Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

The following unaudited pro forma condensed combined financial information presents the unaudited pro forma condensed combined balance sheets and statement of operations based upon the combined historical financial statements of Inpixon (the “Company”), and Nanotron Technologies GmbH (“Nanotron”) after giving effect to the business combination (the “Transaction”) between Inpixon and Nanotron and adjustments described in the accompanying notes.

 

The following unaudited pro forma condensed combined balance sheets of Nanotron and the Company, as of September 30, 2020, has been prepared to reflect the effects of the Nanotron acquisition as if it occurred on January 1, 2019. The unaudited pro forma condensed consolidated statements of operations for the year ended December 31, 2019 and the nine months ended September 30, 2020 combine the historical results and operations of Nanotron and the Company giving effect to the Transaction as if it occurred on January 1, 2019.

 

The unaudited pro forma condensed combined financial information should be read in conjunction with:

 

Inpixon’s audited consolidated financial statements and accompanying notes as of and for the year ending December 31, 2019, as contained in its Annual Report on Form 10-K filed on March 3, 2020 with the United States Securities and Exchange Commission (the “SEC”).

 

Inpixon’s unaudited condensed consolidated financial statements and accompanying notes as of and for the nine months ending September 30, 2020, as contained in its Quarterly Report on Form 10-Q filed on filed on November 12, 2020 with the SEC.

 

Nanotron’s audited financial statements as of and for the year ended December 31, 2019, contained elsewhere in this filing.

 

Nanotron’s unaudited financial statements as of and for the nine months ended September 30, 2020, contained elsewhere in this filing.

 

The other information contained in or incorporated by reference into this filing.

 

Additional information about the basis of presentation of this information is provided in Note 1 hereto.

 

The unaudited pro forma condensed combined financial information was prepared in accordance with Article 11 of Regulation S-X.  The unaudited pro forma adjustments reflecting the Transaction have been prepared in accordance with business combination accounting guidance as provided in Accounting Standards Codification 805 and reflect the preliminary allocation of the purchase price to the acquired assets and liabilities based upon the preliminary estimate of fair values, using the assumptions set forth in the notes to the unaudited pro forma condensed combined financial information.

 

The unaudited pro forma condensed combined financial information is provided for informational purposes only and is not necessarily indicative of the operating results or financial position that would have occurred if the Transaction had been completed as of the dates set forth above, nor is it indicative of the future results or financial position of the combined company.  In connection with the pro forma financial information, the Company allocated the purchase price using its best estimates of fair value.  Accordingly, the pro forma acquisition price adjustments are preliminary and subject to further adjustments as additional information becomes available and as additional analyses are performed.  The unaudited pro forma condensed combined financial information also does not give effect to the potential impact of current financial conditions, any anticipated synergies, operating efficiencies or cost savings that may result from the Transaction or any integration costs.  Furthermore, the unaudited pro forma condensed combined statements of operations do not include certain nonrecurring charges and the related tax effects which result directly from the Transaction as described in the notes to the unaudited pro forma condensed combined financial information.

 

 

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

Description of Transaction

 

On October 6, 2020, Inpixon, through its wholly-owned subsidiary Inpixon GmbH, a limited liability company incorporated under the laws of Germany (the “Purchaser”), purchased all of the outstanding capital stock (the “Nanotron Shares”) of Nanotron Technologies GmbH, a limited liability company incorporated under the laws of Germany (“Nanotron”), pursuant to the terms and conditions of that certain Share Sale and Purchase Agreement, dated as of October 5, 2020 (the “Purchase Agreement”), among the Purchaser, Nanotron and Sensera Limited, a stock corporation incorporated under the laws of Australia and the sole shareholder of Nanotron (the “Seller”).

