ALPHA TECHNOLOGIES GROUP INC
8-K/A, 1995-09-12
PREPACKAGED SOFTWARE
Previous: PRUCO LIFE VARIABLE INSURANCE ACCOUNT, N-30D/A, 1995-09-12
Next: PRUDENTIAL SERIES FUND INC, N-30D/A, 1995-09-12



<PAGE>
 
================================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549



                                  Form 8-K/A

                              AMENDMENT NUMBER 1



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



Date of Report (Date of earliest event reported)      June 30, 1995



                         ALPHA TECHNOLOGIES GROUP, INC.
                         ------------------------------
             (Exact name of registrant as specified in its charter)

<TABLE>
 
<S>                            <C>                   <C>                 
     Delaware                    0-14365                 76-0079338      
--------------------           -----------           ------------------  
  (State or other              (Commission            (I.R.S. Employer    
   jurisdiction of             File Number)          Identification No.)  
    incorporation)
</TABLE>



                 333 Cypress Run, Suite 360  Houston, TX     77094
               ------------------------------------------  ----------
                  Address of principal executive offices   (Zip Code)



      Registrant's telephone number, including area code      713-647-9941

================================================================================
<PAGE>
 
     This report is being filed to amend the report filed by Registrant on Form
8-K dated July 14, 1995 which reported that on June 30, 1995, Wakefield
Engineering, Inc. (Wakefield), a wholly-owned subsidiary of the Registrant,
through its then newly formed wholly-owned subsidiary, Specialty Acquisition
Corp. ("Specialty Acquisition"), acquired substantially all of the assets and
business and assumed certain liabilities of Specialty Extrusion, LTD ("Specialty
Extrusion"). The name of Specialty Acquisition was subsequently changed to
Specialty Extrusion Corp.

     Per Regulation SB, since none of the conditions in the definitions of
significant subsidiary exceeds 20% and audited financial statements of the
acquired business were not available, an automatic waiver of the required
audited financial statements was granted.  The financial statements contained
herein were prepared using (i) internal records of Specialty Extrusion and (ii)
a compilation prepared by an outside public accounting firm.

     The following unaudited pro forma balance sheet of the Registrant as of
April 30, 1995 and the unaudited pro forma income statement for the six months
ended April 30, 1995 and the year ended October 31, 1994 give effect to the
acquisition of Specialty Extrusion including pro forma adjustments.

     Pro forma adjustments relating to the statements of income were computed
assuming the transaction was consummated on November 1, 1993, and include
adjustments which give effect to events that are directly attributable to the
transaction and expected to have a continuing impact on the Registrant.  Pro
forma adjustments related to the pro forma balance sheet were computed assuming
the transaction was consummated on April 30, 1995, and include adjustments which
give effect to events that are directly attributable to the transaction and
factually supportable regardless of whether they have a continuing impact or are
nonrecurring.

     These unaudited pro forma statements are based on historical financial
information of Specialty Extrusion and the Registrant and do not necessarily
represent the financial condition or results of operations which would have
occurred if the acquisition had taken place according to the assumptions
described above, nor are they necessarily indicative of future results of
operations.
<PAGE>
 
Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits.

     (a) Unaudited financial statements of the business acquired.

     Exhibit 99.1  Balance Sheets of Specialty Extrusion as of
                   December 31, 1994 and March 31, 1995.

                   Statements of Income of Specialty Extrusion for the 
                   year ended December 31, 1994 and for the three months   
                   ended March 31, 1995.                                    

                   Statements of Stockholders' Equity of Specialty Extrusion 
                   for the year ended December 31, 1994 and for the three   
                   months ended March 31, 1995.                              

                   Statements of Cash Flows of Specialty Extrusion for the  
                   year ended December 31, 1994 and for the three months    
                   ended March 31, 1995.                                     

                   Notes to Financial Statements of Specialty Extrusion.

     (b) Unaudited financial statements.

     Exhibit 99.2  Pro forma balance sheet of Registrant as of
                   April 30, 1995.

