Exhibit 99.2
SOLAR JUICE PTY LIMITED
UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS
DECEMBER 31, 2014 AND 2013
| | | | |
INDEX TO FINANCIAL STATEMENTS | | | | |
| |
Unaudited Interim Condensed Statements of Profit or Loss and Other Comprehensive Income | | | 2 | |
Unaudited Interim Condensed Balance Sheets | | | 3 | |
Unaudited Interim Condensed Statements of Changes in Equity | | | 4 | |
Unaudited Interim Condensed Statements of Cash Flows | | | 5 | |
Notes to the Unaudited Interim Condensed Financial Statements | | | 6 | |
1
UNAUDITED INTERIM CONDENSED STATEMENTS OF PROFIT OR LOSS
AND OTHER COMPREHENSIVE INCOME
FOR THE SIX-MONTHS ENDED DECEMBER 31, 2014 AND 2013
| | | | | | | | | | |
| | Note | | Six-months ended December 31 2014 | | | Six-months ended December 31 2013 | |
| | | | AUD ‘000 | | | AUD ‘000 | |
Revenue | | 3 | | | 48,698 | | | | 44,778 | |
Cost of sales | | | | | (45,618 | ) | | | (41,571 | ) |
| | | | | | | | | | |
| | | |
Gross profit | | | | | 3,080 | | | | 3,207 | |
| | | |
Interest income | | 3 | | | 4 | | | | 12 | |
Other income | | 3 | | | 651 | | | | 951 | |
Other gains and losses | | | | | (1,446 | ) | | | (68 | ) |
Allowance for bad and doubtful debts | | | | | (18 | ) | | | (656 | ) |
Depreciation and amortisation expense | | | | | (37 | ) | | | (39 | ) |
Consulting and other professional fees | | | | | (149 | ) | | | (105 | ) |
Employee benefit expenses | | | | | (795 | ) | | | (533 | ) |
Sales and marketing expenses | | | | | (242 | ) | | | (120 | ) |
Occupancy expenses | | | | | (299 | ) | | | (236 | ) |
Insurance expenses | | | | | (178 | ) | | | (157 | ) |
Travel expenses | | | | | (58 | ) | | | (25 | ) |
Finance costs | | | | | 255 | | | | (165 | ) |
Other expenses | | | | | (324 | ) | | | (193 | ) |
| | | | | | | | | | |
| | | |
Profit before tax | | | | | 444 | | | | 1,873 | |
Income tax expense | | 4 | | | (133 | ) | | | (562 | ) |
| | | | | | | | | | |
| | | |
PROFIT FOR THE PERIOD | | | | | 311 | | | | 1,311 | |
| | | | | | | | | | |
| | | |
Other comprehensive income for the period, net of income tax | | | | | — | | | | — | |
| | | | | | | | | | |
| | | |
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | | | | | 311 | | | | 1,311 | |
| | | | | | | | | | |
The accompanying notes are an integral part of these financial statements
2
UNAUDITED INTERIM CONDENSED BALANCE SHEETS
AS OF DECEMBER 31, 2014 AND 2013
| | | | | | | | | | |
| | Note | | December 31 2014 | | | December 31 2013 | |
| | | | AUD ‘000 | | | AUD ‘000 | |
Current assets | | | | | | | | | | |
Cash and bank balances | | | | | 3,110 | | | | 3,193 | |
Trade and other receivables | | 5 | | | 9,468 | | | | 9,485 | |
Other financial assets | | | | | 544 | | | | 572 | |
Inventories | | | | | 11,409 | | | | 11,629 | |
Other | | | | | 453 | | | | 997 | |
| | | | | | | | | | |
| | | |
