RCM TECHNOLOGIES INC
8-K/A, 1998-09-16
HELP SUPPLY SERVICES
Previous: LA TEKO RESOURCES LTD, 8-K, 1998-09-16
Next: CPB INC, 8-A12G, 1998-09-16




                 SECURITIES AND EXCHANGE COMMISSION


                             Washington, D.C. 20549


                              --------------------



                                   FORM 8-K/A
                                (Amendment No. 1)
                                 CURRENT REPORT


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



Date of Report                                               July 23, 1998
(Date of earliest event reported)                           (July 14, 1998)  



                             RCM TECHNOLOGIES, INC.
             (exact name of registrant as specified in its charter)



                                     NEVADA
                 (State or other jurisdiction of incorporation)



1-10245                                                   95-1480559
(Commission File Number)                               (IRS Employer
                                                    Identification Number)



2500 McClellan Avenue, Pennsauken, NJ                          08109-4613
(Address of principal executive offices)                       (Zip Code)



                                (609) 486 - 1777
              (Registrant's telephone number, including area code)




<PAGE>





ITEM 7. Financial Statements and Exhibits.

         (a) Financial statements of business acquired

         Audited Balance Sheet - March 31, 1988

         Audited Statement of Income - Year Ended March 31, 1998

         Audited Statement of Changes in Stockholders' Equity
                  Year ended March 31, 1998

         Audited Statement of Cash Flows - Year ended March 31, 1998

         Notes to Financial Statements



         (b) Pro forma financial information

         Unaudited Pro Forma Condensed Combined Balance Sheets
                  April 30, 1998 and April 03, 1998


         Unaudited Pro Forma Condensed Combined Statements of Income
                  Year Ended October 31, 1997
                  Twelve Months Ended December 31, 1997

         Unaudited Pro Forma Condensed Combined Statements of Income

                  Six Months Ended April 30, 1998





<PAGE>





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.



                                        RCM Technologies, Inc.


                                        By:   /S/ Stanton Remer
                                              Stanton Remer
                                              Chief Financial Officer
                                              (Principal Accounting Officer),
                                              Treasurer and Director

Date: September 16, 1998

<PAGE>

           UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS


         The  following   unaudited  pro  forma  condensed   combined  financial
statements  give effect to the  acquisition  of Software  Analysis & Management,
Inc.  ("Samco")  by  RCM  Technologies,  Inc.  ("RCM")  pursuant  to a  purchase
transaction that was completed on July 14, 1998. This pro forma  information has
been prepared  utilizing the historical  financial  statements of RCM and Samco.
This  information  should be read in conjunction  with the historical  financial
statements and notes thereto of RCM which are incorporated by reference to RCM's
Form  10-K  and  the  historical   financial   statements  of  Samco  which  are
incorporated within this Form 8-K. The pro forma financial data are provided for
comparative  purposes  only and do not purport to be  indicative  of the results
which actually would have been obtained if the  acquisition had been effected on
the dates indicated, or of the results which may be obtained in the future.

         The pro forma financial  information is based on the purchase method of
accounting for the acquisition.  The pro forma  adjustments are described in the
accompanying  Notes to Unaudited Pro Forma Condensed  Combined Balance Sheet and
Notes to  Unaudited  Pro Forma  Condensed  Combined  Statements  of Income.  The
Unaudited Pro Forma  condensed  combined  statement of income for the year ended
October 31, 1997 assumes that the  acquisition of Samco had occurred on November
1, 1996  (combining the results for the year ended October 31, 1997 for RCM, and
the twelve  months ended  December 31, 1997 for Samco).  The Unaudited Pro Forma
Condensed Combined  Statements of Income for the six months ended April 30, 1998
assumes  that  the  acquisition  of Samco  had  occurred  on  November  1,  1997
(combining  the  results  for the six months  ended  April 30,  1998 for RCM and
Samco).  The unaudited Pro Forma Condensed Combined Balance Sheet at October 31,
1997 assumes that the acquisition of Samco had occurred on October 31, 1997.


Acquisition

The  consideration  paid to the former  shareholders  of Samco consisted of $7.5
million in cash and $4.5 million of contingent  consideration payable over three
years upon Samco achieving  certain base levels of operating  income for each of
the three twelve month periods  following the purchase.  An additional  earn-out
payment  shall  be made to such  former  shareholders  at the end of each of the
three  twelve  month  periods  commencing  August  1,  1998 to the  extent  that
operating income exceeds these base levels.



