Exhibit 99.4

 

iMedia Brands, Inc.
Comparative financial information for the periods presented
Pro forma financial statements

 

Unaudited Pro Forma Condensed Combined Financial Information

 

On September 22, 2021, iMedia Brands, Inc. and its wholly-owned subsidiary SCUR-Alpha 1359 GmbH (to be renamed iMedia&123tv Holding GmbH) (the “Subsidiary”), entered into a Sale and Purchase Agreement relating to 1-2-3.tv Group (the “Purchase Agreement”) with Emotion Invest GmbH & Co. KG, BE Beteiligungen Fonds GmbH & Co. geschlossene Investmentkommanditgesellschaft, and Iris Capital Fund II (collectively, the “Sellers”). Pursuant to the Purchase Agreement, upon the terms and subject to the conditions thereof, the Subsidiary intends to purchase and acquire from the Sellers (the “Acquisition”) all of the issued and outstanding equity interests of 123tv Invest GmbH, a limited liability company organized under the laws of Germany, and 123tv Holding GmbH, a limited liability company organized under the laws of Germany (collectively with their direct and indirect subsidiaries, the “1-2-3.tv Group”). The 1-2-3.tv Group is a digitally-driven home shopping and inspirational e-commerce specialist with a unique omnichannel live and automated auction offering. The 1-2-3.tv Group caters primarily to the television retailing markets in Germany and Austria with its proprietary live television auctions and automated digital auctions. In fiscal 2020, the 1-2-3.tv Group facilitated more than 77,000 auctions, sold 10.6 million units, and shipped 3.1 million items to its more than 250,000 registered customers. The 1-2-3.tv Group utilizes or has planned or under development six different auction formats that consistently make it a leading auction channel in Germany.

 

In accordance with the terms of the Purchase Agreement, concurrent with the closing of the Acquisition, the Subsidiary expects to enter into the Vendor Loan Agreement with certain Sellers (the “Lenders”) pursuant to which a portion of the purchase price for the Acquisition will be paid in the form of a loan by the Lenders to the Subsidiary (the “Vendor Loan”). The Vendor Loan has a EUR 18.0 million principal amount ($21.2 million based on the September 13, 2021 exchange rate), with EUR 9.0 million ($10.6 million based on the September 13, 2021 exchange rate) payable on each of the first and second anniversaries of the issuance date. The Vendor Loan bears interest at a rate equal to 8.50% per annum, payable semi-annually commencing on the six-month anniversary of the closing date of the Acquisition.

 

The following unaudited pro forma condensed combined financial information is based on the historical financial statements of iMedia Brands, Inc and 1-2-3.tv Group after giving effect to the acquisition of 1-2-3.tv Group by iMedia Brands, Inc using the acquisition method of accounting in accordance with the Financial Accounting Standards Board’s Accounting Standards Codification Topic 805, Business Combinations. The historical condensed consolidated financial information of iMedia Brands, Inc has been adjusted in the unaudited pro forma condensed combined financial information to give effect to pro forma events that are (i) directly attributable to the transaction, (ii) factually supportable, and (iii) expected to have a continuing impact on the combined results of iMedia Brands, Inc and 1-2-3.tv Group.

 

The unaudited pro forma condensed combined balance sheet as of July 31, 2021 for iMedia Brands, Inc and June 30, 2021 for 1-2-3.tv Group, presents pro forma effects of the transaction as if the acquisition had occurred on July 31, 2021. The audited pro forma condensed combined statement of operations for the year ended January 31, 2021, has been prepared by combining iMedia Brand, Inc’s consolidated statement of operations for the year ended January 31, 2021, with the statement of operations of 1-2-3.tv Group for the year ended December 31, 2021 as incorporated by reference to this Form 8-K/A. The unaudited pro forma condensed combined statement of operations for the six months ended July 31, 2021, has been prepared by combining iMedia Brand, Inc’s’s unaudited condensed combined statement of operations for the six months ended July 31, 2021, with the unaudited condensed statement of operations of 1-2-3.tv Group for the six months ended June 30, 2021. The unaudited pro forma condensed combined statements of operations of iMedia Brands, Inc and 1-2-3.tv Group for the six months ended July 31, 2021, and the year ended January 31, 2021 give effect to the acquisition as if it had occurred on February 2, 2020.

 

The historical unaudited condensed balance sheet of 1-2-3tv Group as of June 30, 2021 were translated from the Euro to U.S. dollars using the current period-end exchange rate. The historical unaudited condensed statements of operations of 1-2-3.tv Group were translated from the Euro to U.S. dollars using the average exchange rate for the periods presented. The amounts reflected in the unaudited condensed combined pro forma balance sheet as of July 31, 2021 are preliminary and subject to change and, therefore, the final values may differ substantially from these amounts. The financial information of 1-2-3.tv Group has been converted from German GAAP to U.S. GAAP and reclassified to conform with iMedia Brand, Inc’s financial statement presentation.