   

On October 6, 2020 (the “Closing Date”), the Purchaser paid to the Seller an aggregate purchase price of $8,700 thousand in cash (less the Holdback Funds (as defined below) and certain other closing adjustments) for the Nanotron Shares (“Purchase Price”). The Purchase Price may be subject to certain post-Closing adjustments based on actual working capital as of the closing as described in the Purchase Agreement. The Purchaser retained $750 thousand (the “Holdback Funds”) from the Purchase Price to secure the Seller’s obligations under the Purchase Agreement, with any unused portion of the Holdback Funds to be released to the Seller on the date that is 18 months after the Closing Date. As discussed above, the two adjustments to the Purchase Price are adjustments for severance payments and calculations of Net Working Capital versus the Working Capital Target (calculation defined as “Net Working Capital Adjustment”). The adjustment for severance payments includes a $214 thousand reduction in purchase price for severance payments due after the Closing Date offset by a return credit of $50 thousand for severance payments owed by the Seller. As for Net Working Capital Adjustment, Net Working Capital was determined to be less than the Working Capital Target by an amount of $30 thousand, resulting in a reduction in the Purchase Price of $30 thousand. The Purchaser paid the Purchase Price from funds received in connection with a capital contribution from Inpixon, and a portion of the Purchase Price was used by the Seller to satisfy outstanding loans payable by the Seller to obtain the release of certain existing security interests on Nanotron’s assets.

 

2

 

 

INPIXON AND SUBSIDIARIES

PRO FORMA CONDENSED COMBINED BALANCE SHEETS

AS OF SEPTEMBER 30, 2020

(UNAUDITED)

(IN THOUSANDS, EXCEPT NUMBER OF SHARES AND PAR VALUE DATA)

 

    Inpixon     Nanotron GmbH IFRS     IFRS to US GAAP Adjustments     Notes     Pro Forma Adjustments     Notes     Pro Forma Combined  
    Note A     Note B                        
ASSETS                                          
Current assets:                                          
Cash and cash equivalents   $ 31,376     $ 192     $ -             $ (8,243 )     (e),(h)     $ 23,325  
Accounts receivable, net     1,948       617       -               (42 )     (h)       2,523  
Notes and other receivables     378       -       -               -               378  
Inventory     414       815       -               12       (h)       1,241  
Prepaid expenses and other current assets     1,144       103       -               -               1,247  
Total current assets     35,260       1,727       -               (8,273 )             28,714  
                                                         
Property and equipment, net     553       432       -               1       (h)       986  
Operating lease right-of-use asset, net     1,622       215       -               349       (h)       2,186  
Software development costs, net     1,729       -       495       (b)       (495 )     (c)       1,729  
Intangible assets, net     10,761       3,567       (495 )     (b)       (740 )     (c),(f)       13,093  
Goodwill     2,555       -       -               3,754       (g)       6,309  
Other assets     113       -       -               -               113  
Total assets   $ 52,593     $ 5,941     $ -             $ (5,404 )           $ 53,130  
                                                         
LIABILITIES AND STOCKHOLDERS’ EQUITY                                              
                                                         
Current liabilities:                                                        
Accounts payable   $ 813     $ 485     $ -             $ 40       (h)     $ 1,338  
Accrued liabilities     1,914       573       -               2       (h)       2,489  
Operating lease obligation     572       100       -               -               672  
Deferred revenues     1,842       -       -               -               1,842  
Short-term debt     6,150       -       -               -               6,150  
Acquisition liability     750       -       -               750       (i)       1,500  
Total current liabilities     12,041       1,158       -               792               13,991  
                                                         
Long Term liabilities:                                                        
Operating lease obligation, noncurrent     1,074       121       -               343       (h)       1,538  
Intercompany loans     -       7,613       -               (7,613 )     (d)       -  
Other liabilities     7       -       -               -               7  
Total Long Term liabilities     1,081       7,734       -               (7,270 )             1,545  
                                                         
Total liabilities     13,122       8,892       -               (6,478 )             15,536  
                                                         