<PAGE>


     UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS- Continued



Assumptions

         Purchase Price Allocation

     Although neither RCM nor Samco has complete  information at this time as to
the fair value of Samco's individual assets and liabilities,  an estimate of the
eventual  allocation  of the  purchase  price was made on the basis of available
information.  The final  allocation  of the  purchase  price will be made on the
basis of  appraisals  and  valuations  which  give  effect  to  various  factors
including the nature and intended  future use of assets.  It is not  anticipated
that any  change in the  allocation  price will be  material  from the pro forma
adjustments.

     For the purpose of pro forma presentations,  the excess purchase price over
the fair value of the net assets  acquired is being  amortized over an estimated
life of forty (40) years.




<PAGE>


                             RCM Technologies, Inc.
               Unaudited Proforma Condensed Combined Balance Sheet
<TABLE>
<CAPTION>


                                                                            Historical
                                                     Historical              04/03/98
                                                      04/30/98           Software Analysis             Adj. &             Proforma
                                                        RCMT             & Management, Inc.            Elim.              Combined
                                                        ----             ------------------            -----              --------
Assets:
<S>                                                      <C>                 <C>                    <C>                  <C>        
Cash and cash equivalents                                $424,042            $135,669      A        (7,500,000)          $33,947,711
                                                                                           D           (75,000)
                                                                                           B        50,456,000
                                                                                           C        (8,233,000)
                                                                                           F        (1,260,000)


Accounts and notes receivable                          31,177,039           2,642,877                                     33,819,916

Prepaid expenses & other current assets                 1,017,420             138,957                                      1,156,377
                                                        ---------             -------                                      ---------

Total current assets                                   32,618,501           2,917,503                                     68,924,004

Property and equipment-net                              1,801,253             327,690                                      2,128,943


Intangible assets                                      37,208,703                          A         7,500,000            44,783,703
                                                                                           D            75,000



Other Assets                                              107,650              32,990                                        140,640
                                                          -------              ------                                        -------

Total                                                 $71,736,107          $3,278,183              $40,963,000          $115,977,290
                                                      ===========          ==========              ===========          ============


Liabilities and Shareholders' Equity:
Current Liabilities
       Bank- line of credit                           $10,062,903          $1,260,000      C       ($8,233,000)           $1,829,903
                                                                                           G       ($1,260,000)



       Other current liabilities                       10,694,834           1,458,429      E             3,200            12,156,463
                                                       ----------           ---------                    -----            ----------


Total current liabilities                              20,757,737           2,718,429                                     13,986,366
                                                       ----------           ---------                                     ----------


Long Term Liabilities
       Income taxes payable                                85,305                                                            281,159
       Other long term liabilities                                           195,854

Shareholders' equity                                   50,893,065            363,900      B        50,456,000           101,709,765
                                                       ----------             -------                                    -----------
                                                                                          E            (3,200)


Total                                                 $71,736,107         $3,278,183              $40,963,000          $115,977,290
                                                      ===========         ==========              ===========          ============

NOTES TO UNAUDITED PROFORMA CONDENSED COMBINED BALANCE SHEET

(A)    to record initial cash consideration                                                        $7,500,000
                                                                                                   ==========

(B)    to record proceeds of June 3, 1998 Public Offering                                         $50,456,000
                                                                                                  ===========

(C)    to reflect reduction of Bank Debt from Public Offering                                      $8,233,000
                                                                                                   ==========

(D)    to reflect estimated acquisition costs                                                         $75,000

(E)    to accrue for payment of Net Working Capital, as defined                                        $3,200
                                                                                                       ======

(F)    to reflect payment of note payable prior to acquisition                                     $1,260,000
                                                                                                   ==========
</TABLE>

<PAGE>

    RCM TECHNOLOGIES, INC. AND SOFTWARE ANALYSIS & MANAGEMENT, INC. ("SAMCO")
            UNAUDITED PROFORMA CONDENSED COMBINED STATEMENT OF INCOME
                           YEAR ENDED OCTOBER 31, 1997