                   Pro forma income statement of the Registrant for the 
                   six months ended April 30, 1995.                      

                   Notes to pro forma financial statements of Registrant.

     (c)  Exhibits

     See Item 7(a) and 7(b) for a description of the exhibits.
 
<PAGE>
 
                                   SIGNATURE


  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.


                                               Alpha Technologies Group, Inc.



Date:  September 12, 1995                    By:   /S/ Johnny J. Blanchard     
       ------------------                        ----------------------------  
                                                       Johnny J. Blanchard     
                                                     Chief Financial Officer 
<PAGE>
 
                                INDEX TO EXHIBIT


<TABLE> 
<CAPTION> 
                                                          Sequentially  
Exhibit                                                     Numbered    
Number                  Description of Exhibit                Page       
-------                 ----------------------            ------------- 
<C>                     <S>                               <C>

99.1                   Unaudited financial statements
                       of the business acquired.

99.2                   Unaudited pro forma financial
                       statements.
</TABLE> 

<PAGE>
                                                                    EXHIBIT 99.1
 

                           SPECIALTY EXTRUSTION LTD.
 
                                BALANCE SHEETS

                                (In Thousands)

                                  (Unaudited)

<TABLE>
<CAPTION>
  
                                                              March 31,     December 31,
                                                                 1995           1994
                                                              ---------     ------------
ASSETS
<S>                                                             <C>      <C>
 
CURRENT ASSETS:
 Cash                                                           $     6       $     8
 Accounts receivable, net of allowance for doubtful accounts
  of $45                                                          1,138           978
 Inventory, net                                                     189           195
 Other current assets                                                14            32
                                                                -------       -------
   Total current assets                                           1,347         1,213
 
PROPERTY AND EQUIPMENT                                            1,773         1,770
 Less- Accumulated depreciation                                  (1,660)       (1,654)
                                                                -------       -------
   Net property and equipment                                       113           116
 
OTHER ASSETS                                                          5             5
                                                                -------       -------
   Total assets                                                 $ 1,465       $ 1,334
                                                                =======       =======
LIABILITIES AND STOCKHOLDER'S EQUITY
 
CURRENT LIABILITIES:
   Accounts payable                                                 674           611
   Accrued liabilities                                               21            83
   Current portion of long-term debt                                420           330
                                                                -------       -------
                Total current liabilities                         1,115         1,024
 
LONG-TERM DEBT                                                      652           669
                                                                -------       -------
                Total liabilities                                 1,767         1,693
 
COMMITMENTS AND CONTINGENCIES
 
STOCKHOLDERS' EQUITY:
   Common stock, $1 par value, 3,000 shares
     issued and outstanding                                           3             3
   Additional paid-in capital                                       196           196
   Retained earnings (deficit)                                     (501)         (558)
                                                                -------       -------
                Total stockholders' equity                         (302)         (359)
                                                                -------       -------
                Total liabilities and stockholders' equity      $ 1,465       $ 1,334
                                                                =======       =======
</TABLE>
  The accompanying notes are an integral part of these financial statements.
<PAGE>
 
                           SPECIALTY EXTRUSTION LTD.
 
                             STATEMENTS OF INCOME
 
                   FOR THE THREE MONTHS ENDED MARCH 31, 1995
 
                   AND FOR THE YEAR ENDED DECEMBER 31, 1994
 
                                (In Thousands)
 
                                  (Unaudited)
 
<TABLE>
<CAPTION>
 
 
                                              Three Months 
                                                 Ended     
                                               March 31,    December 31, 
                                                  1995          1994     
                                              ------------  ------------
<S>                                           <C>           <C>           
 
SALES                                           $1,542        $5,592
 
COST OF SALES                                    1,353         4,520
                                                ------        ------
             Gross profit                          189         1,072
EXPENSES:
   Selling, general and administrative             102           469
 
OTHER INCOME (EXPENSE)                               1           (13)
INTEREST EXPENSE                                   (30)         (143)
                                                ------        ------
NET INCOME BEFORE TAXES                             58           447
 
INCOME TAX PROVISION                                 1             1
                                                ------        ------
             Net income                         $   57        $  446
                                                ======        ======
</TABLE>
 
 
  The accompanying notes are an integral part of these financial statements.
<PAGE>
 
                           SPECIALTY EXTRUSTION LTD.
 