 

The unaudited pro forma condensed combined financial information is presented for informational purposes only and are not intended to represent or be indicative of the consolidated results of operations or financial condition of iMedia Brands, Inc that would have been reported had the acquisition been completed as of the date presented, and should not be taken as representative of the future consolidated results of operations or financial condition of iMedia Brands, Inc. The unaudited pro forma condensed combined financial information does not reflect any operating efficiencies and cost savings or expense that iMedia Brands, Inc may achieve or incur with respect to the combined companies.

 

The unaudited pro forma condensed combined financial information should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial information. In addition, the unaudited pro forma condensed combined financial information should be read in conjunction with:

 

·the audited financial statements and the accompanying notes of iMedia Brands, Inc included in iMedia Brands, Inc’s Annual Report on Form 10-K for the fiscal year ended January 31, 2021 filed with the U.S. Securities and Exchange Commission, or SEC, on April 23, 2021;

 

·the unaudited condensed financial statements and the accompanying notes of iMedia Brands, Inc. included in iMedia Brands, Inc.’s Quarterly Report on Form 10-Q for the six months ended July 31, 2021 filed with the SEC on September 3, 2021;

 

·the audited financial statements of 1-2-3.tv Group as of and for the years ended December 31, 2020 and 2019 filed as Exhibit 99.2 to this Current Report Form 8-Kand incorporated herein by reference; and

 

·the unaudited financial statements of 1-2-3.tv Group as of and for the six months ended July 30, 2020 and 2019 filed as Exhibit 99.3 to this Current Report Form 8-Kand incorporated herein by reference.

 

 

 

 

iMedia Brands, Inc.

Comparative financial information for the periods presented

Pro forma financial statements

 

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

AS OF JULY 31, 2021

(Amounts in thousands, except per share data)

 
   As of               As of 
   July 31, 2021   June 30, 2021   June 30, 2021   June 30, 2021       July 31, 2021 
           German GAAP to US             
       German GAAP   GAAP Adj   US GAAP   Transaction     
   iMedia   123tv   123tv   123tv   Accounting   Pro Forma 
   (Historical)   (Historical)   (Historical)   (Historical)   Adjustments   Combined 
ASSETS                              
Current assets:                              
Cash and cash equivalents  $20,918   $4,641        4,641   $(4,009)(a)  $21,550 
Restricted cash   2,192            -    -    2,192 
Accounts receivable, net   64,324    8,519        8,519    -    72,843 
Inventories   76,735    18,922        18,922    -    95,657 
Other financial assets   -            -    -    - 
Prepaid expenses and other   39,999    294                  23{g}   317    -    40,316 
Total current assets   204,168    32,376    23    32,399    (4,009)   232,558 
Property and equipment, net   44,593    822        822    -    45,415 
Intangible assets   -    6,977             3,860{g}   10,837                 8,023{d}   18,860 
Goodwill   -    8,816             7,460{h}   16,276               50,673{c}   66,949 
Deferred tax asset   -            -         - 
Other assets   96,085    1,832        1,832    -    97,917 
TOTAL ASSETS  $344,846   $50,823    11,343    62,166   $54,687   $461,699 
LIABILITIES AND SHAREHOLDERS' EQUITY                              
Accounts payable  $58,535   $10,618        10,618    -   $69,153 
Accrued liabilities   31,816    4,387        4,387         36,203 
Current portion of long term obligations   29,441            -    -    29,441 
Current portion of financing lease liabilities   1,036                 1,142{g}   1,142         2,178 
Deferred revenue   679            -    -    679 
Other financial liabilities   -            -    -    - 
Other liabilities   -    1,804        1,804    -    1,804 
Total current liabilities   121,507    16,809    1,142    17,951    -    139,458 
123tv. Seller Note   -            -    21,292{e}   21,292 
Other LT Liabilities   64,157    237        237           64,394 
Financing lease liabilities   -                 2,656 {g}   2,656         2,656 
Long Term Deferred Tax Liability   -    717        717         717 
Long Term Credit Facility   73,919            -    -    73,919 
Long term debt, net of deferred financing cost (assuming exercise of the underwriters' overallotment option)   -            -               74,000{b}   74,000 
TOTAL LIABILITIES   259,583    17,763    3,798    21,561    95,292    376,436 
Shareholders’ equity:                              
Preferred stock   -            -    -    - 
Common stock   212    43        43                    (43){f}   212 
Warrants   -            -    -    - 
Additional paid-in capital   536,835            -         536,835 
Accumulated income / deficit   (454,932)   31,473             7,156{g}, {h}   38,629             (38,629){f}   (454,932)
Accumulated other comprehensive income / loss   -    1,544                389{g}, {h}   1,933               (1,933){f}   - 
Total shareholders’ equity   82,115    33,060    7,545    40,605    (40,605)   82,115 
Equity of the non-controlling interest   3,148            -         3,148 
Total shareholders’ equity   85,263    33,060    7,545    40,605    (40,605)   85,263 
Total liabilities, and shareholders’ equity  $344,846   $50,823   $11,343   $62,166   $54,687   $461,699 

 

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Information.  

 

 

 

 

iMedia Brands, Inc.