Stockholders’ equity:                                                        
Preferred Stock - $0.001 par value; 5,000,000 shares authorized, consisting of Series 4 Convertible Preferred Stock - 10,415 shares authorized; 1 and 1 issued, and 1 and 1 outstanding as of September 30, 2020 and December 31, 2019, respectively, Series 5 Convertible Preferred Stock - 12,000 shares authorized; 126 and 126 issued, and 126 and 126 outstanding as of September 30, 2020 and December 31, 2019, respectively.     -       -       -               -               -  
Common Stock - $0.001 par value; 250,000,000 shares authorized; 42,259,314 and 4,234,923 issued and 42,259,313 and 4,234,922 outstanding as of September 30, 2020 and December 31, 2019, respectively.     42       722       -               (722 )     (j)       42  
Additional paid-in capital     212,913       41,208       -               (41,208 )     (j)       212,913  
Treasury stock, at cost, 1 share     (695 )     -       -               -               (695 )
Accumulated other comprehensive income     (130 )     3,341       -               -               3,211  
Accumulated deficit (Excluding $2,442 reclassified to additional paid in capital in quasi-reorganization)     (172,710 )     (48,222 )     -               43,004       (c),(d),(e),(k)       (177,928 )
Total stockholders’ equity attributable to Inpixon     39,420       (2,951 )     -               1,074               37,543  
                                                         
Noncontrolling interest     51       -       -               -               51  
                                                         
Total Stockholders’ Equity     39,471       (2,951 )     -               1,074               37,594  
                                                         
Total liabilities and stockholders’ equity   $ 52,593     $ 5,941     $ -             $ (5,404 )           $ 53,130  

 

See accompanying notes to the unaudited pro forma condensed combined financial statements

 

3

 

 

INPIXON AND SUBSIDIARIES

PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020

(UNAUDITED)

(IN THOUSANDS, EXCEPT NUMBER OF SHARES AND PAR VALUE DATA)

 

    Inpixon     Nanotron GmbH IFRS    

IFRS to

US GAAP Adjustments

    Notes     Pro Forma Adjustments     Notes     Pro Forma Combined  
    Note A     Note B                                
Revenues   $ 5,434     $ 3,692     $ -           $ -           $ 9,126  
                                                         
Cost of Revenues     1,459       1,292             -               -               2,751  
                                                         
Gross Profit     3,975       2,400       -               -               6,375  
                                                         
Operating Expenses:                                                        
Research and development   $ 4,329     $ 120     $ -             $ -             $ 4,449  
Sales and marketing     3,862       59       -               -               3,921  
General and administrative     10,371       2,247       2       (a)         -               12,620  
Acquisition related costs     540       -       -               -               540  
Depreciation expense     -       47       -               -               47  
Amortization of intangibles     1,811       -       -               528       (f)         2,339  
Finance costs     -       2       (2 )     (a)         -               -  
Total Operating Expenses     20,913       2,475       -               528               23,916  
                                                         
Loss from Operations     (16,938 )     (75 )     -               (528 )             (17,541 )
                                                         
Other (Expense) Income:                                                        
Interest expense, net   $ (1,934 )   $ -     $ -             $ -             $ (1,934 )
Provision for valuation allowance on held for sale loan     (1,514 )     -       -               -               (1,514 )
Loss on exchange of debt for equity     (132 )     -       -               -               (132 )
Other (expense)/income     (488 )     138       -               -               (350 )
Other gains/(losses) – net     -       (2 )     -               -               (2 )
Total Other (Expense) Income     (4,068 )     136       -               -               (3,932 )
                                                         
Net (Loss) Income from Operations, before tax     (21,006 )     61       -               (528 )             (21,473 )
Income tax benefit     87       -       -               -               87  
                                                         
Net (Loss) Income   $ (20,919 )   $ 61     $ -             $ (528 )           $ (21,386 )
                                                         
Net Income Attributable to Non-controlling Interest     25       -       -               -               25  
                                                         
Net (Loss) Income Attributable to Common Stockholders   $ (20,944 )   $ 61     $ -             $ (528 )           $ (21,411 )
                                                         
Net Loss Per Share - Basic and Diluted   $ (0.90 )     -       -               -             $ (0.92 )
                                                         
Weighted Average Shares Outstanding                                                        
Basic and Diluted     23,203,004       -                       -               23,203,004  