Total current assets | | | | | 24,984 | | | | 25,876 | |
| | | | | | | | | | |
| | | |
Non-current assets | | | | | | | | | | |
Property, plant and equipment | | | | | 358 | | | | 431 | |
Deferred tax assets | | | | | 474 | | | | 275 | |
| | | | | | | | | | |
| | | |
Total non-current assets | | | | | 832 | | | | 706 | |
| | | | | | | | | | |
| | | |
Total assets | | | | | 25,816 | | | | 26,582 | |
| | | | | | | | | | |
| | | |
Current liabilities | | | | | | | | | | |
Trade and other payables | | 6 | | | 14,139 | | | | 14,595 | |
Borrowings | | 7 | | | 3,394 | | | | 2,214 | |
Current tax liabilities | | | | | — | | | | 2,722 | |
Provisions | | | | | 246 | | | | 208 | |
Other liabilities | | | | | 33 | | | | 9 | |
| | | | | | | | | | |
| | | |
Total current liabilities | | | | | 17,812 | | | | 19,748 | |
| | | | | | | | | | |
| | | |
Non-current liabilities | | | | | | | | | | |
Deferred tax liabilities | | | | | 27 | | | | 80 | |
| | | | | | | | | | |
| | | |
Total non-current liabilities | | | | | 27 | | | | 80 | |
| | | | | | | | | | |
| | | |
Total liabilities | | | | | 17,839 | | | | 19,828 | |
| | | | | | | | | | |
| | | |
Net assets | | | | | 7,977 | | | | 6,754 | |
| | | | | | | | | | |
| | | |
Equity | | | | | | | | | | |
Issued capital | | 8 | | | — | | | | — | |
Retained earnings | | | | | 7,977 | | | | 6,754 | |
| | | | | | | | | | |
| | | |
Total equity | | | | | 7,977 | | | | 6,754 | |
| | | | | | | | | | |
The accompanying notes are an integral part of these financial statements
3
UNAUDITED INTERIM CONDENSED STATEMENTS OF CHANGES IN EQUITY
FOR THE SIX-MONTHS ENDED DECEMBER 31, 2014 AND 2013
| | | | | | | | | | | | |
| | Issued capital | | | Retained earnings | | | Total | |
| | AUD ‘000 | | | AUD ‘000 | | | AUD ‘000 | |
Balance at July 1, 2013 | | | — | | | | 7,443 | | | | 7,443 | |
Profit for the period | | | — | | | | 1,311 | | | | 1,311 | |
Other comprehensive income net of tax | | | — | | | | — | | | | — | |
| | | | | | | | | | | | |
Total comprehensive income for the period | | | — | | | | 8,754 | | | | 8,754 | |
| | | | | | | | | | | | |
Payment of dividends | | | — | | | | (2,000 | ) | | | (2,000 | ) |
| | | | | | | | | | | | |
Balance at December 31, 2013 | | | — | | | | 6,754 | | | | 6,754 | |
| | | | | | | | | | | | |
| | | |
Balance at July 1, 2014 | | | — | | | | 8,466 | | | | 8,466 | |
Profit for the period | | | — | | | | 311 | | | | 311 | |
Other comprehensive income net of tax | | | — | | | | — | | | | — | |
| | | | | | | | | | | | |
Total comprehensive income for the period | | | — | | | | 8,777 | | | | 8,777 | |
| | | | | | | | | | | | |
Payment of dividends | | | — | | | | (800 | ) | | | (800 | ) |
| | | | | | | | | | | | |
Balance at December 31, 2014 | | | — | | | | 7,977 | | | | 7,977 | |
| | | | | | | | | | | | |
The accompanying notes are an integral part of these financial statements.
