<PAGE> 1
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 6-K/A
AMENDMENT NO. 1 TO
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13A-16 OR 15D-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the Month of April, 2000
AMDOCS LIMITED
Tower Hill House Le Bordage
St. Peter Port, Island of Guernsey, GY1 3QT Channel Islands
-------------------
Amdocs, Inc.
1390 Timberlake Manor Parkway, Chesterfield, Missouri 63017
(Address of principal executive offices)
(Indicate by check mark whether the registrant files or will file annual reports
under cover of Form 20-F or Form 40-F.)
FORM 20 F X FORM 40 F
----- -----
(Indicate by check mark whether the registrant by furnishing the information
contained in this form is also thereby furnishing the information to the
Commission pursuant to rule 12g3-2(b) under the Securities Exchange Act of
1934.)
YES NO X
----- -----
<PAGE> 2
This Amendment No. 1 to Form 6-K is being filed in order to include:
- the unaudited pro forma condensed combined balance sheet as of
March 31, 2000 and the unaudited pro forma condensed combined
statements of operations for the twelve months ended September 30,
1999 and the six months ended March 31, 2000, in each case
reflecting the acquisition by Amdocs Limited ("Amdocs") of Solect
Technology Group Inc., a New Brunswick corporation ("Solect"),
which closed on April 5, 2000.
- the financial statements of Solect for the fiscal year ended July
31, 1999 and for the six months ended January 31, 1999 and 2000
Item 7 of the Report on Form 6-K of Amdocs filed on April 11, 2000 is
amended and restated to read in its entirety as set forth below.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS
(a) Pro Forma Financial Information.
The unaudited pro forma condensed combined balance sheet as of March 31,
2000 and the unaudited pro forma condensed combined statements of operations for
the twelve months ended September 30, 1999 and the six months ended March 31,
2000 are set forth below.
(b) Financial Statements of Business Acquired.
The financial statements of Solect for the fiscal year ended July 31,
1999 and for the six months ended January 31, 1999 and 2000 are set forth
below.
<PAGE> 3
(c) Exhibits.
<TABLE>
<CAPTION>
EXHIBIT NO. DESCRIPTION
----------- -----------
<S> <C>
23.1 Consent of Ernst & Young LLP
99.1* Amdocs Press Release dated April 6, 2000.
</TABLE>
--------------------
* Previously filed.
3
<PAGE> 4
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
The unaudited pro forma condensed combined balance sheet as of March 31, 2000
gives effect to the acquisition of Solect Technology Group Inc. ("Solect") which
closed on April 5, 2000 (the "Acquisition") as if it had occurred on that date.
The unaudited pro forma condensed combined statements of operations for the
twelve months ended September 30, 1999 and the six months ended March 31, 2000,
gives effect to the Acquisition as if it had occurred on October 1, 1998.
The unaudited pro forma condensed combined balance sheet is based upon, and
should be read in conjunction with, our historical unaudited financial
statements as of March 31, 2000, and the historical unaudited financial
statements of Solect as of January 31, 2000. The unaudited pro forma condensed
combined statements of operations is based upon, and should be read in
conjunction with, our historical audited and unaudited financial statements for
the year and six months ended September 30, 1999 and March 31, 2000,
respectively, and the historical audited financial statements of Solect for the
year ended July 31, 1999 (together with the unaudited reconciliation to U.S.
GAAP), and the historical unaudited financial statements of Solect for the six
months ended January 31, 2000 (together with the unaudited reconciliation to
U.S. GAAP.
In connection with the Acquisition, we have converted approximately 24.2 million
ordinary shares of Solect and approximately 2.9 million options to purchase
ordinary shares of Solect into the right to receive approximately 13.8 million
ordinary shares and approximately 1.7 million options of Amdocs. The estimated
total purchase price for Solect, based on an Amdocs share price of $69.875,
including estimated transaction costs equals approximately $1,088 million. We
will account for the Acquisition under the purchase method of accounting. The
estimated total purchase price will be allocated to Solects' tangible assets and
liabilities based on their respective estimated fair values on the date the
transaction was consummated, April 5, 2000. We will allocate the excess of the
purchase price over the fair value of the net tangible assets acquired to
identifiable intangible assets, including core technology, workforce-in-place,
customer base, and in process research and development costs, and the remainder
to goodwill. In addition, deferred taxes will be recognized for the difference
between the book and tax basis of certain intangible assets.
We believe that the fair value of the tangible net assets is not materially
different from their historical book value. The allocation of the excess
purchase price over net tangible assets has been determined based on a
preliminary independent evaluation available at the date of the preparation of
the unaudited pro forma condensed combined financial statements. A final
determination of purchase accounting adjustments will be made following the
completion of the independent evaluation to determine the fair value of certain
of Solect's assets and liabilities, including intangible assets and its impact
on deferred taxes.
The following unaudited pro forma condensed combined financial statements and
notes thereto contain forward-looking statements that involve risks and
uncertainties.
The pro forma financial results are not intended to be a projection of future
results and are not necessarily indicative of the results that would have
occurred if the business combination had been in effect on the dates presented.
4
<PAGE> 5
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET AS OF MARCH 31, 2000
(in thousands)
(in U.S. dollars, unless otherwise stated)
<TABLE>
<CAPTION>
AMDOCS SOLECT PRO FORMA PRO FORMA
HISTORICAL HISTORICAL ADJUSTMENTS COMBINED
------------------------------------ -----------
<S> <C> <C> <C> <C>
ASSETS
Current assets
Cash, cash equivalents and short term
interest bearing investments $ 242,551 $ 36,788 $ (2,054) (6)
13,319 (7) $ 290,604
Accounts receivable 226,539 7,554 -- 234,093
Deferred income taxes 28,570 -- -- 28,570
Prepaid expenses and other current assets 30,351 1,216 -- 31,567
------------------------------------ -----------
Total current assets 528,011 45,558 11,265 584,834
Fixed assets, net 99,204 2,871 -- 102,075
Goodwill and other intangible assets, net 110,858 -- 976,518 (1)
18,272 (1)
3,286 (1)
1,211 (1) 1,110,145
Deferred income taxes 12,360 -- (9,108) (11) 3,252
Other assets 32,411 2,133 (2,133) (6) 32,411
------------------------------------ -----------
Total assets $ 782,844 $ 50,562 $ 999,311 $ 1,832,717
==================================== ===========
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
Current liabilities:
Accounts payable and accruals $ 136,009 $ 7,651 $ 10,000 (2) $ 153,660
Short-term financing arrangements 23,154 64 -- 23,218
Deferred revenue 114,682 4,058 -- 118,740
Deferred income taxes and income taxes payable 53,184 84 -- 53,268
Other current liabilities -- 611 -- 611
------------------------------------ -----------
Total current liabilities 327,029 12,468 10,000 349,497
Noncurrent liabilities 63,852 53,989 (53,741) (6) 64,100
Shareholders' equity (deficit) 391,963 (15,895) 15,895 (3)
(2) (4)
1,077,711 (6) (7)
(50,554) (5) 1,419,120
------------------------------------ -----------
Total liabilities and stockholders' equity
(deficit) $ 782,844 $ 50,562 $ 999,311 $ 1,832,717
==================================== ===========
</TABLE>
See notes to Unaudited Pro Forma Condensed Combined Financial Statements for
discussion of adjustments.
