EX-99.3 5 ex_708169.htm EXHIBIT 99.3 ex_708169.htm

Exhibit 99.3

 

Unaudited Pro Forma Condensed Consolidated Financial Data

 

On August 1, 2024, American Superconductor Corporation (“AMSC” or the “Company”), entered into a Stock Purchase Agreement (the “Stock Purchase Agreement”) with each of the sellers listed on the signature pages thereto (each, a “Selling Stockholder” and collectively, the “Selling Stockholders”), Megatran Industries, Inc, a New Jersey corporation (“Megatran”) and James David Seitz, an individual, solely in his capacity as the stockholder representative thereunder (the “Stockholder Representative”).

 

Pursuant to the terms of the Stock Purchase Agreement and concurrently with entering into such agreement, the Company purchased all of the issued and outstanding shares of Megatran (collectively, the “Acquired Interests”) for aggregate consideration in an amount equal to $61,350,000 (the “Purchase Price”), which consideration amount shall be subject to various adjustments set forth in the Stock Purchase Agreement (including those described below) and consists of: (a) (i) $25,000,000, minus (ii) the Indebtedness (as defined in the Stock Purchase Agreement) outstanding as of immediately prior to the closing, minus (iii) Company Expenses (as defined in the Stock Purchase Agreement) (collectively, the “Cash Purchase Price”); (b) a number of restricted shares (rounded up or down to the nearest whole share, as applicable) (the “Company Shares”) of the Company’s common stock, $.01 par value per share (“Common Stock”) equal to the quotient obtained by dividing (x) $31,350,000 (the “Share Purchase Price”) by (y) the closing price per share of Common Stock on the Nasdaq Global Select Market on the last trading day immediately preceding the Closing Date; and (c) an additional cash payment equal to $5,000,000, as adjusted pursuant to Sections 5.6(c), (d), and (f) of the Stock Purchase Agreement (the “Additional Cash Purchase Price”).

 

The unaudited pro forma condensed consolidated financial information contained herein is based on the historical financial statements of AMSC, and the historical financial statements of Megatran, which are filed as Exhibit 99.1 and Exhibit 99.2 to this Current Report on Form 8-K/A, and has been adjusted to give effect to AMSC’s  acquisition of Megatran, which was accounted for under the acquisition method of accounting in accordance with Accounting Standards Codification (“ASC”) 805, Business Combinations.

 

The historical financials of Megatran were prepared under the standards for private companies and as such reflect accounting for Goodwill according to guidance in Financial Accounting Standards Board (FASB) Accounting Standards Updated (ASU) 2014-18, Accounting for Identifiable Intangible Assets in a Business Combination, which allows entities who meet the definition of a private company to subsume many of the types of customer-related intangible assets that they would otherwise recognize separately into goodwill. As a result of the application of ASU 2014-18, Megatran also applied guidance in FASB ASU 2014-02, Intangibles- Goodwill and Other which allows amortization of all existing goodwill for private companies.  Megatran amortized goodwill over 10 years and tested for impairment at the reporting unit should a triggering event occurs.  No triggering events occurred in the reporting periods ended December 31, 2023 and December 31, 2022.  Management considered the difference in accounting treatment from Accounting Standards Codification ("ASC") 805, Business Combinations and ASC 350-20 for public companies, as goodwill is not amortized for public reporting companies. Management concluded the impact of amortizing the goodwill by Megatran would not materially change the financial results used to derive the pro forma condensed consolidated financial information contained herein.

 

The unaudited pro forma condensed consolidated balance sheet as of June 30, 2024 is presented as if the Acquisition (as defined below) had occurred on June 30, 2024 and is based on the unaudited condensed consolidated balance sheet of AMSC as of June 30, 2024 (as filed with the Securities and Exchange Commission (“SEC”) in its Quarterly Report on Form 10-Q for the quarter ended June 30, 2024) and the unaudited condensed combined balance sheet of  Megatran as of June 30, 2024, which has been derived from its underlying accounting records.

 

The unaudited pro forma condensed consolidated statement of operations for the three months ended June 30, 2024 is presented as if the Acquisition had occurred on April 1, 2024 and is based upon the unaudited condensed consolidated statement of operations of  AMSC for the three months ended June 30, 2024 (as filed with the SEC in its Quarterly Report on Form 10-Q for the quarter ended June 30, 2024) and the unaudited condensed consolidated statement of operations of Megatran for the three months ended June 30, 2024, which has been derived from its underlying accounting records.

