SEC Info℠  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Telenav, Inc. – ‘8-K’ for 8/16/19 – ‘EX-99.1’

On:  Thursday, 8/22/19, at 4:14pm ET   ·   For:  8/16/19   ·   Accession #:  1474439-19-40   ·   File #:  1-34720

Previous ‘8-K’:  ‘8-K’ on / for 8/8/19   ·   Next:  ‘8-K’ on 9/6/19 for 9/5/19   ·   Latest:  ‘8-K’ on / for 2/17/21   ·   2 References:   

Find Words in Filings emoji
 		  in    Show  and   ↓Hints

  As Of               Filer                 Filing    For·On·As Docs:Size

 8/22/19  Telenav, Inc.                     8-K:2,8,9   8/16/19    3:374K

Current Report   —   Form 8-K   —   Sect. 13 / 15(d) – SEA’34
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 8-K         Current Report                                      HTML     21K 
 2: EX-10.46    Material Contract                                   HTML     42K 
 3: EX-99.1     Miscellaneous Exhibit                               HTML    105K

‘EX-99.1’   —   Miscellaneous Exhibit

This Exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]

 <!   C:   C: 
  Exhibit  



UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

On August 16, 2019, Telenav, Inc. ("Telenav" or the “Company”) completed the previously announced disposition of its digital advertising operations (the "Ads Business") to inMarket Media, LLC, ("inMarket") (the "inMarket Transaction"). In exchange, inMarket issued to the Company units of inMarket representing a 14.5% member interest in inMarket at the time of the closing of the inMarket Transaction. The Company also received a perpetual, non-exclusive, irrevocable, royalty-free license under software and other intellectual property rights being assigned to inMarket as part of the inMarket Transaction, as set forth in the Asset Purchase Agreement, dated August 8, 2019, by and among the Company, Thinknear, Inc., a wholly owned subsidiary of the Company, and inMarket (the "Asset Purchase Agreement"). Pursuant to the terms of a Transition Services Agreement (the “Transition Services Agreement”), the Company also agreed to provide inMarket with transition services for a period of time generally not to exceed eight months following the closing of the inMarket Transaction.

The unaudited pro forma condensed consolidated balance sheet of Telenav as of June 30, 2019 is presented as if the inMarket Transaction occurred on June 30, 2019. The unaudited pro forma condensed consolidated statements of operations for each of the years ended June 30, 2019, 2018 and 2017 are presented as if the inMarket Transaction occurred on July 1, 2016, the first day of the Company's 2017 fiscal year.

The unaudited pro forma condensed consolidated financial statements have been derived from the Company's historical financial statements prepared in accordance with U.S. generally accepted accounting principles, or GAAP, and are presented based on preliminary estimates and assumptions and other information available at the time of preparation. The unaudited pro forma condensed consolidated financial statements have been presented for illustrative and informational purposes only and are not intended to reflect or be indicative of the Company’s financial condition or results of operations had the inMarket Transaction occurred on the dates presented, and should not be taken as representative of the Company’s future financial condition or results of operations. Beginning with the three months ending September 30, 2019, the historical financial results attributable to the Ads Business for periods prior to the completion of the inMarket Transaction will be presented as discontinued operations in the Company’s condensed consolidated statements of operations.

The unaudited pro forma condensed consolidated financial statements should be read in conjunction with historical consolidated financial statements and related notes of Telenav included in our Annual Report on Form 10-K for the fiscal year ended June 30, 2019.