Comparative financial information for the periods presented

Pro forma financial statements

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE SIX MONTHS ENDED JULY 31 AND JUNE 30, 2021

(Amounts in thousands, except per share data)

 

   For the six months ended                   For the
six
months
ended
 
   July 31,
2021
   June 30,
2021
   June 30,
2021
   June 30,
2021
           July 31,
2021
 
       German
   German
GAAP to US
                 
   iMedia   GAAP
123tv
   GAAP Adj
123tv
   US GAAP
123tv
   Transaction
Accounting
       Pro
Forma
 
   (Historical)   (Historical)   (Historical)   (Historical)   Adjustments       Combined 
Net sales   226,644    98,485        $98,485             325,129 
Cost of sales   132,651    58,652         58,652             191,303 
Gross profit   93,993    39,832         39,832             133,825 
Operating expenses:                                   
Distribution and selling   69,605    13,973        $13,973             83,578 
General and administrative   13,822    20,913         20,913             34,735 
Depreciation and amortization   14,986    1,746    (827){i}  919    1,607    {j}    17,512 
Asset Impairment FCC                -              
Executive and management transition costs                -              
Restructuring Costs                -              
Gain/Loss on Station Sale                -              
Other income / expense       (32)        (32)            (32)
Total operating expenses   98,413    36,600         35,773    1,607         135,793 
Operating loss   (4,420)   3,232         4,059    (1,607)        (1,968)
Other expense (income), net:                                   
Interest income (expense)   39    (13)        (13)            26 
Non-Cash Accretion - Series B Preferred                -              
Interest Expense - Series B Dividends                -              
Interest Expense - PNC   (2,694)            -             (2,694)
Interest Expense - GACP                -              
Interest Expense - Other                -              
Interest Expense - Debt Incurred for Purchase                -    (3,400)   {k}    (3,400)
Other Non-Operating                -              
Loss on Early Debt Payment   (654)            -             (654)
Gain (Loss) on Sale of Investments                               
Income (loss) from continuing operations before income taxes   (7,729)   3,219         4,046    (5,007)        (8,690)
Provision (benefit) for income taxes   30    313         313    (1,302)   {l}    (959)
Net loss attributable to common shareholders  $(7,759)  $2,906        $3,733   $(3,705)       $(7,731)
Net loss per share - basic and diluted:  $(0.45)  $        $   $        $(0.45)
Weighted-average shares used to compute net loss per share attributable to ordinary shareholders   17,314,317                          17,314,317 

 

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Information.

 

 

 

  

iMedia Brands, Inc.  
Comparative financial information for the periods presented
Pro forma financial statements

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED JANUARY 30, 2021

(Amounts in thousands, except per share data)

 

    For the twelve months ended                       For the twelve months ended 
   January 
30,
2021
   December
 31,
2020
   December 
31,
2020
       December 
31,
2020
           January 30,
2021
 
       German GAAP   German GAAP to US GAAP Adj       US GAAP   Transaction         
   iMedia   123tv   123tv       123tv   Accounting       Pro Forma 
   (Historical)   (Historical)   (Historical)       (Historical)   Adjustments       Combined 
Net sales   454,171    177,082              177,082             631,253 
Cost of sales   287,118    106,119    82    {n}    106,201             393,319 
Gross profit   167,053    70,963    (82)        70,881             237,934 
Operating expenses:                                        
Distribution and selling   129,920    22,519             22,519             152,439 
General and administrative   20,336    39,369             39,369             59,705 
Depreciation and amortization   24,022    3,089    (1,566)   {m}    1,523    3,214    {p}    28,759 
Asset Impairment FCC                                  
Executive and management transition costs                                  
Restructuring Costs   715                              715 
Gain/Loss on Station Sale                                  
Other income / expense       (700)            (700)            (700)
Total operating expenses   174,993    64,277    (1,566)        62,711    3,214         240,918 
Operating loss   (7,940)   6,686    1,484         8,170    (3,214)        (2,984)
Other expense (income), net:                                        
Interest income (expense)   3    6             6             9 
Non-Cash Accretion - Series B Preferred                                  
Interest Expense - Series B Dividends                                  
Interest Expense - PNC   (5,237)   (125)   124     {n}     (1)            (5,238)
Interest Expense - GACP                                  
Interest Expense - Other                                  
Interest Expense - Debt Incurred for Purchase                        (6,800)    {q}     (6,800)
Other Non-Operating                                  
Loss on Early Debt Payment                                  
Gain (Loss) on Sale of Investments                                  
Income (loss) from continuing operations before income taxes   (13,174)   6,567    1,608         8,175    (10,014)        (15,013)
Provision (benefit) for income taxes   60    660    11    {o}    671    (2,604)    {r}     (1,873)
Net loss attributable to common shareholders  $(13,234)  $5,907   $1,597        $7,504   $(7,411)       $(13,140)
Net loss per share - basic and diluted:  $(1.23)  $   $        $   $        $(1.22)
Weighted-average shares used to
compute net loss per share attributable
to ordinary shareholders
   10,745,916                              10,745,916 

 

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Information.

