ACTION PERFORMANCE COMPANIES INC
8-K/A, 1997-01-13
MISC DURABLE GOODS
Previous: SHAMAN PHARMACEUTICALS INC, 10-Q/A, 1997-01-13
Next: HEMAGEN DIAGNOSTICS INC, 8-K/A, 1997-01-13



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549




                                   Form 8-K/A
                  Amendment No. 1 to Current Report on Form 8-K




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




       Date of Report (Date of earliest event reported): November 7, 1996




                       ACTION PERFORMANCE COMPANIES, INC.
                       ----------------------------------
             (Exact name of registrant as specified in its charter)




         ARIZONA                         0-21630                 86-0704792
- ------------------------------    ---------------------    ---------------------
         (State or other          (Commission File No.)    (IRS Employer ID No.)
jurisdiction of incorporation)




                  2401 West First Street, Tempe, Arizona 85281
                  --------------------------------------------
               (Address of principal executive office) (Zip Code)




       Registrant's telephone number, including area code: (602) 894-0100
<PAGE>
                       ACTION PERFORMANCE COMPANIES, INC.

                                   FORM 8-K/A

                               AMENDMENT NO. 1 TO

                           CURRENT REPORT ON FORM 8-K


ITEM 2.           ACQUISITION OR DISPOSITION OF ASSETS.

Acquisition of Sports Image, Inc.

         On  November  7,  1996,  Action   Performance   Companies,   Inc.  (the
"Company"),  through SII Acquisition,  Inc. ("SII"),  a wholly owned subsidiary,
acquired the business and  substantially all of the assets and assumed specified
liabilities of Sports Image, Inc. ("Seller" or "Sports Image"), a North Carolina
corporation  owned  by  seven-time  Nascar  Winston  Cup  Champion  driver  Dale
Earnhardt and his wife. Following the acquisition, SII Acquisition, Inc. changed
its name to Sports Image,  Inc.  Sports Image markets and  distributes  licensed
motorsports  products,  including  apparel and other souvenir  items,  through a
network of wholesale distributors,  trackside events, and fan clubs. The Company
intends to continue to operate the  business of Seller  through its wholly owned
subsidiary.  The  purchase  price paid by the  Company  for the assets of Seller
consisted  of (i) a  promissory  note issued by SII in the  principal  amount of
$24.0  million (the  "Purchase  Price  Note"),  and (ii)  403,361  shares of the
Company's  Common  Stock valued at $14.875 per share (the  "Shares"),  which was
slightly less than the closing price per share of the Company's  Common Stock on
November 6, 1996.

ITEM 7.   FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.

    (a)   Financial Statements of Sports Image, Inc.

          Report of Independent Public Accountants
          Balance Sheets as of December 31, 1995 and November 7, 1996
          Statements of Operations  for the Year Ended December 31, 1995 and the
               Period  from  January  1,  1996 to  November  7,  1996
          Statements  of  Shareholders'  Equity for the Year Ended  December 31,
               1995 and the Period from January 1, 1996 to November 7, 1996
          Statements of Cash Flows for the Year Ended  December 31, 1995 and the
               Period from  January 1, 1996 to  November  7, 1996 
          Notes to Financial Statements

    (b)   Pro Forma Financial Information.

          Introduction
          Unaudited Pro Forma  Combined  Balance Sheet as of September 30, 1996
          Unaudited Pro Forma  Combined  Statement of Operations  for the Fiscal
               Year Ended September 30, 1996

                                       2

<PAGE>
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Board of Directors of
Action Performance Companies, Inc.:


We have audited the accompanying  balance sheets of SPORTS IMAGE,  INC. (a North
Carolina  corporation)  as of December  31, 1995 and  November 7, 1996,  and the
related  statements of operations,  shareholders'  equity and cash flows for the
year ended December 31, 1995, and the period from January 1, 1996 to November 7,
1996.  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  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits 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 audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position of Sports  Image,  Inc. as of
December 31, 1995 and November 7, 1996,  and the results of its  operations  and
its cash flows for the year ended December 31, 1995, and the period from January
1, 1996 to November 7, 1996, in conformity  with generally  accepted  accounting
principles.