                      STATEMENTS OF STOCKHOLDERS' EQUITY
 
                   FOR THE THREE MONTHS ENDED MARCH 31, 1995
 
                   AND FOR THE YEAR ENDED DECEMBER 31, 1994
 
                                (In Thousands)
 
 
<TABLE>
<CAPTION>
 
 
                                      Additional
                              Common   Paid-In    Retained
                              Stock    Capital    Earnings  Total Equity
                              ------  ----------  --------  ------------
<S>                           <C>     <C>         <C>       <C>
BALANCE, December 31, 1993        $3        $196   ($1,004)     ($805)

NET INCOME                         -           -       446        446

BALANCE, December 31, 1994        $3        $196     ($558)     ($359)

NET INCOME                         -           -        57         57
                                 ---       -----   -------      -----
BALANCE, March 31, 1995           $3        $196     ($501)     ($302)
                                 ===       =====   =======      =====
</TABLE>
 
  The accompanying notes are an integral part of these financial statements.
<PAGE>
 
                           SPECIALTY EXTRUSTION LTD.
 
                           STATEMENTS OF CASH FLOWS
 
                   FOR THE THREE MONTHS ENDED MARCH 31, 1995
 
                   AND FOR THE YEAR ENDED DECEMBER 31, 1994
 
                                (In Thousands)

                                  (Unaudited)

<TABLE>
<CAPTION>
 
 
                                                       Three Months 
                                                          Ended     
                                                        March 31,   December 31, 
                                                          1995          1994      
                                                       ------------ ------------
<S>                                                      <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:                                        
 Net income                                                $  57       $ 446
 Adjustments to reconcile net income to net cash                                
  provided by operating activities-                                            
   Depreciation                                                6          37
   Changes in operating assets and liabilities-                                
    (Increase) in accounts receivable                       (160)       (344)
    (Increase) decrease in inventory                           6        (128)
    (Increase) decrease other assets                          18         (16)
    Increase in accounts payable                              63         128
    Increase (decrease) in accrued expenses                  (62)         70
                                                          ------      ------
     Net cash provided (used) by operating activities        (72)        193
                                                          ------      ------
CASH FLOWS FROM INVESTING ACTIVITIES:                                         
 Purchase of property and equipment                           (3)        (60)
                                                          ------      ------
     Net cash used in investing activities                    (3)        (60)
                                                          ------      ------
CASH FLOWS FROM FINANCTING ACTIVITIES:                                        
 Proceeds from debt                                           75          54
 Payments on debt                                             (2)       (107)
                                                          ------      ------
     Net cash provided (used) in financing activities         73         (53)
                                                          ------      ------
NET INCREASE (DECREASE) IN CASH                               (2)         80

CASH, beginning of year                                        8         (72)
                                                          ------      ------
CASH, end of year                                          $   6       $   8
                                                          ======      ======
</TABLE>
 
 
  The accompanying notes are an integral part of these financial statements.
<PAGE>
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   ------------------------------------------

                               DECEMBER 31, 1994
                               -----------------



1.  SUMMARY OF SIGNIFICANT
  ACCOUNTING POLICIES:
  --------------------

Nature of Business
------------------

Specialty Extrusion Ltd. ("the Company") extrudes aluminum through
dies to form customer specified parts.

Accounting Method
-----------------
Assets, liabilities, revenues and expenses are recorded under the accrual method
of accounting.

Revenue Recognition
-------------------
Revenue from product sales is generally recognized upon shipment to the
customer.

Inventories
-----------
Inventories are stated at the lower of cost or market.  Cost is determined using
the first-in, first-out method.

