantially all of the Company's assets were sold to an independent third party. In connection with the transaction, shareholder notes payable, the line of credit and the amounts due
to related parties included in the accompanying consolidated balance sheet, were paid.
|
September
30, 2019
|
December 31,
2018
|
|||||||
Note payable, collateralized by the right to use software and services financed by the agreement, due in monthly installments of $9,372, including interest at 7.25%,
through March 2022.
|
$
|
248,713
|
$
|
-
|
||||
Less: current portion
|
(89,324
|
)
|
-
|
|||||
Long-term portion
|
$
|
159,389
|
$
|
-
|
Twelve months ending September 30,
|
||||
2020
|
$
|
89,324
|
||
2021
|
104,328
|
|||
2022
|
55,061
|
|||
$
|
248,713
|
September
30, 2019
|
December
31, 2018
|
|||||||
Notes with interest only payments made on an annual basis. Prior to their satisfaction in December 2019, the notes accrued interest at a rate of 4.5%, were due in 2021 and secured by a
second interest in substantially all of the Company's assets and intellectual property.
|
$
|
4,130,000
|
$
|
4,130,000
|
||||
|
||||||||
Notes with interest only payments made on an annual basis. Prior to their satisfaction in December 2019, the notes accrued interest at a rate of 5%, were due in 2021 and secured by a second
interest in substantially all of the Company's assets and intellectual property.
|
215,100
|
215,100
|
||||||
Unsecured note payable to former shareholder that prior to its satisfaction in December 2019 was due in quarterly principal payments of $7,500 plus interest at a fixed rate of 3.25%.
|
157,500
|
180,000
|
||||||
Shareholder notes payable
|
$
|
4,502,600
|
$
|
4,525,100
|
Twelve months ending September 30,
|
||||
2020
|
$
|
30,000
|
||
2021
|
30,000
|
|||
2022
|
4,375,100
|
|||
2023
|
30,000
|
|||
2024
|
30,000
|
|||
Thereafter
|
7,500
|
|||
Total shareholder notes payable
|
4,502,600
|
|||
Less current portion
|
30,000
|
|||
Shareholder notes payable - non current
|
$
|
4,472,600
|
Future minimum payments under these leases are as follows: Twelve months ending September 30,
|
||||
2020
|
$
|
20,721
|
||
2021
|
11,938
|
|||
2022
|
378
|
|||
Total future minimum lease payments
|
33,037
|
|||
Less amount representing interest
|
2,105
|
|||
Total present value of minimum lease payments
|
30,932
|
|||
Less current portion
|
19,044
|
|||
Present value of minimum lease payments
|
$
|
11,888
|
2020
|
$
|
215,628
|
||
2021
|
222,097
|
|||
2022
|
18,553
|
|||
Total
|
$
|
456,278
|
September 30, 2019 (unaudited)
(in thousands)
|
||||||||||||||||||
Assets
|
PAR Technology Corp
|
AccSys, Inc (Restaurant
Magic)
|
Pro Forma
Adjustment
|
Note Ref
|
Pro Forma Combined
|
|||||||||||||
Current assets:
|
||||||||||||||||||
Cash and cash equivalents
|
$
|
46,947
|
$
|
340
|
