Aviat Networks, Inc 8-K/A, filed Feb 9, 2024
Aviat Networks, Inc. (AVNW)
8-K/A
2024-02-09
For: 2024-02-09
View Original
Added on
April 06, 2026
About this 8-K/A
Aviat Networks, Inc filed this 8-K/A on February 9, 2024.
Items reported
- Item 9.01: Financial statements and exhibits
UNITED STATES
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 (Date of earliest event reported): February 9, 2024
_______________________
(Exact name of registrant as specified in its charter)
______________________________________
(State or other jurisdiction | (Commission File | (I.R.S. Employer | ||||||||||||
of incorporation) | Number) | Identification No.) | ||||||||||||
(Address of principal executive offices, including zip code) | ||||||||||||||
Registrant’s telephone number, including area code | ||||||||||||||
______________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
☐ If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Explanatory Note:
On December 1, 2023, Aviat Networks, Inc. (“Aviat” or the “Company”) filed a Current Report on Form 8-K (the “Original Form 8-K”) to report that, among other things, it had completed the acquisition of NEC Corporation’s (“NEC”) wireless backhaul business (the “NEC Transaction”). In such Original Form 8-K, the Company stated that it would file the financial statements and pro forma financial information required by Items 9.01(a) and (b) of Form 8-K, respectively, by amendment as permitted by such Items. Aviat is filing this Amendment No. 1 to provide such financial statements and pro forma financial information. The pro forma condensed combined financial information included as Exhibit 99.3 to this Amendment No. 1 on Form 8-K/A has been presented for illustrative purposes only as required by Form 8-K, and is not intended to, and does not purport to, represent what the Company’s actual results or financial condition would have been if the NEC Transaction had occurred on the relevant date, and is not intended to project the future results or the financial condition that the Company may achieve following the NEC Transaction.
Item 9.01 Financial Statements and Exhibits.
| (a) | Financial Statements of Business Acquired. | |||||||
| The financial statements required by Item 9.01(a) are incorporated herein by reference to Exhibit 99.2 of this Form 8-K/A. | ||||||||
| (b) | Pro Forma Financial Information. | |||||||
| The financial information required by Item 9.01(b) are incorporated herein by reference to Exhibit 99.3 of this Form 8-K/A. | ||||||||
| (d) | Exhibits. | |||||||
| Exhibit No. | Description | |||||||
| 2.1#¥ | ||||||||
| 2.2#¥ | ||||||||
| 10.1#+ | ||||||||
| 10.2#+ | ||||||||
| 10.3#+ | ||||||||
| 10.4#+ | ||||||||
| 10.5#+ | ||||||||
| 10.6#+ | ||||||||
| 10.7#+ | ||||||||
| 10.8#+ | ||||||||
| 10.9#+ | ||||||||
| 10.10#+ | ||||||||
| 10.11#+ | ||||||||
| 10.12#+ | ||||||||
| 23.1* | ||||||||
| 99.1 | ||||||||
| 99.2* | ||||||||
| 99.3* | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | |||||||
| * | Furnished herewith. | |||||||
| # | Certain schedules and exhibits to this agreement have been omitted in accordance with Item 601(a)(5) of Regulation S-K. A copy of any omitted schedule and/or exhibit will be furnished to the SEC on request. | |||||||
| ¥ | Certain portions of this exhibit were redacted pursuant to Item 601(b)(2)(ii) of Regulation S-K. | |||||||
| + | Certain portions of this exhibit were redacted pursuant to Item 601(b)(10)(iv) of Regulation S-K. | |||||||
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 hereunto duly authorized. | ||||||||||||||||||||
AVIAT NETWORKS, INC. | ||||||||||||||||||||
Date: February 9, 2024 | By: | /s/ David M. Gray | ||||||||||||||||||
Name: | David M. Gray | |||||||||||||||||||
Title: | Senior Vice President and Chief Financial Officer | |||||||||||||||||||
Exhibit 23.1
Consent of Independent Auditors
We consent to the incorporation by reference in the registration statement (No. 333-255206) on Form S-3 and registration statements (Nos. 333-267592, 333-224957, 333-209462, 333-178467 and 333-163542) on Form S-8 of Aviat Networks, Inc. of our report dated December 1, 2023, with respect to the abbreviated financial statements of the Wireless Transport Business of NEC Corporation, which report appears in the Form 8-K/A (Amendment No. 1) of Aviat Networks, Inc. dated February 9, 2024.
/s/ KPMG AZSA LLC
Tokyo, Japan
February 9, 2024
Exhibit 99.2
Independent Auditors’ Report
The Board of Directors
NEC Corporation:
Qualified Opinion
We have audited the accompanying Combined Carve-out Statement of Assets Acquired and Liabilities Assumed of the Wireless Transport Business of NEC Corporation (the Business) as of March 31, 2023 and the Combined Carve-out Statement of Net Revenues and Direct Expenses for the year then ended, and the related notes (collectively, the Abbreviated Financial Statements).
In our opinion, except for the omission of the information described in the Basis for Qualified Opinion section of our report, the accompanying Abbreviated Financial Statements present fairly, in all material respects, the assets acquired and liabilities assumed of the Business as of March 31, 2023, and its revenues and direct expenses for the year then ended, on the basis of accounting described in Note 1 to the Abbreviated Financial Statements, in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB).
Basis for Qualified Opinion
As discussed in Note 1 to the Abbreviated Financial Statements, the accompanying Abbreviated Financial Statements are not presented in accordance with International Accounting Standard 1, Presentation of Financial Statements, and IFRS 1, First-time Adoption of International Financial Reporting Standards, as they do not present comparative figures or an opening statement of Assets Acquired and Liabilities Assumed at the date of transition to IFRS, which constitutes a departure from IFRS as issued by the IASB.
We conducted our audit in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditors’ Responsibilities for the Audit of the Abbreviated Financial Statements section of our report. We are required to be independent of the Business and NEC Corporation, and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audit. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our qualified audit opinion.
Emphasis of Matter — Basis of Accounting
We draw attention to Note 1 to the Abbreviated Financial Statements, which describes that the accompanying Abbreviated Financial Statements were prepared for the purpose of complying with the rules and regulations of the U.S. Securities and Exchange Commission for inclusion in the filling of Form 8-K of Aviat Networks Inc. and are not intended to be a complete presentation of the financial position of the Business as of March 31, 2023, and the results of its operations for the year then ended. As a result, the Abbreviated Financial Statements may not be suitable for another purpose. Our opinion is not modified with respect to this matter.
Responsibilities of Management for the Abbreviated Financial Statements
Management is responsible for the preparation and fair presentation of the Abbreviated Financial Statements, in accordance with IFRS as issued by the IASB, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of the Abbreviated Financial Statements that are free from material misstatement, whether due to fraud or error.
Auditors’ Responsibilities for the Audit of the Abbreviated Financial Statements
Our objectives are to obtain reasonable assurance about whether the Abbreviated Financial Statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors’ report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the Abbreviated Financial Statements.
In performing an audit in accordance with GAAS, we:
•Exercise professional judgment and maintain professional skepticism throughout the audit.
•Identify and assess the risks of material misstatement of the Abbreviated Financial Statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the Abbreviated Financial Statements.
•Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Business’ internal control. Accordingly, no such opinion is expressed.
•Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the Abbreviated Financial Statements.
We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control–related matters that we identified during the audit.