4
UNAUDITED INTERIM CONDENSED STATEMENTS OF CASH FLOWS
FOR THE SIX-MONTHS ENDED DECEMBER 31, 2014 AND 2013
| | | | | | | | | | |
| | Note | | Six-months ended December 31 2014 | | | Six-months ended December 31 2013 | |
| | | | AUD ‘000 | | | AUD ‘000 | |
Cash flows from operating activities | | | | | | | | | | |
Receipts from customers | | | | | 51,990 | | | | 48,759 | |
Payments to suppliers and employees | | | | | (49,819 | ) | | | (47,954 | ) |
Interest received | | | | | 286 | | | | 12 | |
Interest and other costs of finance paid | | | | | (28 | ) | | | — | |
Net income tax paid | | | | | (496 | ) | | | (959 | ) |
| | | | | | | | | | |
| | | |
Net cash (used in) / generated by operating activities | | | | | 1,933 | | | | (142 | ) |
| | | | | | | | | | |
| | | |
Cash flows from investing activities | | | | | | | | | | |
Proceeds from sale of fixed assets | | | | | — | | | | 19 | |
Payments for property, plant and equipment | | | | | — | | | | (65 | ) |
Amounts advanced to related parties | | | | | (202 | ) | | | — | |
| | | | | | | | | | |
| | | |
Net cash used in investing activities | | | | | (202 | ) | | | (46 | ) |
| | | | | | | | | | |
| | | |
Cash flows from financing activities | | | | | | | | | | |
Proceeds from repayment of the loans from shareholders | | | | | 301 | | | | — | |
Proceeds from shareholders’ loan | | | | | 199 | | | | — | |
Proceeds from borrowings | | | | | 1,917 | | | | — | |
Dividends paid | | | | | (800 | ) | | | (2,000 | ) |
Repayment of borrowings | | | | | (159 | ) | | | (67 | ) |
| | | | | | | | | | |
| | | |
Net cash (used in)/ generated by financing activities | | | | | 1,458 | | | | (2,067 | ) |
| | | | | | | | | | |
| | | |
Net (decrease) / increase in cash and cash equivalents | | | | | 3,189 | | | | (2,255 | ) |
| | | |
Cash and cash equivalents at the beginning of the period | | | | | (79 | ) | | | 5,448 | |
| | | | | | | | | | |
| | | |
Cash and cash equivalents at the end of the period | | | | | 3,110 | | | | 3,193 | |
| | | | | | | | | | |
The accompanying notes are an integral part of these financial statements.
5
NOTES TO THE UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS
NOTE 1—REPORTING ENTITY
Solar Juice Pty Limited (the “Company”) was incorporated on September 18, 2009. The addresses of its registered office and its principal place of business are as follows:
Unit 1
10-12 Forsyth Close
WETHERILLPARK NSW 2164
Australia
The Company is a proprietary company, incorporated in Australia. The entity’s principal activities are the distribution of solar photovoltaic panels, solar inverters and other energy efficient solutions, both domestically and internationally. On May 28, 2015, 80% of the company’s equity interests were acquired by Solar Power, Inc. (“SPI”), an entity whose common stock is traded on the Over the Counter Bulletin Board in the United States. Thereafter, SPI has become the ultimate controlling party of the Company.
NOTE 2—BASIS OF PREPARATION OF FINANCIAL STATEMENTS
These interim condensed financial statements of the Company have been prepared in accordance with International Accounting Standards (IAS) 34 “Interim Financial Reporting” issued by the International Accounting Standards Board (“IASB”). They do not include all the information required for a complete set of financial statements prepared in accordance with International Financial Reporting Standards (“IFRSs”). However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Company’s financial position and performance since the financial statements for the year ended as June 30, 2014.
The interim condensed financial statements were authorized for issue by the Board of Directors of the Company on August 6, 2015.
The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgment in the process of applying the Company’s accounting policies. Actual results could differ from those estimates and such differences could affect the results of operations reported in future periods.
NOTE 3—REVENUE
| | | | | | | | |
| | Six-months ended December 31 2014 | | | Six-months ended December 31 2013 | |
| | AUD ’000 | | | AUD ’000 | |
The following is an analysis of the company’s revenue for the period: | | | | | | | | |
Revenue from the sale of goods | | | 48,698 | | | | 44,778 | |
Interest income | | | 4 | | | | 12 | |
| | | | | | | | |
Other Income: | | | | | | | | |
- Freight income | | | 336 | | | | 354 | |
- Marketing income | | | 314 | | | | 554 | |
- Management fees | | | — | | | | 13 | |
- Other | | | 1 | | | | 30 | |
| | | | | | | | |