(13,000
|
)
|
A
|
$
|
34,287
|
|||||||||
Accounts receivable – net
|
28,563
|
—
|
28,563
|
|||||||||||||||
Inventories – net
|
19,081
|
197
|
19,278
|
|||||||||||||||
Asset held for sale
|
3,350
|
—
|
3,350
|
|||||||||||||||
Other current assets
|
5,185
|
151
|
5,336
|
|||||||||||||||
Total current assets
|
103,126
|
688
|
(13,000
|
)
|
90,814
|
|||||||||||||
Property, plant and equipment – net
|
14,736
|
49
|
14,785
|
|||||||||||||||
Goodwill
|
13,418
|
—
|
28,244
|
M
|
41,662
|
|||||||||||||
Intangible assets – net
|
13,895
|
—
|
18,500
|
N
|
32,395
|
|||||||||||||
Lease right-of-use assets
|
2,999
|
—
|
437
|
L
|
3,436
|
|||||||||||||
Other assets
|
4,395
|
195
|
4,590
|
|||||||||||||||
Total Assets
|
$
|
152,569
|
$
|
932
|
$
|
34,181
|
$
|
187,682
|
||||||||||
Liabilities and Shareholders’ Equity
|
||||||||||||||||||
Current liabilities:
|
||||||||||||||||||
Note Payable
|
$
|
—
|
$
|
89
|
$
|
683
|
F
|
$
|
772
|
|||||||||
Borrowings of line of credit
|
—
|
100
|
(100
|
)
|
J
|
—
|
||||||||||||
Accounts payable
|
8,929
|
530
|
—
|
9,459
|
||||||||||||||
Accrued salaries and benefits
|
7,419
|
207
|
—
|
7,626
|
||||||||||||||
Accrued expenses
|
3,095
|
—
|
568
|
B
|
3,663
|
|||||||||||||
Customer deposits and deferred service revenue
|
10,823
|
689
|
—
|
11,512
|
||||||||||||||
Lease liabilities - current portion
|
1,182
|
—
|
202
|
L
|
1,384
|
|||||||||||||
Shareholder Note Payable, current portion
|
30
|
(30
|
)
|
I
|
—
|
|||||||||||||
Liability held for sale
|
511
|
—
|
—
|
511
|
||||||||||||||
Other current liabilities
|
—
|
19
|
—
|
19
|
||||||||||||||
Total current liabilities
|
31,959
|
1,664
|
1,323
|
34,946
|
||||||||||||||
Deferred Liabilities
|
1,735
|
(1,735
|
)
|
I
|
—
|
|||||||||||||
Lease liabilities - net of current portion
|
1,866
|
235
|
L
|
2,101
|
||||||||||||||
Deferred revenue – noncurrent
|
4,148
|
4,148
|
||||||||||||||||
Contingent Liability
|
3,970
|
G
|
3,970
|
|||||||||||||||
Long-term debt
|
60,137
|
4,632
|
(3,155
|
)
|
F / H
|
61,614
|
||||||||||||
Other long-term liabilities
|
3,903
|
12
|
3,915
|
|||||||||||||||
Total liabilities
|
102,013
|
8,043
|
638
|
110,694
|
||||||||||||||
Commitments and contingencies
|
||||||||||||||||||
Shareholders’ Equity:
|
||||||||||||||||||
Preferred stock, $.02 par value, 1,000,000 shares authorized
|
—
|
—
|
—
|
—
|
||||||||||||||
Common stock, $.02 par value, 29,000,000 shares authorized; 18,053,477 and 17,879,761 shares issued, 16,345,368 and 16,171,652 outstanding at September 30, 2019 and
December 31, 2018, respectively
|
362
|
1
|
17
|
K/E
|
380
|
|||||||||||||
Capital in excess of par value
|
64,832
|
476
|
26,506
|
E/D
|
91,814
|
|||||||||||||
(Accumulated deficit) retained earnings
|
(4,313
|
)
|
(7,288
|
)
|
6,720
|
C/B
|
(4,881
|
)
|
||||||||||