5
<PAGE> 6
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS FOR THE TWELVE
MONTHS ENDED SEPTEMBER 30, 1999
(in thousands, except per share data)
(in U.S. dollars, unless otherwise stated)
<TABLE>
<CAPTION>
AMDOCS SOLECT PRO FORMA PRO FORMA
HISTORICAL HISTORICAL ADJUSTMENTS COMBINED
------------------------------------ -----------
<S> <C> <C> <C> <C>
Revenue $ 626,855 $ 9,647 $ -- $ 636,502
Cost of revenue 363,324 6,262 9,136 (9)
1,095 (10) 379,817
Research and development 40,874 4,891 45,765
Selling, general and administrative 75,659 8,278 195,304 (8)
404 (10) 279,645
------------------------------------ -----------
479,857 19,431 205,938 705,227
------------------------------------ -----------
Operating income (loss) 146,998 (9,784) (205,938) (68,725)
Other income (expenses), net (6,223) (750) 942 (6) (6,031)
------------------------------------ -----------
Income (loss) before income taxes 140,775 (10,534) (204,997) (74,756)
Income taxes 42,232 51 (3,036) (11) 39,247
------------------------------------ -----------
Net income (loss) $ 98,543 $ (10,585) $(201,961) $ (114,003)
==================================== ===========
Basic earnings (loss) per share $ 0.50 $ (0.54)
========= ===========
Diluted earnings (loss) per share $ 0.49 $ (0.54)
========= ===========
Basic weighted average number of shares
outstanding 197,436 211,282
========= ===========
Diluted weighted average number of shares
outstanding 200,262 (12) 211,282
========= ===========
</TABLE>
See notes to Unaudited Pro Forma Condensed Combined Financial Statements for
discussion of adjustments.
6
<PAGE> 7
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS FOR THE SIX
MONTHS ENDED MARCH 31, 2000
(in thousands, except per share data)
(in U.S. dollars, unless otherwise stated)
<TABLE>
<CAPTION>
AMDOCS SOLECT PRO FORMA PRO FORMA
HISTORICAL HISTORICAL ADJUSTMENTS COMBINED
------------------------------------ -----------
<S> <C> <C> <C> <C>
Revenue $ 506,251 $ 11,174 $ -- $ 517,425
Cost of revenue 298,554 6,607 4,568 (9)
548 (10) 310,277
Research and development 32,683 3,416 -- 36,099
Selling, general and administrative 62,163 6,308 97,652 (8)
202 (10) 166,325
In-process research and development expenses 19,876 -- -- 19,876
------------------------------------ -----------
413,276 16,331 102,970 532,577
------------------------------------ -----------
Operating income (loss) 92,975 (5,157) (102,970) (15,152)
Other income (expenses), net 2,663 (797) 704 (6) 2,570
------------------------------------ -----------
Income (loss) before income taxes 95,638 (5,954) (102,266) (12,582)
Income taxes 35,494 37 (1,518) (11) 34,013
------------------------------------ -----------
Net income (loss) $ 60,144 $ (5,991) $(100,748) $ (46,595)
==================================== ===========
Basic earnings (loss) per share $ 0.30 $ (0.21)
========= ===========
Diluted earnings (loss) per share $ 0.29 $ (0.21)
========= ===========
Basic weighted average number of shares
outstanding 203,465 217,311
========= ===========
Diluted weighted average number of shares
outstanding 207,904 (12) 217,311
========= ===========
</TABLE>
See notes to Unaudited Pro Forma Condensed Combined Financial Statements for
discussion of adjustments.
7
<PAGE> 8
NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
(in thousands, except per share data)
(in U.S. dollars, unless otherwise stated)
(1) Reflects the allocation of purchase price as follows:
<TABLE>
<S> <C>
13,846 ordinary shares valued at $69.875 per share $ 967,510
Fair value of stock options to be granted to Solect employees in
exchange for Solect vested stock options 44,727
Fair value of stock options to be granted to Solect employees in
exchange for Solect unvested stock options 65,474
Estimated transaction costs 10,000
----------
Total purchase price $1,087,711
----------
Allocation of purchase price:
Tangible assets acquired $ 59,694
Liabilities assumed 12,716
----------
Net tangible assets 46,978
----------
In process research and development (*) 50,554
Core technology 18,272
Workforce in place 3,286
Customer base 1,211
Deferred taxes resulting from the difference between the assigned
value of certain assets and their tax basis (9,108)
----------
Net identifiable intangible assets 64,215
----------
Goodwill 976,518
----------
$1,087,711
==========
</TABLE>
(*) The amount allocated to in-process research and development of $50,554 will
be charged to expense immediately upon the completion of the transaction.
(2) Reflects estimated transaction costs. In addition, subsequent to January
31, 2000 Solect incurred approximately $12,000 of transaction costs,
which were expensed when incurred. Such costs will result in an increase
to the estimated goodwill stated above.
(3) Reflects the elimination of Solect's historical accumulated shareholders'
deficit.
(4) Reflects the issuance of Amdocs Ordinary Shares and the recording of the
value of stock options to be granted to Solect's employees in exchange
for Solect's stock options.
(5) Reflect the write-off of in process research and development.
8
<PAGE> 9
(6) Reflects the conversion of Solect's debentures to common stock prior to
the "closing". The accrued interest payable with respect to the
debentures has been adjusted in the accompanying pro forma. Additionally,
the pro forma reflects the decrease in interest expenses related to the
debentures.
(7) Reflects the conversion of Solect warrants to common stock prior to the
"closing". The total proceeds from the conversion of $13,319 has been
debited to Cash and cash equivalents.
(8) Reflects the amortization of goodwill resulting from the acquisition:
<TABLE>
<CAPTION>
TWELVE MONTHS ENDED SIX MONTHS ENDED
SEPTEMBER 30, 1999 MARCH 31, 2000
------------------- ----------------
<S> <C> <C>
Amortization expense relating to goodwill of $976,518 over 5 years $ 195,304 $ 97,652
</TABLE>
(9) Reflects amortization of the Core Technology resulting from the valuation
at the time of the Acquisition:
<TABLE>
<CAPTION>
TWELVE MONTHS ENDED SIX MONTHS ENDED
SEPTEMBER 30, 1999 MARCH 31, 2000
------------------- ----------------
<S> <C> <C>
Amortization expense relating to Core Technology of $18,272 over
2 years $ 9,136 $ 4,568
</TABLE>
(10) Reflects the amortization of the workforce-in-place and customers base,
as follows:
<TABLE>
<CAPTION>
TWELVE MONTHS ENDED SIX MONTHS ENDED
SEPTEMBER 30, 1999 MARCH 31, 2000
------------------- ----------------
<S> <C> <C>
Amortization expense relating to workforce-in-place of $3,286 over
3 years $ 1,095 $ 548
Amortization expense relating to customer base of $1,211 over 3 years 404 202
</TABLE>
(11) Deferred taxes resulting from the differences between the values assigned
to core technology, workforce-in-place and customer base and their
respective tax basis.
(12) The amount of shares used in the diluted loss per share calculation does
not include any stock options due to their antidilutive effect.
9
<PAGE> 10
SOLECT TECHNOLOGY GROUP INC.