/s/ KPMG AZSA LLC
Tokyo, Japan
December 1, 2023
Wireless Transport Business of NEC Corporation
Abbreviated Financial Statements
For the year ended March 31, 2023
1
Wireless Transport Business of NEC Corporation
Combined Carve-out Statement of Assets Acquired and Liabilities Assumed
(Millions of yen) | ||||||||||||||
| As of | ||||||||||||||
Notes | March 31, 2023 | |||||||||||||
| Assets acquired | ||||||||||||||
| Trade and other receivables | 10 | 8,270 | ||||||||||||
| Contract assets | 265 | |||||||||||||
| Inventories | 5 | 5,927 | ||||||||||||
| Other current assets | 76 | |||||||||||||
Total current assets | 14,538 | |||||||||||||
| Property, plant and equipment, net | 240 | |||||||||||||
Total non-current assets | 240 | |||||||||||||
| Total assets acquired | 14,778 | |||||||||||||
| Liabilities assumed | ||||||||||||||
| Trade and other payables | 6 | 3,736 | ||||||||||||
| Contract liabilities | 2,235 | |||||||||||||
Lease liabilities – current | 74 | |||||||||||||
| Other current liabilities | 7 | 156 | ||||||||||||
Total current liabilities | 6,201 | |||||||||||||
Lease liabilities – non-current | 78 | |||||||||||||
Total non-current liabilities | 78 | |||||||||||||
| Total liabilities assumed | 6,279 | |||||||||||||
| Net assets acquired and liabilities assumed | 8,499 | |||||||||||||
| The accompanying notes are an integral part of this statement. | ||||||||||||||
2
Wireless Transport Business of NEC Corporation
Combined Carve-out Statement of Net Revenues and Direct Expenses
(Millions of yen) | |||||||||||
| For the Year Ended | |||||||||||
Notes | March 31, 2023 | ||||||||||
| Net Revenues | 8 | 25,552 | |||||||||
| Cost of sales | 9 | 18,708 | |||||||||
| Gross profit | 6,844 | ||||||||||
| Selling, general and administrative expenses | 9 | 5,235 | |||||||||
| Research and development expenses | 9 | 1,971 | |||||||||
| Other expenses (income), net | (299) | ||||||||||
| Total direct expenses | 6,907 | ||||||||||
Net revenues less direct expenses | (63) | ||||||||||
| The accompanying notes are an integral part of this statement. | |||||||||||
3
Notes to the Abbreviated Financial Statements
1.Overview
Description of the Transaction
On May 9, 2023, NEC Corporation (“NEC”) entered into a Master Sale of Business Agreement (the “Agreement”) with Aviat Networks, Inc. (“Aviat”) which was amended on November 30, 2023.
Pursuant to the Agreement, as amended, NEC sold certain of its assets and liabilities relating to the Wireless Transport Business of NEC (the “Business”) to Aviat on November 30, 2023. The transaction consideration comprised cash subject to certain post-closing adjustments, and Aviat common stock.
Description of the Business
The Business comprises wireless backhaul solutions that are distributed around the world to variety of service providers such as telecommunications carriers, under the “PASOLINK” brand which facilitates communication between mobile phone base stations with high capacity and reliable wireless transmission.
Basis of Presentation
The accompanying Combined Carve-out Statement of Assets Acquired and Liabilities Assumed and Combined Carve-out Statement of Net Revenues and Direct Expenses (hereinafter, referred to as the “abbreviated financial statements”) were prepared to present the assets acquired and liabilities assumed and net revenues and direct expenses for the Business that was sold on November 30, 2023 in conformity with the recognition and measurement principles of International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”). The abbreviated financial statements were prepared for the purpose of complying with the rules and regulations, including Rule 3-05 of Regulation S-X, of the U.S. Securities and Exchange Commission (“SEC”) and application of SEC Final Rule Release No. 33-10786, Amendments to Financial Disclosures About Acquired and Disposed Businesses, and are not intended to be a complete presentation of the financial position of the Business as of March 31, 2023, and the results of its operations for the year then ended.
Historically, separate stand-alone financial statements for the Business have not been prepared, as NEC has not maintained distinct and separate accounts for the Business, and as the Business was not a separate entity, subsidiary or operating segment during the period for which the acquired business financial statements would be required. Therefore, it is not practicable to provide a complete set of financial statements. The abbreviated financial statements represent the Business sold on November 30, 2023 under the Agreement, as amended, and were derived from the accounting records of NEC. The Combined Carve-out Statement of Assets Acquired and Liabilities Assumed includes only the assets acquired and liabilities assumed in accordance with the Agreement, as amended. Whereas the Combined Carve-out Statement of Net Revenues and Direct Expenses represents revenue-generating activities of the Business as if it were a standalone business.
Cash activities of the Business have historically been comingled with that of NEC’s and therefore are not separately identifiable. All cash flow requirements of the Business were historically funded by NEC, and cash management functions were not performed at the Business level. Therefore, it is impracticable to prepare historical cash flow information relating to operating, investing, and financing cash flows of the Business.
As noted above, the Business has not previously prepared separate set of financial statements. Accordingly, the abbreviated financial statements were prepared with an IFRS transition date of April 1, 2021. As permitted under Rule 3-05 of Regulation S-X, the abbreviated financial statements omit comparative information in respect of the preceding period for all amounts reported in the current period financial statements required by IAS 1, Presentation of Financial Statements, and an opening statement of assets acquired and liabilities assumed at the date of transition to IFRS and related disclosures required by IFRS 1, First-time Adoption of International Financial Reporting Standards.
The abbreviated financial statements were approved by Takayuki Morita, Director, Representative Executive Officer, President and CEO of NEC, and Osamu Fujikawa, Director, Representative Executive Officer, Corporate Executive Vice president, and CFO of NEC, on December 1, 2023.
Functional and Presentation Currency
The abbreviated financial statements are presented in Japanese yen (“JPY”), which is the functional currency of the largest component within the Business located in Japan and the presentation currency of the Business. All financial information presented in JPY has been rounded to the nearest million JPY, except when otherwise indicated.
4
Allocation of Certain Costs and Expenses
The Combined Carve-out Statement of Net Revenues and Direct Expenses includes certain allocations of direct expenses from NEC and its subsidiaries, such as outsourcing expenses, personnel expenses and other selling, logistic, marketing, general and administrative, and research and development expenses, including depreciation expense, which are directly associated with the revenue-generating activities of the Business. Those direct expenses are allocated by NEC and its subsidiaries to the Business based on certain criteria such as relative proportions of the Business’s revenue to NEC’s revenue and floor space occupied by the Business, in addition to specific identification. Management believes that the allocated direct expenses as well as the criteria used to allocate such direct expenses are reasonable and appropriate. The abbreviated financial statements do not include interest expenses, income tax expenses and corporate-level overhead costs, such as executive management, accounting, tax, legal, compliance, and other general support functions at corporate-level, as these costs are not directly associated with the revenue-generating activities of the Business. The financial information presented herein is not fully indicative of the results that would have been achieved had the Business operated as a separate, stand-alone entity during the periods presented. In addition, the abbreviated financial statements are not indicative of the financial condition or results of operations to be expected in the future due to changes in the Business and the omission of certain operating expenses.
2.Significant Accounting Policies
Inventories
Inventories are measured at the lower of cost and net realizable value. The cost of inventories that are interchangeable is determined by using the first-in first-out method or the periodic average method, whereas the cost of inventories that are not interchangeable is determined by using the specific identification method of their individual cost. Cost of inventories comprises all costs of purchase and other costs incurred in bringing the inventories to their present location and condition. Net realizable value is the estimated selling price in the ordinary course of business, less the estimated costs of completion and the estimated costs necessary to make the sale.
Property, plant and equipment
Property, plant and equipment are measured at cost less accumulated depreciation and accumulated impairment losses. Cost includes expenses directly attributable to acquisition of the asset, costs of dismantling and removing the assets, and costs of restoring the site. When significant components of property, plant and equipment have different useful lives, they are accounted for as separate items (by major components) of property, plant and equipment. Gains or losses on disposals of property, plant and equipment are recognized in profit or loss. Except for assets that are not subject to depreciation, such as land and construction in progress, assets are depreciated mainly using the straight-line method over the estimated useful lives of the assets. The residual value is generally estimated at zero, except for cases where the selling price, after deducting the costs of disposal, at the end of the useful lives can be estimated.