 

 

 

 

 

iMedia Brands, Inc.

Comparative financial information for the periods presented

Pro forma financial statements

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE SIX MONTHS ENDED AUGUST 1, 2020

(Amounts in thousands, except per share data)

 

   For the six months ended                       For the six
months ended
 
   August 1, 2020   June 30, 2020   June 30, 2020       June 30, 2020           August 1, 2020 
       German
GAAP
   German
GAAP to US
GAAP Adj
       US GAAP   Transaction         
   iMedia   123tv   123tv       123tv   Accounting       Pro Forma 
   (Historical)   (Historical)   (Historical)       (Historical)   Adjustments       Combined 
Net sales   220,349    78,050            78,050            298,399 
Cost of sales   138,500    46,773    79    {t}     46,852            185,352 
Gross profit   81,849    31,277    (79)       31,198            113,126 
Operating expenses:                                      
Distribution and selling   65,610    9,893            9,893            75,503 
General and administrative   10,471    17,296            17,296            27,767 
Depreciation and amortization   8,723    1,433    (756)   {s}     677    1,607    {v}     11,007 
Asset Impairment FCC                                
Executive and management transition costs                                
Restructuring Costs   209                            209 
Gain/Loss on Station Sale                                
Other income / expense       1            1            1 
Total operating expenses   85,013    28,623    (756)       27,867    1,607        114,487 
Operating loss   (3,164)   2,654    677        3,331    (1,607)       (1,440)
Other income (expense)                                      
Interest income (expense)   1    150            150            151 
Non-Cash Accretion - Series B Preferred                                
Interest Expense - Series B Dividends                                
Interest Expense - PNC   (2,581)                           (2,581)
Interest Expense - GACP                                
Interest Expense - Other       (104)   120    {t}     16            16 
Interest Expense - Debt Incurred for Purchase                       (3,400)   {w}     (3,400)
Other Non-Operating                                
Loss on Early Debt Payment                                
Gain (Loss) on Sale of Investments                                
Income (loss) from continuing operations before income taxes   (5,744)   2,700    797        3,497    (5,007)       (7,254)
Provision (benefit) for income taxes   30    215    11    {u}     226    (1,302)   {x}     (1,046)
Net loss attributable to common shareholders  $(5,774)  $2,485   $786       $3,271   $(3,705)      $(6,208)
Net loss per share - basic and diluted:  $(0.65)  $   $       $   $       $(0.70)
Weighted-average shares used to compute net loss per share attributable to ordinary shareholders   8,911,580                            8,911,580  

 

See accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Information.

 

 

 

 

 

NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

1. Description of the Purchase

 

On September 22, 2021, iMedia Brands, Inc. (the “Company”) and its wholly-owned subsidiary SCUR-Alpha 1359 GmbH (to be renamed iMedia&123tv Holding GmbH) (the “Subsidiary”), entered into a Sale and Purchase Agreement relating to 1-2-3.tv Group (the “Purchase Agreement”) with Emotion Invest GmbH & Co. KG, BE Beteiligungen Fonds GmbH & Co. geschlossene Investmentkommanditgesellschaft and Iris Capital Fund II (collectively, the “Sellers”). Pursuant to the Purchase Agreement, upon the terms and subject to the conditions thereof, the Subsidiary intends to purchase and acquire from the Sellers (the “Acquisition”) all of the issued and outstanding equity interests of 123tv Invest GmbH, a limited liability company organized under the laws of Germany, and 123tv Holding GmbH, a limited liability company organized under the laws of Germany (collectively with their direct and indirect subsidiaries, the “1-2-3.tv Group”). Pursuant to the Purchase Agreement, iMedia will purchase 1-2-3.tv Group for consideration of approximately $97.3 million, including $2.7 million to be paid to Sellers for working capital adjustment at closing. This is subject to potential earn-out considerations, conditional on achievement of certain future target revenue growth of the Company.

 

In connection with the Acquisition, iMedia will enter into an indenture or other debt instrument issued by the Company pursuant to which the Company plans to issue bonds in an aggregate principal amount of approximately $80.0 million (the “Bond Issuance”) (assuming exercise of the underwriters' overallotment option).  The Bond Issuance will consist of senior fixed rate bonds with term maturities in 2026. The term bonds will be priced to yield 8.50%. As a result of the Bond Issuance, the Company plans to recognize proceeds of approximately $74.0 million, net of issuance costs (assuming exercise of the underwriters' overallotment option). The cash held by the Company, along with the proceeds from the Bond Issuance, will be used to finance the Acquisition of 1-2-3.tv Group.