 

The unaudited pro forma condensed consolidated statement of operations for the year ended March 31, 2024 is presented as if the Acquisition had occurred on April 1, 2023 and is based upon the audited consolidated statement of operations of AMSC for the year ended March 31, 2024 (as filed with the SEC in its Annual Report on Form 10-K for the year ended March 31, 2024) and the audited combined statement of operations and comprehensive income of Megatran for the year ended December 31, 2023 (included in Exhibit 99.1 to this Current Report on Form 8-K/A).

 

The unaudited pro forma condensed consolidated statements of operations reflect only pro forma adjustments that are (i) directly attributable to the Acquisition, (ii) factually supportable, and (iii) expected to have a continuing impact on the results of the combined company beyond twelve months and have not been adjusted to reflect any operating efficiencies that may be realized by AMSC as a result of the Acquisition. AMSC expects to incur certain charges and expenses related to integrating the operations of AMSC and Megatran. AMSC is assessing the combined operating structure, business processes, and other assets of these businesses and is developing a combined strategic operating plan. The objective of this plan will be to enhance productivity and efficiency of the combined operations. The unaudited pro forma condensed consolidated statements of operations do not reflect such charges and expenses.

 

The unaudited pro forma condensed consolidated financial statements are for illustrative purposes only, are hypothetical in nature and do not purport to represent what our results of operations, balance sheet or other financial information would have been if the Acquisition had occurred as of the dates indicated. The unaudited pro forma adjustments are based upon available information and certain assumptions that we believe are reasonable, including an allocation of the purchase price based on an estimate of fair value and excluding certain non-recurring charges as disclosed. These estimates are preliminary and are based on information currently available and could change significantly. The unaudited pro forma condensed consolidated financial statements and the accompanying notes should be read in conjunction with the historical consolidated financial statements, including the related notes, of AMSC included in its Annual Report on Form 10-K for the year ended March 31,2024 and its Quarterly Report on Form 10-Q for the quarter ended June 30, 2024 and the audited combined financial statements of Megatran included in Exhibit 99.1 and unaudited combined financial statements of Megatran included in Exhibit 99.2 to this Current Report on Form 8-K/A.

 

 

 

AMERICAN SUPERCONDUCTOR CORPORATION

 

UNAUDITED CONDENSED COMBINED PRO FORMA BALANCE SHEET

 

June 30, 2024

 

             

Pro Forma Adj

   

Combined

 
 

AMSC As Reported

 

Megatran As Reported

 

for Acquisition

   

Pro Forma

 

ASSETS

                         

Current assets:

                         

Cash and cash equivalents

$ 93,455   $ 2,545   $ (3,975 )

(k)

$ 92,025  

Accounts receivable, net

  23,529     20,036     -       43,565  

Inventory

  45,149     21,207     728  

(a)

  67,084  

Prepaid expenses and other current assets

  10,424     1,457     -       11,881  

Restricted cash

  468     -     -       468  

Total current assets

  173,025     45,246     (3,247 )     215,024  
                           

Property, plant and equipment, net

  10,529     4,686     23,744  

(b)

  38,959  

Intangibles, net

  5,957     -     1,940  

(i)

  7,897  

Right-of-use assets

  4,096     -     -       4,096  

Investment in joint venture

  -     1,979     (734 )

(j)

  1,245  

Goodwill

  43,471     159     7,141  

(i)

  50,771  

Restricted cash

  1,600     -     -       1,600  

Deferred tax assets

  1,114     -     -       1,114  

Other assets

  351     42     -       393  

Total assets

$ 240,143   $ 52,112   $ 28,844     $ 321,099  
                           

LIABILITIES AND STOCKHOLDERS' EQUITY

                         
                           

Current liabilities:

                         

Accounts payable and accrued expenses

$ 22,309   $ 4,796   $ 550  

(c)

$ 27,655  

Line of credit

  -     3,000     (3,000 )

(k)

  -  

Accrued distributions

  -     975     (975 )

(k)

  0  

Other liabilities

  -     120     -       120  

Lease liability, current portion

  862     -     -       862  

Debt, current portion

  9     -     -       9  

Contingent consideration

  7,020     -     -       7,020  

Deferred revenue, current portion

  55,984     4,217     -       60,201  

Total current liabilities

  86,184     13,109     (3,425 )     95,868  
                           

Deferred revenue, long term portion

  6,929     -     -       6,929  

Lease liability, long term portion

  3,359     -     -       3,359  

Deferred tax liabilities

  300     -     6,534  

(d)

  6,834  

Other liabilities

  27     -     -       27  

Total liabilities

  96,799     13,109     3,109       113,017  
                           

Stockholders' equity:

                         

Common stock

  374     45     (32 )

(e)