The estimated useful lives of major property, plant and equipment are as follows:
Buildings and structures 10 years
Machinery 3–7 years
Tools and equipment 3–5 years
Other items of property and equipment 3–5 years
Impairment of Non-Financial Assets
Non-financial assets other than inventories and contract assets are assessed for indications of impairment at the end of reporting period. This assessment is performed for an asset or a cash generating unit (“CGU”), which is the smallest identifiable group of assets that generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets. The carrying amount is reduced to the recoverable amount, when necessary, and the resulting decrease in the carrying amount is recognized as an impairment loss. The recoverable amount is determined for an individual asset, or a CGU when the individual asset does not generate cash inflows that are largely independent of those from other assets or groups of assets. The recoverable amount is the higher of the fair value of an asset or a CGU, less costs of disposal and its value in use. Value in use is calculated as the present value of the estimated future cash flows to be generated from the asset or CGU. In measuring the value in use, the future cash flows are estimated in part by using the growth rate which is determined based on the conditions of the respective countries and industries to which the asset or the CGU belongs and are discounted to the present value using a pre-tax discount rate, which reflects current market assessments of the time value of money and any risks specific to the asset or the CGU. An impairment loss recognized in prior periods for an asset is reversed if there are any indications that the loss recognized for the asset may no longer exist or may have decreased, and if, and only if, there has been a change in the estimates used to determine the asset’s recoverable amount since the recognition of last impairment loss. Impairment losses are reversed only to the extent that the asset’s carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortization, had no impairment loss been recognized.
Leases
At inception of a contract, the Business assesses whether the contract is, or contains, a lease. The Business determines that a contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. In addition, the Business elected not to recognize right-of-use assets and lease liabilities for either short-term leases with a lease term of 12 months or less or leases for which the underlying assets are of low value. The Business recognizes the lease payments associated with those leases as an expense on a straight-line basis over their lease term.
5
Provisions
Provisions are recognized when the Business has present legal or constructive obligations as a result of past events and it is probable that outflows of resources embodying economic benefits will be required to settle the obligations and reliable estimates can be made of the amount of obligations.
Revenue Recognition
Revenue from sales of standard hardware, such as electronic devices is generally recognized upon delivery whereby control of the hardware is transferred to the customer. Revenue from network product installation is generally recognized upon customer acceptance. For construction of network infrastructure that consists of network planning, hardware sales and installation, revenue is generally recognized based on the method of measuring progress using the ratio of costs incurred up to the end of the accounting period to the estimated total costs of the project. Revenue for rendering services such as maintenance services are generally recognized on a straight-line basis over the period in which the service is performed.
Contract Assets and Contract Liabilities
Contract assets are the Business’s right to consideration in exchange for goods or services that the Business has transferred to a customer when that right is conditioned on something other than the passage of time (e.g., the Business’s future performance). Contract liabilities are the Business’s obligation to transfer goods or services to a customer for which the Business has received consideration or the amount is due from the customer. Advances received from construction contracts are recorded as “contract liabilities” in the Combined Carve-out Statement of Assets Acquired and Liabilities Assumed.
Research and Development
Research and development (“R&D”) costs that do not meet the criteria for capitalization are expensed as incurred. R&D costs include R&D materials, salaries, technical outsourcing costs, and certain other allocated costs, such as depreciation and other facilities related expenditures.
Foreign Currency Translation
Foreign currency transactions
Transactions in foreign currencies are translated into the respective functional currencies of the components of the Business using the exchange rate at the dates of the transactions. Monetary assets and liabilities denominated in foreign currencies are translated into the functional currency using the exchange rate at the end of reporting period. Non-monetary assets and liabilities denominated in foreign currencies that are measured at historical cost are translated into the functional currency using the exchange rate at the transaction date. Non-monetary assets and liabilities denominated in foreign currencies that are measured at fair value are translated into the functional currency using the historical exchange rates at the date when the fair value was determined. Exchange differences arising from the settlement or translation of monetary items are recognized in profit or loss and are included in Other expenses (income), net.
Foreign operations
The assets and liabilities of foreign operations are translated into JPY using the exchange rate prevailing at the reporting date and their revenue and expenses are translated into JPY using the average exchange rate for the period, unless the exchange rate fluctuates significantly.
Hyperinflation
Hyperinflation accounting is applied to the financial statements of foreign operations whose functional currency is the currency of the hyperinflationary economies, such as Argentine Republic and the Republic of Turkey. Under hyperinflation accounting, certain items that are measured at the historical cost (non-monetary items), must be restated in terms of the measuring unit current at the end of the period for price changes from the measurement date for each item.
Financial Instruments
Non-derivative Financial Assets
The Business classifies non-derivative financial assets into financial assets measured at amortized cost and initially recognizes financial assets measured at amortized cost on the date of origination. The Business derecognizes financial assets when the contractual rights to the cash flows from the asset expire, or when the Business transfers the contractual rights to the cash flows from the asset or substantially all the risks and rewards of ownership of the financial asset. Separate assets or liabilities may be recognized when the Business derecognizes financial assets.
Financial assets held by the Business are measured at amortized cost when both of the following conditions are met:
- The financial asset is held within a business model whose objective is to hold financial assets in order to collect contractual cash flows; and
- The contractual terms of the financial asset give rise on specified dates to cash flows that are solely payments of principal and interest on the principal amount outstanding.
6
Financial assets measured at amortized cost are initially measured at fair value, plus any directly attributable transaction costs. Trade receivables that do not contain a significant financing component are measured at their transaction price.
After initial recognition, the carrying amounts of financial assets measured at amortized cost are recognized using the effective interest method, less impairment loss. Amortization using the effective interest method and gains and losses on derecognition are recognized in profit or loss for the period.
Impairment of Financial Assets
For financial assets measured at amortized costs, the Business recognizes allowances for expected credit losses by assessing whether the credit risk on the financial assets has increased significantly at reporting date since initial recognition. Allowances are measured based on the estimated credit loss arising from the possible defaults during the 12 months after the reporting date (12-month expected credit loss) when the credit risk associated with the financial assets has not significantly increased since initial recognition. When the credit risk associated with the financial assets has significantly increased since initial recognition or the financial assets are credit-impaired, an allowance for expected credit loss is calculated based on the estimated credit loss arising from all possible defaults over the estimated remaining period of the financial instruments (life-time expected credit loss). Notwithstanding the above, an allowance for expected credit loss on trade receivables is always calculated based on the estimated credit loss over the entire period. Significant increase in credit risk is determined based on changes in risks of a default occurring and the changes in such risks are determined considering significant financial difficulty, breach of contract, or increase in probability where the borrower will enter bankruptcy or other financial reorganization. Changes in allowances are recognized in profit and loss.
Non-derivative Financial Liabilities
The Business classifies non-derivative financial liabilities including trade and other payables into financial liabilities measured at amortized cost. Financial liabilities are initially recognized on the date when the Business becomes a party to contractual provisions. The Business derecognizes a financial liability when its contractual obligations are discharged, canceled, or expired. These financial liabilities are measured initially at fair value less any directly attributable transaction costs and subsequently measured at amortized cost using the effective interest method. Amortization amounts are recognized as finance costs in profit or loss.
3.Use of Accounting Estimates and Judgments
The preparation of the abbreviated financial statements in conformity with the recognition and measurement principles of IFRS requires management to make certain judgments, estimates, and assumptions that affect the reported amounts in the accompanying abbreviated financial statements and in the related disclosures. These estimates are based on information available as of March 31, 2023, the date of the abbreviated financial statements, and may differ from the actual results.