Property and Equipment
----------------------

Property and equipment are stated at cost less accumulated depreciation.
Depreciation is calculated using the straight-line and accelerated methods over
the useful lives of the assets, ranging from five to ten years.

Income Taxes
------------

The Company, with the consent of its shareholders, has elected under the
Internal Revenue Code to be taxed as an S corporation.  In lieu of corporation
income taxes, the shareholders of an S corporation are taxed on their
proportionate share of the Companys taxable income.  Therefore, no provision or
liability for federal income taxes has been included in these financial
statements.  The provision for income taxes shown in these financial statements
is for the 1.5% California franchise tax on California taxable income.

Cash Flows
----------
The Company considers all short-term debt securities  with maturities of less
than 90 days to be cash equivalents.
<PAGE>
 
2.  INVENTORIES:
    -----------

Inventories consist of raw materials amounting to $195,000 as of December 31,
1994.

3.    PROPERTY AND EQUIPMENT:
      -----------------------

Property and equipment consist of the following as of December 31, 1994 (in
thousands):

<TABLE>
 
<S>                                      <C>
       Machinery and equipment           $1,534
       Automobiles and trucks               209
       Furniture and fixtures                27
                                         ------
                                         $1,770
       Less- Accumulated depreciation     1,654
                                         ------

                                           $116
                                           ====
</TABLE>


4. RELATED-PARTY TRANSACTION:
   --------------------------

The officers of the Company own the aluminum extrusion press and lease it to the
Company.  The lease, dated July 1, 1988, requires payments to each officer of
$3,243 monthly.  The accrued unpaid rental for the twelve months ended December
31, 1994 was $33,440.

The extrusion press is the largest piece of equipment used by the Company and is
an integral part of the extrusion process.  Termination of the lease would
prevent the Company from continuing to operate.


5.  LONG-TERM DEBT:
    ---------------

On July 1, 1994, the Company obtained revised bank financing from City National
Bank (CNB). Long-term debt consisted of the following on December 31, 1994 (in
thousands):


<TABLE>
<S>                                                                 <C>
       Term note - In the amount of $261,333 with payments               $236
          of $4,000 per month plus interest at prime plus
          3 1/2%.  This loan is secured by company
          equipment and personal property of the officers.
</TABLE> 
<PAGE>
 
5. LONG-TERM DEBT - (Continued):
   -----------------------------

<TABLE> 
 <S>                                                                 <C> 
       Accounts receivable revolving loan - Maximum loan
          amount is $520,000 secured by accounts receivables              272
          with annual renewals and monthly interest payments
          at prime plus 3 1/2%.
 
       On June 27, 1994, the Company purchased two                         54
          automobiles and obtained financing from GMAC.
          The original amount of each loan was $29,074 with
          interest of 9.75%.  The loans are due on July 11, 1999
          and are secured by the automobiles.
 
       On April 1, 1984, the Company received a loan from an              237
          officer of the Company in the amount of $236,595
          bearing interest at the rate of 15%.  Payments are for
          interest only.
 
       On December 31, 1993, the Company received a loan from             100
          an officer of the Company in the amount of $100,000
          bearing interest at the rate of 10%.  Payments are for
          interest only.
 
       On December 31, 1993, the Company received a loan from             100
          an officer of the Company in the amount of $100,000
          bearing interest at the rate of 10%.  Payments are for
          interest only.
                                                                         ----
                                                                          999
       Less current portion                                               330
                                                                         ----
                                                                         $669
                                                                         ====
</TABLE> 

The two bank notes are subject to a continuing guaranty by each officer.  As of
December 31, 1994, the unpaid interest on officer loans was $22,858.  This
accrued expense has been included in the total interest expense amount in the
income statement.
<PAGE>
 
5.  LONG-TERM DEBT - (Continued):
    -----------------------------

Aggregate payments of long-term debt outstanding as of December 31, 1994 for the
next five years are summarized below:

<TABLE>
<CAPTION>
 
        Year Ended
       December 31,             Amount
       ------------         --------------
                            (In Thousands)
       <S>                  <C>
 
