RENTAL SERVICE CORP
8-K, 1997-06-18
EQUIPMENT RENTAL & LEASING, NEC
Previous: CASTELL J RONALD, 3, 1997-06-18
Next: SNYDER COMMUNICATIONS INC, S-4, 1997-06-18



<PAGE>
 
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549



                                   FORM 8-K



                                Current Report
                    Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934



Date of report (Date of earliest event reported)   June 18, 1997 (June 5, 1997)
                                                  ------------------------------

                          RENTAL SERVICE CORPORATION
- --------------------------------------------------------------------------------
            (Exact Name of Registrant as Specified in Its Charter)



         DELAWARE                   000-21237                   33-0569350
- --------------------------------------------------------------------------------
(State or Other Jurisdiction  (Commission File Number)       (I.R.S. Employer 
      of Incorporation)                                     Identification No.)


14505 North Hayden Road, Suite 322, Scottsdale, Arizona             85260
- --------------------------------------------------------------------------------
      (Address of Principal Executive Offices)                   (Zip Code)


                                (602) 905-3300
- --------------------------------------------------------------------------------
             (Registrant's Telephone Number, including Area Code)


                                NOT APPLICABLE
- --------------------------------------------------------------------------------
         (Former Name or Former Address, if Changed Since Last Report)


<PAGE>
 
ITEM 2.   ACQUISITION OR DISPOSITION OF ASSETS

     On June 5, 1997, Rental Service Corporation ("RSC" or the "Company")
acquired substantially all of the assets of Brute Equipment Co. d/b/a Foxx Hy-
Reach Company ("Foxx") for $32.7 million in cash and 284,250 shares of RSC
common stock, of which 233,034 shares were paid to the seller at closing, with
the remaining 51,216 shares to be issued one year from the date of closing. Up
to an additional 89,630 shares of RSC common stock may be paid to the seller
over a three year period if certain performance objectives are met. The purchase
price is subject to adjustment based on levels of accounts receivable, inventory
and equipment. Foxx specializes in the rental and sale of aerial equipment to
construction and industrial customers and operates a total of four locations in
Iowa and Illinois. This acquisition will be recorded under the purchase method
of accounting and is anticipated to result in approximately $19.6 million in
goodwill, which will be amortized over 40 years. Purchase accounting values have
been assigned on a preliminary basis, and are subject to adjustment when final
information as to the fair values of the net assets acquired is available.


ITEM 5.   OTHER EVENTS.

     On June 17, 1997, RSC completed the previously announced acquisition of
substantially all of the assets of Central States Equipment, Inc. and Equipment
Lessors, Inc. (collectively, "Central") for approximately $18.0 million in cash
and 204,867 shares of RSC common stock, of which 102,432 shares were paid to the
sellers at closing, with the remaining 102,435 shares to be paid to the sellers
over a five year period, which may be accelerated to three years if certain
performance objectives are met. The purchase price is subject to adjustment
based on levels of accounts receivable, inventory and equipment. Central
specializes in the rental and sale of aerial equipment, ladders and scaffolding
and operates a total of four locations in Kansas, Missouri and Oklahoma. This
acquisition will be recorded under the purchase method of accounting.

     As previously announced in the Company's Registration Statement on Form S-1
(Registration No. 333-26753), effective with the completion of the Company's
secondary offering on June 4, 1997, John G. Quigley and Frederick J. Warren
resigned from the Company's Board of Directors.

                                       2
<PAGE>
 
ITEM 7.   FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.

    (a) Financial Statements of Businesses Acquired

        The audited financial statements of Brute Equipment Co. d/b/a Foxx Hy-
        Reach Company as of and for the years ended December 31, 1996 and 1995
        were filed as pages F-52 through F-61 of the Company's Registration
        Statement on Form S-1 (Registration No. 333-26753), and are incorporated
        herein by reference. The acquisition of Industrial Air Tool ("IAT") was
        completed on April 25, 1997, and the Company previously filed audited
        combined financial statements of IAT in a Current Report on Form 8-K/A
        dated June 4, 1997.