4.New Accounting Standards and Interpretations Issued and Not Yet Adopted
Of the new or amendments to IFRS standards that have been issued but are not effective as of the date of the approval of the abbreviated financial statements, none is expected to have material effects on the abbreviated financial statements.
5.Inventories
Components of inventories as of March 31, 2023 are as follows:
As of March 31 2023 | |||||
| Merchandise and finished goods | 5,086 | ||||
| Work in process | 584 | ||||
| Raw materials and supplies | 257 | ||||
| Total | 5,927 | ||||
The amount of inventory recognized as an expense during the period is included in cost of sales. There were no significant write-downs and reversals of write-down during the period.
7
6.Trade and Other Payables
Components of trade and other payables as of March 31, 2023 are as follows:
As of March 31 2023 | |||||
| Accounts payable trade | 3,661 | ||||
| Accounts payable-other | 75 | ||||
| Total | 3,736 | ||||
7.Other Current Liabilities
Components of other current liabilities as of March 31, 2023 are as follows:
As of March 31 2023 | |||||
Accrued expenses | 71 | ||||
| Provisions | |||||
| Provision for product warranty | 77 | ||||
| Other | 8 | ||||
| Total | 156 | ||||
Products sold by the Business are covered by standard warranty for a limited period of time and may be repaired or exchanged within the warranty period.
8.Net Revenues
(1)Disaggregation of revenues
The Business has only one product line with a variety of networking products, and its net revenues by geographic area for the year ended March 31, 2023 is as follows:
For the Year Ended March 31 2023 | |||||
| Indonesia | 7,955 | ||||
| Europe, Middle East, and Africa | 7,301 | ||||
| Asia-Pacific (excluding Indonesia) | 6,891 | ||||
| North America and Latin America | 3,405 | ||||
| Total | 25,552 | ||||
Net revenues by geographic area are based on the location of the customer.
(2)Transaction price allocated to remaining performance obligations
The information about the remaining performance obligations is omitted as the Business has no significant revenue transactions with individual expected contract terms in excess of one year.
9.Expenses by Nature
Significant components of selling, general and administrative expenses and research and development expenses by nature for the year ended March 31, 2023, are as follows:
For the Year Ended March 31 2023 | |||||
| Outsourcing expenses | 3,843 | ||||
| Personnel expenses | 1,649 | ||||
| Logistic expenses | 428 | ||||
| Depreciation | 33 | ||||
Cost of sales in the Combined Carve-out Statement of Net Revenues and Direct Expenses primarily consists of the cost of merchandise and finished goods, labor costs and outsourcing costs.
8
10.Financial Instruments
Financial risk management
The Business operates its business in various countries and jurisdictions, and as such, it has exposure to credit risk, liquidity risk, and market risk (mainly foreign currency risk). The Business conducts appropriate risk management activities to minimize the effect of these financial risks on its financial position and performance.
Credit risk
Credit risk is a risk of financial loss to the Business if a customer to a financial instrument fails to meet its obligations and arises principally from the Business’s receivables from customers. The Business is monitoring the financial position and past due balances of customers in order to minimize the risk of default resulting from deterioration of customers' financial position. The maximum exposure to credit risk, without taking into account any collateral held at the end of the reporting period, is represented by the carrying amount of the financial instruments which is exposed to credit risk in the Combined Carve-out Statement of Assets Acquired and Liabilities Assumed.
Credit risk exposure relating to trade and other receivables and contract assets.
The allowance for expected credit losses for trade and other receivables and contract assets is measured at an amount equal to the lifetime expected credit losses. The assets are grouped based on similar characteristics of credit risks and expected credit losses are calculated based on historical default rates, considering both the current conditions and the future economic environment.
Credit risk exposure relating to trade and other receivables
Components of trade and other receivables are as follows:
As of March 31 2023 | |||||
| Accounts receivable | 8,586 | ||||
Allowance for expected credit losses | (316) | ||||
| Total | 8,270 | ||||
In determining whether the financial assets are credit-impaired, the Business uses reasonable and substantiated information about the debtors’ ability to meet their obligations, including their past-due status, which is available without undue cost or effort. Expected credit losses on contract assets are not significant.
Liquidity risk
Liquidity risk is the risk that the Business encounters difficulty in meeting the obligations associated with its financial liabilities that are settled by delivering cash or another financial asset. The Business’s approach of managing liquidity is to ensure that it has sufficient liquidity to meet its liabilities when they are due. The contractual maturities of the financial liabilities are mostly within one year from March 31, 2023.
Market risk
The Business operates its business globally and is exposed to the risk of fluctuation in foreign exchange rates. The risk of exchange rate fluctuations was managed by NEC, and not managed by the Business level.
11.Related Parties
In the ordinary course of business, the Business purchases and sells products and services primarily related to the PASOLINK brand line of products with its related parties, including NEC and its subsidiaries.
Transactions with related parties
Other than those purchase and sales transactions entered into in the ordinary course of business that are summarized in the table below, and certain costs and expenses allocated to the Business from NEC and its subsidiaries (see Note 1), there were no significant transactions between the Business and its related parties for the year ended March 31, 2023.
For the Year Ended March 31 2023 | |||||
| Sales | 1,255 | ||||
| Purchases | 8,570 | ||||
9
Balances of trade and other receivables due from related parties and trade and other payables due to related parties as of March 31, 2023 are as follows:
As of March 31 2023 | |||||
Trade and other receivables | 1,133 | ||||
| Trade and other payables | 1,848 | ||||
12.Subsequent Events
Subsequent events were evaluated through December 1, 2023, the date the abbreviated financial statements were available to be issued, and no events were identified for disclosure.
10
Exhibit 99.3
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
On May 9, 2023, Aviat Networks, Inc. (“Aviat” or the “Company”) entered into a Master Sale of Business Agreement (as amended on November 30, 2023, the “Purchase Agreement”) with NEC Corporation (“NEC”), to acquire NEC’s wireless transport business (the “NEC Transaction”). The Company completed the NEC Transaction on November 30, 2023 (the “Closing Date”). Under the terms of the Purchase Agreement, consideration due at the closing of the NEC Transaction was comprised of (i) an amount in cash equal to $42.1 million, subject to certain post-closing adjustments, and (ii) the issuance of $23.4 million in Company common stock. The Company obtained permanent financing to fund the cash portion of the NEC Transaction.
The following tables set forth unaudited pro forma condensed combined financial information of Aviat and NEC’s wireless transport business as of and for (i) the twelve months ended June 30, 2023 and (ii) the three months ended September 29, 2023.
The unaudited pro forma condensed combined balance sheet gives effect to the NEC Transaction as if it had occurred on September 29, 2023. The unaudited pro forma condensed combined statements of operations give effect to the NEC Transaction as if it had occurred on July 2, 2022.
Aviat’s historical financial data as of and for the twelve months ended June 30, 2023 is derived from the Company’s historical audited consolidated financial statements which are included in the 2023 Annual Report on Form 10-K. Aviat’s historical financial data as of and for the three months ended September 29, 2023 is derived from the Company’s historical unaudited condensed consolidated financial statements which are included in the September 29, 2023 Quarterly Report on Form 10-Q.
The historical financial data of NEC’s wireless transport business as of and for the twelve months ended March 31, 2023 is derived from the audited combined carve-out financial statements which are included in this Current Report on Form 8-K. The historical financial data of NEC’s wireless transport business as of and for the three months ended June 30, 2023 is derived from the unaudited combined carve-out financial statements.