See accompanying notes to the unaudited pro forma condensed combined financial statements

 

4

 

 

INPIXON AND SUBSIDIARIES

PRO FORMA CONDENSED COMBINED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020

(UNAUDITED)

(IN THOUSANDS)

    Inpixon     Nanotron GmbH Historical IFRS    

IFRS to

US GAAP Adjustments

    Pro Forma Adjustments     Pro Forma Combined  
Net (Loss) Income   $ (20,919 )   $ 61     $          -     $ (528 )   $ (21,386 )
                                         
Unrealized foreign exchange loss (gain) from cumulative translation adjustments     (225 )     307       -       -       82  
                                         
Total Other Comprehensive (Loss) Income   $ (21,144 )   $ 368     $ -     $ (528 )   $ (21,304 )

5

 

INPIXON AND SUBSIDIARIES

PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2019

(IN THOUSANDS, EXCEPT NUMBER OF SHARES AND PAR VALUE DATA)

 

    Inpixon     Nanotron GmbH IFRS    

IFRS to

US GAAP Adjustments

    Pro Forma Adjustments     Notes     Pro Forma Combined  
    (Audited)     (Audited)                          
    Note A     Note B                          
Revenues   $ 6,301     $ 8,743     $    -     $ -           $ 15,044  
                                                 
Cost of Revenues     1,609       5,876       -       -               7,485  
                                                 
Gross Profit     4,692       2,867           -       -               7,559  
                                                 
Operating Expenses:                                                
Research and development   $ 3,893     $ 88     $ -     $ -             $ 3,981  
Sales and marketing     3,043       204       -       -               3,247  
General and administrative     13,660       4,226       -       -               17,886  
Acquisition related costs     1,277       -       -       -               1,277  
Depreciation expense     -       78       -       -               78  
Amortization of intangibles     3,629       -       -       753       (f)         4,382  
Restructuring expenses     -       1,214       -       -               1,214  
Total Operating Expenses     25,502       5,810       -       753               32,065  
                                                 
Loss from Operations     (20,810 )     (2,943 )     -       (753 )             (24,506 )
                                                 
Other (Expense) Income:                                                
Interest expense, net   $ (2,277 )   $ -     $ -     $ -             $ (2,277 )
Provision for valuation allowance on held for sale loan     (294 )     -       -       -               (294 )
Provision for valuation allowance on related party loan - held for sale     (10,627 )     -       -       -               (10,627 )
Other (expense)/income     (558 )     144       -       -               (414 )
Other gains/(losses), net     -       (22 )     -       -               (22 )
Total Other (Expense) Income     (13,756 )     122       -       -               (13,634 )
                                                 
Net Loss from Operations, before tax     (34,566 )     (2,821 )     -       (753 )             (38,140 )
Income tax benefit (expense)     584       (6 )     -       -               578  
Net loss   $ (33,982 )   $ (2,827 )   $ -     $ (753 )           $ (37,562 )
                                                 
Net Income Attributable to Non-controlling Interest     9       -       -       -               9  
                                                 
Net Loss Attributable to Stockholders of Inpixon   $ (33,991 )   $ (2,827 )   $ -     $ (753 )           $ (37,571 )
                                                 
Deemed dividend for triggering of warrant down round feature     (1,250 )     -       -       -               (1,250 )
Net Loss Attributable to Common Stockholders     (35,241 )     (2,827 )     -       (753 )             (38,821 )
                                                 
Net Loss Per Share - Basic and Diluted   $ (2,138.54 )     -     $ -       -             $ (2,355.79 )
                                                 
Weighted Average Shares Outstanding                                                
Basic and Diluted     16,479       -       -       -               16,479  

 

See accompanying notes to the unaudited pro forma condensed combined financial statements

 

6

 

 

INPIXON AND SUBSIDIARIES

PRO FORMA CONDENSED COMBINED STATEMENTS OF COMPREHENSIVE LOSS

FOR THE YEAR ENDED DECEMBER 31, 2019

(IN THOUSANDS)

 