    (b) Pro Forma Financial Information

        The unaudited pro forma consolidated financial information of Rental
        Service Corporation, including the acquisitions of Industrial Air Tool
        and Foxx, is attached as Exhibit 99.1 to this Current Report on Form
        8-K. The Company previously filed unaudited pro forma consolidated
        financial information, including the acquisition of IAT, in a Current
        Report on Form 8-K/A dated June 4, 1997.
 
    (c) Exhibits

<TABLE>
<CAPTION>
 
        EXHIBIT NUMBER                              DESCRIPTION
        --------------          ----------------------------------------------
        <S>                     <C> 
             10.1*              Asset Purchase Agreement by and among Brute
                                Equipment Co. d/b/a "Foxx Hy-Reach Company" as
                                "Seller," Rental Service Corporation, Walker
                                Jones Equipment Company as "Buyer" and Thomas H.
                                Foster, dated April 25, 1997.
 
             23.1               Consent of McGladrey & Pullen, LLP.
 
             99.1               Rental Service Corporation Unaudited Pro Forma
                                Consolidated Financial Information.

</TABLE>
- --------------------
    *  Filed as an exhibit to the Company's Current Report on Form 8-K dated 
April 14, 1997, and incorporated herein by reference.

                                       3
<PAGE>
 
                                   SIGNATURES


          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.

 
                               RENTAL SERVICE CORPORATION
 
 
 
Date: June 18, 1997      By:      /s/ Robert M. Wilson
                            -----------------------------
                               Robert M. Wilson
                               Senior Vice President
                               Chief Financial Officer
 
 

                                       4
<PAGE>
 
                                 EXHIBIT INDEX
<TABLE>
<CAPTION>
 
 
       EXHIBIT NUMBER                              DESCRIPTION
       --------------          -------------------------------------------------
 
<S>                             <C>
            10.1*               Asset Purchase Agreement by and among Brute
                                Equipment Co. d/b/a "Foxx Hy-Reach Company" as
                                "Seller," Rental Service Corporation, Walker
                                Jones Equipment Company as "Buyer" and Thomas H.
                                Foster, dated April 25, 1997.
 
            23.1                Consent of McGladrey & Pullen, LLP.
 
            99.1                Rental Service Corporation Unaudited Pro Forma
                                Consolidated Financial Information.

</TABLE>
- --------------------
    *  Filed as an exhibit to the Company's Current Report on Form 8-K dated
April 14, 1997, and incorporated herein by reference.

                                       5

<PAGE>
 
                                                                    EXHIBIT 23.1


                        CONSENT OF INDEPENDENT AUDITORS

  We consent to the incorporation by reference in this Current Report on Form 8-
K of Rental Service Corporation of our report dated April 26, 1997, with respect
to the financial statements of Brute Equipment Co. d/b/a Foxx Hy-Reach Company
as of December 31, 1995 and 1996 and for the years then ended, included in the
Registration Statement (Form S-1 No. 333-26753) and related Prospectus of Rental
Service Corporation for the registration of 5,520,000 shares of its common
stock, filed with the Securities and Exchange Commission on May 29, 1997.