                                                  ARTHUR ANDERSEN LLP


Phoenix, Arizona,
   December 13, 1996.
                                       3
<PAGE>
                               SPORTS IMAGE, INC.


                                 BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                               December 31,      November 7,
                                                                                   1995             1996
                                                                               ------------      -----------
                                     ASSETS
<S>                                                                            <C>               <C>
CURRENT ASSETS:
 Cash                                                                          $    427,180      $   956,397
 Accounts receivable, net of allowance for doubtful accounts
  of $222,000 and $567,000, respectively                                          4,178,464        3,644,224
 Inventories                                                                      3,296,808        2,587,185
                                                                               ------------      -----------
           Total current assets                                                   7,902,452        7,187,806

PROPERTY AND EQUIPMENT, at cost less accumulated
 depreciation of $153,958 and $348,803, respectively (Note 3)                       867,325          985,520

OTHER ASSETS (Note 3)                                                               632,000           29,187

GOODWILL, net of accumulated amortization of $80,833 and
 $161,666, respectively (Note 3)                                                  1,131,661        1,050,828
                                                                               ------------      -----------
                                                                               $ 10,533,438      $ 9,253,341
                                                                               ============      ===========
                   LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:
 Accounts payable                                                              $  2,627,698      $ 3,598,099
 Accrued royalties                                                                1,158,197          614,326
 Accrued expenses and other current liabilities                                     113,316          243,329
 Current portion of long-term debt (Note 4)                                       1,905,183          218,167
                                                                               ------------      -----------
           Total current liabilities                                              5,804,394        4,673,921

COMMITMENTS AND CONTINGENCIES (Note 6)

LONG-TERM DEBT (Note 4)                                                           1,548,413            -

SHAREHOLDERS' EQUITY:
 Common stock ($.10 par value, 10,000,000 shares authorized,
  500,000 shares issued and outstanding)                                             50,000           50,000
 Preferred stock ($.10 par value, 500,000 shares
  authorized, 0 shares issued and outstanding)                                        -                -
 Retained earnings                                                                3,130,631        4,529,420
                                                                               ------------      -----------
           Total shareholders' equity                                             3,180,631        4,579,420
                                                                               ------------      -----------
                                                                               $ 10,533,438      $ 9,253,341
                                                                               ============      ===========
</TABLE>
      The accompanying notes are an integral part of these balance sheets.
                                       4
<PAGE>
                               SPORTS IMAGE, INC.


                            STATEMENTS OF OPERATIONS


                                                                   Period from
                                                                    January 1,
                                                Year Ended           1996 to
                                               December 31,        November 7,
                                                   1995               1996
                                               ------------       -------------

NET SALES                                      $ 32,507,296       $  41,810,049

COST OF SALES                                    22,692,164          28,383,252
                                               ------------       -------------

           Gross profit                           9,815,132          13,426,797

SELLING, GENERAL AND
   ADMINISTRATIVE EXPENSES                        6,245,373           7,546,899
                                               ------------       -------------

           Income from operations                 3,569,759           5,879,898

INTEREST EXPENSE, net                               439,128              54,109
                                               ------------       -------------

            Net income                         $  3,130,631       $   5,825,789
                                               ============       =============

        The accompanying notes are an integral part of these statements.
                                       5
<PAGE>
                               SPORTS IMAGE, INC.


                       STATEMENTS OF SHAREHOLDERS' EQUITY
<TABLE>
<CAPTION>


                                        Common Stock
                                  -------------------------
                                   Shares                           Retained
                                   Issued           Amount          Earnings               Total
                                  --------         --------        ----------          ------------

<S>                               <C>              <C>             <C>                 <C>
BALANCE, January 1, 1995              -            $   -           $    -              $     -

   Common stock issued upon
     incorporation                 500,000           50,000             -                   50,000
   Net income                          -               -            3,130,631            3,130,631
                                  --------         --------        ----------          ------------
BALANCE, December 31, 1995         500,000           50,000         3,130,631            3,180,631

   Distribution to shareholders        -               -           (4,427,000)          (4,427,000)
   Net income                          -               -            5,825,789            5,825,789
                                  --------         --------        ----------          ------------
BALANCE, November 7, 1996          500,000         $ 50,000        $4,529,420          $ 4,579,420
                                  ========         ========        ==========          ============
</TABLE>

        The accompanying notes are an integral part of these statements.
                                       6
<PAGE>
                               SPORTS IMAGE, INC.