Accumulated other comprehensive loss
|
(4,489
|
)
|
(4,489
|
)
|
||||||||||||||
Treasury stock, at cost, 1,708,109 shares
|
(5,836
|
)
|
(300
|
)
|
300
|
O
|
(5,836
|
)
|
||||||||||
Total shareholders’ equity
|
50,556
|
(7,111
|
)
|
33,543
|
76,988
|
|||||||||||||
Total Liabilities and Shareholders’ Equity
|
$
|
152,569
|
$
|
932
|
$
|
34,181
|
$
|
187,682
|
|
Twelve Months Ended
December 31, 2018 (unaudited)
(in thousands)
|
|||||||||||||||||
|
PAR Technology Corp
|
AccSys, Inc (Restaurant
Magic)
|
Pro Forma
Adjustment
|
Note Ref
|
Pro Forma Combined
|
|||||||||||||
Net revenues:
|
||||||||||||||||||
Product
|
$
|
78,787
|
$
|
—
|
$
|
—
|
$
|
78,787
|
||||||||||
Service
|
55,282
|
6,118
|
—
|
61,400
|
||||||||||||||
Contract
|
67,177
|
—
|
—
|
67,177
|
||||||||||||||
|
201,246
|
6,118
|
—
|
207,364
|
||||||||||||||
Costs of sales:
|
||||||||||||||||||
Product
|
60,694
|
—
|
—
|
60,694
|
||||||||||||||
Service
|
42,107
|
3,349
|
(1,796
|
)
|
A, E
|
43,660
|
||||||||||||
Contract
|
59,982
|
—
|
—
|
59,982
|
||||||||||||||
|
162,783
|
3,349
|
(1,796
|
)
|
164,336
|
|||||||||||||
Gross margin
|
38,463
|
2,769
|
1,796
|
43,028
|
||||||||||||||
Operating expenses:
|
||||||||||||||||||
Selling, general and administrative
|
34,983
|
3,158
|
667
|
H
|
38,808
|
|||||||||||||
Research and development
|
12,412
|
—
|
1,616
|
A
|
14,028
|
|||||||||||||
Amortization of identifiable intangible assets
|
966
|
—
|
2,514
|
D
|
3,480
|
|||||||||||||
|
48,361
|
3,158
|
4,797
|
56,316
|
||||||||||||||
Operating loss
|
(9,898
|
)
|
(389
|
)
|
(3,001
|
)
|
(13,288
|
)
|
||||||||||
Other (expense) income, net
|
306
|
(27
|
)
|
—
|
—
|
279
|
||||||||||||
Interest expense, net
|
(387
|
)
|
(199
|
)
|
138
|
B, C
|
(448
|
)
|
||||||||||
Loss before provision for income taxes
|
(9,979
|
)
|
(615
|
)
|
(2,863
|
)
|
(13,457
|
)
|
||||||||||
Provision for income taxes
|
(14,143
|
)
|
—
|
—
|
F
|
(14,143
|
)
|
|||||||||||
Net loss
|
(24,122
|
)
|
(615
|
)
|
(2,863
|
)
|
(27,600
|
)
|
||||||||||
Discontinued operations
|
||||||||||||||||||
Income from discontinued operations (net of tax)
|
—
|
—
|
—
|
—
|
||||||||||||||
Net loss
|
$
|
(24,122
|
)
|
$
|
(615
|
)
|
$
|
(2,863
|
)
|
$
|
(27,600
|
)
|
||||||
Basic Earnings per Share:
|
||||||||||||||||||
Net loss
|
(1.50
|
)
|
(1.63
|
)
|
||||||||||||||
Diluted Earnings per Share:
|
||||||||||||||||||
Net loss
|
(1.50
|
)
|
(1.63
|
)
|
||||||||||||||
Weighted average shares outstanding
|
||||||||||||||||||
Basic
|
16,041
|
908
|
G
|
16,949
|
||||||||||||||
Diluted
|
16,041
|
908
|
G
|
16,949
|
|
Nine Months Ended
September 30, 2019 (unaudited)
(in thousands)
|
|||||||||||||||||
|
PAR Technology Corp
|
AccSys, Inc (Restaurant
Magic)
|
Pro Forma
Adjustment
|
Note Ref
|
Pro Forma Combined
|
|||||||||||||
Net revenues:
|
||||||||||||||||||
Product