The unaudited pro forma condensed combined financial information includes estimated adjustments directly attributable to the NEC Transaction that are expected to have an ongoing impact on the Company. The pro forma adjustments are described in the notes accompanying the unaudited pro forma condensed combined financial information. The pro forma adjustments are based upon available information and certain assumptions the Company believe are reasonable. The unaudited pro forma condensed combined financial information does not purport to represent what the results of operations and financial condition would have been had the NEC Transaction occurred as of the dates indicated, nor does it project the results of operations for any future period or the financial condition at any future date.
The unaudited pro forma condensed combined financial information should be read in connection with (i) Aviat’s audited consolidated financial statements, and the related notes thereto, and the risk factors set forth in Aviat’s Annual Report on Form 10-K for the year ended June 30, 2023, and (ii) the audited combined carve-out financial statements and related notes for NEC’s wireless transport business for the year-ended March 31, 2023 included in this Current Report on Form 8-K.
The unaudited pro forma condensed combined balance sheet as of September 29, 2023 is derived by utilizing NEC’s unaudited historical financial data as of June 30, 2023 and combining with the Company’s unaudited historical financial data as of September 29, 2023. The unaudited pro forma condensed combined statement of operations for the twelve months ended June 30, 2023 is derived by utilizing NEC’s audited historical financial data for the fiscal year ended March 31, 2023 and combining with the Company’s audited historical financial data for the fiscal year ended June 30, 2023. The unaudited pro forma condensed combined statement of operations for the three months ended September 29, 2023 is derived by utilizing NEC’s unaudited historical financial data for the three months ended June 30, 2023 and combining with the Company’s unaudited historical financial data for the three months ended September 29, 2023.
1
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
As of September 30, 2023
(U.S. Dollars in thousands)
| Aviat Networks, Inc. (Historical) | NEC’s Wireless Transport Business (Adjusted) | Transaction Accounting Adjustments | Notes | Financing Adjustments | Notes | Pro Forma Combined | |||||||||||||||||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||
| Cash and cash equivalents | $ | 35,465 | $ | — | $ | (48,206) | 2A 2B | $ | 49,921 | 2F | $ | 37,180 | |||||||||||||||||||||||||||||
| Accounts receivable, net | 94,497 | 50,209 | — | — | 144,706 | ||||||||||||||||||||||||||||||||||||
| Unbilled receivables | 60,975 | — | — | — | 60,975 | ||||||||||||||||||||||||||||||||||||
| Inventories | 30,659 | 44,932 | — | — | 75,591 | ||||||||||||||||||||||||||||||||||||
| Other current assets | 22,814 | 1,104 | 4,962 | 2B | — | 28,880 | |||||||||||||||||||||||||||||||||||
| Total current assets | 244,410 | 96,245 | (43,244) | 49,921 | 347,332 | ||||||||||||||||||||||||||||||||||||
| Property, plant and equipment, net | 9,035 | 1,560 | — | — | 10,595 | ||||||||||||||||||||||||||||||||||||
| Goodwill | 5,112 | — | 344 | 2C | — | 5,456 | |||||||||||||||||||||||||||||||||||
| Intangible assets, net | 8,870 | — | 5,000 | 2C | — | 13,870 | |||||||||||||||||||||||||||||||||||
| Deferred income taxes | 86,452 | — | — | — | 86,452 | ||||||||||||||||||||||||||||||||||||
| Right of use assets | 2,984 | — | — | — | 2,984 | ||||||||||||||||||||||||||||||||||||
| Other assets | 13,436 | 185 | — | (418) | 2G | 13,203 | |||||||||||||||||||||||||||||||||||
| Total assets | $ | 370,299 | $ | 97,990 | $ | (37,900) | $ | 49,503 | $ | 479,892 | |||||||||||||||||||||||||||||||
| LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||
| Accounts payable | $ | 61,767 | $ | 15,964 | $ | — | $ | — | $ | 77,731 | |||||||||||||||||||||||||||||||
| Accrued expenses | 20,561 | 3,749 | 3,746 | 2D | — | 28,056 | |||||||||||||||||||||||||||||||||||
| Short-term lease liabilities | 723 | — | — | — | 723 | ||||||||||||||||||||||||||||||||||||
| Advance payments and unearned revenue | 46,050 | 16,724 | — | — | 62,774 | ||||||||||||||||||||||||||||||||||||
| Restructuring liabilities | 112 | — | — | — | 112 | ||||||||||||||||||||||||||||||||||||
| Current portion of long-term debt | — | — | — | 2,500 | 2H | 2,500 | |||||||||||||||||||||||||||||||||||
| Total current liabilities | 129,213 | 36,437 | 3,746 | 2,500 | 171,896 | ||||||||||||||||||||||||||||||||||||
| Long-term debt | — | — | — | 47,003 | 2F 2G 2H | 47,003 | |||||||||||||||||||||||||||||||||||
| Unearned revenue | 7,627 | — | — | — | 7,627 | ||||||||||||||||||||||||||||||||||||
| Long-term lease liabilities | 2,436 | — | — | — | 2,436 | ||||||||||||||||||||||||||||||||||||
| Other long-term liabilities | 317 | 666 | — | — | 983 | ||||||||||||||||||||||||||||||||||||
| Reserve for uncertain tax positions | 4,064 | — | — | — | 4,064 | ||||||||||||||||||||||||||||||||||||
| Deferred income taxes | 492 | — | — | — | 492 | ||||||||||||||||||||||||||||||||||||
| Total liabilities | 144,149 | 37,103 | 3,746 | 49,503 | 234,501 | ||||||||||||||||||||||||||||||||||||
| Stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||
| Common stock | 117 | — | 7 | 2A | — | 124 | |||||||||||||||||||||||||||||||||||
| Treasury stock | (6,147) | — | — | — | (6,147) | ||||||||||||||||||||||||||||||||||||
| Additional paid-in-capital | 832,060 | — | 22,980 | 2A | — | 855,040 | |||||||||||||||||||||||||||||||||||
(Accumulated deficit) retained earnings | (583,909) | 60,887 | (64,633) | 2D 2E | — | (587,655) | |||||||||||||||||||||||||||||||||||
| Accumulated other comprehensive loss | (15,971) | — | — | — | (15,971) | ||||||||||||||||||||||||||||||||||||
| Total stockholders’ equity | 226,150 | 60,887 | (41,646) | — | 245,391 | ||||||||||||||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 370,299 | $ | 97,990 | $ | (37,900) | $ | 49,503 | $ | 479,892 | |||||||||||||||||||||||||||||||
See accompanying notes to unaudited pro forma condensed combined financial information.
2
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
For the three months ended September 30, 2023
(U.S. Dollars in thousands, except per share amount)
| Aviat Networks, Inc. (Historical) | NEC’s Wireless Transport Business (Adjusted) | Transaction Accounting Adjustments | Notes | Financing Adjustments | Notes | Pro Forma Combined | |||||||||||||||||||||||||||||||||||
| Revenues | $ | 87,566 | $ | 33,513 | $ | — | $ | — | $ | 121,079 | |||||||||||||||||||||||||||||||
| Cost of revenues | 55,714 | 24,330 | — | — | 80,044 | ||||||||||||||||||||||||||||||||||||
| Gross margin | 31,852 | 9,183 | — | — | 41,035 | ||||||||||||||||||||||||||||||||||||
| Research and development | 6,424 | 3,055 | — | — | 9,479 | ||||||||||||||||||||||||||||||||||||
| Selling and administrative | 19,237 | 9,242 | 178 | 2I | — | 28,657 | |||||||||||||||||||||||||||||||||||
| Restructuring charges | 644 | — | — | — | 644 | ||||||||||||||||||||||||||||||||||||
| Operating income | 5,547 | (3,114) | (178) | — | 2,255 | ||||||||||||||||||||||||||||||||||||
| Other expense (income), net | 901 | (1,855) | — | 938 | 2J | (16) | |||||||||||||||||||||||||||||||||||
| Income before income taxes | 4,646 | (1,259) | (178) | (938) | 2,271 | ||||||||||||||||||||||||||||||||||||
| Provision for income taxes | 641 | 367 | (55) | 2K | (291) | 2K | 662 | ||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 4,005 | $ | (1,626) | $ | (123) | $ | (647) | $ | 1,609 | |||||||||||||||||||||||||||||||
| Net income (loss) per share of common stock outstanding: | |||||||||||||||||||||||||||||||||||||||||
| Basic | $ | 0.35 | $ | 0.13 | |||||||||||||||||||||||||||||||||||||
| Diluted | $ | 0.34 | $ | 0.13 | |||||||||||||||||||||||||||||||||||||
| Weighted-average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||
| Basic | 11,574 | 12,311 | |||||||||||||||||||||||||||||||||||||||
| Diluted | 11,943 | 12,680 | |||||||||||||||||||||||||||||||||||||||
See accompanying notes to unaudited pro forma condensed combined financial information.