 

The Purchase Agreement contains customary representations and warranties of each of the parties as well as customary covenants and agreements, including with respect to the operation of the business of 1-2-3.tv Group between signing and closing. The Purchase Agreement also contains certain indemnification provisions whereby the shareholders and certain employees of 1-2-3.tv Group will indemnify iMedia and certain other parties for certain losses arising out of, among other things, inaccuracies in, or breaches of, the representations, warranties, and covenants of 1-2-3.tv Group and pre-closing taxes of 1-2-3.tv Group, subject to certain caps, thresholds, and other limitations. In addition, iMedia is the beneficiary of certain Warranty and Indemnity Insurance to cover against financial loss that may arise from certain claims resulting from a breach of an insured warranty or indemnity as set forth in the Purchase Agreement.

 

2. Basis of Presentation

 

The unaudited pro forma condensed combined financial information and related notes are prepared in accordance with Article 11 of Regulation S-X and present the historical financial information of iMedia and 1-2-3.tv Group adjusted to give effect to events that are: (1) directly attributable to the Acquisition, (2) factually supportable and (3) with respect to the unaudited pro forma condensed combined statement of operations, expected to have a continuing impact.

 

The unaudited pro forma condensed combined financial information was prepared using the purchase method of accounting in accordance with Accounting Standards Codification (ASC) 805-50 Business Combinations—Issues, with iMedia as the accounting acquirer, using the fair value concepts defined in ASC 820, Fair Value Measurement, and based on the respective historical consolidated financial statements of iMedia and 1-2-3.tv Group.

 

ASC 805 requires that assets and liabilities acquired be recognized at their fair values as of the Acquisition date. Financial statements of iMedia issued after completion of the Acquisition will reflect such fair values, measured as of the Acquisition date, which may be different than the estimated fair values included in this unaudited pro forma condensed combined financial information. The financial statements of iMedia issued after the completion of the Acquisition will not be retroactively restated to reflect the historical financial position or results of operations of 1-2-3.tv Group. In addition, ASC 805 establishes that the consideration transferred be measured at the closing date of the Acquisition at the then-current market price, which will likely result in a purchase price that is different from the amount assumed in these unaudited pro forma condensed combined financial statements.

 

 

Under ASC 805, acquisition-related transaction costs (such as advisory, legal, valuation, other professional fees) are excluded from the unaudited pro forma condensed combined statement of operations. Such costs will be expensed in the historical statement of operations in the period incurred.

 

ASC 820 defines the term “fair value” and sets forth the valuation requirements for any asset or liability measured at fair value, expands related disclosure requirements and specifies a hierarchy of valuation techniques based on the nature of the inputs used to develop the fair value measures. Fair value is defined as “the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.” This is an exit price concept for the valuation of the asset or liability. In addition, market participants are assumed to be buyers and sellers unrelated to iMedia in the principal (or the most advantageous) market for the asset or liability. Fair value measurements for an asset assume the highest and best use by these market participants. As a result of these standards, iMedia may be required to record assets which are not intended to be used or sold and/or to value assets at fair value measures that do not reflect iMedia’s intended use of those assets. Many of these fair value measurements can be highly subjective and it is also possible that others, applying reasonable judgment to the same facts and circumstances, could develop and support a range of alternative estimated amounts.

 

The allocation of the purchase consideration for the Acquisition depends upon certain estimates and assumptions, all of which are preliminary. The allocation of the purchase consideration has been made for the purpose of developing the unaudited pro forma condensed combined financial information. The final determination of fair values of assets acquired and liabilities assumed relating to the Acquisition could differ materially from the preliminary allocation of purchase consideration. The final valuation will be based on the actual net tangible and intangible assets of 1-2-3.tv Group existing at the Acquisition date. The final valuation may materially change the allocation of the purchase consideration, which could materially affect the fair values assigned to the assets and liabilities and could result in a material change to the unaudited pro forma condensed combined financial information.

 

The pro forma adjustments represent iMedia management’s best estimates and are based upon currently available information and certain assumptions that iMedia believes are reasonable under the circumstances.

 

The unaudited pro forma information is not necessarily indicative of what the combined company’s financial position or results of operations would have been had the Acquisition been completed on the dates indicated. In addition, the unaudited pro forma condensed combined financial information does not purport to project the future financial position or operating results of the combined company.

 

There were no material transactions between iMedia and 1-2-3.tv Group during the periods presented in the unaudited pro forma condensed combined financial statements.

 

Accounting Periods Presented

 

The unaudited pro forma condensed combined statements of operations have been prepared as if the Acquisition had been consummated on July 31, 2021, and the unaudited pro forma condensed combined balance sheet has been prepared as if the Acquisition had been consummated on July 31, 2021. Because the difference between iMedia and 1-2-3.tv Group’s fiscal year ends are not in excess of 93 days, 1-2-3.tv Group’s financial statements are not required to be adjusted to a period within 93 days of iMedia’s fiscal year end.

 

The unaudited pro forma condensed combined statement of operations for the six months ended July 31, 2021 and August 1, 2020, combines 1-2-3.tv Group’s unaudited consolidated statement of operations for the six months ended June 30, 2021 and 2020, and iMedia’s unaudited consolidated statements of operations for the six-month ended July 31, 2021 and August 1, 2020. The unaudited pro forma combined statement of operations for the twelve months ended January 30, 2021, combines 1-2-3.tv Group TV’s unaudited consolidated statement of operations for the twelve months ended December 31, 2020, and iMedia’s unaudited consolidated statements of operations for the twelve months ended January 30, 2021. The unaudited pro forma condensed combined balance sheet as of July 31, 2021, combines the historical consolidated balance sheet of iMedia as of July 31, 2021, and the historical unaudited consolidated balance sheet of 1-2-3.tv Group as of June 30, 2021.