Telenav, Inc.
Unaudited Pro Forma Condensed Consolidated Balance Sheet
(in thousands)
 
 
 
 
 
 
 
 
 
June 30, 2019
 
 
Historical
 
Pro Forma Adjustments
 
Telenav, Inc. Pro Forma
Assets
 
(unaudited)
Current assets:
 
 
 
 
 
 
Cash and cash equivalents
 
$
27,275

 
$
—

 
$
27,275

Short-term investments
 
72,203

 
—

 
72,203

Accounts receivable
 
75,792

 
(5,132
)
(a)
70,660

Restricted cash
 
1,950

 
—

 
1,950

Deferred costs
 
18,752

 
—

 
18,752

Prepaid expenses and other current assets
 
4,103

 
(223
)
(a)
3,880

Total current assets
 
200,075

 
(5,355
)
 
194,720

Property and equipment, net
 
5,655

 
(31
)
(a)
5,624

Deferred income taxes, non-current
 
939

 
—

 
939

Goodwill and intangible assets, net
 
27,487

 
(11,786
)
(b)
15,701

Deferred costs, non-current
 
61,050

 
—

 
61,050

Other assets
 
1,809

 
(347
)
(a)
17,062

 
 
 
 
15,600

(c)
 
Total assets
 
$
297,015

 
$
(1,919
)
 
$
295,096

Liabilities and stockholders’ equity
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
Trade accounts payable
 
$
17,034

 
$
—

 
$
17,034

Accrued expenses
 
51,299

 
—

 
51,299

Deferred revenue
 
31,270

 
—

 
31,270

Income taxes payable
 
800

 
—

 
800

Total current liabilities
 
100,403

 
—

 
100,403

Deferred rent, non-current
 
1,296

 
—

 
1,296

Deferred revenue, non-current
 
103,865

 
—

 
103,865

Other long-term liabilities
 
811

 
—

 
811

Stockholders’ equity:
 
 
 
 
 
 
Common stock
 
47

 
—

 
47

Additional paid-in capital
 
182,349

 
—

 
182,349

Accumulated other comprehensive loss
 
(1,477
)
 
—

 
(1,477
)
Accumulated deficit
 
(90,279
)
 
(1,919
)
(d)
(92,198
)
Total stockholders’ equity
 
90,640

 
(1,919
)
 
88,721

Total liabilities and stockholders’ equity
 
$
297,015

 
$
(1,919
)
 
$
295,096

 




Telenav, Inc.
Unaudited Pro Forma Condensed Consolidated Statements of Operations
(in thousands, except per share amounts)
 
 
 
 
 
 
 
 
 
 
Fiscal Year Ended June 30, 2019
 
 
Historical
 
Pro Forma Adjustments
 
Telenav, Inc. Pro Forma
 
 
(unaudited)
Revenue:
 
 
 
 
 
 
Product
 
$
168,619

 
$
—

 
$
168,619

Services
 
52,277

 
(24,241
)
(e)
28,036

Total revenue
 
220,896

 
(24,241
)
 
196,655

Cost of revenue:
 
 
 
 
 
 
Product
 
97,245

 
—

 
97,245

Services
 
27,430

 
(11,527
)
(e)
15,903

Total cost of revenue
 
124,675

 
(11,527
)
 
113,148

Gross profit
 
96,221

 
(12,714
)
 
83,507

Operating expenses:
 
 
 
 
 
 
Research and development
 
83,953

 
(5,350
)
(e)
78,603

Sales and marketing
 
19,322

 
(11,740
)
(e)
7,582

General and administrative
 
23,811

 
—

 
23,811

Goodwill impairment
 
2,556

 
(2,556
)
(e)
—

Legal settlement and contingencies
 
700

 
—

 
700

Total operating expenses
 
130,342

 
(19,646
)
 
110,696

Loss from operations
 
(34,121
)
 
6,932

 
(27,189
)
Other income, net
 
2,916

 
—

 
2,916

Loss before provision for income taxes
 
(31,205
)
 
6,932

 
(24,273
)
Provision for income taxes
 
1,283

 
—

(f)
1,283

Net loss
 
$
(32,488
)
 
$
6,932

 
$
(25,556
)
 
 
 
 
 
 
 
Net loss per share:
 
 
 
 
 
 
Basic and diluted
 
$
(0.71
)
 

 
$
(0.56
)
Weighted average shares used in computing net loss per share:
 
 
 
 
 
 
Basic and diluted
 
45,577

 


 
45,577

 





Telenav, Inc.
Unaudited Pro Forma Condensed Consolidated Statements of Operations
(in thousands, except per share amounts)
 