                                         /s/ McGLADREY & PULLEN, LLP


Moline, Illinois
June 17, 1997

<PAGE>
 
                                                                    EXHIBIT 99.1
 
             UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

  The following unaudited pro forma consolidated financial information of Rental
Service Corporation (the "Company") presents the unaudited pro forma
consolidated statements of operations for the year ended December 31, 1996 and
the three months ended March 31, 1997, and the unaudited pro forma consolidated
balance sheet at March 31, 1997. The pro forma consolidated statements of
operations for the year ended December 31, 1996 and the three months ended March
31, 1997 have been adjusted to give effect to the following acquisitions: i) the
Company's acquisition of all of the outstanding shares of Comtect, Inc. and
subsidiaries d/b/a Industrial Air Tool (the "IAT Acquisition") and ii) the
Company's acquisition of substantially all of the assets of Brute Equipment Co.
d/b/a Foxx Hy-Reach Company (the "Foxx Acquisition"). Such statements have been
adjusted in each case as if the acquisitions had occurred at the beginning of
the respective periods. The pro forma consolidated balance sheet gives effect to
these acquisitions as if they had occurred on March 31, 1997. The IAT
Acquisition was completed on April 25, 1997 and IAT's balance sheet was
consolidated with the Company's under the purchase method of accounting as of
that date. Pursuant to the acquisition agreement, the Company assumed effective
control of IAT's operations on March 1, 1997 and has included IAT's revenues,
costs and expenses from such date in its consolidated statements of operations,
net of imputed purchase price adjustments. The Company previously filed audited
combined financial statements of IAT and unaudited pro forma consolidated
financial information, including the IAT Acquisition, in a Current Report on
Form 8-K/A dated June 4, 1997. The Foxx Acquisition was completed on June 5,
1997.

  The pro forma acquisition adjustments represent the Company's determination of
all adjustments necessary to present fairly the Company's pro forma results of
operations and financial position and are based upon available information and
certain assumptions considered reasonable under the circumstances. Purchase
accounting values have been assigned on a preliminary basis, and are subject to
adjustment when final information as to the fair values of the net assets
acquired is available. The pro forma consolidated financial information
presented herein does not purport to present what the Company's financial
position or results of operations would actually have been had such events
leading to the pro forma acquisition adjustments in fact occurred on the date or
at the beginning of the periods indicated or to project the Company's financial
position or results of operations for any future date or period.

  The unaudited pro forma consolidated financial information should be read in
conjunction with the historical Consolidated Financial Statements of the Company
and the Notes thereto and management's discussion thereof contained in the
Company's Registration Statement on Form S-1 (Registration No. 333-26753), as
filed with the Securities and Exchange Commission on May 29, 1997.
<PAGE>
 
            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1996
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                            IAT           FOXX            PRO FORMA  
                                           HISTORICAL   ACQUISITION    ACQUISITION       ACQUISITION       PRO FORMA
                                            COMPANY         (1)            (1)           ADJUSTMENTS       COMBINED
                                           ----------   -----------    -----------       -----------       ---------
<S>                                         <C>           <C>            <C>            <C>               <C>     
Revenues:
 Equipment rentals......................     $ 94,218       $ 7,319        $11,842        $    --           $113,379
 Sales of parts, supplies and equipment.       34,136        41,694          7,976             --             83,806
                                             --------       -------        -------        -------           --------
Total revenues..........................      128,354        49,013         19,818             --            197,185
Cost of revenues:
 Cost of equipment rentals, excluding
  equipment rental depreciation.........       55,202         5,170          4,228             --             64,600
    
 Depreciation, equipment rentals........       17,840           445          2,718           (246)(2)         20,757
 Cost of sales of parts, supplies and          
  equipment.............................       24,070        33,307          5,308             --             62,685
                                             --------       -------        -------        -------           --------
Total cost of revenues..................       97,112        38,922         12,254           (246)           148,042
                                             --------       -------        -------        -------           --------
Gross profit............................       31,242        10,091          7,564            246             49,143
Selling, general and administrative            
 expense................................       12,254         7,107          5,782         (4,145)(3)         20,998
Depreciation and amortization,
 excluding equipment rental                                                                                      
 depreciation...........................        2,835           164            258             --              3,257 
 
Amortization of intangibles.............        2,379            --             --          1,062 (4)          3,441
                                             --------       -------        -------        -------           --------
Operating income........................       13,774         2,820          1,524          3,329             21,447
Non-operating income....................           --          (373)            --            373 (5)             --
Interest expense, net...................        7,063            67            235          5,118 (6)         12,483
                                             --------       -------        -------        -------           --------
Income before income taxes and                  
 extraordinary item.....................        6,711         3,126          1,289         (2,162)             8,964
Provision for income taxes..............        2,722           150             --            767 (7)          3,639
                                             --------       -------        -------        -------           --------
Income before extraordinary item........        3,989         2,976          1,289         (2,929)             5,325
Redeemable preferred stock accretion....        1,643            --             --             --              1,643
                                             --------       -------        -------        -------           --------
Income before extraordinary item                                                                                     
 available to common stockholders.......     $  2,346       $ 2,976        $ 1,289        $(2,929)          $  3,682 
                                             ========       =======        =======        =======           ======== 
Income before extraordinary item per
 common and common equivalent share ....     $    .33                                                       $    .48
                                             ========                                                       ========
Weighted average common and common
 equivalent shares.....................         7,218                                                          7,691
                                                                                                              (8) (9)
</TABLE>