INDEX TO FINANCIAL STATEMENTS
Audited Consolidated Financial Statements
Auditors' Report......................................................... 11
Consolidated Balance Sheet as at July 31, 1998 and 1999.................. 12
Consolidated Statement of Loss and Deficit
for the years ended July 31, 1998 and 1999............................ 13
Consolidated Statements of Cash Flows
for the years ended July 31, 1998 and 1999............................ 14
Notes to Consolidated Financial Statements............................... 15
Unaudited Consolidated Financial Statements
Consolidated Balance Sheet as at January 31, 2000........................ 29
Consolidated Statements of Loss and Deficit
for the six months ended January 31, 1999 and 2000.................... 30
Consolidated Statements of Cash Flows
for the six months ended January 31, 1999 and 2000.................... 31
Notes to Consolidated Financial Statements............................... 32
10
<PAGE> 11
AUDITORS' REPORT
To the Directors of
SOLECT TECHNOLOGY GROUP INC.
We have audited the consolidated balance sheet of SOLECT TECHNOLOGY GROUP INC.
as at July 31, 1998 and 1999 and the consolidated statements of loss and
deficit and cash flows for the years then ended. These financial statements are
the responsibility of the Company's management. 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 Canada. Those standards require that we plan and perform an audit
to obtain reasonable assurance whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.
In our opinion, these consolidated financial statements present fairly, in all
material respects, the financial position of the Company as at July 31, 1998
and 1999 and the results of its operations and its cash flows for the years
then ended in accordance with accounting principles generally accepted in
Canada.
Canadian generally accepted accounting principles differ in some respects from
those applicable in the United States of America (Note 13). We have not audited
the reconciliation to U.S. generally accepted accounting principles and do not
express an opinion thereon.
Toronto, Canada, /s/ Ernst & Young LLP
October 15, 1999. Chartered Accountants
11
<PAGE> 12
SOLECT TECHNOLOGY GROUP INC.
CONSOLIDATED BALANCE SHEET
(in Canadian dollars, unless otherwise stated)
<TABLE>
<CAPTION>
As at July 31
1999 1998
$ $
--------------------------------------------------------------------------------
<S> <C> <C>
ASSETS
Current
Cash and cash equivalents 9,347,005 4,103,181
Account receivable, net of allowance for
doubtful accounts [note 8] 7,583,586 3,838,459
Prepaid expenses and other 381,431 64,763
Investment tax credits refundable 1,217,240 1,679,053
Income taxes recoverable -- 8,448
Due from shareholder [note 3] 954 3,541
--------------------------------------------------------------------------------
TOTAL CURRENT ASSETS 18,530,216 9,697,445
--------------------------------------------------------------------------------
Property, plant and equipment, net [note 4] 2,913,099 1,277,897
--------------------------------------------------------------------------------
21,443,315 10,975,342
================================================================================
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIENCY)
Current
Accounts payable and accrued liabilites [note 3] 3,758,827 1,743,525
Income taxes payable 66,552 --
Deferred revenue 3,005,963 454,124
Due to shareholders and related parties [note 3] 768,076 172,479
Current portion of obligation under
capital leases [note 11] 88,690 22,282
--------------------------------------------------------------------------------
TOTAL CURRENT LIABILITES 7,688,108 2,392,410
--------------------------------------------------------------------------------
Convertible debt [note 6] 27,642,579 7,000,000
Obligation under capital leases [note 11] 150,027 43,329
Unamortized tenant inducements 309,906 285,174
--------------------------------------------------------------------------------
TOTAL LIABILITES 35,790,620 9,720,913
--------------------------------------------------------------------------------
Shareholders' equity (deficiency)
Share capital [note 7] 3,058,415 3,002,220
Deficit (17,405,720) (1,747,791)
--------------------------------------------------------------------------------
TOTAL SHAREHOLDERS' EQUITY (DEFICIENCY) (14,347,305) 1,254,429
--------------------------------------------------------------------------------
21,443,315 10,975,342
================================================================================
</TABLE>
See accompanying notes
12
<PAGE> 13
SOLECT TECHNOLOGY GROUP INC.
CONSOLIDATED STATEMENT OF LOSS AND DEFICIT
(in Canadian dollars, unless otherwise stated)
<TABLE>
<CAPTION>
Year ended July 31
1999 1998
$ $
-----------------------------------------------------------------------------------
<S> <C> <C>
REVENUES
Services 11,189,220 9,240,503
Software licenses 2,554,463 1,848,196
Support 739,497 86,410
-----------------------------------------------------------------------------------
14,483,180 11,175,109
Cost of revenues [note 3] 9,411,618 5,624,799
-----------------------------------------------------------------------------------
GROSS PROFIT 5,071,562 5,550,310
-----------------------------------------------------------------------------------
EXPENSES
Sales and marketing 6,669,366 2,497,329
Research and development, net [note 9] 7,346,302 1,725,481
General and administrative [note 3] 5,514,290 3,416,672
-----------------------------------------------------------------------------------
19,529,958 7,639,482
-----------------------------------------------------------------------------------
Loss before interest and income taxes (14,458,396) (2,089,172)
Short-term interest expense (income) (287,278) 44,511
Long-term interest expense 1,411,811 --
-----------------------------------------------------------------------------------
Loss before income taxes (15,582,929) (2,133,683)
-----------------------------------------------------------------------------------
Provision for (recovery of) income taxes [note 10]
Current 75,000 (8,448)
Deferred -- (71,307)
-----------------------------------------------------------------------------------
75,000 (79,755)
-----------------------------------------------------------------------------------
NET LOSS FOR THE YEAR (15,657,929) (2,053,928)
Retained earnings (deficit), beginning of year (1,747,791) 306,137
-----------------------------------------------------------------------------------
DEFICIT, END OF YEAR (17,405,720) (1,747,791)
===================================================================================
</TABLE>
See accompanying notes
13
<PAGE> 14
SOLECT TECHNOLOGY GROUP, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
(in Canadian dollars, unless otherwise stated)
<TABLE>
<CAPTION>
Year ended July 31
1999 1998
$ $
---------------------------------------------------------------------------------------------------
<S> <C> <C>
OPERATING ACTIVITIES
Net loss for the year (15,657,929) (2,053,928)
Add (deduct) non-cash items
Deferred income taxes -- (71,307)
Depreciation and amortization 714,932 507,300
Interest 1,411,811 --
Amortization of tenant inducements (87,008) (23,960)
Tenant inducements 111,740 --
Loss on disposal of assets -- 30,212
---------------------------------------------------------------------------------------------------
(13,506,454) (1,611,683)
Net change in non-cash working capital balances
related to operations [note 12] 1,042,159 (1,106,799)
---------------------------------------------------------------------------------------------------
CASH USED IN OPERATING ACTIVITIES (12,464,295) (2,718,482)
---------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES
Purchases of property, plant and equipment (2,125,480) (448,302)
Proceeds from disposal of assets -- 24,360
---------------------------------------------------------------------------------------------------
CASH USED IN INVESTING ACTIVITIES (2,125,480) (423,942)
---------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES
Common shares issued for cash 56,195 155,600
Due to/from shareholders and related parties 598,184 (33,900)
Repayment of capital leases (51,548) (41,201)
Convertible debt issued 19,230,768 7,000,000
---------------------------------------------------------------------------------------------------
CASH PROVIDED BY FINANCING ACTIVITIES 19,833,599 7,080,499
---------------------------------------------------------------------------------------------------
Net increase in cash and cash equivalents during the year 5,243,824 3,938,075
Cash and cash equivalents, beginning of year 4,103,181 165,106
---------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS, END OF YEAR 9,347,005 4,103,181
===================================================================================================
INTEREST AND INCOME TAXES PAID
Interest 48,300 44,713
Income taxes -- --
===================================================================================================
</TABLE>
See accompanying notes
14
<PAGE> 15
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
1. DESCRIPTION OF THE BUSINESS
Solect Technology Group Inc. [the "Company"] is in the business of development,
sale and support of internet protocol billing software used by internet service
providers. The Company was incorporated June 24, 1993 under the Ontario
Business Corporations Act.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
PRINCIPLES OF CONSOLIDATION
These consolidated financial statements have been prepared in accordance with
accounting principles generally accepted in Canada and are stated in Canadian
dollars. These consolidated financial statements include the accounts of all
subsidiary companies from the dates of their incorporation. All material
intercompany accounts and transactions have been eliminated upon consolidation.