  387  

Additional paid-in capital

  1,214,320     -     61,337  

(e)

  1,275,657  

Treasury stock

  (3,765 )   -     -  

(e)

  (3,765 )

Equity in Investment

        6     (6 )

(e)

  (0 )

Accumulated other comprehensive loss

  1,597     (334 )   334  

(e)

  1,597  

Retained Earnings

  (1,069,182 )   39,286     (35,898 )

(e)

  (1,065,794 )

Total stockholders' equity

  143,344     39,003     25,735       208,082  

Total liabilities and stockholders' equity

$ 240,143   $ 52,112   $ 28,844     $ 321,099  

 

 

 

AMERICAN SUPERCONDUCTOR CORPORATION

 

UNAUDITED CONDENSED COMBINED PRO FORMA STATEMENT OF OPERATIONS

 

For the Fiscal Year Ended March 31, 2024

 

   

Year Ended

 
   

March 31, 2024

 
   

AMSC As Reported

   

Megatran As Reported

   

Pro Forma Adj for Acquisition

     

Combined Pro Forma

 

Revenues

  $ 145,639     $ 72,315     $ -       $ 217,954  
                                   

Cost of revenues

    110,356       55,065       607  

(f)

    166,028  
                                   

Gross margin

    35,283       17,250       (607 )       51,926  
                                   

Operating expenses:

                                 

Research and development

    7,991       -       -         7,991  

Selling, general and administrative

    31,600       11,507       780  

(c)

    43,887  

Amortization of acquisition-related intangibles

    2,152       -       128  

(f)

    2,280  

Change in fair value on contingent consideration

    4,922       -       -         4,922  

Restructuring

    (14 )     -       -         (14 )

Total operating expenses

    46,651       11,507       908         59,066  
                                   

Operating profit/(loss)

    (11,368 )     5,743       (1,515 )       (7,140 )
                                   

Interest income, net

    1,302       -       -         1,302  

Other (expense)/income, net

    (736 )     2,388       -         1,652  

Loss before income tax expense

    (10,802 )     8,131       (1,515 )       (4,186 )
                                   

Income tax expense (benefit)

    309       -       (343 )

(g)

    (34 )
                                   

Net loss

  $ (11,111 )   $ 8,131     $ (1,172 )     $ (4,152 )
                                   

Net loss per common share

                                 

Basic

  $ (0.37 )                     $ (0.13 )

Diluted

  $ (0.37 )                     $ (0.13 )
                                   

Weighted average number of common shares outstanding

                                 

Basic

    29,825               1,298  

(h)

    31,123  

Diluted

    29,825               1,298         31,123  

 

 

 

AMERICAN SUPERCONDUCTOR CORPORATION

 

UNAUDITED CONDENSED COMBINED PRO FORMA STATEMENT OF OPERATIONS

 

For the Three Months Ended June 30, 2024

 

   

Three Months Ended

 
   

June 30, 2024

 
   

AMSC As Reported

   

Megatran As Reported

   

Pro Forma Adj for Acquisition

     

Combined Pro Forma

 
                                   

Revenues

  $ 40,290     $ 19,020     $ -       $ 59,310  
                                   

Cost of revenues

    28,065       13,946       152  

(f)

    42,163  
                                   

Gross margin

    12,225       5,074       (152 )       17,147  
                                   

Operating expenses:

                                 

Research and development

    2,286       -       -         2,286  

Selling, general and administrative

    8,898       3,751       550  

(c)

    13,199  

Amortization of acquisition-related intangibles

    412       -       32  

(f)

    444  

Change in fair value of contingent consideration

    3,920       -       -            

Total operating expenses

    15,516       3,751       582         15,929  
                                   

Operating profit/(loss)

    (3,291 )     1,323       (734 )       (2,702 )
                                   

Interest income, net

    1,120       -       -         1,120  

Other (expense)/income, net

    (160 )     9       -         (151 )

Loss before income tax expense

    (2,331 )     1,332       (734 )       (1,733 )
                                   

Income tax expense (benefit)

    193       -       (166 )

(g)

    27.0  
                                   

Net loss

  $ (2,524 )   $ 1,332     $ (568 )     $ (1,760 )
                                   

Net loss per common share

                                 

Basic

  $ (0.07 )                     $ (0.05 )

Diluted

  $ (0.07 )                     $ (0.05 )
                                   

Weighted average number of common shares outstanding

                                 

Basic

    35,676               1,298  

(h)

    36,974  

Diluted

    35,676               1,298         36,974  

 

 

 

1. MEGATRAN ACQUISITION

 