 

 

3. Accounting Policies and Accounting Framework Conversion

 

The accounting policies used in the preparation of this unaudited pro forma condensed combined financial information are those set out in iMedia’s consolidated financial statements as of and for the six months ended July 31, 2021. Based on the procedures performed to date, the accounting policies of 1-2-3.tv Group are similar in all material respects to iMedia’s accounting policies.

 

As 1-2-3.tv Group is a German entity, 1-2-3.tv Group’s consolidated unaudited financial statements are prepared in accordance with HGB (“German GAAP”). Certain adjustments have been made to the unaudited pro forma combined financial information to conform 1-2-3.tv Group’s historical financial statement presentation to iMedia’s financial statement presentation. Upon consummation of the Acquisition, iMedia will perform a comprehensive review of 1-2-3.tv Group’s accounting policies. iMedia may, as a result, identify additional differences between the accounting policies of the two companies which, when conformed, could have a material impact on the condensed combined financial statements.

 

In addition, iMedia’s functional currency is the United States dollar. 1-2-3.tv Group’s functional currency is the Euro. The accompanying condensed combined financial statements are expressed in United States dollars. As such, the current method is used to translate the foreign subsidiary’s financial statements prior to consolidation with the parent company. Assets and liabilities of foreign operations are translated at period-end rates of exchange. Revenues, costs and expenses are translated at average rates of exchange prevailing during the period. Equity adjustments resulting from translating foreign currency financial statements are accumulated as a separate component of stockholders’ equity.

 

4. Estimated Preliminary Purchase Consideration and the Preliminary Purchase Price Allocation

 

Estimated Preliminary Purchase Consideration

 

The fair value of the estimated preliminary purchase consideration expected to be transferred on the closing date is based on the purchase consideration mechanism described in Note 1 to the unaudited pro forma condensed combined financial information. The accompanying unaudited pro forma condensed combined financial statement reflect an estimated preliminary purchase price of approximately $97.3 million, including $2.7 million to be paid to Sellers for working capital adjustment at closing.

 

   Amount 
Estimated cash to be paid to Sellers   73,338 
Estimated note issued to Sellers   21,292 
Estimated cash to be paid to Sellers for working capital adjustment at close   2,671 
Total Estimated Preliminary Purchase Consideration  $97,301 

 

The notes to the unaudited pro forma condensed combined financial information are preliminary and based on management estimates of the fair value and useful lives of the assets acquired and liabilities assumed and have been prepared to illustrate the estimated effect of the Acquisition. The final determination of the purchase price allocation, upon the completion of the Acquisition, will be based on 1-2-3.tv Group’s net assets acquired as of that date and will depend on several factors that cannot be predicted with certainty at this time. Therefore, the actual allocations may differ from the pro forma adjustments presented. The allocation is dependent upon certain valuation and other studies that have not yet been completed. Accordingly, the pro forma purchase price allocation is subject to further adjustment as additional information becomes available and as additional analyses and final valuations are completed. There can be no assurances that these additional analyses and final valuations will not result in significant changes to the estimates of the fair value set forth below.

 

The following table sets forth a preliminary allocation of the estimated preliminary purchase consideration to the identifiable tangible and intangible assets acquired and liabilities assumed of 1-2-3.tv Group based on 1-2-3.tv Group’s unaudited condensed consolidated balance sheet as of June 30, 2021, with the excess recorded to goodwill.

 

   Amount 
   (in thousands) 
Cash and cash equivalents  $4,641 
Accounts receivable, net   8,519 
Inventories   18,922 
Property and equipment   822 
Prepaid expenses   317 
Other assets   1,832 
Right of use asset   3,860 
Accounts payable   (10,618)
Accrued liabilities   (6,387)
Other current liabilities   (1,804)
Finance lease obligations   (3,798)
Deferred tax liability   (717)
Other long-term liabilities   (237)
Intangible assets – customer list(1)   5,000 
Intangible assets – technology platform(1)   5,000 
Intangible assets - tradename(1)   5,000 
Goodwill(2)   66,949 
   $97,301 
   

 

   Preliminary
Fair Value
   Estimated Useful
Life
   Annual
Amortization
 
   (in thousands)   (in years)   (in thousands) 
Customer list  $5,000    4   $1,250 
Technology platform   5,000    4    1,250 
Tradenames   5,000    7    714 
   $15,000        $3,214 

 

 

(1) Preliminary identifiable intangible assets in the unaudited pro forma condensed combined financial information consists of the following:

 

1-2-3.tv Group’s identifiable intangible assets include customer list, technology platform and trade names. These preliminary estimates of fair value and weighted average useful life may be different from the amounts included in the purchase accounting upon the close of the Acquisition, and the difference could have a material impact on the accompanying unaudited pro forma condensed combined financial statements. Once further information about 1-2-3.tv Group’s intangible assets becomes available, additional analysis will be made that may impact: (1) the estimated total fair value assigned to identifiable intangible assets and, (2) the estimated weighted-average useful life of each category of intangible assets. The estimated intangible asset values and their useful lives could be impacted by a variety of factors that may only be discoverable upon obtaining full access to additional information and/or by changes in such factors that may occur prior to completion of the Acquisition. The combined effect of any such changes could then also result in a material increase or decrease to iMedia’s estimate of associated future amortization expense.