3
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
For the twelve months ended June 30, 2023
(U.S. Dollars in thousands, except per share amount)
| Aviat Networks, Inc. (Historical) | NEC’s Wireless Transport Business (Adjusted) | Transaction Accounting Adjustments | Notes | Financing Adjustments | Notes | Pro Forma Combined | |||||||||||||||||||||||||||||||||||
| Revenues | $ | 346,593 | $ | 188,645 | $ | — | $ | — | $ | 535,238 | |||||||||||||||||||||||||||||||
| Cost of revenues | 222,422 | 138,117 | — | — | 360,539 | ||||||||||||||||||||||||||||||||||||
| Gross margin | 124,171 | 50,528 | — | — | 174,699 | ||||||||||||||||||||||||||||||||||||
| Research and development | 24,908 | 14,551 | — | — | 39,459 | ||||||||||||||||||||||||||||||||||||
| Selling and administrative | 69,842 | 38,649 | 4,456 | 2D 2I | — | 112,947 | |||||||||||||||||||||||||||||||||||
| Restructuring charges | 3,012 | — | — | — | 3,012 | ||||||||||||||||||||||||||||||||||||
| Operating income | 26,409 | (2,672) | (4,456) | — | 19,281 | ||||||||||||||||||||||||||||||||||||
| Other expense (income), net | 3,306 | (2,207) | — | 2,731 | 2J | 3,830 | |||||||||||||||||||||||||||||||||||
| Income before income taxes | 23,103 | (465) | (4,456) | (2,731) | 15,451 | ||||||||||||||||||||||||||||||||||||
| Provision for income taxes | 11,575 | — | (1,381) | 2K | (847) | 2K | 9,347 | ||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | 11,528 | $ | (465) | $ | (3,075) | $ | (1,884) | $ | 6,104 | |||||||||||||||||||||||||||||||
| Net income (loss) per share of common stock outstanding: | |||||||||||||||||||||||||||||||||||||||||
| Basic | $ | 1.01 | $ | 0.50 | |||||||||||||||||||||||||||||||||||||
| Diluted | $ | 0.97 | $ | 0.48 | |||||||||||||||||||||||||||||||||||||
| Weighted-average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||
| Basic | 11,358 | 12,095 | |||||||||||||||||||||||||||||||||||||||
| Diluted | 11,855 | 12,592 | |||||||||||||||||||||||||||||||||||||||
See accompanying notes to unaudited pro forma condensed combined financial information.
4
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
Description of Transaction
On May 9, 2023, the Company entered into a Master Sale of Business Agreement (as amended on November 30, 2023, the “Purchase Agreement”) with NEC Corporation (“NEC”), to acquire NEC’s wireless transport business (the “NEC Transaction”). The Company completed the NEC Transaction on November 30, 2023 (the “Closing Date”). Under the terms of the Purchase Agreement, consideration due at the closing of the NEC Transaction was comprised of (i) an amount in cash equal to $42.1 million, subject to certain post-closing adjustments, and (ii) the issuance of $23.4 million in Company common stock. The Company obtained permanent financing to fund the cash portion of the NEC Transaction.
Basis of Presentation
The unaudited pro forma condensed combined financial information was prepared using the acquisition method of accounting and was based on the historical financial statements of the Company and NEC’s wireless transport business and has been prepared to illustrate the effects of the NEC Transaction as if it occurred on the first date of the period presented.
The Company’s historical financial statements were prepared in accordance with the accounting principles generally accepted in the United States (“U.S. GAAP”) and presented in U.S. Dollars (“USD”). The historical financial statements of NEC’s wireless transport business were prepared in accordance with International Financial Standards as adopted by the International Accounting Standards Board (“IFRS”) and presented in Japanese Yen (“JPY”). During the preparation of the unaudited pro forma condensed combined financial information, the Company reviewed the historical financial statements of NEC’s wireless transport business prepared under IFRS, to identify differences compared to the Company’s accounting policies in accordance U.S. GAAP. The Company did not identify any IFRS to U.S. GAAP differences that resulted in a pro forma adjustment within the unaudited pro forma condensed combined financial information presented.
The Company has made adjustments to translate the historical financial statements of NEC’s wireless transport business from JPY to USD based on applicable historical exchange rates, which may differ materially from future exchange rates. The historical financial statements of NEC’s wireless transport business have been adjusted for certain reclassifications to conform with the Company’s financial statement presentation.
The NEC Transaction was accounted for using the acquisition method of accounting. Under this method, the assets acquired and liabilities assumed have been recorded based on preliminary estimates of fair value. The purchase accounting allocations in the NEC Transaction will be finalized at a later date and depend on a number of factors, including the final valuation of long-lived tangible and identified intangible assets acquired and liabilities assumed. The actual fair values of the assets acquired, liabilities assumed and resulting goodwill as a result of the NEC Transaction may differ materially from the adjustments set forth in the unaudited pro forma condensed combined financials. In accordance with ASC 805, acquisition-related transaction costs and acquisition-related restructuring charges are not included as components of consideration transferred but are accounted for as expenses in the period in which the costs are incurred.
The unaudited pro forma condensed combined balance sheet is presented as if the NEC Transaction had occurred on September 29, 2023. The unaudited pro forma condensed combined statement of operations for the three months ended September 29, 2023 and for the twelve months ended June 30, 2023 are presented as if the NEC Transaction had occurred on July 2, 2022.
The unaudited pro forma condensed combined financial information does not reflect any anticipated synergies, operating efficiencies or cost savings that may result from the NEC Transaction and integration costs that may be incurred. The pro forma adjustments represent the Company’s best estimates and are based upon currently available information and certain adjustments, assumptions and estimates that the Company believes are reasonable under the circumstances.
There were no material transactions between the Company and NEC’s wireless transport business during the period presented. Accordingly, adjustments to eliminate transactions between the Company and NEC’s wireless transport business have not been reflected in the unaudited pro forma condensed combined financial information presented herein.
5
Note 1. Translation and Reclassification Adjustments
The unaudited pro forma condensed combined financial information contains adjustments to translate the historical financial statements of NEC’s wireless transport business from JPY to USD and to reflect certain reclassifications to align to the Company’s financial statement presentation.
Translation: This column represents the translation from JPY to USD using the applicable historical exchange rates for the period presented.
The historical financial statements of NEC’s wireless transport business and related pro forma adjustments were translated from JPY to USD using the following historical exchange rates:
| JPY to USD | ||||||||
Balance sheet: | ||||||||
| Closing exchange rate as of June 30, 2023 | 144.47 | |||||||
Statement of operations: | ||||||||
| Average exchange rate for the three months ended June 30, 2023 | 137.47 | |||||||
| Average exchange rate for the fiscal year ended March 31, 2023 | 135.45 | |||||||
Reclassification: This column represents the adjustments that have been applied to conform the historical financial statements of NEC’s wireless transport business to the Company’s financial statement presentation. The italicized rows include the financial statement line presented in the historical financial statements of NEC’s wireless transport business.
6
Unaudited Condensed Combined Balance Sheet Adjustments
As of June 30, 2023
| NEC’s Wireless Transport Business (Historical) | Translation | Reclassification | NEC’s Wireless Transport Business (Adjusted) | ||||||||||||||||||||||||||
JPY in millions | USD in thousands | USD in thousands | USD in thousands | ||||||||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||
| Cash and cash equivalents | ¥ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||
| Accounts receivable, net | — | — | 50,209 | 50,209 | |||||||||||||||||||||||||
Trade and other receivables | 7,254 | 50,209 | (50,209) | — | |||||||||||||||||||||||||
| Unbilled receivables | — | — | — | — | |||||||||||||||||||||||||
| Inventories | 6,491 | 44,932 | — | 44,932 | |||||||||||||||||||||||||
| Other current assets | 159 | 1,104 | — | 1,104 | |||||||||||||||||||||||||
| Total current assets | 13,904 | 96,245 | — | 96,245 | |||||||||||||||||||||||||
| Property, plant and equipment, net | 225 | 1,560 | — | 1,560 | |||||||||||||||||||||||||
| Goodwill | — | — | — | — | |||||||||||||||||||||||||
| Intangible assets, net | — | — | — | — | |||||||||||||||||||||||||
| Deferred income taxes | — | — | — | — | |||||||||||||||||||||||||
| Right of use assets | — | — | — | — | |||||||||||||||||||||||||
| Other assets | 27 | 185 | — | 185 | |||||||||||||||||||||||||
| Total assets | ¥ | 14,156 | $ | 97,990 | $ | — | $ | 97,990 | |||||||||||||||||||||
| LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||
| Accounts payable | ¥ | — | $ | — | $ | 15,964 | $ | 15,964 | |||||||||||||||||||||
Trade and other payables | 2,306 | 15,964 | (15,964) | ||||||||||||||||||||||||||
Contract liabilities | 2,416 | 16,724 | (16,724) | ||||||||||||||||||||||||||
| Accrued expenses | — | — | 3,749 | 3,749 | |||||||||||||||||||||||||
| Short-term lease liabilities | — | — | — | — | |||||||||||||||||||||||||
| Advance payments and unearned revenue | — | — | 16,724 | 16,724 | |||||||||||||||||||||||||
| Restructuring liabilities | — | — | — | — | |||||||||||||||||||||||||
| Other current liabilities | 542 | 3,749 | (3,749) | — | |||||||||||||||||||||||||
| Current portion of long-term debt | — | — | — | — | |||||||||||||||||||||||||
| Total current liabilities | 5,264 | 36,437 | — | 36,437 | |||||||||||||||||||||||||
| Long-term debt | — | — | — | — | |||||||||||||||||||||||||
| Unearned revenue | — | — | — | — | |||||||||||||||||||||||||
| Long-term lease liabilities | — | — | — | — | |||||||||||||||||||||||||
| Other long-term liabilities | 96 | 666 | — | 666 | |||||||||||||||||||||||||
| Reserve for uncertain tax positions | — | — | — | — | |||||||||||||||||||||||||
| Deferred income taxes | — | — | — | — | |||||||||||||||||||||||||
| Total liabilities | 5,360 | 37,103 | — | 37,103 | |||||||||||||||||||||||||
| Stockholders’ equity: | |||||||||||||||||||||||||||||
| Common stock | — | — | — | — | |||||||||||||||||||||||||
| Treasury stock | — | — | — | — | |||||||||||||||||||||||||
| Additional paid-in-capital | — | — | — | — | |||||||||||||||||||||||||
Retained earnings | 8,796 | 60,887 | — | 60,887 | |||||||||||||||||||||||||
| Accumulated other comprehensive loss | — | — | — | — | |||||||||||||||||||||||||
| Total stockholders’ equity | 8,796 | 60,887 | — | 60,887 | |||||||||||||||||||||||||
| Total liabilities and stockholders’ equity | ¥ | 14,156 | $ | 97,990 | $ | — | $ | 97,990 | |||||||||||||||||||||
7
Unaudited Condensed Combined Statement of Operations Adjustments
For the Three Months Ended June 30, 2023
| NEC’s Wireless Transport Business (Historical) | Translation | Reclassification | NEC’s Wireless Transport Business (Adjusted) | ||||||||||||||||||||||||||
JPY in millions | USD in thousands | USD in thousands | USD in thousands | ||||||||||||||||||||||||||
| Revenues | ¥ | — | $ | — | $ | 33,513 | $ | 33,513 | |||||||||||||||||||||
Net Revenues | 4,607 | 33,513 | (33,513) | — | |||||||||||||||||||||||||
| Cost of revenues | — | — | 24,330 | 24,330 | |||||||||||||||||||||||||
Cost of Sales | 3,345 | 24,330 | (24,330) | — | |||||||||||||||||||||||||
| Gross margin | 1,262 | 9,183 | — | 9,183 | |||||||||||||||||||||||||
| Research and development | 420 | 3,055 | — | 3,055 | |||||||||||||||||||||||||
| Selling and administrative | — | — | 9,242 | 9,242 | |||||||||||||||||||||||||
Selling, general and administrative | 1,271 | 9,242 | (9,242) | — | |||||||||||||||||||||||||
| Restructuring charges | — | — | — | — | |||||||||||||||||||||||||
| Operating income | (429) | (3,114) | — | (3,114) | |||||||||||||||||||||||||
| Other expense (income), net | (255) | (1,855) | — | (1,855) | |||||||||||||||||||||||||
| Income before income taxes | (174) | (1,259) | — | (1,259) | |||||||||||||||||||||||||
| Provision for income taxes | 50 | 367 | — | 367 | |||||||||||||||||||||||||
| Net income (loss) | ¥ | (224) | $ | (1,626) | $ | — | $ | (1,626) | |||||||||||||||||||||
Unaudited Condensed Combined Statement of Operations Adjustments
For the Twelve Months Ended March 31, 2023
| NEC’s Wireless Transport Business (Historical) | Translation | Reclassification | NEC’s Wireless Transport Business (Adjusted) | ||||||||||||||||||||||||||
JPY in millions | USD in thousands | USD in thousands | USD in thousands | ||||||||||||||||||||||||||
| Revenues | ¥ | — | $ | — | $ | 188,645 | $ | 188,645 | |||||||||||||||||||||
Net Revenues | 25,552 | 188,645 | (188,645) | — | |||||||||||||||||||||||||
| Cost of revenues | — | — | 138,117 | 138,117 | |||||||||||||||||||||||||
Cost of Sales | 18,708 | 138,117 | (138,117) | — | |||||||||||||||||||||||||
| Gross margin | 6,844 | 50,528 | — | 50,528 | |||||||||||||||||||||||||
| Research and development | 1,971 | 14,551 | — | 14,551 | |||||||||||||||||||||||||
| Selling and administrative | — | — | 38,649 | 38,649 | |||||||||||||||||||||||||
Selling, general and administrative | 5,235 | 38,649 | (38,649) | — | |||||||||||||||||||||||||
| Restructuring charges | — | — | — | — | |||||||||||||||||||||||||
| Operating income | (362) | (2,672) | — | (2,672) | |||||||||||||||||||||||||
| Other expense (income), net | (299) | (2,207) | — | (2,207) | |||||||||||||||||||||||||
| Income before income taxes | (63) | (465) | — | (465) | |||||||||||||||||||||||||
| Provision for income taxes | — | — | — | — | |||||||||||||||||||||||||
| Net income (loss) | ¥ | (63) | $ | (465) | $ | — | $ | (465) | |||||||||||||||||||||
8
Note 2. Transaction Accounting and Financing Adjustments
The NEC Transaction will be accounted for as a business combination using the acquisition method of accounting. The assets acquired and liabilities assumed will be recognized at their acquisition date fair values, with any excess of the consideration transferred over the estimated fair values of the identifiable net assets acquired recorded as goodwill.
Adjustments to Unaudited Pro Forma Condensed Combined Balance Sheet
(A) The adjustment reflects the preliminary fair value of consideration transferred as if the NEC Transaction occurred on September 29, 2023:
(In thousands) | ||||||||
Cash consideration | $ | 43,244 | ||||||
Common stock consideration | 22,987 | |||||||
Preliminary fair value of consideration transferred | $ | 66,231 | ||||||
The common stock consideration was determined as follows based on 736,750 shares issued to NEC at the closing of the NEC Transaction:
(In thousands except per share amount) | ||||||||
Common shares issued ($0.01 par value) | 737 | |||||||
Closing share price of Aviat common stock on September 29, 2023 | $ | 31.20 | ||||||
Common stock consideration | $ | 22,987 | ||||||
(B) The adjustment reflects the recoverable VAT paid at the closing of the NEC Transaction of $4.96 million.
(C) The following table summarizes the allocation of preliminary purchase price, as if the NEC Transaction occurred on September 29, 2023:
| (In thousands) | ||||||||
| Accounts receivable, net | $ | 50,209 | ||||||
| Inventories | 44,932 | |||||||
| Property, plant and equipment, net | 1,560 | |||||||
| Identifiable finite-lived intangible assets: | ||||||||
| Customer relationships | 2,900 | |||||||
| Technology | 2,100 | |||||||
| Other assets | 1,289 | |||||||
| Accounts payable | (15,964) | |||||||
| Advance payments and unearned revenue | (16,724) | |||||||
| Other liabilities | (4,415) | |||||||
| Goodwill | 344 | |||||||
| Net assets acquired | $ | 66,231 | ||||||
The Company is in the process of obtaining an independent third-party valuation of certain intangible and tangible assets acquired. The fair values of the acquired intangible assets are based on estimates and assumptions that are considered reasonable by the Company. As of the acquisition date, the Company has recorded the assets acquired and the liabilities assumed at their respective estimated fair values. The final purchase consideration allocation will be determined when the Company completes the detailed valuations and necessary calculations and will be completed as soon as practicable within the measurement period. The final allocation may be materially different than that reflected in the preliminary allocation presented herein. Any increase or decrease in fair values of the net assets as compared with the unaudited pro forma condensed combined financial information may change the amount of the total consideration allocated to goodwill and other assets and liabilities and may impact the combined company’s statement of operations due to adjustments in the depreciation and amortization of the adjusted assets.
9
(D) To reflect estimated transaction costs of $3.76 million incurred or expected to be incurred by the Company in relation to the NEC Transaction. Total estimated transaction costs are $9.30 million, of which $5.55 million are included in the Company’s historical financial statements.
(E) To reflect the elimination of retained earnings from the historical financial statements of NEC’s wireless transport business.
(F) The change in cash and cash equivalents was determined as follows:
(In thousands) | ||||||||
Proceeds from term loan | $ | 50,000 | ||||||
Less: capitalized debt issuance costs | (79) | |||||||
Pro forma adjustment - financing to cash and cash equivalents | $ | 49,921 | ||||||
(G) To reflect the capitalization of debt issuance costs incurred related to term loan funding and the reclass of $0.42 million of debt issuance costs previously incurred by the Company prior to the term loan funding and reported in other assets in the Company’s historical financial statements.
(H) To reflect the split of current and non-current maturities for the term loan borrowings associated with the NEC Transaction.
Adjustments to Unaudited Pro Forma Condensed Combined Statement of Operations
(I) To reflect estimated amortization expense based on the preliminary estimated fair values of the acquired identifiable finite-lived intangible assets related to the NEC Transaction:
(In thousands except useful life) | Estimated useful life in years | Preliminary estimated fair value | Amortization expense for the three months ended September 29, 2023 | Amortization expense for the twelve months ended June 30, 2023 | |||||||||||||||||||
Customer relationships | 10 | $ | 2,900 | $ | 73 | $ | 290 | ||||||||||||||||
Technology | 5 | 2,100 | 105 | 420 | |||||||||||||||||||
| $ | 5,000 | $ | 178 | $ | 710 | ||||||||||||||||||
(J) The following adjustments reflect the estimated interest expense and amortization of debt issuance costs to be incurred by the Company as a result of the term loan borrowings used to fund the cash portion of the consideration due for the NEC Transaction. Outstanding borrowings under the term loan bear interest at the adjusted Secured Overnight Financing Rate (“SOFR”) plus the applicable margin. The term loan matures five years from the date of issuance and has scheduled quarterly principal payments. For the purposes of estimating the pro forma interest expense for the three months ended September 29, 2023 and twelve months ended June 30, 2023, the Company used the historical 90 day average SOFR for the periods presented, plus an applicable margin of 2.50%. The amortization of debt issuance costs is recognized on a straight-line basis through the maturity of the term loan.
(In thousands except percentages) | Beginning principal balance as of July 2, 2022 | Interest rate | Interest expense for the twelve months ended June 30, 2023 | ||||||||||||||
Interest expense on term loan | $ | 50,000 | 3.29% — 7.10% | $ | 2,632 | ||||||||||||
Amortization of debt issuance costs | 497 | 99 | |||||||||||||||
| $ | 2,731 | ||||||||||||||||
10
(In thousands except percentages) | Beginning principal balance as of July 1, 2023 | Interest rate | Interest expense for the three months ended September 29, 2023 | ||||||||||||||
Interest expense on term loan | $ | 48,125 | 7.59% | $ | 913 | ||||||||||||
Amortization of debt issuance costs | 398 | 25 | |||||||||||||||
| $ | 938 | ||||||||||||||||
(K) This reflects the income tax effect of the pro forma transaction accounting and financing adjustments at an estimated combined effective tax rate of 31%.
Note 3. Net Income Per Share
The following table sets forth the pro forma basic and diluted net income per share for the three months ended September 29, 2023 and the twelve months ended June 30, 2023. The weighted average number of basic and diluted common shares outstanding includes the impact of the 736,750 common shares issued as a portion of the consideration transferred to NEC at the closing of the NEC Transaction. The pro forma impact to the weighted average number of basic and diluted common shares outstanding assumes the issuance occurred on July 2, 2022.
(In thousands except per share amounts) | Three months ended September 29, 2023 | Twelve months ended June 30, 2023 | ||||||||||||
| Numerator: | ||||||||||||||
Pro forma combined net income | $ | 1,609 | $ | 6,104 | ||||||||||
Denominator: | ||||||||||||||
Historical weighted-average shares outstanding, basic | 11,574 | 11,358 | ||||||||||||
Pro forma adjustment for shares issued | 737 | 737 | ||||||||||||
Weighted-average shares outstanding, basic | 12,311 | 12,095 | ||||||||||||
Historical weighted-average shares outstanding, diluted | 11,943 | 11,855 | ||||||||||||
Pro forma adjustment for shares issued | 737 | 737 | ||||||||||||
Weighted-average shares outstanding, diluted | 12,680 | 12,592 | ||||||||||||
Pro forma combined net income per share: | ||||||||||||||
Basic | $ | 0.13 | $ | 0.50 | ||||||||||
Diluted | $ | 0.13 | $ | 0.48 | ||||||||||
11