On August 1, 2024, American Superconductor Corporation, a Delaware corporation (“AMSC” or the “Company”), completed the acquisition (the “Acquisition”) of Megatran Industries, Inc, (“Megatran”), a New Jersey corporation, pursuant to a Stock Purchase Agreement (the “Stock Purchase Agreement”) dated August 1, 2024 between the Company and each of the sellers listed on the signature pages thereto (each, a “Selling Stockholder” and collectively, the “Selling Stockholders”), Megatran Industries, Inc, a New Jersey corporation (“Megatran”) and James David Seitz, an individual, solely in his capacity as the stockholder representative thereunder (the “Stockholder Representative”). Pursuant to the Stock Purchase Agreement, the Company purchased from the Selling Stockholders all of the issued and outstanding shares of Megatran for which the Company paid the Selling Stockholders: (a) (i) $25,000,000, minus (ii) the Indebtedness (as defined in the Stock Purchase Agreement) outstanding as of immediately prior to the closing, minus (iii) Company Expenses (as defined in the Stock Purchase Agreement) (collectively, the “Cash Purchase Price”); (b) a number of restricted shares (rounded up or down to the nearest whole share, as applicable) (the “Company Shares”) of the Company’s common stock, $.01 par value per share (“Common Stock”) equal to the quotient obtained by dividing (x) $31,350,000 (the “Share Purchase Price”) by (y) the closing price per share of Common Stock on the Nasdaq Global Select Market on the last trading day immediately preceding the Closing Date; and (c) an additional cash payment equal to $5,000,000, as adjusted pursuant to Sections 5.6(c), (d), and (f) of the Stock Purchase Agreement (the “Additional Cash Purchase Price”). As a result of this transaction, Megatran is a wholly-owned subsidiary of the Company.

 

The estimated fair value of the common stock issued was determined using $24.16 per share, which was the closing price on the day prior to the day that the Company acquired Megatran.

 

The following table summarizes the preliminary purchase price allocation at August 1, 2024 (in thousands):

 

Cash and cash equivalents

  $ 481  

Investment in joint venture

    1,245  

Prepaid and other current assets

    1,376  

Accounts receivable

    16,734  

Inventory

    22,595  

Property plant and equipment

    28,430  

Accrued expenses

    (3,203 )

Accounts payable

    (4,394 )

Deferred revenue

    (4,494 )

Other

    (166 )

Deferred tax liability

    (6,534 )

Net tangible assets/(liabilities)

    52,070  
         

Backlog

    700  

Customer relationships

    1,280  

Net identifiable intangible assets

    1,980  
         

Goodwill

    7,300  
         

Total purchase consideration

  $ 61,350  

 

This purchase price allocation is preliminary and has not been finalized in that the analysis on the assets and liabilities acquired, primarily the tax related liability, may require further adjustments to our purchase accounting that could result in a measurement adjustment that would impact our reported net assets and Goodwill as of August 1, 2024. Material changes, if any, to the preliminary allocation summarized above will be reported once the related uncertainties are resolved, but no later than August 1, 2025. The $6.5 million of deferred tax liability is primarily related to property, plant and equipment. We have concluded that, based on the standard set forth in ASC 740, Accounting for Income Taxes, it is more likely than not that we will realize the expenses from these deferred tax liabilities.

 

The excess of the purchase price over estimated fair values assigned to the identifiable tangible and intangible assets acquired and liabilities assumed is $7.3 million, which represents the amount of non-deductible goodwill resulting from the Megatran acquisition. In accordance with ASC 350, Intangible – Goodwill and Other Assets, we will test goodwill for impairment on an annual basis and between annual tests if we become aware of any events occurring or changes in circumstances that would indicate a reduction in the fair value of the goodwill below its carrying amount.

 

 

 

2. BASIS OF PRO FORMA PRESENTATION

 

The unaudited condensed combined pro forma balance sheet as of June 30, 2024 gives pro forma effect to the Acquisition as if the Acquisition had occurred on June 30, 2024. The Acquisition will be accounted for by the purchase method of accounting pursuant to which the purchase price is allocated among the acquired tangible and intangible assets and assumed liabilities in accordance with estimates of their fair values on the date of acquisition. The unaudited condensed combined pro forma balance sheet as of June 30, 2024 was prepared by combining the Company’s historical unaudited condensed combined pro forma balance sheet as of June 30, 2024 with Megatran’s historical unaudited combined balance sheet as of June 30, 2024.