    Inpixon     Nanotron GmbH Historical IFRS    

IFRS to

US GAAP Adjustments

    Pro Forma Adjustments     Pro Forma Combined  
    (Audited)     (Unaudited)                              
Net (Loss) Income   $ (33,982 )   $ (2,827 )   $            -     $ (753 )   $ (37,562 )
                                         
Unrealized foreign exchange gain/(loss) from cumulative translation adjustments     68       (7 )     -       -       61  
                                         
Total Other Comprehensive Loss   $ (33,914 )   $ (2,834 )   $ -     $ (753 )   $ (37,501 )

 

7

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

Please Note That All Monetary Amounts Other Than Per Share Information Are Presented in Thousands Unless Otherwise Indicated.

 

1. Basis of Presentation

 

The unaudited pro forma condensed combined financial information set forth herein is based upon the consolidated financial statements of Inpixon and Nanotron. The unaudited pro forma condensed combined financial information is presented as if the Transaction had been completed on January 1, 2019 with respect to the unaudited pro forma condensed combined balance sheet as of September 30, 2020, as well as in respect to the unaudited pro forma condensed combined statements of operations for each of the nine months ended September 30, 2020 and for the year ended December 31, 2019.

 

The unaudited pro forma condensed combined financial information is presented for informational purposes only and is not necessarily indicative of the combined financial position or results of operations had the Transaction occurred as of the dates indicated, nor is it meant to be indicative of any anticipated combined financial position or future results of operations that the combined company will experience after the completion of the Transaction.

 

We have accounted for the Transaction in this unaudited pro forma condensed combined financial information using the acquisition method of accounting, in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805 “Business Combinations” (“ASC 805”). In accordance with ASC 805, we used our best estimates and assumptions to assign fair value to the tangible and intangible assets acquired and liabilities assumed at the acquisition date. Goodwill as of the acquisition date is measured as the excess of purchase consideration over the fair value of net tangible and identifiable intangible assets acquired.

 

Inpixon’s consolidated financial information is prepared in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”) as issued by the FASB and is presented in US Dollars (“USD”). Nanotron’s financial information has been historically prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and was presented in Euros (“EUR”) and has been converted for the purpose of this unaudited pro forma condensed consolidated financial information to be consistent with the Inpixon presentation.

 

Pro forma adjustments reflected in the pro forma condensed combined statements of operations are based on items that are factually supportable, directly attributable to the Transaction and expected to have a continuing impact on the combined results. The unaudited pro forma condensed combined financial information does not reflect the cost of any integration activities or benefits from the Transaction, including potential synergies that may be generated in future periods.

 

On January 7, 2020, the Company effected a 1-for-45 reverse stock split of its outstanding common stock. Management has reflected the reverse split herein, unless otherwise indicated.

 

8

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

Unaudited Pro Forma Condensed Combined Balance Sheet – As of September 30, 2020

 

Note A: Derived from the unaudited condensed consolidated balance sheet of Inpixon and its subsidiaries as of September 30, 2020, as presented in the Company’s quarterly 10-Q filing.

 

Note B: Derived from the unaudited condensed IFRS balance sheet of Nanotron as of September 30, 2020 included below and translated from Euro to USD. The indicated exchange rate used to translate Euro to USD at September 30, 2020 was the rate of 1.171516 as set out in the table below: 

 

Euro to USD Translation:

 

    Nanotron GmbH     Exchange Rate     Nanotron GmbH  
    (Euro)     1.171516     (USD)  
Assets                  
Current assets:                  
Cash and cash equivalents     164                     $ 192  
Accounts receivable, net     527               617  
Inventory     696               815  
Prepaid expenses and other current assets     88               103  
Total current assets     1,475               1,727  
                         
Property and equipment, net     369               432  
Operating lease right-of-use asset, net     183               215  
Intangible assets, net     3,044               3,567  
Total assets     5,071             $ 5,941  
                         
Liabilities and Stockholders’ equity                        
                         
Current liabilities:                        
Accounts payable     414             $ 485  
Accrued liabilities     489               573  
Operating lease obligation     85               100  
Total current liabilities     988               1,158  
                         