 
 
 
 
 
 
 
 
 
Fiscal Year Ended June 30, 2018
 
 
Historical
As adjusted(1)
 
Pro Forma Adjustments
 
Telenav, Inc. Pro Forma
 
 
(unaudited)
Revenue:
 
 
 
 
 
 
Product
 
$
163,599

 
$
—

 
$
163,599

Services
 
54,864

 
(27,229
)
(e)
27,635

Total revenue
 
218,463

 
(27,229
)
 
191,234

Cost of revenue:
 
 
 
 
 
 
Product
 
102,224

 
—

 
102,224

Services
 
25,847

 
(13,341
)
(e)
12,506

Total cost of revenue
 
128,071

 
(13,341
)
 
114,730

Gross profit
 
90,392

 
(13,888
)
 
76,504

Operating expenses:
 
 
 
 
 
 
Research and development
 
85,646

 
(5,700
)
(e)
79,946

Sales and marketing
 
20,748

 
(11,593
)
(e)
9,155

General and administrative
 
21,562

 
—

 
21,562

Goodwill impairment
 
2,666

 
—

 
2,666

Legal settlement and contingencies
 
425

 
—

 
425

Total operating expenses
 
131,047

 
(17,293
)
 
113,754

Loss from operations
 
(40,655
)
 
3,405

 
(37,250
)
Other income, net
 
833

 
—

 
833

Loss before provision for income taxes
 
(39,822
)
 
3,405

 
(36,417
)
Provision for income taxes
 
1,012

 
—

(f)
1,012

Net loss
 
$
(40,834
)
 
$
3,405

 
$
(37,429
)
 
 
 
 
 
 
 
Net loss per share:
 
 
 
 
 
 
Basic and diluted
 
$
(0.92
)
 
 
 
$
(0.84
)
Weighted average shares used in computing net loss per share:
 
 
 
 
 
 
Basic and diluted
 
44,498

 
 
 
44,498

(1) Adjusted for the adoption of ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606) and ASC 340-40, Other Assets and Deferred Costs - Contracts with Customers, collectively referred to as ASC 606.





Telenav, Inc.
Unaudited Pro Forma Condensed Consolidated Statements of Operations
(in thousands, except per share amounts)
 
 
 
 
 
 
 
 
 
 
Fiscal Year Ended June 30, 2017
 
 
Historical
As adjusted(1)
 
Pro Forma Adjustments
 
Telenav, Inc. Pro Forma
 
 
(unaudited)
Revenue:
 
 
 
 
 
 
Product
 
$
155,025

 
$
—

 
$
155,025

Services
 
54,690

 
(26,841
)
(e)
27,849

Total revenue
 
209,715

 
(26,841
)
 
182,874

Cost of revenue:
 
 
 
 
 
 
Product
 
98,531

 
—

 
98,531

Services
 
21,905

 
(12,724
)
(e)
9,181

Total cost of revenue
 
120,436

 
(12,724
)
 
107,712

Gross profit
 
89,279

 
(14,117
)
 
75,162

Operating expenses:
 
 
 
 
 
 
Research and development
 
67,406

 
(5,066
)
(e)
62,340

Sales and marketing
 
21,995

 
(10,525
)
(e)
11,470

General and administrative
 
23,041

 
(465
)
(e)
22,576

Legal settlement and contingencies
 
6,424

 
—

 
6,424

Total operating expenses
 
118,866

 
(16,056
)
 
102,810

Loss from operations
 
(29,587
)
 
1,939

 
(27,648
)
Other income, net
 
892

 
—

 
892

Loss before provision for income taxes
 
(28,695
)
 
1,939

 
(26,756
)
Provision for income taxes
 
841

 
—

(f)
841

Net loss
 
$
(29,536
)
 
$
1,939

 
$
(27,597
)
 
 
 
 
 
 
 
Net loss per share:
 
 
 
 
 
 
Basic and diluted
 
$
(0.68
)
 
 
 
$
(0.64
)
Weighted average shares used in computing net loss per share:
 
 
 
 
 
 
Basic and diluted
 
43,343

 
 
 
43,343

(1) Adjusted for the adoption of ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606) and ASC 340-40, Other Assets and Deferred Costs - Contracts with Customers, collectively referred to as ASC 606.





