Exhibit 99.1
Video Display Corporation
Pro Forma Balance Sheet (unaudited)
November 30, 2013
Historical Results(a) | Pro Forma Adjustment | Pro Forma Results | ||||||||||
Assets | ||||||||||||
Current assets | ||||||||||||
Cash | 1,436 | 100 | (b) | 1,536 | ||||||||
Restricted cash | 1,200 | — | 1,200 | |||||||||
Accounts receivable, net | 2,266 | (670 | )(c) | 1,596 | ||||||||
Note receivables | — | 900 | (b) | 900 | ||||||||
Other receivables | 474 | — | 474 | |||||||||
Inventories, net | 18,423 | (5,777 | )(c) | 12,646 | ||||||||
Deferred income taxes | 1,679 | 1,679 | ||||||||||
Income taxes refundable | 636 | 636 | ||||||||||
Prepaid expenses and other | 125 | — | 125 | |||||||||
|
|
|
|
|
| |||||||
Total current assets | 26,239 | (5,447 | ) | 20,792 | ||||||||
Property, plant, and equipment | ||||||||||||
Land | 154 | — | 154 | |||||||||
Buildings | 2,751 | (162 | )(c) | 2,589 | ||||||||
Machinery and equipment | 10,532 | (3,287 | )(c) | 7,245 | ||||||||
|
|
|
|
|
| |||||||
13,437 | (3,449 | ) | 9,988 | |||||||||
Accumulated depreciation and amortization | (11,727 | ) | (3,362 | )(c) | (8,365 | ) | ||||||
|
|
|
|
|
| |||||||
Net property, plant, and equipment | 1,710 | (87 | ) | 1,623 | ||||||||
Note receivable | 690 | — | 690 | |||||||||
Intangible assets, net | 715 | (25 | )(c) | 690 | ||||||||
Deferred income taxes | 613 | 613 | ||||||||||
Other assets | 14 | — | 14 | |||||||||
|
|
|
|
|
| |||||||
Total assets | $ | 29,981 | (5,559 | ) | $ | 24,422 | ||||||
|
|
|
|
|
|
Video Display Corporation
Pro Forma Balance Sheet (unaudited)
November 30, 2013
Historical Results | Pro Forma Adjustment | Pro Forma Results | ||||||||||
Liabilities and Shareholders’ Equity | ||||||||||||
Current liabilities | ||||||||||||
Accounts payable | $ | 883 | $ | (448 | )(c) | $ | 435 | |||||
Accrued liabilities | 779 | (392 | )(c) | 387 | ||||||||
Current maturities of long-term debt | 1,398 | — | 1,398 | |||||||||
|
|
|
|
|
| |||||||
Total current liabilities | 3,060 | (840 | ) | 2,220 | ||||||||
Long-term debt, less current maturities | 245 | 245 | ||||||||||
Unrecognized gain | 1,124 | 1,124 | ||||||||||
|
|
|
|
|
| |||||||
Total liabilities | 4,429 | (840 | ) | 3,589 | ||||||||
|
|
|
|
|
| |||||||
Shareholders’ Equity | ||||||||||||
Preferred stock, no par value – 10,000 shares authorized; none issued and outstanding | — | — | ||||||||||
Common stock, no par value – 50,000 shares authorized; | 7,293 | 7,293 | ||||||||||
Additional paid-in capital | 158 | 158 | ||||||||||
Retained earnings | 28,545 | (4,719 | )(c) | 23,826 | ||||||||
Treasury stock, shares at cost; 2,139 at August 31, 2013 | (10,444 | ) | (10,444 | ) | ||||||||
|
|
|
|
|
| |||||||
Total shareholders’ equity | 25,552 | (4,719 | ) | 20,833 | ||||||||
|
|
|
|
|
| |||||||
Total liabilities and shareholders’ equity | $ | 29,981 | (5,559 | ) | $ | 24,422 | ||||||
|
|
|
|
|
|
(a) | Does not include the operations of Aydin Displays, Inc. or Z-Axis, Inc. (previous fiscal year 2014 dispositions). |
(b) | Reflects anticipated $0.1 million in cash proceeds and $0.9 million note. |
(c) | The elimination of assets and liabilities included in the Lexel Imaging disposition. |
Video Display Corporation
Pro Forma Condensed Income Statement (unaudited)
Nine Months Ended November 30, 2013
Historical Results (a) | Pro Forma Adjustment | Pro Forma Results | ||||||||||
Net sales | $ | 17,154 | $ | 6,647 | 10,507 | |||||||