Long Term liabilities:                        
Operating lease obligation, noncurrent     103               121  
Intercompany loans     6,498               7,613  
Total Long Term liabilities     6,601               7,734  
                         
Total Liabilities     7,589               8,892  
                         
Stockholders’ equity:                        
Issued Capital*     657               722  
Additional paid-in capital*     37,731               41,208  
Accumulated other comprehensive income     -               3,341  
Accumulated deficit     (40,906 )             (48,222 )
Total Stockholders’ Equity     (2,518 )             (2,951 )
                         
Total Liabilities and Stockholders’ Equity     5,071             $ 5,941  

 

* Issued capital and additional paid-in capital are translated at historical exchange rates based on stock issuances and activity in each account.

 

9

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

Unaudited Pro Forma Condensed Combined Statement of Operations

 

For the Nine Months Ended September 30, 2020

 

Note A: Derived from the unaudited condensed consolidated statement of operations of Inpixon and its subsidiaries for the nine months ended September 30, 2020, as presented in the Company’s quarterly 10-Q filing.

 

Note B: Derived from the unaudited condensed IFRS statement of operations of Nanotron for the nine months ended September 30, 2020 included below and translated from Euro to USD. The average exchange rate used to translate Euro to USD for the nine months ended September 30, 2020 was the rate of 1.1246954 as set out in the table below. 

 

Euro to USD Translation:

 

    Nanotron GmbH     Exchange Rate     Nanotron GmbH  
    (Euro)     1.1246954     (USD)  
Revenues     3,283                   $ 3,692  
                         
Cost of Revenues     1,149               1,292  
                         
Gross Profit     2,134               2,400  
                         
Operating Expenses:                        
Research and development     107             $ 120  
Sales and marketing     52               59  
General and administrative     1,998               2,247  
Depreciation and amortization     41               47  
Finance costs     2               2  
Total Operating Expenses     2,200               2,475  
                         
Loss from Operations     (66 )             (75 )
                         
Other Income (Expense):                        
Other income     124               138  
Other gains/losses – net     (1 )             (2 )
Total Other Income     123               136  
                         
Net loss   57             $ 61  

 

10

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

Unaudited Pro Forma Condensed Combined Statement of Operations

 

For the Year Ended December 31, 2019 

 

Note A: Derived from the audited condensed consolidated statement of operations of Inpixon and its subsidiaries for the year ended December 31, 2019 as presented on the Company’s annual 10-K filing.

 

Note B: Derived from the audited condensed IFRS statement of operations of Nanotron for the year ended December 31, 2019 included below and translated from Euro to USD. The average exchange rate used to translate Euro to USD for the year ended December 31, 2019 was the rate of 1.1201288 as set out in the table below. 

 

Euro to USD Translation:

 

    Nanotron GmbH     Exchange Rate 1.1201288     Nanotron GmbH  
    (Euro)           (USD)  
Revenues     7,805                      $ 8,743  
                         
Cost of Revenues     5,246               5,876  
                         
Gross Profit     2,559               2,867  
                         
Operating Expenses:                        
Research and development     79             $ 88  
Sales and marketing     182               204  
General and administrative     3,773               4,226  
Depreciation expense     69               78  
Restructuring expenses     1,084               1,214  
Finance Costs     -               -  
Total Operating Expenses     5,187               5,810  
                         
Loss from Operations     (2,628 )             (2,943 )
                         
Other Income (Expense):                        
Other income     129               144  
Other losses, net     (20 )             (22 )
Total Other Income     109               122  
                         
Net Loss from Operations, before tax                        
Income tax expense     (5 )             (6 )
Net loss     (2,524 )           $ (2,827 )

 

11

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

2. Consideration Transferred

 

In consideration of the interests, the Purchaser delivered to the Seller $8,700 in cash less an adjustment for severance payments payable of $214, plus the severance credit to the Seller of $50, which will be further adjusted by the Net Working Capital Adjustment of $30 for total consideration of $8,506 for all of the outstanding Nanotron Shares.