See accompanying Notes to Unaudited Pro Forma Consolidated Statement of 
Operations

                                       2
<PAGE>
 
       NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1996

(1)   Represents the results of the IAT Acquisition and the Foxx Acquisition
      prior to their acquisition by the Company. The results of operations for
      the IAT Acquisition represent the results for IAT's fiscal year ended
      March 31, 1997.

(2)   Represents the elimination of the historical carrying value of rental
      depreciation of the IAT Acquisition and the Foxx Acquisition of $3,163,000
      and the Company's estimate of $2,917,000 for rental depreciation assuming
      the rental fleet acquired was recorded to fair market value at the
      beginning of the period presented. As a result, pro forma rental
      depreciation decreased by $246,000.

(3)   Represents the elimination of $2,000,000 of certain stockholders' salaries
      associated with the Foxx Acquisition, as one stockholder will not be
      employed by the Company and one stockholder will be employed under a lower
      contractual rate. Also, represents the elimination of $2,320,000 of
      nonrecurring litigation judgement expense associated with the Foxx
      Acquisition.

(4)   Represents the Company's estimate of the amortization of goodwill for the
      IAT Acquisition and the Foxx Acquisition, as if these acquisitions were
      consummated at the beginning of the period presented.

(5)   Represents the elimination of income earned on assets not acquired in the
      IAT Acquisition.

(6)   Represents the elimination of historical interest expense of $302,000 and
      the effects on interest expense from borrowing to fund the above
      acquisitions of $5,420,000, as if the acquisitions were consummated at the
      beginning of the period presented. As a result, pro forma interest expense
      increased by $5,118,000.

(7)   Represents the adjustment to provide income taxes at the Company's
      effective tax rate of 40.6%.

(8)   The acquisition agreements for the IAT Acquisition and the Foxx
      Acquisition provide for the potential issuance of up to 108,108 and 89,630
      shares of the Company's Common Stock, respectively, over three year
      periods following the acquisitions if certain performance objectives are
      met. The effects of the potential issuance of these shares are not
      considered in the pro forma consolidated financial statements, as the
      related performance objectives have not currently been achieved.

(9)   Weighted average common and common equivalent shares includes 189,189 and
      284,250 shares of the Company's Common Stock issued for the IAT
      Acquisition and the Foxx Acquisition, respectively.

                                       3
<PAGE>
 
            UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1997
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
 
 
                                                              IAT           FOXX         PRO FORMA
                                             HISTORICAL   ACQUISITION    ACQUISITION    ACQUISITION          PRO FORMA
                                              COMPANY         (1)            (1)        ADJUSTMENTS          COMBINED
                                             ----------   -----------    -----------    -----------          ---------
<S>                                          <C>            <C>            <C>           <C>                <C>   
Revenues:
 Equipment rentals......................      $27,527        $1,029         $2,856        $    --            $31,412
 Sales of parts, supplies and equipment.       13,782         6,960          2,241             --             22,983
                                              -------        ------         ------        -------            -------
Total revenues..........................       41,309         7,989          5,097             --             54,395
Cost of revenues:
 Cost of equipment rentals, excluding
  equipment rental depreciation........        14,316           828          1,007             --             16,151
    