         1995                     $ 60
         1996                       59
         1997                       60
         1998                       61
         1999                       50
</TABLE>


6.  COMMITMENTS AND CONTINGENCIES:
    ------------------------------

The Company has operating lease commitments for certain equipment and its
facilities.  Minimum lease payments under noncancellable leases on December 31,
1994 are as follows:
<TABLE>
<CAPTION>
 
              Year Ended                        Operating
              December 31,                        Leases
             -------------                    --------------
                                              (In Thousands)
             <S>                              <C>
 
                  1995                               $170
                  1996                                170
                  1997                                170
                  1998                                170
                  1999                                172
                                                     ----
 
    Minimum lease payments                           $852
                                                     ====
</TABLE>

Included in the above amounts is a lease from the officers to the Company for
the extrusion press.  Annual rents under the lease are $77,832 per year (See 
Note 4).

<PAGE>
 
7.  ECONOMIC DEPENDENCY:
    --------------------

The Company grants unsecured credit to its customers who are generally located
in the Southern California area.  The Company uses one bank for all its
transactions and has obtained all of its bank financing from one bank.

As of December 31, 1994, Specialty had a large portion of its accounts
receivable concentrated in a small number of its customers.

The Company processes aluminum billet using an extrusion process to form a
variety of parts to meet customer requirements.  The Company is dependent upon a
limited number of material suppliers for its raw material.

The cost and availability of this raw material is subject to market and
environmental forces which are beyond the Company's control.  Disruption in the
market for aluminum billet will impact its cost and both the ability of the
Company to acquire billet and the ability of the customer to supply billet for
processing.

8.  RETAINED EARNINGS:
    ------------------

In prior years, the Company has experienced a variety of problems relating to
the collection of certain accounts receivable that were converted to notes
receivable.  Management determined that notes receivable in the amount of
$817,225 were not collectible.  This adjustment has adversely effected the
Company's capital position.


9.  SUBSEQUENT EVENT:
    -----------------

On June 30, 1995, Wakefield Engineering, Inc. acquired substantially all of the
assets and certain liabilities of Specialty in a transaction accounted for as a
purchase.

<PAGE>
                                                                    EXHIBIT 99.2
 
                    ALPHA TECHNOLOGIES GROUP, INC. (ALPHA)

                            PRO FORMA BALANCE SHEET
 
                                APRIL 30, 1995
 
                                (In Thousands)
 
                                  (Unaudited)
<TABLE>
<CAPTION>
 
 
                                                                          Pro Forma        Pro Forma
                                                Alpha     Specialty (a)  Adjustments       Combined
                                              --------   --------------  -----------     ------------
<S>                                            <C>        <C>            <C>             <C>
ASSETS
 
CURRENT ASSETS:
   Cash and cash equivalents                     $ 5,769       $    2      ($2,560)(b)      $  3,211
   Marketable securities                             778            -                            778
   Accounts receivable, net                        9,714        1,505          (42)(c)        11,177
   Inventory, net                                  8,146          115                          8,261
   Prepaid expenses                                  986            -                            986
                                                 -------       ------      -------          --------
                Total current assets              25,393        1,622       (2,602)           24,413
 
PROPERTY AND EQUIPMENT                             6,066        1,650                          7,716
   Less- Accumulated depreciation                   (725)           -                           (725)
                                                 -------       ------      -------          --------
 
                Property and equipment, net        5,341        1,650            0             6,991
 
GOODWILL, net                                      2,258          350                          2,608
 
OTHER ASSETS, net                                  1,656            5                          1,661
                                                 -------       ------      -------          --------
                Total assets                     $34,648       $3,627      ($2,602)         $ 35,673
                                                 =======       ======      =======          ========
 
LIABILITIES AND STOCKHOLDER'S EQUITY
 
CURRENT LIABILITIES:
   Accounts payable                                4,864        1,065          (42)(c)         5,887
   Accrued compensation and related
     benefits                                      1,664            -                          1,664       
   Other accrued liabilities                       1,742            -                          1,742       
   Current portion of long-term debt                 419            -                            419       
   Current portion of other long-term liabilities    893            -                            893       
   Intercompany                                        -        2,560       (2,560)(b)             0       
                                                 -------       ------      -------          --------
                Total current liabilities          9,582        3,625       (2,602)           10,605
 
LONG-TERM DEBT                                     6,392            -                          6,392
 
OTHER LONG-TERM LIABILITIES                        1,394            -                          1,394
 
MINORITY INTEREST                                  1,480            -                          1,480
 
STOCKHOLDERS' EQUITY:
   Common stock                                      204            2                            206 
   Additional paid-in capital                     38,804            -                         38,804 
   Retained earnings (deficit)                   (20,355)           -                        (20,355) 
   Unrealized gain on marketable securities,
    net of income taxes                              146            -                            146
   Treasury stock, at cost                        (2,999)           -                         (2,999)
                                                 -------       ------      -------          --------
                Total stockholders' equity        15,800            2            0            15,802
                                                 -------       ------      -------          --------
                Total liabilities stockholders'
                  equity                         $34,648     $  3,627      ($2,602)         $ 35,673
                                                 =======       ======      =======          ========
 
</TABLE>

See the accompanying notes to pro forma financial statements and the Alpha
Technologies Group, Inc. (filed as Synercom Technology, Inc.) 1994 Annual Report
and April 30, 1995 Form 10-QSB.

                 
<PAGE>
 
                    ALPHA TECHNOLOGIES GROUP, INC. (ALPHA)
 
                          PRO FORMA INCOME STATEMENT
 
                    FOR THE SIX MONTHS ENDED APRIL 30, 1995
 
                   (In Thousands, Except Per Share Amounts)
 
                                  (Unaudited)
<TABLE>
<CAPTION>
 
 
                                                                           Pro Forma        Pro Forma
                                               Alpha     Specialty (a)    Adjustments       Combined
                                             --------   --------------   -------------     -----------
<S>                                           <C>        <C>              <C>               <C>
SALES                                         $27,161        $3,016         ($261)(d)        $29,916
COST OF SALES                                  19,934         2,561          (222)(d)         22,273
                                              -------        ------         ------           -------   
         Gross profit                           7,227           455           (39)             7,643
EXPENSES:                                                                                            
   Research and development                       545             -                              545
   Selling, general and administrative          5,364           220            95 (e)          5,679
                                              -------        ------         ------           ------- 
         Total operating expenses               5,909           220            95              6,224
                                              -------        ------         ------           ------- 
INCOME FROM CONTINUING OPERATIONS               1,318           235          (134)             1,419
INTEREST, INVESTMENT AND OTHER INCOME             226             1           (64)(f)            163
INTEREST EXPENSE                                 (318)          (69)           33 (g)           (354)
                                              -------        ------         ------           ------- 
INCOME FROM CONTINUING OPERATIONS BEFORE                                                             
   PROVISION FOR INCOME TAXES AND MINORITY                                                          
   INTEREST                                     1,226           167          (165)             1,228
PROVISION (BENEFIT) FOR INCOME TAXES              278             1                              279
                                              -------        ------         ------           ------- 
INCOME FROM CONTINUING OPERATIONS BEFORE                                                             
   MINORITY INTEREST                              948           166          (165)               949
LESS: MINORITY INTEREST                           (96)            -                              (96)
                                              -------        ------         ------           ------- 
NET INCOME                                    $   852        $  166         ($165)           $   853
                                              =======        ======         ======           ======= 
INCOME PER SHARE (6,533 shares)                 $0.13                                          $0.13
                                              =======                                        ======= 
</TABLE>
 
See the accompanying notes to pro forma financial statements and the Alpha
Technologies Group, Inc. (filed as Synercom Technology, Inc.) Annual Report and
April 30, 1995, Form 10-QSB.