                            STATEMENTS OF CASH FLOWS



<TABLE>
<CAPTION>
                                                                                                  Period from 
                                                                                                   January 1,
                                                                                Year Ended           1996 to  
                                                                               December 31,        November 7,
                                                                                   1995               1996
                                                                             ---------------     --------------
<S>                                                                          <C>                 <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                                $   3,130,631       $   5,825,789
     Adjustments to reconcile net income to net cash
       used in operating activities:
         Depreciation and amortization                                             859,790             900,678
         Change in assets and liabilities, net of effects
           of acquisition-
              Accounts receivable                                               (4,178,464)            534,240
              Inventories                                                         (666,905)            709,623
              Other assets                                                          (7,000)            (22,187)
              Accounts payable                                                   2,627,698             970,401
              Accrued royalties                                                  1,158,197            (543,871)
              Accrued expenses and other current liabilities                       113,316             130,013
                                                                            -----------------    --------------
                  Net cash provided by operating activities                      3,037,263           8,504,686

CASH FLOWS FROM INVESTING ACTIVITIES:
   Cash paid for business                                                       (1,000,000)              -
   Acquisition of property and equipment                                          (511,282)           (313,040)
                                                                            -----------------    --------------
                  Net cash used in investing activities                         (1,511,282)           (313,040)

CASH FLOWS FROM FINANCING ACTIVITIES:
   Borrowings on line of credit                                                      -               1,937,331
   Payments on line of credit                                                        -              (1,937,331)
   Proceeds from issuance of long-term debt                                      1,251,101               -
   Payments on long-term debt                                                   (2,399,902)         (3,235,429)
   Proceeds from issuance of common stock                                           50,000               -
   Distributions to shareholders                                                     -              (4,427,000)
                                                                            -----------------    --------------
                  Net cash used in financing activities                         (1,098,801)         (7,662,429)
                                                                            -----------------    --------------
NET INCREASE IN CASH                                                               427,180             529,217

CASH, beginning of period                                                            -                 427,180
                                                                            -----------------    --------------
CASH, end of period                                                          $     427,180       $     956,397
                                                                            =================    ==============

SUPPLEMENTAL DISCLOSURES OF CASH
   FLOW INFORMATION:
     Cash paid for interest                                                  $     422,685       $     193,652
                                                                            =================    ==============
</TABLE>

        The accompanying notes are an integral part of these statements.
                                       7
<PAGE>
                               SPORTS IMAGE, INC.


                          NOTES TO FINANCIAL STATEMENTS

                     DECEMBER 31, 1995 AND NOVEMBER 7, 1996




(1)   ORGANIZATION AND ACQUISITION:

Sports  Image,  Inc.  (the  Company) was  incorporated  on December 19, 1994, as
Earnhardt  Acquisition,  Inc. On December 30, 1994,  the Company  purchased  the
business and certain assets from Sports Image, Inc., including the rights to the
name Sports Image (the Purchase). The purchase price of approximately $5,700,000
was allocated to the assets acquired based on their estimated fair values, which
resulted in  approximately  $1,212,000  of goodwill  (see Note 3). The  purchase
price  consisted  of a cash  payment of $1.0  million  and the  issuance of $4.7
million  of  notes  payable.  Immediately  upon  consummation  of the  Purchase,
Earnhardt  Acquisition,  Inc.  changed  its  name to  Sports  Image,  Inc..  The
accompanying  financial  statements  include all operations of the Company since
inception.

(2)   DESCRIPTION OF BUSINESS AND NATURE AND
       CONCENTRATION OF CREDIT RISK:

The Company is engaged in the wholesale and retail  distribution  of auto racing
apparel,  collectibles and memorabilia. The Company sells primarily through mail
order  catalogs to auto racing  apparel and  merchandise  retailers,  as well as
directly to race track patrons,  throughout  the United States.  During the year
ended  December  31,  1995,  and the period from  January 1, 1996 to November 7,
1996,  sales to the  Company's top customer were 20% and 19% of total net sales,
respectively.  The Company  generally does not require  collateral to secure its
accounts receivable.