The subsidiary companies are:
Solect Technology Group (H.K.) Limited
Solect Technology Group (U.K.) Limited
Solect Technology Group (USA) Inc.
CASH EQUIVALENTS
Cash equivalents comprise only highly liquid investments with original
maturities of less than ninety days.
INVESTMENT TAX CREDITS
The Company claims research and development deductions and related investment
tax credits for income tax purposes based on management's interpretation of the
applicable legislation under the Income Tax Act (Canada). These claims are
subject to a technical and expenditure review by Revenue Canada. Investment tax
credits are recognized as a reduction of research and development expenses or a
reduction of the related asset, provided the Company has reasonable assurance
that the tax credits will be realized. In the opinion of management, the
treatment of research and development claims as reflected in these consolidated
financial statements is appropriate.
15
<PAGE> 16
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment are recorded at cost net of investment tax
credits. Depreciation and amortization are calculated using the following annual
rates and bases:
Furniture and equipment 20% declining balance
Computer equipment and software Straight-line over 3 years
Software licenses Shorter of the life of the license and 33.3%
straight-line
Leasehold improvements Straight-line over the term of lease
INCOME TAXES
The Company follows the tax allocation method of providing for income taxes.
Under this method, the tax effect of timing differences between reported and
taxable income are recognized in the accounts as deferred income taxes.
TENANT INDUCEMENTS
Tenant inducements are applied to reduce rent expense on a straight-line basis
over the respective term of the lease.
REVENUE RECOGNITION
The Company generates revenue from licensing the rights to use its software
products to commercial users and sublicense fees from resellers. Revenues from
both software license arrangements and reseller arrangements are recognized upon
delivery of the software to the end-user. If significant installation or other
post-delivery obligations exist, revenues are deferred until the respective
obligations have been satisfied.
The Company also generates service revenues from the sale of post-contract
support to its customers and the sale of consulting services. Revenues from
post-contract customer support services are deferred at the time of license
revenue recognition and are recognized ratably over the term of the support
period, which is typically one year. Revenues from consulting services are
recognized in the period in which the service is performed using the percentage
of completion method. Revisions to cost and profit estimates made during the
course of work are reflected in the period in which the change becomes known.
Provision is made in full for any anticipated loss in the period that the
estimate of total costs on a contract indicates a loss.
Cost of revenues consists of costs to distribute the software, costs of
sublicenses, costs of the media on which it is delivered, and the cost of
consulting and support personnel salaries and related costs.
RESEARCH AND DEVELOPMENT COSTS
Research costs are expensed in the year incurred. Development costs are expensed
in the year incurred unless the development project meets generally accepted
accounting criteria for deferral and amortization. No development costs have
been capitalized to date.
FOREIGN CURRENCY TRANSLATION
16
<PAGE> 17
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
The financial statements of the Company's foreign subsidiaries, all of which are
operationally dependent upon the Company, are translated using the temporal
method. Under this method, revenues and expenses are translated at the rates of
exchange prevailing on the transaction dates. Monetary assets and liabilities
that are denominated in foreign currencies are translated at exchange rates
prevailing at the consolidated balance sheet date. Non-monetary assets and
liabilities are translated at historical exchange rates. Exchange gains or
losses on translation are included in net loss for the year. The exchange rates
in effect between U.S. dollars and Canadian dollars was 1.5119 and 1.5067 at
July 31, 1998 and 1999, respectively.
POST-RETIREMENT BENEFITS
The Company has no pension or other post-retirement benefits plans.
USE OF ACCOUNTING ESTIMATES
The preparation of consolidated financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amount of assets and liabilities, the
disclosure of contingent assets and liabilities at the date of the consolidated
financial statements, and the reported amount of revenues and expenses during
the reporting periods presented. Actual results could differ from those
estimates.
17
<PAGE> 18
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
3. RELATED PARTY TRANSACTIONS
As at July 31, 1999, the Company has outstanding account balances with
shareholders and related parties as follows:
<TABLE>
<CAPTION>
1999 1998
$ $
-----------------------------------------------------------------------------
<S> <C> <C>
Due to shareholders (47,285) (47,400)
Due to related parties (720,791) (125,079)
-----------------------------------------------------------------------------
DUE TO SHAREHOLDERS AND RELATED PARTIES (768,076) (172,479)
=============================================================================
DUE FROM SHAREHOLDER 954 3,541
=============================================================================
</TABLE>
Balances due to/from shareholders and related parties are non-interest bearing.
Of the amounts due to shareholders, $47,285 are for loans made to the Company in
prior periods.
During the year, the Company paid $242,177 [1998 - $226,334] to another
shareholder in consideration of management and consulting fees, which are
reported as a general and administrative expense.
Included in accounts payable and accrued liabilities are subcontracting,
consulting and other fees totaling $1,068,499 which are owing to a convertible
debtholder and the company controlled by this convertible debtholder. These
services were provided under normal business and payment terms.
The balance due to related parties includes $569,705 for software licensing that
was acquired by the Company from the company controlled by this convertible
debtholder. In addition, the company controlled by this convertible debtholder
has entered into an agreement with the Company to receive sales commission from
the Company for selling software based on a set percentage. These amounts are
payable to a convertible debtholder [note 6] and a company controlled by this
convertible debtholder. During the year, the Company paid $194,390 to the
convertible debtholder, and $1,021,810 to the company controlled by this
convertible debtholder. The amounts are reported as a cost of revenues.
Of the amounts due to related parties, $113,550 are for loans made to the
Company in prior periods.
18
<PAGE> 19
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
4. PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment consist of the following:
<TABLE>
<CAPTION>
1999
---------------------------------------------
ACCUMULATED
DEPRECIATION NET
AND BOOK
COST AMORTIZATION VALUE
$ $ $
------------------------------------------------------------------------------------
<S> <C> <C> <C>
Furniture and equipment 682,776 198,699 484,077
Computer equipment and software 1,670,819 778,873 891,946
Software licenses 1,237,944 283,616 954,328
Leasehold improvements 493,302 161,482 331,820
Assets under capital lease 302,128 51,200 250,928
------------------------------------------------------------------------------------
4,386,969 1,473,870 2,913,099
====================================================================================
</TABLE>
<TABLE>
<CAPTION>
1998
--------------------------------------------
ACCUMULATED
DEPRECIATION NET
AND BOOK
COST AMORTIZATION VALUE
$ $ $
------------------------------------------------------------------------------------
<S> <C> <C> <C>
Furniture and equipment 426,622 108,552 318,070
Computer equipment and software 787,720 419,997 367,723
Software licenses 314,639 163,371 151,268
Leasehold improvements 430,380 54,436 375,944
Assets under capital lease 77,474 12,582 64,892
------------------------------------------------------------------------------------
2,036,835 758,938 1,277,897
====================================================================================
</TABLE>
5. CREDIT FACILITIES
The Company has a demand operating line of credit, foreign exchange facilities,
and a lease line of credit in Canadian dollars or U.S. equivalent dollars, in
the amounts of $1,500,000, $250,000 and $300,000, respectively. All of the
assets of the Company have been pledged as collateral. As at July 31, 1999, all
of the credit facilities are available.
19
<PAGE> 20
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
6. CONVERTIBLE DEBT
<TABLE>
<CAPTION>
1999 1998
$ $
-----------------------------------------------------------------------------------
<S> <C> <C>
8% convertible debenture, maturing January 19, 2004 20,077,976 -
8% convertible note, maturing July 28, 2010 7,564,603 7,000,000
-----------------------------------------------------------------------------------
27,642,579 7,000,000
===================================================================================
</TABLE>
Effective January 19, 1999, the Company entered into a convertible debenture and
warrant agreement for proceeds in the amount of $19,230,769 plus accumulated
interest of $847,207. The convertible debenture accrues interest at a rate of 8%
per annum, compounding annually, with principal and interest payable at the
earliest of maturity, the closing of a liquidity event, or conversion, with a
maturity date of January 19, 2004. The debt is initially convertible into
5,001,500 common shares, subject to adjustment. The warrants can be exercised to
purchase up to 2,500,750 common shares, are exercisable at an initial price of
$5.768 per share, and expire five years from their date of issuance.
Additionally, on January 19, 1999, and under the same terms as the
aforementioned warrants, 200,000 warrants were granted to a subsidiary of the
convertible debenture holder.
Effective July 28, 1998, the Company entered into a convertible notes and
warrant agreement for proceeds in the amount of $7,000,000 plus accumulated
interest of $564,604. The convertible notes accrue interest at a rate of 8% per
annum, compounding annually, with principal and interest payable at the earliest
of maturity or conversion with a maturity date of July 28, 2010. The debt is
initially convertible into 1,820,546 common shares. The warrants can be
exercised to purchase up to 650,200 common shares, are exercisable at a price
equal to $5.768 per share, and expire five years from their date of issuance. If
the notes are converted in connection with a public offering of the Company's
securities or certain other events, or at any time after five years from the
date of issuance, additional shares will be issued equal to the principal of the
notes divided by the fair market value of one common share on the date of
conversion. If the Company has not completed a public offering of its securities
or certain other specified events have not occurred within five years from the
date of issue, the holders of the notes have an option, at any time thereafter,
to sell such notes back to the Company for an amount equal to $7,000,000 plus
accrued and unpaid interest, and the fair market value of the shares into which
the notes are then convertible.
20
<PAGE> 21
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
7. SHARE CAPITAL
AUTHORIZED
Unlimited common shares
Changes to issued share capital are as follows:
<TABLE>
<CAPTION>
CLASS A TO E
COMMON SHARES COMMON SHARES
------------- -------------
# $ # $
--------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Issued and outstanding, July 31, 1997 -- -- 985,845 2,846,620
Amalgamation of Class A to E common
shares into one class of common shares 985,845 2,846,620 (985,845) (2,846,620)
10 for 1 common share split 8,872,605 -- -- --
Issue of shares for cash 100,000 155,600 -- --
Issue of shares for employment services 282,500 -- -- --
--------------------------------------------------------------------------------------------------------
Issued and outstanding July 31, 1998 10,240,950 3,002,220 -- --
Issue of shares for cash 192,907 56,195 -- --
--------------------------------------------------------------------------------------------------------
ISSUED AND OUTSTANDING, JULY 31, 1999 10,433,857 3,058,415 -- --
========================================================================================================
</TABLE>
On July 23, 1998, the Articles of Incorporation were amended to amalgamate the
five classes of shares [Class A through Class E] into one class of common shares
with equal rights. Each share of the former classes is equal to one share of
the amalgamated common share class. Subsequently on July 23, 1998, a 10 for 1
common share split occurred.
The Company has incentive stock option plans for its directors, officers, and
employees [the "Plans"]. Options granted under the Plans are generally
exercisable in equal proportions during the years following the first, second,
third and fourth anniversary of the date of the grant. Options granted under the
Plans prior to July 23, 1999 are generally exercisable in equal proportions
during the years following the first, second and third anniversary of the date
of grant. When exercised, each option allows the holder to purchase one common
share. All options expire ten years from the date of the grant or upon
cessation of employment with the Company. Strike prices for the options
outstanding at July 31, 1999 range from a nominal amount to $1.95. The weighted
average of the exercise price of the options outstanding is $1.33 at year end.
21
<PAGE> 22
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
As at July 31, 1999, the Company has 1,788,743 common shares allocated for
issuance to employees under the Plans. Changes in stock options issued under the
Plans during the year are as follows:
<TABLE>
<CAPTION>
#
--------------------------------------------------------------------------------
<S> <C>
OPTIONS OUTSTANDING AT JULY 31, 1998 866,250
--------------------------------------------------------------------------------
Issued during the year 849,200
Exercised during the year (158,980)
Expired or cancelled during the year (165,000)
--------------------------------------------------------------------------------
OPTIONS OUTSTANDING AT JULY 31, 1999 1,391,470
================================================================================
</TABLE>
Accordingly, the total number of common shares reserved for issuance pursuant
to the exercise of stock options is 397,273 at July 31, 1999.
As at July 31, 1999, the Company has warrants outstanding to purchase common
shares to convertible debtholders and related parties [note 6]. Changes in
warrants issued during the year are as follows:
<TABLE>
<CAPTION>
#
--------------------------------------------------------------------------------
<S> <C>
WARRANTS OUTSTANDING AT JULY 31, 1997 -
--------------------------------------------------------------------------------
Warrants issued during the year 650,200
Warrants exercised during the year -
Warrants expired during the year -
--------------------------------------------------------------------------------
WARRANTS OUTSTANDING AT JULY 31, 1998 650,200
--------------------------------------------------------------------------------
Warrants issued during the year 2,700,750
Warrants exercised during the year -
Warrants expired during the year -
--------------------------------------------------------------------------------
WARRANTS OUTSTANDING AT JULY 31, 1999 3,350,950
================================================================================
</TABLE>
22
<PAGE> 23
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
8. FINANCIAL INSTRUMENTS AND SALES TO MAJOR CUSTOMERS
The carrying value of all financial instruments approximates fair value.
FOREIGN EXCHANGE RISK
The Company maintains its accounts in Canadian dollars. However, a portion of
its operations are located in other foreign jurisdictions, and its products are
priced in foreign currencies. Therefore, the Company is subject to foreign
currency fluctuations, which may from time to time affect its profitability and
cash flow.
CREDIT RISK
Three customers accounted for 50% of the Company's accounts receivable balance
at July 31, 1999 [1998 - two customers accounted for 17%]. The Company believes
there is minimal risk associated with the collection of these amounts, as such
balances are receivable from large well established telecommunications
companies. The balance of accounts receivable is widely distributed among other
customers.
SALES TO MAJOR CUSTOMERS
Approximately 29% of the Company's sales [1998 - two customers accounted for
45%] were made to one customer. This customer accounted for 24% of the Company's
accounts receivable balance at year end [1998 - two customers accounted for
17%].
9. INVESTMENT TAX CREDITS
Refundable investment tax credits of $169,643 [1998 - $1,104,514] related to
scientific research and development activities have been applied to reduce
research and development expenditures.
The Company has investment tax credits available of approximately $1,200,000 as
at July 31, 1999 [1998 - $165,500] to reduce future years' income taxes. These
investment tax credits will begin to expire in 2006. The benefit of these
investment tax credits has not been reflected in the consolidated financial
statements.
23
<PAGE> 24
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
10. INCOME TAXES
<TABLE>
<CAPTION>
1999 1998
$ $
--------------------------------------------------------------------------------------------
<S> <C> <C>
Current 75,000 (8,448)
Deferred -- (71,307)
--------------------------------------------------------------------------------------------
75,000 (79,755)
============================================================================================
Combined basic Canadian federal and provincial income
tax rate at 44.62% (6,632,000) (952,000)
Income tax losses not recognized 5,153,000 321,000
Tax benefits of research and development expenditures
not recognized 1,502,000 735,000
Increase (decrease) in income taxes from
Permanent differences 40,000 25,000
Ontario superallowance (278,000) (315,000)
Other timing differences 306,000 106,245
Effect of tax rates on operations in foreign jurisdictions (16,000) --
--------------------------------------------------------------------------------------------
75,000 (79,755)
============================================================================================
</TABLE>
As at July 31, 1999, the Company has available for tax purposes, Federal and
Ontario research and development expenditures of approximately $5,400,000 and
$6,500,000 respectively [1998 - $1,750,000 and $2,850,000], which may be carried
forward indefinitely to reduce future years' taxable income. The Company also
has available for tax purposes, Federal and Ontario tax loss carryforwards of
approximately $10,400,000 and $14,000,000 respectively [1998 - nil and
$1,550,000] which begin to expire in 2005.
Realization of these potential income tax benefits is dependent upon future
profitability and, accordingly, no portion of such benefits has been recorded in
the accounts.
24
<PAGE> 25
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
11. LEASE COMMITMENTS AND OBLIGATION UNDER CAPITAL LEASES
The Company is committed under long-term leases for office space and computer
equipment. The future minimum annual lease payments required under the operating
leases are approximately as follows:
<TABLE>
<CAPTION>
$
------------------------------------------------------------------------------------
<S> <C>
2000 1,318,559
2001 925,271
2002 521,603
2003 25,657
------------------------------------------------------------------------------------
2,791,090
====================================================================================
</TABLE>
Under the operating leases for office space, the Company is also required to
pay for operating expenses. These amounts vary from year to year dependent
upon usage and are, therefore, not included in the future minimum annual lease
payments shown above.
The future minimum annual lease payments under capital leases are as follows:
<TABLE>
<CAPTION>
$
-----------------------------------------------------------------------------------
<S> <C>
2000 111,753
2001 102,184
2002 62,668
2003 and thereafter 637
-----------------------------------------------------------------------------------
Total minimum lease payments 277,242
Less amount representing interest 38,525
-----------------------------------------------------------------------------------
Balance of obligation under capital leases 238,717
Less current portion 88,690
-----------------------------------------------------------------------------------
BALANCE OF OBLIGATION 150,027
===================================================================================
</TABLE>
25
<PAGE> 26
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
12. CONSOLIDATED STATEMENT OF CASH FLOWS
The net change in non-cash working capital balances related to operations
consists of the following:
<TABLE>
<CAPTION>
1999 1998
$ $
--------------------------------------------------------------------------------------------
<S> <C> <C>
Accounts receivable, net of allowance for doubtful accounts (3,745,127) (1,603,340)
Prepaid expenses and other (316,668) (18,957)
Investment tax credits refundable 461,813 (864,773)
Income taxes recoverable/payable 75,000 (8,448)
Accounts payable and accrued liabilities 2,015,302 1,110,115
Deferred revenue 2,551,839 278,604
--------------------------------------------------------------------------------------------
1,042,159 (1,106,799)
--------------------------------------------------------------------------------------------
</TABLE>
NON-CASH FINANCING AND INVESTING ACTIVITIES
During the year, property, plant and equipment were acquired at an aggregate
cost of $224,654, of which the entire amount was financed by means of capital
leases.
During the year, the Company accrued interest on convertible debt, however, no
cash was paid.
13. UNITED STATES ACCOUNTING PRINCIPLES (UNAUDITED)
These financial statements have been prepared in accordance with Canadian
generally accepted accounting principles ("Canadian GAAP"), which conform, as
applied by the Company, in all material respects with those in the United States
("U.S. GAAP") except with respect to the following adjustments (where
appropriate, adjustments are net of related income tax effects):
(a) Accounting for stock compensation
Under Canadian GAAP, there is no requirement to record compensation expense on
the issue of stock options to employees, consultants or directors. Under U.S.
GAAP APB No. 25, compensation expense equal to the difference between the market
price of the stock and the exercise price of the option is recorded as an
expense over the period of the vesting of the option. For the years ended July
31, 1999 and 1998, compensation expense in the amount of $289,164 and $280,326
would be recorded respectively, with a corresponding increase to additional paid
in capital. The compensation expense for fiscal years prior to 1998 would result
in a decrease in retained earnings of $278,819, an increase in deferred
compensation expense of $372,369 and an increase in additional paid in capital
of $651,188.
(b) The following table reconciles net loss for the years in accordance with
U.S. GAAP:
26
<PAGE> 27
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
<TABLE>
<CAPTION>
1999 1998
$ $
--------------------------------------------------------------------------
<S> <C> <C>
Net loss conformance with Canadian GAAP (15,657,929) (2,053,928)
Adjustments:
Amortization of deferred stock compensation (289,164) (280,326)
--------------------------------------------------------------------------
Net loss in conformance with U.S. GAAP (15,947,093) (2,334,254)
==========================================================================
</TABLE>
(c) The following table reflects the items in the consolidated balance sheet
that would be affected had the financial statements been prepared in
accordance with U.S. GAAP:
<TABLE>
<CAPTION>
1999 1998
$ $
--------------------------------------------------------------------------
<S> <C> <C>
Deferred stock compensation (410,644) (685,109)
Deficit (18,254,029) (2,306,936)
Additional paid in capital 1,258,953 1,244,254
--------------------------------------------------------------------------
</TABLE>
14. COMPARATIVE FIGURES
For the year ended July 31, 1999, certain income statement items were
reclassified in order to provide greater comparability with similar companies in
the same industry. These reclassifications included allocating more of general
and administrative expenses to cost of revenues. These reclassifications have
been made retroactively to comparable periods.
The Company adopted CICA Handbook Section 1540, Cash Flow Statements for the
year ended July 31, 1999. The provisions were applied retroactively with
restatement of prior period
27
<PAGE> 28
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(in Canadian dollars, unless otherwise stated)
July 31, 1999
consolidated financial statements. Under Section 1540, non-cash investing and
financing activities are excluded from the consolidated statement of cash flows
and are disclosed in a note to the consolidated financial statements.
15. UNCERTAINTY DUE TO THE YEAR 2000 ISSUE
The Year 2000 Issue arises because many computerized systems use two digits
rather than four to identify a year. Date-sensitive systems may recognize the
year 2000 as 1900 or some other date, resulting in errors when information using
year 2000 dates is processed. In addition, similar problems may arise in some
systems which use certain dates in 1999 to represent something other than a
date. The effects of the Year 2000 Issue may be experienced before, on, or after
January 1, 2000, and, if not addressed, the impact on operations and financial
reporting may range from minor errors to significant systems failure which could
affect an entity's ability to conduct normal business operations. It is not
possible to be certain that all aspects of the Year 2000 Issue affecting the
Company, including those related to the efforts of customers, suppliers, or
other third parties, will be fully resolved.
28
<PAGE> 29
SOLECT TECHNOLOGY GROUP INC.
CONSOLIDATED BALANCE SHEET (UNAUDITED)
(in Canadian dollars, unless otherwise stated)
<TABLE>
<CAPTION>
As at January 31, As at July 31,
2000 1999
$ $
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
ASSETS
CURRENT
Cash and cash equivalents 53,386,616 9,347,005
Accounts receivable, net of allowance for
doubtful accounts 10,962,206 7,583,586
Prepaid expenses and other 546,311 381,431
Investment tax credits refundable 1,217,243 1,217,240
Income taxes recoverable -- --
Due from shareholder [note 2] 964 954
------------------------------------------------------------------------------------------------------------------------------------
TOTAL CURRENT ASSETS 66,113,340 18,530,216
------------------------------------------------------------------------------------------------------------------------------------
Property, plant and equipment, net 4,166,617 2,913,099
Deferred financing charges [note 5] 3,095,812 --
------------------------------------------------------------------------------------------------------------------------------------
73,375,769 21,443,315
====================================================================================================================================
LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIENCY)
CURRENT
Accounts payable and accrued liabilities 11,103,209 3,758,827
Income taxes payable 121,552 66,552
Deferred revenue 5,889,271 3,005,963
Due to shareholders and related parties [note 2] 886,434 768,076
Current portion of obligation under capital leases 93,947 88,690
------------------------------------------------------------------------------------------------------------------------------------
TOTAL CURRENT LIABILITIES 18,094,413 7,688,108
------------------------------------------------------------------------------------------------------------------------------------
Convertible debt [note 5] 77,988,637 27,642,579
Deferred exchange gain 538,588 --
Obligation under capital leases 101,705 150,027
Unamortized tenant inducements 258,066 309,906
------------------------------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES 96,981,409 35,790,620
------------------------------------------------------------------------------------------------------------------------------------
SHAREHOLDERS' EQUITY (DEFICIENCY)
Share capital 3,065,614 3,058,415
Deficit (26,671,254) (17,405,720)
------------------------------------------------------------------------------------------------------------------------------------
TOTAL SHAREHOLDERS' EQUITY (DEFICIENCY) (23,605,640) (14,347,305)
------------------------------------------------------------------------------------------------------------------------------------
73,375,769 21,443,315
====================================================================================================================================
</TABLE>
See accompanying notes
29
<PAGE> 30
SOLECT TECHNOLOGY GROUP INC.
CONSOLIDATED STATEMENT OF LOSS AND DEFICIT (UNAUDITED)
(in Canadian dollars, unless otherwise stated)
Six months ended January 31
<TABLE>
<CAPTION>
2000 1999
$ $
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
REVENUES
Services 10,805,297 3,733,252
Software licenses 5,100,285 976,840
Support 535,695 283,884
------------------------------------------------------------------------------------------------------------------------------------
16,441,277 4,993,976
Cost of revenues 9,724,025 3,854,113
------------------------------------------------------------------------------------------------------------------------------------
GROSS PROFIT 6,717,252 1,139,863
------------------------------------------------------------------------------------------------------------------------------------
EXPENSES
Sales and marketing 4,872,878 2,977,761
Research and development, net 5,031,266 2,681,723
General and administrative 4,852,400 2,365,511
------------------------------------------------------------------------------------------------------------------------------------
14,756,544 8,024,995
------------------------------------------------------------------------------------------------------------------------------------
Loss before interest and income taxes (8,039,292) (6,885,132)
Interest expense 1,171,242 333,760
------------------------------------------------------------------------------------------------------------------------------------
Loss before income taxes (9,210,534) (7,218,892)
Provision for income taxes 55,000 -
------------------------------------------------------------------------------------------------------------------------------------
NET LOSS FOR THE PERIOD (9,265,534) (7,218,892)
Retained deficit, beginning of the period (17,405,720) (1,747,791)
------------------------------------------------------------------------------------------------------------------------------------
DEFICIT, END OF THE PERIOD (26,671,254) (8,966,683)
====================================================================================================================================
</TABLE>
See accompanying notes
30
<PAGE> 31
SOLECT TECHNOLOGY GROUP INC.
CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
(in Canadian dollars, unless otherwise stated)
Six months ended January 31
<TABLE>
<CAPTION>
2000 1999
$ $
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
OPERATING ACTIVITIES
Net loss for the period (9,265,534) (7,218,892)
Add (deduct) non-cash items
Depreciation and amortization 651,261 290,808
Amortization of deferred financing charges 49,596 -
Interest 1,568,461 371,204
Amortization of deferred foreign exchange gain (9,286) -
Foreign exchange loss on cash and cash equivalents held in
foreign currencies 548,040 -
Tenant inducements (51,840) 76,572
---------------------------------------------------------------------------------------------------------------------------------
(6,509,302) (6,480,308)
Net change in non-cash working capital balances
related to operations 6,739,187 895,936
------------------------------------------------------------------------------------------------------------------------------------
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES 229,885 (5,584,372)
------------------------------------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES
Purchases of property, plant and equipment (1,904,779) (704,292)
------------------------------------------------------------------------------------------------------------------------------------
CASH USED IN INVESTING ACTIVITIES (1,904,779) (704,292)
------------------------------------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES
Common shares issued for cash 7,199 40,694
Due to/from shareholders and related parties 118,348 (7,715)
Repayment of capital leases (43,065) (6,459)
Deferred financing charges (3,145,408) -
Convertible debt issued 49,325,471 19,230,768
------------------------------------------------------------------------------------------------------------------------------------
CASH PROVIDED BY FINANCING ACTIVITIES 46,262,545 19,257,288
------------------------------------------------------------------------------------------------------------------------------------
Foreign exchange loss on cash and cash equivalents held in
foreign currencies (548,040) -
------------------------------------------------------------------------------------------------------------------------------------
NET INCREASE IN CASH AND CASH EQUIVALENTS DURING THE PERIOD 44,039,611 12,968,624
Cash and cash equivalents, beginning of the period 9,347,005 4,103,181
------------------------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS, END OF THE PERIOD 53,386,616 17,071,805
====================================================================================================================================
</TABLE>
See accompanying notes
31
<PAGE> 32
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in Canadian dollars, unless otherwise stated)
January 31, 2000
1. BASIS OF PRESENTATION
Solect Technology Group Inc. [the "Company"] is in the business of development,
sale and support of internet protocol billing software used by internet service
providers. The Company was incorporated June 24, 1993 under the Ontario Business
Corporations Act.
These unaudited consolidated financial statements have been prepared in
accordance with accounting principles generally accepted in Canada and are
stated in Canadian dollars. These unaudited consolidated financial statements
include the accounts of all subsidiary companies from the dates of their
incorporation. All material intercompany accounts and transactions have been
eliminated upon consolidation.
The preparation of financial statements during interim periods requires
management to make numerous estimates and assumptions that impact the reported
amounts of assets, liabilities, revenue and expenses. Estimates and assumptions
are reviewed periodically and the effect of revisions is reflected in the
results of operations of the interim periods in which changes are determined to
be necessary.
The results of operations for the interim periods presented herein are not
necessarily indicative of the results to be expected for the full year. These
statements, do not include all information and footnotes necessary for a
complete presentation of financial position, results of operations and cash
flows in conformity with generally accepted accounting principles. These
statements should be read in conjunction with the Company's consolidated
financial statements for the year ended July 31, 1999 set forth in this filing.