Cost of goods sold | 16,080 | 6,201 | 9,879 | |||||||||
|
|
|
|
|
| |||||||
Gross profit | 1,074 | 446 | 628 | |||||||||
|
|
|
|
|
| |||||||
Operating expenses | ||||||||||||
Selling and delivery | 1,225 | — | 1,225 | |||||||||
General and administrative | 2,617 | 638 | 1,979 | |||||||||
|
|
|
|
|
| |||||||
3,842 | 638 | 3,204 | ||||||||||
|
|
|
|
|
| |||||||
Operating income/(loss) | (2,768 | ) | (192 | ) | (2,576 | ) | ||||||
|
|
|
|
|
| |||||||
Other income (expense) | ||||||||||||
Interest expense | (709 | ) | — | (709 | ) | |||||||
Other, net | 658 | 178 | 480 | |||||||||
|
|
|
|
|
| |||||||
(51 | ) | 178 | (229 | ) | ||||||||
|
|
|
|
|
| |||||||
Income/(loss) from continuing operations before income taxes | (2,819 | ) | (14 | ) | (2,805 | ) | ||||||
Income tax (benefit) | (904 | ) | (5 | )(d) | (899 | ) | ||||||
|
|
|
|
|
| |||||||
Income/(loss) from continuing operations | $ | (1,915 | ) | (9 | ) | (1,906 | ) | |||||
|
|
|
|
|
| |||||||
Net loss per share: | ||||||||||||
From continuing operations-basic | $ | (.25 | ) | $ | .00 | $ | (.25 | ) | ||||
|
|
|
|
|
| |||||||
From continuing operations-diluted | (.25 | ) | .00 | $ | (.25 | ) | ||||||
|
|
|
|
|
| |||||||
Basic weighted average shares outstanding | 7,593 | 7,593 | 7,593 | |||||||||
|
|
|
|
|
| |||||||
Diluted weighted average shares outstanding | 7,609 | 7,609 | 7,609 | |||||||||
|
|
|
|
|
|
(a) | Does not include the operations of Aydin Displays, Inc or Z-Axis, Inc. (previous fiscal year 2014 dispositions) |
(d) | Reflects income tax rate at Federal statutory rate of 34%. |
Video Display Corporation
Pro Forma Condensed Income Statement (unaudited)
Year-Ended February 28, 2013
Historical Results (a) | Pro Forma Adjustment | Pro Forma Results | ||||||||||
Net sales | $ | 19,699 | $ | 7,674 | 12,025 | |||||||
Cost of goods sold | 17,399 | 6,682 | 10,717 | |||||||||
|
|
|
|
|
| |||||||
Gross profit | 2,300 | 992 | 1,308 | |||||||||
|
|
|
|
|
| |||||||
Operating expenses | ||||||||||||
Selling and delivery | 2,155 | — | 2,155 | |||||||||
General and administrative | 3,360 | 957 | 2,403 | |||||||||
|
|
|
|
|
| |||||||
5,515 | 957 | 4,558 | ||||||||||
|
|
|
|
|
| |||||||
Operating income/(loss) | (3,215 | ) | 35 | (3,250 | ) | |||||||
|
|
|
|
|
| |||||||
Other income (expense) | ||||||||||||
Interest expense | (697 | ) | — | (697 | ) | |||||||
Other, net | 235 | 203 | 32 | |||||||||
|
|
|
|
|
| |||||||
(462 | ) | 203 | (665 | ) | ||||||||
|
|
|
|
|
| |||||||
Income/(loss) from continuing operations before income taxes | (3,677 | ) | 238 | (3,915 | ) | |||||||
Income tax (benefit) | (1,250 | )(d) | 81 | (d) | (1,331 | )(d) | ||||||
|
|
|
|
|
| |||||||
Net income/(loss) from continuing operations | $ | (2,427 | ) | 157 | (2,584 | ) | ||||||
|
|
|
|
|
| |||||||
Net loss per share: | ||||||||||||
From continuing operations-basic | $ | (.32 | ) | $ | .02 | $ | (.34 | ) | ||||
|
|
|
|
|
| |||||||
From continuing operations-diluted | (.32 | ) | .02 | $ | (.34 | ) | ||||||
|
|
|
|
|
| |||||||
Basic weighted average shares outstanding | 7,570 | 7,570 | 7,570 | |||||||||
|
|
|
|
|
| |||||||
Diluted weighted average shares outstanding | 7,623 | 7,623 | 7,623 | |||||||||
|
|
|
|
|
|
(a) | Does not include the operations of Aydin Displays, Inc or Z-Axis, Inc. (previous fiscal year 2014 dispositions) |
(d) | Reflects income tax rate at Federal statutory rate of 34%. |