<PAGE>
 
                    ALPHA TECHNOLOGIES GROUP, INC. (ALPHA)
 
                          PRO FORMA INCOME STATEMENT
 
                      FOR THE YEAR ENDED OCTOBER 31, 1994
 
                   (In Thousands, Except Per Share Amounts)
 
                                  (Unaudited)
<TABLE>
<CAPTION>
 
 
                                                                           Pro Forma      Pro Forma
                                               Alpha     Specialty (a)    Adjustments     Combined
                                             --------    -------------    -----------    ----------
<S>                                           <C>        <C>              <C>             <C> 
SALES                                         $30,145        $5,592         ($540)(d)      $35,197
COST OF SALES                                  20,627         4,520          (437)(d)       24,710
                                              -------        ------         ------         -------
         Gross profit                           9,518         1,072          (103)          10,487
EXPENSES:                                                                                           
   Research and development                       674             -                            674
   Selling, general and administrative          6,572           469           188 (e)        7,229
                                              -------        ------         ------         -------
         Total operating expenses               7,246           469           188            7,903
                                              -------        ------         ------         -------
INCOME FROM CONTINUING OPERATIONS               2,272           603          (291)           2,584
INTEREST, INVESTMENT AND OTHER INCOME             315           (13)          (68)(f)          234
INTEREST EXPENSE                                 (131)         (143)           57 (g)         (217)
                                              -------        ------         ------         -------
INCOME FROM CONTINUING OPERATIONS BEFORE                                                            
   PROVISION FOR INCOME TAXES AND MINORITY                                                        
   INTEREST                                     2,456           447          (302)           2,601
PROVISION (BENEFIT) FOR INCOME TAXES             (860)            1            13 (h)         (846)
                                              -------        ------         ------         -------
INCOME FROM CONTINUING OPERATIONS BEFORE                                                           
   MINORITY INTEREST                            3,316           446          (315)           3,447
LESS: MINORITY INTEREST                          (384)            -                           (384)
GAIN ON SALE OF DISCONTIUNED OPERATION          1,380             -                          1,380
INCOME FROM DISCONTINUED OPETATION                978             -                            978
                                              -------        ------         ------         -------
NET INCOME                                    $ 5,290        $  446         ($315)         $ 5,421
                                              =======        ======         ======         =======
INCOME PER SHARE (6,344 shares)                 $0.83                                        $0.85
                                              =======                                      =======
</TABLE>
 
See the accompanying notes to pro forma financial statements and the Alpha
Technologies Group, Inc. (filed as Synercom Technolgoy, Inc.) 1994 Annual Report
and April 30, 1995, Form 10-QSB.

<PAGE>
 
                         ALPHA TECHNOLOGIES GROUP, INC.
                         ------------------------------

                    NOTES TO PRO FORMA FINANCIAL STATEMENTS
                    ---------------------------------------



a)  Basis of presentation - Specialty Extrusion Ltd. (Specialty) represents
condensed financial information as of June 30, 1995, for the assets purchased
and liabilities assumed, including the purchase price allocations, and does not
include other assets and liabilities that were not acquired or assumed.  The
income statements presented for Specialty Extrusion Ltd. represent the six
months in the period ended March 31, 1995, and the year ended December 31, 1994.
 
b)  Adjustment represents the reduction of cash to finance the acquisition of
Specialty including the payment of certain debt and the elimination of the
intercompany balance at Specialty.
 
c)  Adjustment represents the elimination of intercompany accounts receivables
and payables.
 
d)  Adjustment represents the elimination of intercompany profit on sales by
Specialty.
 
e)  Adjustment represents depreciation on fixed assets purchased and
amortization of goodwill resulting from the acquisition.
 
f)  Adjustment represents interest income that would not have been earned for
the respective periods on funds used to finance the acquisition.
 
g)  Adjustment represents interest expense on two bank notes, a term note and an
accounts receivable revolving note, which were eliminated at the date of
acquisition.
 
h) Adjustment represents federal income tax expense on the earnings of Specialty
and federal income tax expense for the adjustments to income as a result of the
acquisition.
 
 


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