| | | 651 | | | | 951 | |
| | | | | | | | |
6
NOTES TO THE UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS
NOTE 4—INCOME TAXES
(a) | Income tax recognised in profit or loss |
| | | | | | | | |
| | Six-months ended December 31 2014 | | | Six-months ended December 31 2013 | |
| | AUD ’000 | | | AUD ’000 | |
| | |
Current tax | | | | | | | | |
In respect of the current period | | | 418 | | | | 497 | |
| | |
Deferred tax | | | | | | | | |
In respect of the current period | | | (285 | ) | | | 65 | |
| | | | | | | | |
| | |
Total tax expense | | | 133 | | | | 562 | |
| | | | | | | | |
NOTE 5—TRADE AND OTHER RECEIVABLES
| | | | | | | | |
| | December 31 2014 | | | December 31 2013 | |
| | AUD ’000 | | | AUD ’000 | |
| | |
Trade receivables | | | 9,612 | | | | 9,586 | |
Less: allowance for doubtful debts | | | (144 | ) | | | (101 | ) |
| | | | | | | | |
| | |
| | | 9,468 | | | | 9,485 | |
| | | | | | | | |
NOTE 6—TRADE AND OTHER PAYABLES
| | | | | | | | |
| | December 31 2014 | | | December 31 2013 | |
| | AUD ’000 | | | AUD ’000 | |
| | |
Trade payables | | | 13,767 | | | | 13,758 | |
Goods and services tax payable, net | | | 19 | | | | — | |
Customer deposits | | | 238 | | | | 189 | |
Other creditors and accruals | | | 115 | | | | 648 | |
| | | | | | | | |
| | |
| | | 14,139 | | | | 14,595 | |
| | | | | | | | |
NOTE 7—BORROWINGS
| | | | | | | | |
| | December 31 2014 | | | December 31 2013 | |
| | AUD ’000 | | | AUD ’000 | |
Current | | | | | | | | |
Unsecured – at amortised cost | | | | | | | | |
Shareholders’ loans: | | | | | | | | |
- Andrew Burgess (i) | | | 3 | | | | 384 | |
- Rami Fedda (i) | | | 46 | | | | 425 | |
- Simon Tan (i) | | | 1,364 | | | | 1,214 | |
| | | | | | | | |
| | |
| | | 1,413 | | | | 2,023 | |
| | | | | | | | |
Secured – at amortised cost | | | | | | | | |
Bank loan – Trade Finance Imports (ii) | | | 1,901 | | | | — | |
Bank loan – Insurance premium finance | | | 80 | | | | 191 | |
| | | | | | | | |
| | |
| | | 3,394 | | | | 2,214 | |
| | | | | | | | |
7
NOTES TO THE UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS
Summary of borrowing arrangements:
(i) | The shareholders’ loans are non-demand loans, have no terms of repayment, are non-interest bearing, and are unsecured. |
(ii) | Secured by all existing and future assets and undertakings owned by the Company and AUD 6.3 million limited guaranteed and Indemnity by the directors, Rami Fedda and Andrew Burgess, the Company was granted a Trade Finance – Imports facility AUD 6 million, which is to be used exclusively for international business purposes, namely to assist with the importation of goods into Australia from overseas. Individual drawdowns requested should match the underlying trade terms of the import transaction but total financing must not exceeding 120 days after arrival of the goods in Australia. The interest rate is variable based on basic rate (advised at drawdown) plus 1.25% per annum. |
NOTE 8—ISSUED CAPITAL
| | | | | | | | |
| | December 31, 2014 | | | December 31, 2013 | |
| | AUD | | | AUD | |
100 fully paid ordinary shares | | | 100 | | | | 100 | |
| | | | | | | | | | | | | | | | |
| | December 31, 2014 | | | December 31, 2013 | |
| | No. | | | AUD | | | No. | | | AUD | |
Fully paid ordinary shares | | | | | | | | | | | | | | | | |
Balance at beginning of the period | | | 100 | | | | 100 | | | | 100 | | | | 100 | |
| | | | | | | | | | | | | | | | |
| | | | |
Balance at end of the period | | | 100 | | | | 100 | | | | 100 | | | | 100 | |
| | | | | | | | | | | | | | | | |
Fully paid ordinary shares carry one vote per share and carry the right to dividends.
Changes to the then Corporations Law abolished the authorised capital and par value concept in relation to share capital from July 1, 1998. Therefore, the company does not have a limited amount of authorised capital and issued shares do not have a par value.
NOTE 9—RELATED PARTY TRANSACTIONS
(a) | Key management personnel compensation |
The aggregate compensation made to directors and other members of key management personnel (including directors’ spouses) of the company is set out below:
| | | | | | | | |
| | Six-months ended December 31 2014 | | | Six-months ended December 31 2013 | |
| | AUD | | | AUD | |
| | |
Salaries and wages | | | 166,400 | | | | 129,600 | |
Post employment obligations | | | 15,800 | | | | 11,700 | |
| | | | | | | | |
| | |
| | | 182,200 | | | | 141,300 | |
| | | | | | | | |
Details of shareholders’ loans are disclosed in Note 7 to the financial statements.