<TABLE>
<CAPTION>
 
                                                                Historical                       Pro Forma
                                                                ----------                       ---------
                                                          RCM
                                                    Technologies, Inc.     "SAMCO"
                                                        10/31/97          12/31/97
                                                        --------          --------
                                                                                              Adjustments               Combined

<S>                                                      <C>                 <C>                                      <C>        
Revenues                                                 $113,959,093        18,854,937                               132,814,030
                                                         ------------        ----------                               -----------

Cost and expenses
  Cost of services                                         86,832,348        13,746,983                               100,579,331
  Selling, general and administrative                      18,068,899         4,929,290         (150,000)  A           21,040,189
                                                                                              (1,808,000)  B


Interest expense (income)                                     184,645           124,609          (25,000)  B              284,254
Depreciation and amortization                                 572,279            60,882          195,000   C              828,161
                                                              -------            ------          -------                  -------

              Total                                       105,658,171        18,861,764       (1,788,000)             122,731,935
                                                          -----------        ----------                               -----------

Income before income taxes                                  8,300,922            (6,827)       1,788,000               10,082,095

Income taxes                                                3,460,989             3,957          750,960   D            4,215,906
                                                            ---------             -----          -------                ---------

Income from continuing operations                           4,839,933           (10,784)       1,037,040                5,866,189

Loss from discontinued operations                            (362,500)                                                   (362,500)
                                                             ---------                                                   ---------

Net Income                                                  4,477,433           (10,784)       1,037,040                5,503,689
                                                            =========           ========       =========                =========

Net income per common share                                     $0.70                                                       $0.87
                                                                =====                                                       =====

Average number of common
  shares outstanding                                        6,361,571                                                   6,361,571
                                                            =========                                                   =========




 NOTES TO UNAUDITED PROFORMA CONDENSED COMBINED STATEMENT OF INCOME

(A) to reflect reduction of expenses attributable to
 consolidation of administrative overhead                                                        150,000

(B)  to eliminate excess salaries to principals                                                1,808,000
                                                                                               =========

(C) to eliminate excess interest expense                                                          25,000
                                                                                                  ======

(B) to provide for amortization on excess purchase price over net assets
acquired based  an estimated life of 40 years                                                    195,000
                                                                                                 =======

(D) to tax effect adjustments                                                                   (750,960)
                                                                                                ======== 
</TABLE>

<PAGE>

    RCM TECHNOLOGIES, INC. AND SOFTWARE ANALYSIS & MANAGEMENT, INC. ("SAMCO")
            UNAUDITED PROFORMA CONDENSED COMBINED STATEMENT OF INCOME
                         SIX MONTHS ENDED APRIL 30, 1998

<TABLE>
<CAPTION>

                                                         Historical                                    Pro Forma
                                                 -------------------------------------------------------------------------------
                                                       RCM
                                                 Technologies, Inc.        "SAMCO"

                                                                                            Adjustments                Combined

<S>                                                   <C>                 <C>                                        <C>       
Revenues                                              $86,174,418         9,270,433                                  95,444,851
                                                      -----------         ---------                                  ----------

Cost and expenses
  Cost of services                                     65,414,594         6,843,682                                  72,258,276
  Selling, general and administrative                  13,140,370         2,211,631          (150,000)   A           14,298,001
                                                                                             (904,000)   B


Interest expense (income)                                 190,624            49,495           (15,000)   B              225,119
Depreciation and amortization                             593,006             5,414            97,500    C              695,920
                                                          -------             -----            ------                   -------

            Total                                      79,338,594         9,110,222          (971,500)               87,477,316
                                                       ----------         ---------                                  ----------

Income before income taxes                              6,835,824           160,211           971,500                 7,967,535

Income taxes                                            2,839,672            65,679           408,030    D            3,313,381
                                                        ---------            ------           -------                 ---------

Net Income                                              3,996,152            94,532           563,470                 4,654,154
                                                        =========            ======           =======                 =========

Net income per common share                                 $0.48                                                         $0.56
                                                            =====                                                         =====

Average number of common
  shares outstanding                                    8,288,012                                                     8,288,012
                                                        =========                                                     =========




NOTES TO UNAUDITED PROFORMA CONDENSED COMBINED STATEMENT OF INCOME

(A) to reflect reduction of expenses attributable to
 consolidation of administrative overhead                                                     150,000

(B)  to eliminate excess salaries to principals                                               904,000
                                                                                              =======

(C) to eliminate excess interest expense                                                       15,000
                                                                                               ======

(B) to provide for amortization on excess purchase price over net assets
acquired based  an estimated life of 40 years                                                  97,500
                                                                                               ======

(D) to tax effect adjustments                                                                (408,030)
                                                                                             ======== 
</TABLE>





                      SOFTWARE ANALYSIS & MANAGEMENT, INC.



                                  April 3, 1998



<PAGE>

<TABLE>
<CAPTION>


                                    CONTENTS



<S>                                                                                      <C>
                  Independent Auditor's Report                                                   1

                  Balance Sheet                                                                  2

                  Statement of Income and Retained Earnings                                      3

                  Statement of Cash Flows                                                        4

                  Notes to the Financial Statements                                        5  - 10

                  Independent Auditor's Report on
                    Additional Information                                                      11

                  Schedule of Overhead                                                          12

                  General and Administrative Expenses                                           13

</TABLE>

<PAGE>
                          INDEPENDENT AUDITOR'S REPORT

To Software Analysis & Management, Inc., the Board of Directors,
and Stockholders:

We have audited the balance sheet of Software Analysis & Management,  Inc. as of
April 3, 1998 and the related  statements  of income and  retained  earnings and
cash  flows  for  the  year  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 audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  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.
We believe that our audit provides a reasonable basis for our opinion.

In our  opinion,  the  April 3,  1998  financial  statements  referred  to above
presents fairly, in all material  respects,  the financial  position of Software
Analysis  &  Management,  Inc.  as of  April 3,  1998,  and the  results  of its
operations  and its cash  flows  for the year  then  ended  in  conformity  with
generally accepted accounting principles.

September 9, 1998
Placentia, California                   /s/McCullough, Ray & Bryan

                                                        1

<PAGE>



                      SOFTWARE ANALYSIS & MANAGEMENT, INC.
                                  BALANCE SHEET
                                  APRIL 3, 1998

<TABLE>
<CAPTION>

                                                      ASSETS

CURRENT ASSETS
<S>                                                                                     <C>               
     Cash                                                                               $           34,669
     Certificate of deposit                                                                        101,000
     Accounts receivable (net of
       allowance for doubtful accounts of $33,600)                                               2,642,877
     Employee advances                                                                              93,101
     Prepaid expenses                                                                               45,856
                                                                                                 2,917,503

PROPERTIES, at cost                                                                                452,242
     Less:  Accumulated depreciation                                                    (          124,552)
                                                                                        -          ------- 
                                                                                                   327,690

OTHER ASSETS
     Deposits                                                                                       32,990


TOTAL ASSETS                                                                            $        3,278,183
                                                                                        =        =========


                                        LIABILITIES & STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
     Bank overdraft                                                                     $           83,387
     Lines of credit                                                                             1,260,000
     Notes payable - current portion                                                                76,748
     Notes payable - affiliate                                                                     157,500
     Leases payable - current portion                                                               61,133
     Accounts payable                                                                              576,663
     Accrued expenses                                                                              332,644
     Income taxes payable                                                                           20,746
     Deferred income taxes                                                                         116,391
                                                                                                   -------
                                                                                                 2,685,212

LONG-TERM LIABILITIES
     Notes payable                                                                                 183,333
     Leases payable                                                                                 12,521
                                                                                                   195,854

TOTAL LIABILITIES                                                                                2,881,066

STOCKHOLDERS' EQUITY
     Common stock, 100,000 shares                                                                   43,539
       authorized; 51,000 issued and
       outstanding
     Retained earnings                                                                             353,578
                                                                                                   397,117
TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY                                                               $        3,278,183

                                                                                        =        =========
</TABLE>


                             See accompanying notes.

                                        2

<PAGE>



                      SOFTWARE ANALYSIS & MANAGEMENT, INC.
                    STATEMENT OF INCOME AND RETAINED EARNINGS
                        FOR THE YEAR ENDED APRIL 3, 1998


<TABLE>
<CAPTION>


<S>                                                                      <C>                           <C>   
SALES                                                                    $      19,968,977             100.0%
                                                                         -      ----------             ----- 


COST OF SALES
     Labor costs                                                                13,915,761              69.7
     Overhead                                                                    2,692,626              13.5
                                                                                 ---------              ----
                                                                                16,608,387              83.2
                                                                                ----------              ----


GROSS PROFITS                                                                    3,360,590              16.8

GENERAL & ADMINISTRATIVE EXPENSES                                                3,223,555              16.1
                                                                                 ---------              ----

OPERATING INCOME                                                                   137,035               0.7

OTHER INCOME/(EXPENSE)
     Miscellaneous income                                                           10,000               0.1
     Interest expense                                                    (         127,748  )    (       0.6)
                                                                         -----------------       -       --- 
                                                                         (         117,748  )    (       0.6)
                                                                         -----------------       -       --- 
NET INCOME BEFORE
     INCOME TAXES                                                                   19,287               0.1
                                                                                    ------               ---

INCOME TAXES
     Current                                                                        20,746               0.1
     Deferred                                                            (           6,343  )            1.1
                                                                         -           -----               ---
                                                                                    14,403               0.1
                                                                                    ------               ---

NET INCOME                                                                           4,884               0.0%
                                                                                     -----               === 

RETAINED EARNINGS, BEGINNING                                                       348,694

RETAINED EARNINGS, ENDING                                                $         353,578
                                                                         =         =======

</TABLE>














                             See accompanying notes.

                                        3

<PAGE>



                      SOFTWARE ANALYSIS & MANAGEMENT, INC.
                             STATEMENT OF CASH FLOWS
                        FOR THE YEAR ENDED APRIL 3, 1998

<TABLE>
<CAPTION>


CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                                                     <C>               
     NET INCOME                                                                         $            4,884
                                                                                        -            -----
     Adjustments to reconcile net income
       to net cash provided by
       operating activities:
     Depreciation and amortization                                                                  60,247
     Change in current assets & liabilities:
     (Increase) decrease:
         Accounts receivable                                                            (          953,059)
         Employee advances                                                              (           26,466)
         Prepaid expenses                                                               (           22,387)
         Deposits                                                                       (            7,195)
     Increase (decrease):
         Accounts receivable                                                                       421,263
         Accrued expenses                                                               (          151,017)
         Income taxes payable                                                                       18,946
         Deferred taxes payable                                                         (            6,343)
                                                                                        -            ----- 
       Total adjustments                                                                (          666,011)
                                                                                        -          ------- 
NET CASH USED BY OPERATING ACTIVITIES                                                   (          661,127)
                                                                                        -          ------- 

CASH FLOWS FROM INVESTING ACTIVITIES:
     Cash payments for purchase of property                                             (          158,121)
                                                                                        -          ------- 
NET CASH USED BY INVESTING ACTIVITIES                                                   (          158,121)
                                                                                        -          ------- 

CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from long-term debt                                                                  731,606
     Proceeds from line of credit                                                                6,576,500
     Principal payments on line of credit                                               (        6,086,500)
     Principal payments on long-term debt                                               (          380,762)
                                                                                        -          ------- 
NET CASH PROVIDED BY FINANCING ACTIVITIES                                                          840,844
                                                                                                   -------


NET INCREASE IN CASH                                                                                21,596

CASH, BEGINNING                                                                                    114,073

CASH, ENDING                                                                            $          135,669
                                                                                        =          =======

Supplemental disclosures of cash flow information:

Cash paid during the period for:
     Interest expense                                                                   $          127,552
                                                                                        =          =======
     Income taxes                                                                       $            1,432
                                                                                        =            =====

</TABLE>






                             See accompanying notes.

                                        4

<PAGE>



                      SOFTWARE ANALYSIS & MANAGEMENT, INC.
                        NOTES TO THE FINANCIAL STATEMENTS
                                  APRIL 3, 1998



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


BUSINESS ACTIVITIES

Software Analysis & Management,  Inc., was established in 1985 under the laws of
the State of California. Their primary business purpose is to provide consulting
services to and perform  subcontracting  work for many  different  companies and
government organizations. The Company's major customers are in the aerospace and
aviation industries. They have five locations throughout the United States.

ACCOUNTS RECEIVABLE

The Company extends credit to its customers in the normal course of business and
performs  ongoing  evaluations  of its  customers,  maintaining  allowances  for
potential  credit losses which,  when  realized,  have been within  management's
expectations. At the balance sheet date 85% of total receivables are within five
major customers.

FISCAL YEAR

The  Company  operates  on a 52-53 week  fiscal  year,  which ends on the Friday
closest  to March  31.  The  fiscal  year  ended  April  3,  1998  consisted  of
fifty-three weeks.

PROPERTIES

Properties and equipment are carried at cost. Depreciation is reported using the
modified  accelerated cost recovery system  guidelines for assets acquired after
December  31,  1986 for  financial  reporting,  Federal,  and State  income  tax
purposes.  The assets have estimated  useful lives that range from five to seven
years.



                                        5

<PAGE>



                      SOFTWARE ANALYSIS & MANAGEMENT, INC.
                        NOTES TO THE FINANCIAL STATEMENTS
                                  APRIL 3, 1998




NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (con't)


USE OF ESTIMATES

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.


INCOME TAXES

For tax  purposes,  the Company was forced to change from the cash method to the
accrual method of accounting.  Over the four years ending in 1997,  1998,  1999,
2000, the Company will recognize the deferred income generated by using the cash
method.  The annual  amount will be  $146,097.  Due to this  timing  difference,
deferred  income taxes have been reported in these  financial  statements.  This
amount represents the estimated income tax effects of the timing  differences in
reporting  income and expenses for income tax purposes and  financial  statement
purposes.



NOTE 2 - PROPERTIES

Properties consist of:

                           Computer equipment                          $161,176
                           Automobiles                                  233,082
                           Furniture & fixtures                          57,984
                                                                        452,242
                           Less: accum deprec.                         (124,552)

                                                                       $327,690

Depreciation expense for years ended April 3, 1998 was $60,247.


                                                         6

<PAGE>



                      SOFTWARE ANALYSIS & MANAGEMENT, INC.
                        NOTES TO THE FINANCIAL STATEMENTS
                                  APRIL 3, 1998

NOTE 3 - LINES OF CREDIT

There are two line of credit  agreements  with  Sanwa  Bank.  The terms for both
agreements are as follows:

A secured line of credit in the amount of  $250,000,  maturing on July 31, 1998,
with  interest  due  monthly  at a rate of 2.0%  over the  standard  certificate
deposit rate. It is renewable,  based on an annual review, and is secured by all
the Company's  assets and each of the three  stockholders  have given a personal
guarantee for $50,000 and pledged certificate of deposit of $100,000. The amount
due at the balance sheet date is $250,000.

An unsecured  line of credit in the amount of $1,750,000  is also  available for
working capital,  maturing on October 31, 1998, with interest due monthly at the
Sanwa Reference Rate plus .75%. There are some restrictive  covenants pertaining
to this line that  include  maintaining  a current  ratio of 1.10 : 1.00,  a net
worth  balance of $500,000,  and a maximum debt to effective  tangible net worth
ratio of not more than 3.00 : 1.00.  The amount due at the balance sheet date is
$1,010,000.  The company is in violation of the  restrictive  covenants for this
line of credit.

NOTE 4 - NOTES PAYABLE
<TABLE>
<CAPTION>


Notes payable consists of the following:

Note payable - secured by automobile, at 3.9%, payable
in monthly installments of $732, including interest,
maturing March, 1999.  The entire balance is considered 
<S>                                                                                              <C>    
current.                                                                                         $ 8,572

Note payable - secured by automobile, at 3.9%, payable
in monthly installments of $732, including interest,
maturing March, 1999.  The entire balance is considered
current.                                                                                           8,572

Note payable - secured by automobile, at 7.9%, payable
in monthly installments of $778, including interest,
maturing April, 1999.  The entire balance is considered
current.                                                                                           9,604

Note payable - affiliate - payable to LIL  Enterprises,  a related  party,  with
interest  accruing  at a rate of 10% per annum.  The entire  balance is due upon
demand and therefore considered current.                                                         157,500

                                        7

<PAGE>



                      SOFTWARE ANALYSIS & MANAGEMENT, INC.
                        NOTES TO THE FINANCIAL STATEMENTS
                                  APRIL 3, 1998



NOTE 4 - NOTES PAYABLE (con't)

Note payable - guaranteed by all  stockholders,  payable in monthly  payments of
$4,167,  with an interest rate of 2% over the prime interest rate.  This note is
payable to the California Economic  Development Lending Initiative (CEDLI) for a
term of five years  maturing  November 1, 1998.  This note is subordinate to all
debt owed to Sanwa  Bank.  The  restrictive  covenants  include  a minimum  debt
service  coverage  ratio of 1.10,  minimum  tangible net worth of $500,000.  The
entire balance is considered current.  The company has violated the minimum debt
service coverage
ratio.                                                                                           233,333
                                                                                                 -------

                                                                                                $417,581
                                                                                                ========
</TABLE>

NOTE 5 - CAPITAL LEASES

The Company has a lease agreement with LIL Enterprises,  a related party secured
by computer hardware  purchased in March, 1997. The lease qualifies as a capital
lease. The lease is an 18-month term with an interest a rate of 26%. The balance
at April 3, 1998 is $42,967. The entire balance is considered current.

The Company has a lease  agreement  with NTFC secured by equipment  purchased in
November,  1997. The lease qualifies as a capital lease. The lease is a two-year
term with an interest rate of 21.4%. The monthly payment including principal and
interest amounts to $1,919. The balance at April 3, 1998 is $30,687 with $18,166
being current.


NOTE 6 - CONCENTRATIONS

For the year ended April 3, 1998, the Company  earned  revenues from three major
customers that amounted to approximately 80% of the total sales.




                                        8

<PAGE>



                      SOFTWARE ANALYSIS & MANAGEMENT, INC.
                        NOTES TO THE FINANCIAL STATEMENTS
                                  APRIL 3, 1998

NOTE 7 - LEASE COMMITMENTS AND RENT EXPENSE

The company leases two offices located in Orange and Pasadena,  California under
two long-term  leases expiring April 30, 2001 and March 31, 2002,  respectively.
Total rent expense for the year ended April 3, 1998 was $318,385.

The following is a schedule by years of future minimum rental payments  required
under the operating lease agreements:

                           Year Ended                            Leases

                             1999                             $  293,163
                             2000                                300,267
                             2001                                262,421
                         2002 and
                              thereafter                         263,676
                                                              $1,119,527

NOTE 8 - INCOME TAX EXPENSE

The Company  accounts for income  taxes under the  provisions  of the  Financial
Accounting Standards Board Statement No. 109 "Accounting for Income Taxes." This
provision utilizes the asset and liability method which recognizes  deferred tax
assets and liabilities determined by the differences between financial statement
and tax bases of assets and liabilities using enacted tax rates.

Valuation  allowances  are  established  when  necessary to reduce  deferred tax
assets to the amount  expected  to be  realized.  Income tax  expense is the tax
payable or refundable  for the period plus or minus the change during the period
in deferred tax assets and liabilities.

Income tax expense for the years ended April 3, 1998 is as follows:


                  Current - Federal          $  5,861
                            State              14,885
                                               ------
                                               20,746

                  Deferred                     (6,343)
                                               ------ 

                                             $ 14,403
                                             ========

The deferred liabilities are arising from:

Temporary differences-Cash basis adjustment  $116,391

                                                         9

<PAGE>



                      SOFTWARE ANALYSIS & MANAGEMENT, INC.
                        NOTES TO THE FINANCIAL STATEMENTS
                                  APRIL 3, 1998


NOTE 9 -RETIREMENT PLAN

The Company provides the opportunity for employees to defer
compensation up to $9,500 in a retirement plan under the provisions
of a IRS 401(k) Plan.  This is a defined contribution plan.  There
are no contributions made by the Company.


NOTE 10 - SUBSEQUENT EVENTS

The stockholders are negotiating to sell their stock to RCM
Technologies, Inc. effective July 14, 1998.



                                       10

<PAGE>



Exhibit 23



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



     As  an   independent   public   accountants,   we  hereby  consent  to  the
incorporation by reference in the RCM Technologies, Inc. Registration Statements
on Form S-3 (File No. 333-37423) and (Form S-8 File No. 333-48089) of our report
dated  September 9, 1998 with respect to the  financial  statements  of Software
Analysis &  Management,  Inc.  included in the RCM  Technologies,  Inc.  Current
Report on Form 8-KA dated  September  16,  1998 filed  with the  Securities  and
Exchange Commission.


                                                  /s/ McCullough, Ray & Bryan



September 16, 1998
Placentia, CA



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