(3)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

         Revenue Recognition

The Company  recognizes  revenue upon shipment.  Customer  deposits  received in
advance of delivery  are  deferred and  recognized  when the related  product is
shipped.

         Uses 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.
Estimates  also affect the reported  amounts of revenue and expenses  during the
reporting  period.  Actual  results  could  differ  from  those  estimates.   In
management's opinion, methodologies used to determine estimates are adequate.
                                       8
<PAGE>
         Fair Value of Financial Instruments

The  carrying  amounts  of  cash,  accounts  receivable,  and  accounts  payable
approximate  fair  value  because  of the  short  maturity  of  these  financial
instruments. Fair value estimates are made at a specific point in time, based on
relevant market information about the financial instrument.  These estimates are
subjective  in nature and  involve  uncertainties  and  matters  of  significant
judgment  and  therefore  cannot  be  determined  with  precision.   Changes  in
assumptions could significantly affect these estimates.

         Cash and Cash Equivalents

The Company considers all highly liquid  investments  purchased with an original
maturity of three months or less to be cash  equivalents.  The carrying value of
cash and cash equivalents approximates fair value.

         Inventories

Inventories  consist  solely  of  finished  goods  valued  at the  lower of cost
(first-in, first-out method) or market.

         Property and Equipment

Property  and  equipment  are  stated  at cost  less  accumulated  depreciation.
Depreciation  is calculated  using the  straight-line  method over the estimated
useful lives of the assets.  Maintenance  and repairs are charged against income
when incurred. Expenditures for major renewals, replacements and betterments are
capitalized.

Property and equipment consist of the following:

                                                  December 31,       November 7,
                                                     1995               1996
                                                 -------------      ------------
     Computer equipment                           $    107,943       $   177,034
     Other equipment                                   337,662           362,214
     Vehicles                                          494,303           713,700
     Leasehold improvements                             81,375            81,375
                                                 -------------      ------------

                                                     1,021,283         1,334,323
     Less- Accumulated depreciation                    153,958           348,803
                                                 -------------      ------------

                                                 $     867,325       $   985,520
                                                 =============      ============
                                       9
<PAGE>
         Intangible Assets

Goodwill  related to the Purchase (see Note 1) is being  amortized  over fifteen
years on a  straight-line  basis.  Goodwill (net of accumulated  amortization of
$80,833 and $161,666) was  $1,131,661  and  $1,050,828 at December 31, 1995, and
November  7,  1996,  respectively.  The  Company  entered  into a $1.25  million
covenant  not to compete  with the former  owners of the Company  which is being
amortized over the two year period of the agreement. The unamortized balance was
$625,000  at  December  31,  1995,  and  is  included  in  other  assets  on the
accompanying sheet.

         Income Taxes

The Company, with the consent of its shareholders,  has elected to be treated as
an S  Corporation  for federal and state income tax purposes.  As a result,  the
Company's  results of  operations  are included in the income tax returns of its
individual shareholders.  Therefore, the financial statements do not include any
provision for corporate income taxes.

         License Agreements

Royalties paid under various licensing agreements are recorded as expense at the
time the related sales are made.

(4)   LONG-TERM DEBT:

Long-term debt consists of the following:

                                                  December 31,       November 7,
                                                     1995                1996
                                                  ------------       -----------

     
  Unsecured  note  payable to seller, payable
  in quarterly  installments  of $500,095,
  including  interest at 9%, through January
  1, 1997. The note was repaid in April 1996.    $  1,896,039        $    -

  Unsecured note payable to  shareholder,
  interest  payable at 6% per annum, with
  principal  due on December  20,  1999.
  The note was repaid in August 1996.               1,001,100             -

  Unsecured  notes  payable to sellers,
  payable in semiannual  installments  of
  $250,000,  including  interest  imputed at
  9%, through  December 31, 1996. The notes
  are guaranteed by a shareholder of the
  Company.                                            468,167           218,167
                                       10
<PAGE>
                                                  December 31,       November 7,
                                                     1995                1996
                                                  ------------       -----------

  Unsecured note payable to bank  in
  monthly installments of  $3,127,
  including interest at the bank's prime
  rate plus 0.5% (9.5% at  December  31, 1995)
  through January 3, 1998. The note is  
  collateralized by certain property
  and equipment and was repaid in February
  1996.                                                88,290             -
                                                  ------------       -----------
                                                    3,453,596            218,167
  Less:  Current maturities                         1,905,183            218,167
                                                  ------------       -----------
                                                  $ 1,548,413        $    -
                                                  ============       ===========

The Company has a line of credit  with a bank,  secured by accounts  receivable,
which  provides for  borrowings  of up to $1,000,000 at the bank's prime rate of
interest. Borrowings under the line of credit are guaranteed by a shareholder of
the Company.  At December  31, 1995 and November 7, 1996,  there were no amounts
outstanding under this line of credit.

(5)   RELATED-PARTY TRANSACTIONS:

The  Company  has a  license  agreement  (see Note 3) with a  shareholder  which
provides  that the Company pay  royalties  on all  products  bearing the name or
likeness of the shareholder.  The expense  recognized under this arrangement for
the year ended December 31, 1995, and period from January 1, 1996 to November 7,
1996, was $3,421,708 and $3,842,956, respectively.

During the year ended  December  31,  1995,  and period from  January 1, 1996 to
November 7, 1996, the Company  incurred $14,399 and $47,286,  respectively,  for
purchases  of  vehicles  and  merchandise  from  an  entity  affiliated  with  a
shareholder.  The  affiliated  entity  purchased  merchandise  of  $111,008  and
$214,824 from the Company during the year ended December 31, 1995 and the period
ended November 7, 1996, respectively.

Subsequent to November 7, 1996,  the Company was acquired by Action  Performance
Companies,  Inc.  (Action).  During the year ended  December 31,  1995,  and the
period  from  January 1, 1996 to November 7, 1996,  the Company  made  inventory
purchases of  approximately  $2.3 million and $5.9 million,  respectively,  from
Action.

(6)   COMMITMENTS AND CONTINGENCIES:

In the normal  course of  conducting  its  operations,  the  Company  may become
involved in certain  legal and  administrative  proceedings.  The Company is not
aware of any pending or threatened litigation, claims or assessments at November
7, 1996, which would have a material  adverse effect on the Company's  financial
position, including its liquidity, or its results from operations.
                                       11
<PAGE>
The  Company  leases its  corporate  and  distribution  facilities  and  certain
telephone  equipment under operating  leases.  The future minimum lease payments
under these leases at November 7, 1996, are as follows:

     Calendar year-end
     -----------------

     1996 (2 months)                         $  10,658
     1997                                      122,906
     1998                                       44,985
     1999                                        4,676
                                             ---------
                                             $ 183,225
                                             =========

Total rent  expense  under  operating  leases  was  approximately  $144,000  and
$140,000 for the year ended  December  31, 1995,  and the period from January 1,
1996 to November 7, 1996, respectively.

(7)   SUBSEQUENT EVENT:

In November  1996,  the Company  entered into an asset  purchase  agreement with
Action to sell  substantially  all of the  Company's  assets in  exchange  for a
$24,000,000  promissory note due January 2, 1997, and 403,361 shares of Action's
common stock.
                                       12
<PAGE>
                       ACTION PERFORMANCE COMPANIES, INC.
               Unaudited Pro Forma Combined Financial Information


