0-23006 |
94-2683643 | |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
3120 Scott Boulevard, Santa Clara, CA |
95054 | |
(Address of Principal Executive Offices) |
(Zip Code) |
Historical |
Adjustments |
Pro-Forma |
|||||||||
Assets |
|||||||||||
Current assets: |
|||||||||||
Cash and cash equivalents |
$ |
21,361 |
|
$ |
21,361 |
| |||||
Cash designated for combination |
|
40,759 |
|
(40,759 |
) A |
|
|
| |||
Marketable securities and short term bank deposits |
|
46,903 |
|
|
46,903 |
| |||||
Trade receivables, net |
|
7,558 |
|
|
7,558 |
| |||||
Deferred income taxes |
|
2,098 |
|
|
2,098 |
| |||||
Other accounts receivable and prepaid expenses |
|
1,149 |
|
|
1,149 |
| |||||
Inventories |
|
9,347 |
|
|
9,347 |
| |||||
Assets of discontinued operation |
|
15,322 |
|
(15,322 |
) B |
|
|
| |||
Total current assets: |
|
144,497 |
|
|
88,416 |
| |||||
Property and equipment, at cost |
|
19,301 |
|
|
19,301 |
| |||||
Less accumulated depreciation and amortization |
|
(14,729 |
) |
|
(14,729 |
) | |||||
Property and equipment, net |
|
4,572 |
|
|
4,572 |
| |||||
Long term assets: |
|||||||||||
Long term marketable securities |
|
158,026 |
|
|
158,026 |
| |||||
Other investments |
|
8,627 |
|
|
8,627 |
| |||||
Other assets, net |
|
6,114 |
|
|
6,114 |
| |||||
Severance pay fund |
|
1,302 |
|
|
1,302 |
| |||||
Total long term assets |
|
174,069 |
|
|
174,069 |
| |||||
Total assets |
$ |
323,138 |
|
(56,081 |
) |
$ |
267,057 |
| |||
Liabilities and stockholders equity |
|||||||||||
Current liabilities: |
|||||||||||
Trade payables |
$ |
7,225 |
|
$ |
7,225 |
| |||||
Other current liabilities |
|
19,308 |
|
|
19,308 |
| |||||
Liabilities of discontinued operation |
|
5,454 |
|
(5,454 |
) B |
|
|
| |||
Total current liabilities |
|
31,987 |
|
|
26,533 |
| |||||
Long term liabilities |
|||||||||||
Accrued severance pay |
|
1,365 |
|
|
1,365 |
| |||||
Deferred income taxes |
|
1,200 |
|
|
1,200 |
| |||||
Commitments and contingencies |
|||||||||||
Stockholders equity: |
|||||||||||
Preferred stock, $0.001 par value; Authorized shares5,000,000; Issued and outstanding
sharesnone |
|
|
|
|
|
| |||||
Common stock, $0.001 par value; Authorized shares50,000,000; Issued and outstanding
shares27,120,700 |
|
27 |
|
|
27 |
| |||||
Additional paid-in capital |
|
155,969 |
|
|
155,969 |
| |||||
Treasury stock |
|
(2,744 |
) |
|
(2,744 |
) | |||||
Accumulated other comprehensive income (loss) |
|
(2,057 |
) |
|
(2,057 |
) | |||||
Retained earnings |
|
137,391 |
|
(50,627 |
) A,B |
|
86,764 |
| |||
Total stockholders equity |
|
288,586 |
|
(50,627 |
) |
|
237,959 |
| |||
Total liabilities and stockholders equity |
$ |
323,138 |
|
(56,081 |
) |
$ |
267,057 |
|
Historical |
Adjustments |
Proforma | |||||||
Revenues: |
|||||||||
Product revenues and other |
$ |
97,029 |
$ |
97,029 | |||||
Cost of revenues: |
|||||||||
Cost of product revenues and other |
|
58,199 |
|
58,199 | |||||
Gross profit |
|
38,830 |
|
38,830 | |||||
Operating expenses: |
|||||||||
Research and development |
|
15,124 |
|
15,124 | |||||
Sales and marketing |
|
7,978 |
|
7,978 | |||||
General and administrative |
|
3,524 |
|
3,524 | |||||
Aborted spin-off expenses and other |
|
865 |
|
865 | |||||
Total operating expenses |
|
27,491 |
|
27,491 | |||||
Operating income |
|
11,339 |
|
11,339 | |||||
Other income : |
|||||||||
Interest and other income, net |
|
7,566 |
|
7,566 | |||||
Income after financial and other |
|
18,905 |
|
18,905 | |||||
Impairment of available-for-sale marketable securities |
|
9,815 |
|
9,815 | |||||
Income before provision for income tax |
|
9,090 |
|
9,090 | |||||
Provision for income taxes |
|
44 |
|
44 | |||||
Net income from continued operations |
|
9,046 |
|
9,046 | |||||