(c) | Loans to related parties |
| | | | | | | | |
| | December 31 2014 | | | December 31 2013 | |
| | AUD ‘000 | | | AUD ‘000 | |
Unsecured – at amortised cost | | | | | | | | |
Loans to related parties: | | | | | | | | |
- Solar Juice Commercial Pty Limited | | | 208 | | | | 300 | |
- Fabral Holdings Pty Limited | | | 202 | | | | — | |
| | | | | | | | |
| | |
| | | 410 | | | | 300 | |
| | | | | | | | |
8
NOTES TO THE UNAUDITED INTERIM CONDENSED FINANCIAL STATEMENTS
Loans to related parties are included in other financial assets.
(d) | Transactions between Solar Juice Pty Limited and its other related parties |
During the period, the following trading transactions occurred between the company and its other related parties:
| | | | | | | | | | | | | | | | |
| | Sales of goods | | | Purchases of goods | |
| | Six-months ended December 31 2014 | | | Six-months ended December 31 2013 | | | Six-months ended December 31 2014 | | | Six-months ended December 31 2013 | |
| | AUD ’000 | | | AUD ’000 | | | AUD ’000 | | | AUD ’000 | |
| | | | |
Other related parties (i) | | | 1,243 | | | | 2,189 | | | | 450 | | | | 3,882 | |
(i) | Other related parties of the company relate to entities under the common control of either Andrew Burgess, Rami Fedda or Simon Tan, shareholders and directors of the company. |
Sales of goods to other related parties were made at the company’s usual list prices. Purchases from other related parties are made in arm’s length transactions both at normal market prices and on normal commercial terms unless otherwise stated.
The following balances were outstanding at the end of the reporting period:
| | | | | | | | | | | | | | | | |
| | Amounts owed by other related parties | | | Amounts owed to other related parties | |
| | December 31 2014 | | | December 31 2013 | | | December 31 2014 | | | December 31 2013 | |
| | AUD ’000 | | | AUD ’000 | | | AUD ’000 | | | AUD ’000 | |
| | | | |
Other related parties (i) | | | 1,033 | | | | 513 | | | | 30 | | | | 896 | |
(i) | Amounts owed by other related parties are included in trade and other receivables under Note 5. Amounts owed to other related parties are included in trade and other payables under Note 6. |
NOTE 10—EVENTS AFTER THE REPORTING PERIOD
The Company received a Notice to Produce Documents request from the Australian Customs Border Protection Service in relation to the tariff classification of certain imports in October 2014, consistent with similar requests issued to other companies in the solar PV (photovoltaic) industry. Whilst no official claim for payment has been made on the company by the Australian Customs Border Protection Service, the company has submitted an application for an internal review via the Tariff Advice mechanism in January 2015 and is still awaiting a response from customs. Based on an internal review by management as well as external legal advice, the directors are confident that the company has classified its imports correctly and that no significant liability will arise. In the unlikely event of the Company being unsuccessful in this claim, the directors have estimated the liability (not including any penalties or charges if any) up to be AUD 0.9million and AUD 0.6million as of December 31, 2014 and 2013 respectively. Solar Juice is committed to working with key stakeholders including the Australian Customs Border Protection Service, The Clean Energy Council, and other industry members to obtain an industry representative solution to the Australian Customs investigation.
On May 28 2015, SPI China (HK) Limited, a wholly owned subsidiary of Solar Power, Inc., acquired 80% of the Company’s shares from the original shareholders. According to the terms agreed in the share purchase agreement between SPI China (HK) Limited and the original shareholders, the Company appointed four additional directors nominated by SPI on the same day.
In May 2015, the loans to other related parties (disclosed in note 9) have been fully repaid.
Other than the above, there has not been any matter or circumstance, other than that referred to in the financial statements or notes thereto, that has arisen since the end of the reporting period, that has significantly affected, or may significantly affect, the operations of the company, the results of those operations, or the state of affairs of the company in future financial years.
9