 Depreciation, equipment rentals........        6,306            81            782           (154)(2)          7,015
 Cost of sales of parts, supplies and        
  equipment.............................        9,709         5,595          1,482             --             16,786
                                              -------        ------         ------        -------            ------- 
Total cost of revenues..................       30,331         6,504          3,271           (154)            39,952
                                              -------        ------         ------        -------            -------
Gross profit............................       10,978         1,485          1,826            154             14,443
Selling, general and administrative            
 expense................................        3,784         1,194            417             --              5,395 
Depreciation and amortization, excluding
  equipment rental depreciation.........        1,068            30             52             --              1,150
Amortization of intangibles.............          624            --             --            218 (3)            842
                                              -------        ------         ------        -------            -------
Operating income........................        5,502           261          1,357            (64)             7,056
Non-operating income....................           --           (59)            --             59 (4)             --
Interest expense, net...................        1,597            13             64            957 (5)          2,631
                                              -------        ------         ------        -------            -------
Income before income taxes and                 
 extraordinary item.....................        3,905           307          1,293         (1,080)             4,425 
Provision for income taxes..............        1,722            37             --            192 (6)          1,951
                                              -------        ------         ------        -------            -------
Income before extraordinary item........      $ 2,183        $  270         $1,293        $(1,272)           $ 2,474
                                              =======        ======         ======        =======            =======
 
Income before extraordinary item per          
 common and common equivalent share....       $   .19                                                        $   .21
                                              =======                                                        =======
 
Weighted average common and common
 equivalent shares.....................        11,493                                                         11,967
                                                                                                              (7) (8)
</TABLE>


See accompanying Notes to Unaudited Pro Forma Consolidated Statement of
Operations

                                       4
<PAGE>
 
       NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1997

(1)   Represents the results of the IAT Acquisition and the Foxx Acquisition
      prior to their acquisition by the Company. Results of the IAT Acquisition
      subsequent to the acquisition date are included in the Historical
      Company's results for the three months ended March 31, 1997.

(2)   Represents the elimination of the historical carrying value of rental
      depreciation of the IAT Acquisition and the Foxx Acquisition of $863,000
      and the Company's estimate of $709,000 for rental depreciation assuming
      the rental fleet acquired was recorded to fair market value at the
      beginning of the period presented. As a result, pro forma rental
      depreciation decreased by $154,000.

(3)   Represents the Company's estimate of the amortization of goodwill for the
      IAT Acquisition and the Foxx Acquisition, as if these acquisitions were
      consummated at the beginning of the period presented.

(4)   Represents the elimination of income earned on assets not acquired in the
      IAT Acquisition.

(5)   Represents the elimination of historical interest expense of $77,000 and
      the effects on interest expense from borrowing to fund the above
      acquisitions of $1,034,000, as if the acquisitions were consummated at the
      beginning of the period presented. As a result, pro forma interest expense
      increased by $957,000.

(6)   Represents the adjustment to provide income taxes at the Company's
      effective tax rate of 44.1%.

(7)   The acquisition agreements for the IAT Acquisition and the Foxx
      Acquisition provide for the potential issuance of up to 108,108 and 89,630
      shares of the Company's Common Stock, respectively, over three year
      periods following the acquisitions if certain performance objectives are
      met. The effects of the potential issuance of these shares are not
      considered in the pro forma consolidated financial statements, as the
      related performance objectives have not currently been achieved.

(8)   Weighted average common and common equivalent shares includes 189,189 and
      284,250 shares of the Company's Common Stock issued for the IAT
      Acquisition and the Foxx Acquisition, respectively.