2. RELATED PARTY TRANSACTIONS
The Company has outstanding account balances with shareholders and related
parties as follows:
<TABLE>
<CAPTION>
AS AT JANUARY 31, AS AT JULY 31,
2000 1999
$ $
--------------------------------------------------------------------------------
<S> <C> <C>
Due to shareholders (47,285) (47,285)
Due to related parties (839,149) (720,791)
--------------------------------------------------------------------------------
DUE TO SHAREHOLDERS AND RELATED PARTIES (886,434) (768,076)
--------------------------------------------------------------------------------
DUE FROM SHAREHOLDER 964 954
================================================================================
</TABLE>
Balances due to/from shareholders and related parties are non-interest bearing.
Of the amounts due to shareholders, $47,285 are for loans made to the Company in
prior periods.
32
<PAGE> 33
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in Canadian dollars, unless otherwise stated)
January 31, 2000
During the period, the Company paid $113,167 [1999 - $113,167] to another
shareholder in consideration of management and consulting fees, which are
reported as a general and administrative expense.
Included in accounts payable and accrued liabilities are subcontracting,
consulting and other fees totaling $2,272,895 which are owed to a convertible
debtholder and the company controlled by this convertible debtholder. These
services were provided under normal business and payment terms. Also, included
in accrued liabilities is financing fees payable to a convertible debtholder in
the amount of $3,072,097.
The balance due to related parties includes $725,600 for software licensing that
was acquired by the Company from the company controlled by this convertible
debtholder. In addition, the company controlled by this convertible debtholder
has entered into an agreement with the Company to receive sales commission from
the Company for selling software based on a set percentage. These amounts are
payable to a convertible debtholder and a company controlled by this convertible
debtholder. During the period, the Company paid $1,664,535 to the convertible
debtholder, and $342,063 to the company controlled by this convertible
debtholder. The amounts are reported as a cost of revenues.
Of the amounts due to related parties, $113,549 are for loans made to the
Company in prior periods.
3. INCOME TAXES
33
<PAGE> 34
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in Canadian dollars, unless otherwise stated)
January 31, 2000
As at July 31, 1999 the Company has available for tax purposes, Federal and
Ontario research and development expenditures of approximately $5,400,000 and
$6,500,000 respectively, which may be carried forward indefinitely to reduce
future years' taxable income. The Company also has available for tax purposes,
Federal and Ontario tax loss carryforwards of approximately $10,400,000 and
$14,000,000 respectively which begin to expire in 2005. These amounts do not
reflect the impact of the Company's net loss of $9,265,534 during the six months
ended January 31, 2000.
Realization of these potential income tax benefits is dependent upon future
profitability and, accordingly, no portion of such benefits has been recorded in
the accounts.
4. UNITED STATES ACCOUNTING PRINCIPLES
These financial statements have been prepared in accordance with Canadian
generally accepted accounting principles ("Canadian GAAP"), which conform in all
material respects with those in the United States ("U.S. GAAP") except with
respect to the following adjustments (where appropriate, adjustments are net of
related income tax effects):
(a) Accounting for stock compensation
Under Canadian GAAP, there is no requirement to record compensation expense on
the issue of stock options to employees, consultants or directors. Under U.S.
GAAP APB No. 25, compensation expense equal to the difference between the market
price of the stock and the exercise price of the option is recorded as an
expense over the period of the vesting of the option. For the six months ended
January 31, 2000 and 1999, compensation expense in the amount of $97,990 and
$144,582 would be recorded respectively, with a corresponding increase to
additional paid in capital. The compensation expense for fiscal years prior to
1999 would result in a decrease in retained earnings of $559,147, an increase in
deferred compensation expense of $685,109 and an increase in additional paid in
capital of $1,244,254.
(b) Accounting for foreign exchange gains on long term debt
Under Canadian GAAP, exchange gains and losses relating to the translation of
foreign currency denominated monetary items that have a fixed or ascertainable
life extending beyond the end of the following fiscal year should be deferred
and amortized over the remaining life of the monetary item. Under U.S. GAAP FAS
52, exchange gains and losses should be included in the determination of net
income for the period in which the exchange rate changes. For the six months
ended January 31, 2000 a foreign exchange gain of $538,588 (1999 - nil) would be
recorded. The company did not have a similar foreign exchange gains and losses
for periods prior to fiscal 1999.
(c) The following table reconciles net loss for the years in accordance
with U.S. GAAP:
<TABLE>
<CAPTION>
2000 1999
$ $
----------------------------------------------------------------------------
<S> <C> <C>
Net loss in conformance with Canadian GAAP (9,265,534) (7,218,892)
Adjustments :
Stock option based compensation expense (97,990) (144,582)
Exchange gain on long-term debt 538,588 --
----------------------------------------------------------------------------
Net loss in conformance with U.S. GAAP (8,824,936) (7,363,474)
============================================================================
</TABLE>
34
<PAGE> 35
SOLECT TECHNOLOGY GROUP INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
(in Canadian dollars, unless otherwise stated)
January 31, 2000
(d) The following table reflects the items in the consolidated balance sheet
that would be affected had the financial statements been prepared in
accordance with U.S. GAAP:
<TABLE>
<CAPTION>
AS AT JANUARY 31, AS AT JULY 31,
2000 1999
$ $
------------------------------------------------------------------------
<S> <C> <C>
Deferred exchange gain -- --
Deferred stock compensation (309,787) (410,644)
Deficit (27,078,966) (18,254,029)
Additional paid in capital 1,256,086 1,258,953
========================================================================
</TABLE>
The exchange rates in effect between U.S. Dollars and Canadian Dollars was
1.5063 and 1.4512 at July 31, 1999 and January 31, 2000, respectively.
5. CONVERTIBLE DEBT
<TABLE>
<CAPTION>
AS AT JANUARY 31, AS AT JULY 31,
2000 1999
$ $
--------------------------------------------------------------------------------
<S> <C> <C>
8% convertible debenture, maturing December 16,
2004 49,258,691 -
8% convertible debenture, maturing January 19,
2004 20,860,273 20,077,976
8% convertible note, maturing July 28, 2010 7,869,673 7,564,603
--------------------------------------------------------------------------------
77,988,637 27,642,579
================================================================================
</TABLE>
Effective December 17, 1999, the Company entered into a convertible debenture
agreement for proceeds in the amount of $US 33,611,905. The convertible
debenture accrues interest at a rate of 8% per annum, compounding annually, with
principal and interest payable at the earliest of maturity, the closing of a
liquidity event, or conversion, with a maturity date of December 16, 2004. The
debt is initially convertible into 2,922,776 common shares, subject to
adjustment.
6. SUBSEQUENT EVENT
On April 5, 2000, the Company was acquired by Amdocs Limited ("Amdocs"), in a
stock-for-stock transaction. The total purchase price was approximately
$1,100,000 ($US), based on a per share price of $69.875 ($US) for Amdocs'
ordinary shares.
35
<PAGE> 36
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, thereunto duly authorized.
AMDOCS LIMITED
/s/ THOMAS G. O'BRIEN
-------------------------------------
Date: June 8, 2000 Thomas G. O'Brien
Treasurer and Secretary
Authorized U.S. Representative
36
<PAGE> 37
EXHIBIT INDEX
<TABLE>
<CAPTION>
EXHIBIT NO. DESCRIPTION
----------- -----------
<S> <C>
23.1 Consent of Ernst & Young LLP
99.1* Amdocs Press Release dated April 6, 2000.
</TABLE>
-----------------
* Previously filed.
37