 

The purchase price is calculated as follows:

 

Cash   $ 8,700  
Net Working Capital Adjustment     (30 )
Less: Severance payments payable subsequent to Closing Date     (214 )
Add: Severance payment adjustment to seller     50  
Total consideration   $ 8,506  

 

3. Preliminary Purchase Price Allocation

 

A summary of the preliminary purchase price allocation is as follows:

 

Description   Fair Value  
       
Assets acquired:      
Cash and cash equivalents   $ 301  
Trade and other receivables     575  
Inventory     827  
Prepaid expenses and other current assets     103  
Operating lease right-of-use asset     564  
Property, plant, and equipment     433  
Tradename     51  
Proprietary Technology     1,213  
Customer Relationships     1,056  
Non-compete Agreements     610  
In-Process R&D     505  
IP Agreement     178  
Goodwill     3,754  
Total assets acquired   $ 10,170  
         
Liabilities assumed:        
Trade and other payable   $ 525  
Lease liabilities     564  
Restructuring Costs     214  
Accrued Liabilities     361  
Total liabilities assumed     1,664  
Estimated fair value of net assets acquired:   $ 8,506  

 

 

12

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

4. Intangible Assets Acquired

 

The Purchaser acquired intangible assets from Nanotron as a result of the Transaction. The Tradename, Proprietary Technology, Customer Relationships, Non-compete Agreements, In-Process Research and Development, and IP Agreement intangible assets are noted to have a finite life while Goodwill has an indefinite life span. The finite life intangible assets will be amortized using the straight-lined method of the respective lives of each asset, while the indefinite life intangible assets will not be amortized.

 

Based thereon, below are the acquired intangibles with their relative useful lives and method of amortization

 

Intangible Asset   Useful Life   Amortization Method
Tradename   9 Months   Straight-line
Proprietary Technology   7 Years   Straight-line
Customer Relationships   5 Years   Straight-line
Non-compete Agreements   3 Years   Straight-line
In-Process Research and Development   7 Years   Straight-line
IP Agreement   4 Years   Straight-line
Goodwill   Indefinite   N/A

 

The pro forma condensed combined statements of operations above for the periods ending September 30, 2020 and December 31, 2019 both include pro forma adjustments related to the amortization of the intangible assets acquired. For pro forma purposes, the finite life intangible assets are amortized on a straight-line basis beginning on January 1, 2019, as if the Transaction occurred on that date.

 

13

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

5. Income Tax Adjustments

 

The effective tax rate used by Nanotron for the periods ending December 31, 2019 and September 30, 2020 was 30%. Based on the Company’s intent to avail itself of the business continuation requirements, the Company expects to be able to utilize the net operating loss carryovers. As a result, the Company would record a deferred tax asset for the estimated net operating loss as of the opening balance sheet date. The acquired intangible assets will result in a deferred tax liability (book basis with no corresponding tax basis). The amortization of those intangible assets represents a source of future taxable income such that the net operating losses up to that amount would be realizable. The net operating losses in excess of the intangible assets would require a valuation allowance unless other sources of future taxable income could be identified. The resulting combination of the deferred tax asset, deferred tax liability, and valuation allowance results in a net impact of zero on the consolidated financial statements of Inpixon and its subsidiaries subsequent to the transaction.

 

Additionally, while Nanotron’s historical financial statements presented net income for the nine months ended September 30, 2020, pro forma adjustments to the income statement for the nine months ended September 30, 2020 result in Nanotron operating at a net loss. For the year ended December 31, 2019, Nanotron operated at a net loss prior to any pro forma adjustment considerations. For the periods presented, the pro forma pretax losses incurred by the Company received no corresponding tax benefit because the Company concluded that it is more likely than not that the Company will be unable to realize the value of any resulting deferred tax assets (see discussion above). In consideration of the facts previously stated, management has determined that there is no net tax impact of the Transaction on the pro forma financial statements for the periods ending September 30, 2020 or December 31, 2019.