                                       5
<PAGE>
 
                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
 
                                                                          MARCH 31, 1997
                                           -----------------------------------------------------------------------------
                                                                                              PRO FORMA
                                           HISTORICAL        IAT              FOXX           ACQUISITION        PRO FORMA
                                            COMPANY     ACQUISITION(1)   ACQUISITION(1)      ADJUSTMENTS        COMBINED
                                           ----------   --------------   --------------      ------------       ---------
<S>                                        <C>          <C>              <C>                <C>                <C>
ASSETS
 Cash and cash equivalents..............     $  1,578       $ 7,165          $     3         $ (7,168)(2)       $  1,578
 Accounts receivable, net...............       22,844         6,993            2,453               --             32,290
 Other receivables and prepaid expense..        2,850           217               51              (51)(2)          3,067
 Income tax receivable..................        1,524            --               --               --              1,524
 Parts and supplies inventories, net....       10,515         6,664              405               --             17,584
 Deferred taxes.........................        8,645            --               --               --              8,645
 Rental equipment, net..................      155,395         1,010           13,841            1,359 (3)        171,605
 Operating property and equipment,
    at cost, net........................       20,764         1,377              422              278 (3)         22,841
 Intangible assets......................       41,048            --               --           42,479 (4)         83,527
 Other assets...........................        2,380           716              237             (605)(2)          2,728
                                             --------       -------          -------         --------           --------
                                             $267,543       $24,142          $17,412         $ 36,292           $345,389
                                             ========       =======          =======         ========           ========
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 Accounts payable.......................     $ 33,265       $ 2,513          $   236         $   (236)(2)       $ 35,778
 Payroll and other accrued expenses.....       21,389         1,233            2,642           (2,642)(2)         22,622
 Accrued interest payable...............          742            --               --               --                742
 Income taxes payable...................          939            --               --               --                939
 Deferred taxes.........................       12,863            --               --               --             12,863
 Bank debt and long term obligations....      101,569           705            2,420           62,175 (5)        166,869
 Obligations under capital leases.......           55            --               --               --                 55
                                             --------       -------          -------         --------           --------
 Total liabilities......................      170,822         4,451            5,298           59,297            239,868
 
 Redeemable common stock................           --        10,775               --          (10,775)(2)             --
 
 Stockholders' equity:
  Preferred stock.......................           --           891               --             (891)(6)             --
  Common stock (7)......................          114            12              100             (108)(6)            118
  Common stock issuable (8).............           --            --               --                1 (8)              1
  Additional paid-in capital............       93,917            --               --            8,795 (6)        102,712
  Retained earnings.....................        2,690         8,013           12,014          (20,027)(6)          2,690
                                             --------       -------          -------         --------           --------
 Total stockholders' equity.............       96,721         8,916           12,114          (12,230)           105,521
                                             --------       -------          -------         --------           --------
                                             $267,543       $24,142          $17,412         $ 36,292           $345,389
                                             ========       =======          =======         ========           ========
</TABLE>


    See accompanying Notes to Unaudited Pro Forma Consolidated Balance Sheet

                                       6
<PAGE>
 
            NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                 MARCH 31, 1997

(1)  The purchase method of accounting has been used in preparing the Unaudited
     Pro Forma Consolidated Financial Statements of the Company with respect to
     the IAT Acquisition and the Foxx Acquisition. Purchase accounting values
     have been assigned to the IAT Acquisition and the Foxx Acquisition on a
     preliminary basis.

(2)  Represents assets not acquired or liabilities not assumed in the IAT
     Acquisition and the Foxx Acquisition.

(3)  Represents preliminary estimates of the fair market value step-up for
     assets acquired in the IAT Acquisition and the Foxx Acquisition.

(4)  Represents the estimated fair market value of goodwill represented by the
     excess purchase price (including the issuance of all shares which may be
     paid over future time periods if certain performance objectives are met)
     over the estimated fair market value of the net assets acquired in the IAT
     Acquisition and the Foxx Acquisition.

(5)  Represents borrowings under the Company's Revolver to fund the IAT
     Acquisition and the Foxx Acquisition.

(6)  Represents the elimination of the equity accounts of the IAT Acquisition
     and the Foxx Acquisition and the effects of the issuance of 189,189 and
     233,034 shares of the Company's Common Stock for the IAT Acquisition and
     the Foxx Acquisition, respectively.

(7)  The acquisition agreements for the IAT Acquisition and the Foxx Acquisition
     provide for the potential issuance of up to 108,108 and 89,630 shares of
     the Company's Common Stock, respectively, over three year periods following
     the acquisitions if certain performance objectives are met. The effects of
     the potential issuance of these shares are not considered in the pro forma
     consolidated financial statements, as the related performance objectives
     have not currently been achieved.

(8)  The Common Stock issuable represents the 51,216 shares of the Company's
     Common Stock for the Foxx Acquisition which will be issued one year from
     the date of closing.

                                       7


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission