CHIPIDEA MICROELECTRÓNICA S.A.
UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
| | 2007 | | | 2006 | |
Revenues | | | | | | |
Licensing and services | | | 11,972 | | | | 8,269 | |
Royalties | | | 1,789 | | | | 1,054 | |
| | | 13,761 | | | | 9,323 | |
Other income | | | 29 | | | | 22 | |
Employee Benefits expense | | | (8,645 | ) | | | (6,647 | ) |
Depreciation and amortization expense | | | (1,010 | ) | | | (590 | ) |
Impairment of assets | | | (173 | ) | | | (26 | ) |
| | | (9,799 | ) | | | (7,241 | ) |
Other expenses | | | | | | | | |
Other third parties, Operating leases and External Services | | | (4,311 | ) | | | (4,041 | ) |
Operating leases | | | | | | | | |
Other Costs | | | (135 | ) | | | (359 | ) |
| | | (4,446 | ) | | | (4,400 | ) |
Net Finance Costs (Profit) | | | (212 | ) | | | (461 | ) |
Profit (Loss) Before income taxes | | | (696 | ) | | | (2,779 | ) |
Income taxes expense | | | (504 | ) | | | (24 | ) |
Profit (Loss) for the period | | | (1,200 | ) | | | (2,803 | ) |
CHIPIDEA MICROELECTRÓNICA S.A.
(Thousand Euros)
| | 2007 | | | 2006 | |
Assets | | | | | | |
Current Assets | | | | | | |
Cash and cash equivalents | | | 1,618 | | | | 7,944 | |
Trade and other receivables | | | 11,856 | | | | 8,866 | |
Current income tax asset | | | 1,640 | | | | 1,627 | |
Total current assets | | | 15,114 | | | | 18,437 | |
Non-Current Assets | | | | | | | | |
Other financial assets | | | 11 | | | | 11 | |
Property, Plant and Equipment | | | 6,991 | | | | 6,992 | |
Intangible Assets | | | 5,580 | | | | 1,478 | |
Deferred Tax | | | 2,196 | | | | 2,196 | |
| | | 14,778 | | | | 10,677 | |
T | | | 29,892 | | | | 29,114 | |
Liabilities and shareholders’ equity | | | | | | | | |
Current liabilities | | | | | | | | |
Trade and other payables | | | 12,491 | | | | 9,394 | |
Other financial liabilities | | | 5,785 | | | | 6,971 | |
Current Income Tax Liability | | | 3 | | | | 3 | |
Provisions | | | 37 | | | | 37 | |
| | | 18,316 | | | | 16,405 | |
Non – Current liabilities | | | | | | | | |
Financial liabilities | | | 493 | | | | 423 | |
Deferred Income Tax Liability | | | - | | | | - | |
Provisions | | | 1,187 | | | | 1,187 | |
| | | 1,680 | | | | 1,610 | |
| | | 19,996 | | | | 18,015 | |
Net Assets | | | 9,896 | | | | 11,099 | |
Equity | | | | | | | | |
Share Capital | | | 5,557 | | | | 5,557 | |
Share Premium | | | 12,153 | | | | 12,153 | |
Fair Value and other reserves | | | 1,499 | | | | 1,495 | |
Retained Profits (Accumulated losses) | | | (9,313 | ) | | | (8,106 | ) |
| | | 9,896 | | | | 11,099 | |
CHIPIDEA MICROELECTRÓNICA S.A.
(Thousand Euros)
| | 2007 | | | 2006 | |
Cash flows provided by (used for) | | | | | | |
Operating activities | | | | | | |
Receipts from costumers | | | 10,438 | | | | 7,882 | |
Payments to suppliers and employees | | | (12,571 | ) | | | (8,724 | ) |
Cash generated from operations | | | (2,133 | ) | | | (842 | ) |
Income taxes paid | | | (15 | ) | | | (8 | ) |
VAT | | | 71 | | | | 89 | |
Other | | | (461 | ) | | | (1,292 | ) |
Net cash provided by/used in operating activities | | | (5,538 | ) | | | (2,053 | ) |
Investing activities | | | | | | | | |
Property, plant and equipment | | | (306 | ) | | | (492 | ) |
Payment for intangible assets | | | (2,045 | ) | | | (24 | ) |
Government Grants | | | - | | | | - | |
Dividends Received | | | - | | | | - | |
Interest received | | | 13 | | | | - | |
Other | | | 127 | | | | - | |
Net cash provided by/used in investing activities | | | (2,210 | ) | | | (516 | ) |
Financing activities | | | | | | | | |
Proceeds from issue of shares | | | - | | | | - | |
Proceeds from borrowings | | | - | | | | 226 | |
Repayments of borrowings | | | (1,648 | ) | | | (392 | ) |
Payment of finance lease | | | (291 | ) | | | (241 | ) |
Interest Paid | | | - | | | | (177 | ) |
Government Grants | | | 370 | | | | (90 | ) |
Net cash provided by/used in financing activities | | | (1,569 | ) | | | (674 | ) |
Net increase (decrease) in cash | | | | | | | | |
Cash and cash equivalents | | | (6,318 | ) | | | (3,243 | ) |
Cash and cash equivalents at the beginning | | | 7,944 | | | | 6,123 | |
Effects of exchange rate | | | (8 | ) | | | (43 | ) |
Cash and cash equivalents at the end | | | 1,618 | | | | 2,837 | |
CHIPIDEA MICROELECTRÓNICA S.A.
Nordic:
On February, 14, 2007 Chipidea SA and Nordic Semiconductors ASA entered into an Asset Purchase Agreement (APA). On March, 12, 2007 the above Companies signed an Exhibit to the above mentioned APA and as part of the total Agreement signed on February. Under the terms of the Agreement Chipidea SA (a Portuguese based company) bought the Data Conversion Unit of Nordic Semiconductors APA (a Norwegian based company). Chipidea SA agreed to pay Nordic Semiconductors an amount of 4.634.000,00 Euros in Cash. Under the agreement Chipidea will pay Eur 3.000.000,00 in 2007, Eur 1.000.000,00 in 2008 and Eur 634.000,00 in 2009.
Belgium Operations -- Mobile Product Division:
During March, 2007 Chipidea's Board decided to restructure the Belgium Unit that was in charge of developing the MSC2 platform. The Board considered that the market traction and opportunities related with the developed platform were not attractive enough to keep the same level of expenditures. As a consequence it was decided to downsize the operations and to integrate the technology in Chipidea's Audio and Power Solutions Division. In March, 2007, Chipidea recorded a charge of 550.000,00 Euros related to the restructuring of the operations.