 

The unaudited condensed combined pro forma statement of operations for the last full fiscal year was prepared by combining the Company’s historical audited statement of operations for the fiscal year ended March 31, 2024 with Megatran’s historical audited statement of operations and comprehensive income for the fiscal year ended December 31, 2023. The unaudited condensed combined pro forma statement of operations for the three months ended June 30, 2024 was prepared by combining the Company’s historical unaudited statement of operations for the three months ended June 30, 2024 with Megatran’s historical unaudited statement of operations and comprehensive income for the three months ended June 30, 2024. The unaudited condensed combined pro forma statements of operations for the twelve months ended March 31, 2024 and the three months ended June 30, 2024 give pro forma effect to the Acquisition as if the transaction had occurred on April 1, 2023 or April 1, 2024, respectively.

 

The pro forma adjustments represent the Company’s preliminary determination of purchase accounting adjustments and are based upon available information and certain assumptions that Company believes to be reasonable under the circumstances. The pro forma adjustments and certain assumptions are described in the accompanying notes. The allocation of the purchase price is preliminary and may be revised upon the completion of the review of the fair value accounting and tax impacts from acquisitions, which is in progress. The final allocation of purchase price could differ materially from estimated allocated amounts included in these pro forma financial statements. The unaudited condensed combined pro forma financial information presented below does not purport to be indicative of the financial position or results of operations of the Company had such transactions actually been completed as of the assumed dates and for the periods presented, or which may be obtained in the future.

 

The following summarizes the preliminary estimated purchase price paid to Megatran and used in the allocation to account for Acquisition (in millions):

 

Cash payment 30.0
Issuance of 1,297,600 shares of Company’s Common Stock 31.4

 

The value of the proceeds from the issuance of the shares of the Company's common stock, for the purpose of determining the accounting purchase price, was determined based on the closing price on the day prior to the acquisition of Megatran.

 

3. PRO FORMA ADJUSTMENTS

 

The following pro forma adjustments (including eliminations) are included in the unaudited condensed combined pro forma balance sheet and statements of operations:

 

(a) To record an adjustment to Megatran's inventory to reflect the fair value of inventory, primarily work in progress, at the date of Acquisition. The related expense has not been included as an adjustment to cost of revenue in the pro forma statements of operations because its impact is not expected to recur beyond twelve months from the date of the Acquisition.

 

(b) To record an adjustment to Megatran's property, plant and equipment to reflect the fair value of property, plant and equipment at the date of Acquisition.  The related depreciation expense has not been included as an adjustment to operating expenses in the pro forma statements of operations because its impact is not expected to be material as the primary asset acquired is land.

 

(c) To record an increase in accounts payable for the estimated acquisition transaction costs incurred as of June 30, 2024

 

(d) To record preliminary estimated deferred tax liabilities related to the non-deductible identifiable intangible assets, at 22.64% reflecting the federal and state of New Jersey effective tax rate.

 

(e) To record the elimination of Megatran's historical retained earnings and equity accounts, and to reflect $61.350 million in cash and the fair value of the equity issuance of   1,297,600 shares of Common Stock for the consideration transferred.

 

(f) To record the amortization expense associated with acquired intangible assets including Contractual relationships/backlog and Customer relationships for the fiscal year ended March 31, 2024, and the three months ended June 30, 2024.

 

   

Purchase

   

Estimated

   

Expense

   

Expense

 

Amortization Method

   

Price

   

Useful

   

allocated for

   

allocated for

   
   

Allocation

   

Life

   

12 months

   

3 months

   
           

(years)

                   

Intangible asset

                                 

Contractual relationships / backlog

  $ 700,000       2     $ 606,593     $ 151,738  

Economic Consumption

Total Cost of revenues amortization of intangible

    700,000               606,593       151,738    
                                   

Customer relationships

    1,280,000       10       128,000       32,000  

Straight Line

Total Selling, general and administrative amortization of intangibles

    1,280,000               128,000       32,000    
                                   
                                   

Total costs in excess of tangible assets

  $ 1,980,000             $ 734,593     $ 183,738    

 

(g)   To record an estimated income tax benefit on pro forma adjustments to income related to the Acquisition, at 22.64% effective tax rate.

 

h) To reflect an increase in the weighted average shares outstanding for the period after giving effect to the issuance of AMSC common stock in connection with the Acquisition.  

 

(i) To record the estimated value of goodwill acquired, which is estimated as the difference between the purchase price of $61.350 million and the estimated fair value of identifiable assets and liabilities. The goodwill recorded represents the anticipated incremental value of future cash flow potential attributable to the ability to grow the Grid business product lines though Megatran leveraging its customer base.

 

(J)  To record the estimated fair value of the interest in the joint venture at the date of Acquisition.

 

(k) To record the settlement of the line of credit and the accrued stockholders' distribution as of the date of Acquisition.