 

(2) Goodwill represents the excess of purchase consideration over the fair value of the underlying net assets acquired. In accordance with ASC 350, Goodwill and Other Intangible Assets, goodwill will not be amortized but rather subject to annual impairment test, absent any indicators of impairment. Goodwill is attributable to planned growth in new markets and synergies expected to be achieved from the combined operations of iMedia and 1-2-3.tv Group. Goodwill recorded in the Acquisition is not expected to be deductible for tax purposes.

 

 

5. Notes to Unaudited Pro Forma Condensed Combined Balance Sheet—Pro Forma Adjustments as of July 31, 2021

 

a) Reflects adjustments to cash and cash equivalents for consideration transferred which includes cash payment at closing to the Sellers and net receipt of funds from debt offering.

 

   Amount 
   (in thousands) 
Net cash proceeds from debt offering (assuming exercise of the underwriters' overallotment option)  $74,000 
Preliminary cash paid at closing   (78,009)
Total pro forma adjustment to cash and cash equivalents  $(4,009)

 

b) Reflects net bond issuance proceeds, which were utilized to fund the Acquisition.

 

   Amount 
   (in thousands) 
Bond principal (assuming exercise of the underwriters' overallotment option)  $80,000 
Bond issuance costs   (6,000)
Bond, net of issuance costs  $74,000 

 

c) Reflects preliminary goodwill of $66.9 million for the estimated purchase consideration in excess of the fair value of the net assets acquired in connection with the Acquisition. Refer to Note 4 of the “Estimated Preliminary Purchase Consideration and the Preliminary Purchase Price Allocation” for additional information on the goodwill expected to be recognized.

 

   Amount 
   (in thousands) 
Elimination of existing goodwill of 1-2-3.tv Group  $(16,276)
Fair value of acquired goodwill   66,949 
Total pro forma adjustment to goodwill  $50,673 

 

d) Reflects the preliminary purchase accounting adjustment for estimated intangibles based on the purchase method of accounting. Refer to Note 4 of the “Estimated Preliminary Purchase Consideration and the Preliminary Purchase Price Allocation” for additional information on the acquired intangible assets expected to be recognized and the associated useful lives.

 

   Amount 
   (in thousands) 
Elimination of existing intangible asset  $(6,977)
Fair value of acquired intangibles   15,000 
Total pro forma adjustment to intangible assets  $8,023 

 

e) Reflects issuance of Sellers Note at closing of transaction

 

   Amount 
   (in thousands) 
Sellers Note  $21,292 

 

f) Reflects the elimination of historical common stock, accumulated other comprehensive income and retained earnings of 1-2-3.tv Group.

 

   Amount 
   (in thousands) 
Elimination of historical retained earnings  $(38,629)
Elimination of historical accumulated other comprehensive income   (1,933)
Elimination of historical common stock   (43)
   $(40,605)

 

 

 

6. Notes to Unaudited Pro Forma Condensed Combined Balance Sheet as of July 31, 2021 and Statement of Operations for the Six Months Ended July 31, 2021— German GAAP to US GAAP adjustments:

 

g) Reflects the recording of the finance lease and the corresponding effect on deferred taxes:

 

   Amount 
   (in thousands) 
Prepaid expenses and other  $23 
Intangible assets   3,860 
Current portion of financing lease liabilities   (1,142)
Financing lease liabilities   (2,656)
Accumulated income / deficit   (33)
Accumulated other comprehensive income / loss  $(52)

 

(h) Reflects the elimination of accumulated amortization on goodwill, and the reversal of historical and current amortization expense

 

   Amount 
   (in thousands) 
Goodwill  $7,460 
Accumulated income / deficit   (7,123)
Accumulated other comprehensive income / loss  $(337)

 

(i) Reflects German GAAP to US GAAP adjustment for amortization of Goodwill

 

   Amount 
   (in thousands) 
Amortization of Goodwill  $(827)

 

7. Notes to Unaudited Pro Forma Condensed Statement of Operations for the Six Months Ended July 31, 2021 —Pro Forma Adjustments

 

(j) Reflects the following estimated amortization expense related to the intangible assets to be acquired:

 

   Six months ended July 31, 2021 
   Historical   Based on Fair
Values
   Pro Forma
Adjustment
 
             
   (in thousands) 
Customer list  $   $5,000   $625 
Technology platform       5,000    625 
Tradename       5,000    357 
Total adjustment  $   $15,000   $1,607 