Net income from discontinued operations |
|
2,492 |
(2,492 |
) C |
|
| |||
Net income |
$ |
11,538 |
$ |
9,046 | |||||
Net earnings per share (combined): |
|||||||||
Basic |
$ |
0.43 |
(0.09 |
) C |
$ |
0.34 | |||
Diluted |
$ |
0.41 |
(0.09 |
) C |
$ |
0.32 | |||
Weighted average number of shares of Common Stock used in computing of: |
|||||||||
Basic |
|
27,030 |
|
27,030 | |||||
Diluted |
|
27,848 |
|
27,848 |
Historical |
Adjustments |
Proforma | ||||||||
Revenues |
$ |
114,674 |
$ |
(25,244 |
) C |
$ |
89,430 | |||
Cost of revenues |
|
54,373 |
|
(1,251 |
) C |
|
53,122 | |||
Gross profit |
|
60,301 |
|
(23,993 |
) C |
|
36,308 | |||
Operating expenses: |
||||||||||
Research and development, net |
|
26,161 |
|
(5,095 |
) C |
|
21,066 | |||
Sales and marketing |
|
12,079 |
|
(2,911 |
) C |
|
9,168 | |||
General and administrative |
|
7,746 |
|
(2,839 |
) C |
|
4,907 | |||
Total operating expenses |
|
45,986 |
|
(10,845 |
) C |
|
35,141 | |||
Operating income |
|
14,315 |
|
(13,148 |
) C |
|
1,167 | |||
Other income : |
||||||||||
Interest and other income, net |
|
12,984 |
|
(462 |
) C |
|
12,522 | |||
Equity in earnings of affiliates |
|
105 |
|
105 | ||||||
Minority interest in losses of subsidiary |
|
173 |
|
173 | ||||||
Income before provision for income tax |
|
27,577 |
|
(13,610 |
) C |
|
13,967 | |||
Provision for income taxes |
|
5,661 |
|
(3,255 |
) C |
|
2,406 | |||
Net income |
$ |
21,916 |
$ |
(10,355 |
) C |
$ |
11,561 | |||
Net earnings per share (combined): |
||||||||||
Basic |
$ |
0.82 |
|
(0.39 |
) C |
$ |
0.43 | |||
Diluted |
$ |
0.79 |
|
(0.37 |
) C |
$ |
0.42 | |||
Weighted average number of shares of Common Stock used in computing of: |
||||||||||
Basic |
|
26,641 |
|
26,641 | ||||||
Diluted |
|
27,606 |
|
27,606 |
(A) |
Reflects contribution of a sum of $40 million plus cash equal to the amount by which the transaction costs of the Spin-off and Combination exceeded $2 million.
|
(B) |
Reflects the distribution of DSP Groups licensing business to its stockholders. |
(C) |
Reflects the elimination of the licensing business results of operations. |
Exhibit No. |
Description | |
10.1 |
Combination Agreement, by and among DSP Group, Inc., Parthus Technologies plc and Ceva, Inc., dated as of April 4, 2002 (incorporated by reference to Exhibit
2.1 to Ceva, Inc.s registration statement on Form 10 (File No. 000-49842), filed with the Commission on June 3, 2002). | |
10.2 |
Amendment No. 1 to Combination Agreement, by and among DSP Group, Inc., Parthus Technologies plc and Ceva, Inc., dated as of August 29, 2002 (incorporated by
reference to Exhibit 2.2 to Ceva, Inc.s registration statement on Form S-1 (File No. 333-97353), filed with the Commission on July 30, 2002). | |
10.3** |
Separation Agreement by and among DSP Group, Inc., DSP Group, Ltd., Ceva, Inc., DSP Ceva, Inc. and Corage, Ltd., dated as of November 1, 2002.
| |
10.4** |
Technology Transfer Agreement between DSP Group, Inc. and Ceva, Inc., dated as of November 1, 2002. | |
10.5** |
Technology Transfer Agreement between DSP Group, Ltd. and Corage Ltd., dated as of November 1, 2002. | |
10.6** |
Tax Indemnification and Allocation Agreement between DSP Group, Inc. and Ceva, Inc., dated as of November 1, 2002. | |
10.7** |
Transition Services Agreement between DSP Group, Ltd. and Corage, Ltd., dated as of November 1, 2002. | |
99.1** |
Press Release of DSP Group, Inc., dated October 31, 2002. | |
99.2** |
Joint Press Release of DSP Group, Inc., Ceva, Inc. and Parthus Technologies plc, dated as of November 1, 2002. |
DSP GROUP, INC. | ||||||||
Date: January 13, 2003 |
By: |
/s/ Moshe Zelnik | ||||||
Moshe Zelnik | ||||||||
Vice President, Finance, Chief Financial Officer and Secretary | ||||||||