 

6. Detailed Notes – IFRS to GAAP Adjustments

 

(a) To reclassify finance costs under IFRS to general and administrative under U.S. GAAP.

 

(b) To reclass software development costs from intangible assets under IFRS to software development costs to conform to US GAAP.

 

7. Detailed Notes – Pro Forma Adjustments

 

(c) Adjustment to eliminate historical September 30, 2020 Nanotron intangible assets and software development costs that were no longer in place as of the date of the Transaction. Please refer to the table below for additional details.

 

(d) Adjustment to eliminate historical September 30, 2020 Nanotron intercompany loans that were no longer in place as of the date of the Transaction. As the write off of intercompany loans does not have a recurring impact on the financial statements due to the account being eliminated, there will be no income statement impact on the pro forma financial statements, and thus, there will only be a balance sheet impact on the pro forma financial statements.

 

(e) Reflects the $7,786 paid at closing of the Transaction, $109 entry to adjust the historical cash balance to cash acquired in the Transaction on the Closing Date, approximately $596 of transaction costs associated with the Transaction, and cash received from the seller as part of the Net Working Capital Adjustment of $30 (See Note 2 for further details). The Working Capital Adjustment and transaction costs are one-time and nonrecurring costs. While the adjustments are directly attributable to the transaction, the Purchaser does not anticipate incurring transaction costs on an ongoing or recurring basis. As a result, the pro forma adjusting entry for transaction costs will be a balance sheet only entry, where cash and accumulated deficit are impacted, but there is no impact on the pro forma income statement.

 

(f) Adjustments represent the preliminary fair market value related to the identifiable intangible assets acquired in the Transaction less amortization expense of approximately $753 for the year ended December 31, 2019 and approximately $528 for the nine months ended September 30, 2020, for a total amortization expense of approximately $1,281.

 

(g) Adjustment reflects the preliminary estimated adjustment to goodwill as a result of the Transaction. Goodwill represents the excess of the consideration transferred over the preliminary fair value of the assets acquired and liabilities assumed. The goodwill will not be amortized, but instead will be tested for impairment at least annually and whenever events or circumstances have occurred that may indicate a possible impairment exists. In the event management determines that the value of goodwill has been impaired, the Purchaser will incur an accounting charge for the amount of the impairment during the period in which the determination is made. The goodwill is attributable primarily to strategic and synergistic opportunities.

 

14

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

(h) Adjustments represent the preliminary fair market value assigned to the assets and liabilities acquired in the Transaction. The Purchaser acquired the assets and liabilities of Nanotron for a purchase price of approximately $8,506 as discussed in Notes 3 and 4 above.

 

(i) Adjustment to record liability for Holdback Funds established as part of the Transaction, to be paid within 18 months.

 

(j) Adjustment to close out Nanotron’s common stock and additional paid-in capital accounts in conjunction with the Transaction.

 

(k) Adjustment to remove Nanotron’s accumulated deficit, as well as adjustments to record the Net Working Capital Adjustment, adjustments to estimated transaction costs incurred in relation to the Transaction, the elimination of intercompany loans no longer in place at the time of the Transaction, the elimination of intangible assets no longer in place as of the date of the Transaction, and the amortization expense associated with the intangible assets acquired in the Transaction. See below for details on adjustments to accumulated deficit:

 

Adjustment to reverse Nanotron accumulated deficit       $ 40,805  
Adjustment reflects amortization expense for the year ended December 31, 2019 associated with the acquired intangible assets     (753 )
Adjustment reflects amortization expense for the nine months ended September 30, 2020 associated with the acquired intangible assets     (528 )
Estimated transaction costs to be incurred related to the Transaction         (596 )
Adjustment to eliminate existing Nanotron intangible asset balance (c)         (3,072 )
Adjustment to eliminate existing Nanotron software development costs balance (c)         (495 )
Adjustment to eliminate existing Nanotron intercompany loans balance (d)         7,613  
Adjustment to record Net Working Capital Adjustment         30  
    $ 43,004  

 

 

15