 

(k) Reflects the interest expense for the bond issuance

 

 

 

   Six months ended July 31, 2021 
   Bond
Principal
   Interest
Rate
   Pro Forma
Adjustment
 
   (in thousands)       (in thousands) 
Debt incurred to finance Acquisition (assuming exercise of the underwriters' overallotment option)  $80,000    8.5%  $3,400 

 

(l) Reflects the tax impact from (j) and (k)

 

   Six months ended July 31, 2021 
   Operations
Impact
   Effective
tax rate
   Pro Forma
Adjustment
 
   (in thousands)       (in thousands) 
Tax impact from debt incurred to finance Acquisition and estimated amortization  $(5,007)   26%  $(1,302)

 

8. Notes to Unaudited Pro Forma Condensed Combined Statement of Operations for the Twelve Months Ended January 30, 2021— German GAAP to US GAAP adjustments:

 

(m) Reflects German GAAP to US GAAP adjustment for amortization of Goodwill

 

   Amount 
   (in thousands) 
Amortization of Goodwill  $1,566 

 

(n) Reflects German GAAP to US GAAP adjustment for lease adjustments

 

   Amount 
   (in thousands) 
Cost of Sales  $(82)
Finance expense   124 
Impact on net income   42 

 

(o) Reflects the tax impact from (m) and (n)

 

   Twelve months ended January 30, 2021 
   Operations
Adjustment
   Effective
tax rate
   Pro Forma
Adjustment
 
   (in thousands)       (in thousands) 
Tax impact from German GAAP adjustments for lease adjustments  $42    26%  $11 

 

 

 

9. Notes to Unaudited Pro Forma Condensed Statement of Operations for the Twelve Months Ended January 30, 2021 —Pro Forma Adjustments

 

(p) Reflects the following estimated amortization expense related to the intangible assets to be acquired:

 

   Twelve months ended January 30, 2021 
   Historical   Based on Fair
Values
   Pro Forma
Adjustment
 
             
   (in thousands) 
Customer list  $   $5,000   $1,250 
Technology platform       5,000    1,250 
Tradename       5,000    714 
Total adjustment  $   $15,000   $3,214 

 

(q) Reflects the interest expense for the bond issuance

 

   Twelve months ended January 30, 2021 
   Bond
Principal
   Interest
Rate
   Pro Forma
Adjustment
 
   (in thousands)       (in thousands) 
Debt incurred to finance Acquisition (assuming exercise of the underwriters' overallotment option)  $80,000    8.5%  $6,800 

 

(r) Reflects the tax impact from (p) and (q) for debt incurred and amortization

 

   Twelve months ended January 30, 2021 
   Operations
Adjustment
   Effective
tax rate
   Pro Forma
Adjustment
 
   (in thousands)       (in thousands) 
Tax impact from debt incurred to finance Acquisition and estimated amortization  $(10,014)   26%  $(2,604)

 

10. Notes to Unaudited Pro Forma Condensed Combined Statement of Operations for the Six Months Ended August 1, 2020— German GAAP to US GAAP adjustments:

 

(s) Reflects German GAAP to US GAAP adjustment for amortization of Goodwill

 

   Amount 
   (in thousands) 
Amortization of Goodwill  $756 

 

(t) Reflects German GAAP to US GAAP adjustment for lease adjustments

 

   Amount 
   (in thousands) 
Cost of Sales  $(79)
Finance expense   120 
Impact on net income   41 

  

(u) Reflects the tax impact from (s) and (t)

 

   Six months ended August 1, 2020 
   Operations
Adjustment
   Effective
tax rate
   Pro Forma
Adjustment
 
   (in thousands)       (in thousands) 
Tax impact from German GAAP adjustments for lease adjustments  $41    26%  $11 

 

 

 

11. Notes to Unaudited Pro Forma Condensed Statement of Operations for the Six Months Ended August 1, 2020 —Pro Forma Adjustments

 

(v) Reflects the following estimated amortization expense related to the intangible assets to be acquired:

 

   Six months ended August 1, 2020 
   Historical   Based on Fair
Values
   Pro Forma
Adjustment
 
             
   (in thousands) 
Customer list  $   $5,000   $625 
Technology platform       5,000    625 
Tradename       5,000    357 
Total adjustment  $   $15,000   $1,607 

 

(w) Reflects the interest expense for the bond issuance

 

   Six months ended August 1, 2020 
   Bond
Principal
   Interest
Rate
   Pro Forma
Adjustment
 
             
   (in thousands) 
Debt incurred to finance Acquisition (assuming exercise of the underwriters' overallotment option)  $80,000    8.5%  $3,400 

 

(x) Reflects the tax impact from (v) and (w) for debt incurred and amortization

 

   Six months ended August 1, 2020 
   Operations
Adjustment
   Effective
tax rate
   Pro Forma
Adjustment
 
   (in thousands)       (in thousands) 
Tax impact from debt incurred to finance Acquisition and estimated amortization  $(5,007)   26%  $(1,302)