Exhibit 99.1(i)
Vivitar Corporation and Subsidiaries
Condensed Consolidated Balance Sheet
As of September 30, 2006
(unaudited)
Condensed Consolidated Balance Sheet
As of September 30, 2006
(unaudited)
(000’s) | ||||
Assets | ||||
Current Assets | ||||
Cash and cash equivalents | $ | 3,629 | ||
Accounts receivable and due from factor, net | 27,111 | |||
Inventories | 15,754 | |||
Total current assets | 46,494 | |||
Property and equipment, net | 155 | |||
Goodwill | 4,505 | |||
Other assets, net | 4,060 | |||
Total assets | $ | 55,214 | ||
Liabilities and Stockholders’ Equity | ||||
Current Liabilities | ||||
Accounts payable | $ | 38,105 | ||
Other accrued liabilities | 11,746 | |||
Bank line of credit | 4,352 | |||
Total current liabilities | 54,203 | |||
Stockholders’ equity | ||||
Additional paid-in capital | 39,010 | |||
Accumulated deficit | (32,905 | ) | ||
Accumulated other comprehensive loss | (5,094 | ) | ||
Total stockholders’ equity | 1,011 | |||
Total liabilities and stockholders’ equity | $ | 55,214 | ||
Vivitar Corporation and Subsidiaries
Condensed Consolidated Statements of Operations
For the Nine-Month Periods Ended September 30,
(unaudited, in 000’s)
Condensed Consolidated Statements of Operations
For the Nine-Month Periods Ended September 30,
(unaudited, in 000’s)
2006 | 2005 | |||||||
Net Sales | $ | 88,735 | $ | 74,830 | ||||
Cost of sales | 78,658 | 77,228 | ||||||
Gross profit (loss) | 10,077 | (2,398 | ) | |||||
Selling, general and administrative expenses | 8,796 | 8,627 | ||||||
Operating loss | 1,281 | (11,025 | ) | |||||
Other income (expense): | ||||||||
Interest, net | — | (85 | ) | |||||
Other, net | 1,124 | (779 | ) | |||||
Net income (loss) before income taxes | 2,405 | (11,889 | ) | |||||
Income tax expense (benefit) | — | 6 | ||||||
Net income (loss) | $ | 2,405 | $ | (11,895 | ) | |||
Vivitar Corporation and Subsidiaries
Condensed Consolidated Statements of Cash flows
For the Nine-Month Periods ended September 30,
(unaudited — in $000’s)
Condensed Consolidated Statements of Cash flows
For the Nine-Month Periods ended September 30,
(unaudited — in $000’s)
Nine Months Ended | ||||||||
September 30, | ||||||||
2006 | 2005 | |||||||
Operating Activities: | ||||||||
Net income (loss) | $ | 2,405 | $ | (11,895 | ) | |||
Adjustments to reconcile net income (loss) to net cash used in operating activities: | ||||||||
Depreciation and amortization | 267 | 287 | ||||||
Provision for inventory reserves | 916 | 969 | ||||||
Provision for doubtful accounts | 1,262 | 2,441 | ||||||
Changes in assets and liabilities: | ||||||||
Decrease in accounts receivable | 10,528 | 10,995 | ||||||
Decrease in inventories | 6,699 | 11,897 | ||||||
(Increase) in other assets | (2,032 | ) | 203 | |||||
Increase (decrease) in accounts payable | (48,409 | ) | 495 | |||||
Increase (decrease) in other accrued liabilities | (3,002 | ) | (10,922 | ) | ||||
Net cash provided by (used in) operating activities | (31,366 | ) | 4,470 | |||||
Investing Activities: | ||||||||
Fixed assets purchased | (284 | ) | (263 | ) | ||||
Net cash used in investing activities | (284 | ) | (263 | ) | ||||
Financing Activities: | ||||||||
Contribution of capital from stockholder | 17,950 | — | ||||||
Repayment of line of credit | — | (15,638 | ) | |||||
Net proceeds from bank loan payable | 4,352 | — | ||||||
Net cash provided by financing activities | 22,302 | (15,638 | ) | |||||
Effects of change in other comprehensive loss | 2,038 | 6,793 | ||||||
Net increase (decrease) in cash and cash equivalents | (7,310 | ) | (4,638 | ) | ||||
Cash and cash equivalents, beginning of period | 10,939 | 10,116 | ||||||
Cash and cash equivalents, end of period | $ | 3,629 | $ | 5,478 | ||||
Supplemental Cash Flow Information: | ||||||||
Cash paid for interest | $ | 140 | $ | 130 | ||||
Cash paid for income taxes | $ | — | $ | — | ||||
Vivitar Corporation and Subsidiaries
Notes to Unaudited Interim Condensed Consolidated Financial Statements
Basis of Presentation. The accompanying unaudited condensed consolidated financial statements as of September 30, 2006 and for the nine-month periods ended September 30, 2006 and 2005 include the financial statements of Vivitar Corporation and its subsidiaries. All significant intercompany transactions have been eliminated in consolidation.
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States for a complete presentation of financial statements. In the opinion of Vivitar’s management, all adjustments, which include only normal recurring adjustments, necessary to present fairly the financial position, results of operations, and cash flows for all periods presented have been made. The results of operations for the nine-month period ended September 30, 2006 are not necessarily indicative of the operating results that may be expected for the entire year ending December 31, 2006. These condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements as of and for the year ended December 31, 2005.