Introduction

         The following  unaudited pro forma  combined  financial  information of
Action Performance Companies, Inc. for the fiscal year ended September 30, 1996,
gives  effect  to the  acquisition  of Sports  Image.  The  unaudited  pro forma
combined balance sheet as of September 30, 1996, gives effect to the acquisition
of Sports Image as if it had occurred on September  30, 1996.  The unaudited pro
forma combined  statement of operations for the fiscal year ended  September 30,
1996,  assumes that the  acquisition of Sports Image was completed on October 1,
1995. The unaudited pro forma combined  financial  information  presented herein
does not purport to represent  what the Company's  actual  results of operations
would have been had the  acquisition  of Sports Image occurred on those dates or
to project the Company's results of operations for any future period.
                                       13
<PAGE>
                       ACTION PERFORMANCE COMPANIES, INC.
                   UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                            As of September 30, 1996
                                 (In thousands)
<TABLE>
<CAPTION>
                                            Action
                                          Performance         Sports          Total           Pro Forma       Pro Forma
                                        Companies, Inc.   Image, Inc.(1)     Combined         Adjustments      Combined
                                        ---------------   --------------     --------         -----------      --------
                  ASSETS
                  ------
<S>                                      <C>              <C>                <C>              <C>              <C>      
CURRENT ASSETS
    Cash..............................   $        4,983   $       956        $   5,939                --       $   5,939
    Accounts receivable...............            7,497         3,644           11,141                --          11,141
    Inventories.......................            5,834         2,587            8,421                --           8,421
    Deferred income taxes.............            1,032           --             1,032                --           1,032
    Prepaid royalties.................            2,295           --             2,295                --           2,295
    Prepaid expenses and other assets.              740           --               740                --             740
                                         --------------   -----------       ----------                         ---------
        Total current assets..........           22,381         7,187           29,568                --          29,568
 
PROPERTY, PLANT, AND EQUIPMENT........            8,189           986            9,175                --           9,175

NOTES RECEIVABLE......................              902           --               902                --             902

GOODWILL..............................              --          1,051            1,051             24,221(2)      25,272

DEPOSITS AND OTHER ASSETS.............              177            29              206                --             206
                                         --------------   -----------       ----------        -----------      ---------
        Total assets..................   $       31,649   $     9,253        $  40,902        $    24,221      $  65,123
                                         ==============   ===========       ==========        ===========      =========
                                                                                                  
 LIABILITIES AND SHAREHOLDERS' EQUITY
 ------------------------------------

CURRENT LIABILITIES
    Accounts payable..................   $        2,188   $     3,598        $   5,786                --       $   5,786
    Accrued royalties and other.......            1,578           858            2,436                --           2,436
    Income taxes payable..............              522           --               522                --             522
    Current portion of notes payable..              --            218              218                --             218
                                         --------------   -----------       ----------        -----------      ---------
        Total current liabilities.....            4,288         4,674            8,962                --           8,962

LONG-TERM DEBT
    Capital lease obligation - long
    term..............................              365           --               365                --             365
    Notes payable.....................              --            --               --              24,000(2)      24,000
                                         --------------   -----------       ----------        -----------      ---------
        Total long-term debt..........              365           --               365             24,000         24,365

SHAREHOLDERS' EQUITY 
    Net equity of Sports Image........              --          4,579            4,579             (4,579)           --
    Common stock......................              126           --               126                  4(2)        130
    Additional paid-in capital........           18,991           --            18,991              4,796(2)     23,787
    Retaining earnings................            7,879           --             7,879                --          7,879
                                         --------------   -----------       ----------        -----------      ---------
        Total shareholders' equity....           26,996         4,579           31,575                221        31,796
                                         --------------   -----------       ----------        -----------      ---------
        Total liabilities and  
        shareholders' equity..........   $       31,649   $     9,253        $  40,902        $    24,221      $ 65,123
                                         ==============   ===========       ==========        ===========      =========
</TABLE>
- --------------------

(1)  Reflects  the  historical  balance  sheet of Sports Image as of November 7,
     1996.
(2)  Reflects (i) the fair value of the Shares and the  Purchase  Price Note and
     (ii) the allocation of the purchase price of Sports Image.
                                       14
<PAGE>
                       ACTION PERFORMANCE COMPANIES, INC.
              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
                      Fiscal Year Ended September 30, 1996
               (In thousands, except share and per share amounts)
<TABLE>
<CAPTION>
                                           Action                                                             Adjusted
                                         Performance       Sports           Total           Pro Forma         Pro Forma
                                       Companies, Inc.   Image, Inc.      Combined         Adjustments        Combined
                                       ---------------   -----------      --------         -----------      ------------