Telenav, Inc.
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

NOTE 1. Basis of Presentation

The Company’s historical consolidated financial statements have been adjusted to present events that are (i) directly attributable to the inMarket Transaction, (ii) factually supportable, and (iii) expected to have a continuing impact on the Company’s future results of operations or financial condition following the completion of the inMarket Transaction. The allocation of corporate support, general, management and administrative and other liabilities and expenses included may differ from expenses that would have been included without the inMarket transaction. The unaudited pro forma condensed consolidated statements of operations do not reflect the estimated loss to the Company on the inMarket Transaction. Additional costs incurred or expected to be incurred by the Company in determining the loss on the inMarket Transaction consist primarily of severance for terminated Ads Business employees who were not offered employment by inMarket, any lease termination fees, and third-party consulting costs associated with the inMarket Transaction.

NOTE 2. Pro Forma Adjustments

The following adjustments have been reflected in the unaudited pro forma condensed consolidated financial statements:

(a)  Represents the assets conveyed to inMarket in the inMarket Transaction. In accordance with the asset purchase agreement, the amount of accounts receivable to be conveyed to inMarket was estimated to be 80% of the total accounts receivable balance attributed to the Ads Business. Liabilities assumed by inMarket are related to future obligations under facility operating leases and other contractual obligations, which were not liabilities recorded on the condensed consolidated balance sheet at June 30, 2019. Accordingly, the assumption of those liabilities by inMarket did not result in an adjustment to the pro forma condensed consolidated balance sheet.

(b)  Reflects the write-off of goodwill associated with the Ads Business.

(c)  Reflects the estimated value of the 14.5% member interest in inMarket received by the Company in exchange for the Ads Business. That value was estimated based upon certain assumptions regarding inMarket, including the amount of estimated future cash flows, weighted average cost of capital and the period during which the estimated future cash flows will occur, amongst other factors.

(d)  Represents a preliminary estimate of the loss incurred by the Company on the sale of the Ads Business calculated by comparing the value of the consideration received from inMarket to the carrying value of the net assets conveyed as of March 31, 2019. This preliminary estimate is expected to change upon the finalization of the Company’s condensed consolidated financial statements for the three months ending September 30, 2019.

(e)   Reflects adjustments to present revenue, cost of revenue and estimated operating expenses of the Ads Business for each of the fiscal years ended June 30, 2019, 2018 and 2017 as a separate discontinued operation. Revenue and cost of revenue are derived from historical amounts reported by the Company for its advertising business segment. Estimated operating expenses are directly attributable to the Ads Business.

(f)   No adjustment has been made to the provision for income taxes, as income taxes are primarily related to the Company's foreign operations, which support its automotive and mobile navigation business segments.

NOTE 3. Transition Services Agreement

No pro forma adjustments have been made associated with the Transition Services Agreement as the services to be provided with a defined monetary value are not considered material, will not have a continuous impact on the Company, and the variable elements of such services are not estimable at this time.




Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘8-K’ Filing    Date    Other Filings
9/30/19
Filed on:8/22/1910-K
For Period end:8/16/194
8/8/198-K
6/30/1910-K
3/31/1910-Q
6/30/1810-K
6/30/1710-K
7/1/16
 List all Filings 

2 Subsequent Filings that Reference this Filing

  As Of               Filer                 Filing    For·On·As Docs:Size             Issuer                      Filing Agent

10/26/20  Telenav, Inc.                     10-K/A      6/30/20   12:1.4M                                   Donnelley … Solutions/FA
 8/21/20  Telenav, Inc.                     10-K        6/30/20  113:16M
↑Top
Filing Submission 0001474439-19-000040   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)
Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
About — Privacy — Redactions — Help — Wed., May 15, 6:51:23.2am ET