|
$
|
46,149
|
$
|
—
|
$
|
—
|
$
|
46,149
|
||||||||||
Service
|
41,514
|
5,741
|
—
|
47,255
|
||||||||||||||
Contract
|
46,646
|
—
|
—
|
46,646
|
||||||||||||||
|
134,309
|
5,741
|
—
|
140,050
|
||||||||||||||
Costs of sales:
|
||||||||||||||||||
Product
|
34,912
|
—
|
—
|
34,912
|
||||||||||||||
Service
|
29,144
|
2,889
|
(1,630
|
)
|
A / E
|
30,403
|
||||||||||||
Contract
|
42,679
|
—
|
—
|
42,679
|
||||||||||||||
|
106,735
|
2,889
|
(1,630
|
)
|
107,994
|
|||||||||||||
Gross margin
|
27,574
|
2,852
|
1,630
|
32,056
|
||||||||||||||
Operating expenses:
|
||||||||||||||||||
Selling, general and administrative
|
27,162
|
2,354
|
500
|
H
|
30,016
|
|||||||||||||
Research and development
|
9,233
|
—
|
1,495
|
A
|
10,728
|
|||||||||||||
Amortization of identifiable intangible assets
|
724
|
—
|
1,886
|
|
D
|
2,610
|
|
|||||||||||
|
37,119
|
2,354
|
3,881 | 43,354 | ||||||||||||||
Operating loss
|
(9,545
|
)
|
498
|
(2,251 |
)
|
(11,298
|
)
|
|||||||||||
Other (expense) income, net
|
(1,205
|
)
|
—
|
—
|
—
|
(1,205
|
)
|
|||||||||||
Interest expense, net
|
(2,978
|
)
|
(223
|
)
|
177
|
B / C
|
(3,024
|
)
|
||||||||||
Loss before benefit from (provision for) income taxes
|
(13,728
|
)
|
275
|
(2,074 |
)
|
(15,527
|
)
|
|||||||||||
Benefit from (provision for) income taxes
|
3,988
|
—
|
—
|
|
F
|
3,988
|
||||||||||||
Net loss
|
(9,740
|
)
|
275
|
(2,074
|
)
|
(11,539
|
)
|
|||||||||||
Discontinued operations
|
||||||||||||||||||
Income from discontinued operations (net of tax)
|
—
|
—
|
—
|
|||||||||||||||
Net loss
|
$
|
(9,740
|
)
|
$
|
275
|
$
|
(2,074 |
)
|
$
|
(11,539
|
)
|
|||||||
Basic Earnings per Share:
|
||||||||||||||||||
Net loss
|
(0.61
|
)
|
(0.68
|
)
|
||||||||||||||
Diluted Earnings per Share:
|
||||||||||||||||||
Net loss
|
(0.61
|
)
|
(0.68
|
)
|
||||||||||||||
Weighted average shares outstanding
|
||||||||||||||||||
Basic
|
16,086
|
908
|
G
|
16,994
|
||||||||||||||
Diluted
|
16,086
|
908
|
G
|
16,994
|
Purchase Price
|
Amount
|
||||
Cash Consideration
|
$
|
13,000
|
|||
Note Consideration
|
2,000
|
||||
Equity Consideration
|
27,000
|
||||
Closing Consideration
|
$
|
42,000
|
|||
Contingent Consideration
|
|||||
Fair Value of Annual Recurring Revenue (“ARR”) Earnout
|
$
|
3,210
|
|||
Fair Value of Royalty Earnout
|
760
|
||||
Total Fair Value of Contingent Consideration
|
$
|
3,970
|
|||
Total Consideration
|
$
|
45,970
|
Purchase Price Allocation:
|
Amount
|
||||
Current Assets
|
$
|
688
|
|||
Property Plant & Equipment
|
49
|
||||
Other Assets
|
195
|
||||
Indefinite-lived intangible assets
|
18,500
|
||||
Goodwill
|
28,244
|
||||
Total Assets Acquired
|
$
|
47,676
|
|||
Current Liabilities
|
$
|
1,535
|
|||
Other Long-Term liabilities
|
171
|
||||
Total liabilities assumed
|
$
|
1,706
|
|||
Net Assets acquired
|
$
|
45,970
|