<S>                                    <C>               <C>              <C>              <C>              <C>     
Net sales...........................   $      44,216     $   45,471       $ 89,687         $   (6,900) (1)  $    82,787

Cost of sales.......................          25,296         31,383         56,679             (6,900) (1)       49,779
                                       ---------------   -----------      --------         -----------      ------------
    Gross profit....................          18,920         14,088         33,008                --             33,008

Selling, general, and 
    administrative expenses.........           9,266          8,146         17,412                969  (2)       18,381
                                       ---------------   -----------      --------         -----------      ------------

    Income from operations..........           9,654          5,942         15,596               (969)           14,627

Other income (expense), net.........             216           (356)          (140)            (1,932) (3)       (2,072)
                                       ---------------   -----------      --------         -----------      ------------
Income before provision for
    income taxes....................           9,870          5,586         15,456             (2,901)           12,555

Provision for income taxes..........           3,917            --           3,917              1,066  (4)        4,983
                                       ---------------   -----------      --------         -----------      ------------
    Net income......................   $       5,953     $    5,586       $ 11,539         $   (3,967)      $     7,572
                                       ===============   ===========      ========         ===========      ============

Pro forma earnings per common
    share...........................                                                                        $      0.56
                                                                                                            ============

Weighted average common and common  
    equivalent shares outstanding...                                                                         13,472,741
                                                                                                            ============
</TABLE>
- -----------------

(1)        Reflects the  elimination of  intercompany  sales from the Company to
           Sports Image.
(2)        Reflects the amortization of goodwill associated with the acquisition
           of Sports Image.
(3)        Reflects additional interest expense associated with the financing of
           the acquisition of Sports Image.
(4)        Reflects  the  additional  income tax provision based on applying the
           effective income tax rate of the Company to the combined companies.
                                       15
<PAGE>
 (c) Exhibits.
<TABLE>
<CAPTION>
Exhibit No.                                   Description of Exhibit
- -----------                                   ----------------------

   <S>                 <C>                              
   10.33               Asset Purchase Agreement dated as of November 7, 1996, among Action Performance
                       Companies, Inc., SII Acquisition, Inc., Sports Image, Inc., and R. Dale Earnhardt and
                       Teresa H. Earnhardt.(1)
   10.34               Promissory  Note dated November 7, 1996, in the principal amount of $24,000,000 issued
                       by SII Acquisition, Inc., as Maker,  to Sports Image,  Inc.,  as Payee,  together with Guarantee
                       of Action Performance Companies, Inc.(1)
   10.35               Security Agreement dated November 7, 1996, between Sports Image, Inc. and SII
                       Acquisition, Inc.(1)
   10.36               Registration Agreement dated as of November 7, 1996, among Action Performance
                       Companies, Inc., Sports Image, Inc., and R. Dale Earnhardt and Teresa H. Earnhardt.(1)
   10.37               License Agreement dated as of November 7, 1996, among SII Acquisition, Inc., Dale
                       Earnhardt, and Action Performance Companies, Inc.(1)
   10.38               Employment Agreement dated as of November 7, 1996, between Action Performance
                       Companies, Inc. and Joe Mattes.(1)
    21.1               List of Subsidiaries of Action Performance Companies, Inc.(1)
    23.1               Consent of Arthur Andersen LLP
- -------------------

(1)     Incorporated by reference to the Registrant's Current Report on Form 8-K as filed on November 22, 1996.
</TABLE>
                                       16
<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 hereunto duly authorized.

January 10, 1997                        ACTION PERFORMANCE COMPANIES, INC.



                                        By: /s/ Christopher S. Besing
                                        ---------------------------------------
                                        Christopher S. Besing
                                        Vice President, Chief Financial
                                        Officer, and Treasurer

                                       17

                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS




As independent public accountants, we hereby consent to the incorporation of our
reports  included  in this  Form  8-K/A,  into the  Company's  previously  filed
Registration Statements File No's. 33-79942, 333-03865, 33-66980, 33-86230 and
333-01874.


                                             ARTHUR ANDERSEN LLP


Phoenix, Arizona,
   January 9, 1997.


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