NOTES TO CONSOLIDATED FINANCIAL STATEMENTS NOTE 1 - SIGNIFICANT
ACCOUNTING POLICIES
NOTE 1 - Significant Accounting Policies
Principles of
consolidation and business operations:
Versar, Inc., a Delaware corporation
organized in 1969, is a global project management firm that
provides value oriented solutions to government and commercial
clients. We also provide tailored and secure engineering solutions
in extreme environments and offers specialized abilities in
construction management, security system integration,
performance-based remediation, and hazardous materials management.
The accompanying consolidated financial statements include the
accounts of Versar, Inc. and its wholly-owned subsidiaries
(“Versar” or the “Company”). All
intercompany balances and transactions have been eliminated in
consolidation. The Company operates within three business segments
ECM, ESG and PSG. Refer to Note 3 - Business Segments for
additional information. The Company’s fiscal year end is
based upon 52 or 53 weeks per year ending on the last Friday of the
fiscal period and therefore does not close on a calendar month end.
The Company’s fiscal year 2016 included 53 weeks and its
fiscal years 2015 and 2014 included 52 weeks.
Accounting
estimates:
The financial
statements have been prepared in conformity with accounting
principles generally accepted in the United States of America
(“GAAP”), which require management to make estimates
and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of
revenues and expenses during the reporting period. Actual results
may differ from those estimates.
Contract accounting and
revenue recognition:
Contracts in process are stated at the lower
of actual cost incurred plus accrued profits or incurred costs
reduced by progress billings. The Company records income from major
fixed-price contracts, extending over more than one accounting
period, using the percentage-of-completion method. During
performance of such contracts, estimated final contract prices and
costs are periodically reviewed and revisions are made as required.
The effects of these revisions are included in the periods in which
the revisions are made. On cost-plus-fee type contracts, revenue is
recognized to the extent of costs incurred plus a proportionate
amount of fee earned, and on time-and material contracts, revenue
is recognized to the extent of billable rates times hours delivered
plus material and other reimbursable costs incurred. Losses on
contracts are recognized when they become
known.
Direct costs of services
and overhead:
These
expenses represent the cost to Versar of direct and overhead staff,
including recoverable overhead costs and unallowable costs that are
directly attributable to contracts performed by the
Company.
Pre-contract
costs:
Costs incurred by
the Company prior to the execution of a contract, including bid and
proposal costs, are expensed when incurred regardless of whether
the bid is successful.
Depreciation and
amortization:
Property
and equipment are carried at cost net of accumulated depreciation
and amortization. Depreciation and amortization are computed on a
straight-line basis over the estimated useful lives of the assets.
Repairs and maintenance that do not add significant value or
significantly lengthen an asset’s useful life are charged to
current operations.
Allowance for doubtful
accounts receivable:
Disputes arise in the normal course of our
business on projects where we are contesting with customers for
collection of funds because of events such as delays, changes in
contract specifications and questions of cost allowability and
collectability. Such disputes, whether claims or unapproved change
orders in process of negotiation, are recorded at the lesser of
their estimated net realizable
value or actual costs incurred and only when
realization is probable and can be reliably estimated. Management
reviews outstanding receivables on a quarterly basis and assesses
the need for reserves, taking into consideration past collection
history and other events that bear on the collectability of such
receivables. All receivables over 60 days old are reviewed as part
of this process.
Share-based
compensation
: Share-based
compensation expense is measured at the grant date, based on the
fair value of the award. The Company's recent equity awards have
been restricted stock unit awards. Share-based compensation cost
for restricted stock unit awards is based on the fair market value
of the Company’s stock on the date of grant. Share-based
compensation expense for stock options is calculated on the date of
grant using the Black-Scholes pricing model to determine the fair
value of stock options. Compensation expense is then recognized
ratably over the requisite service period of the
grants.
Net income (loss) per
share:
Basic net income
(loss) per common share is computed by dividing net income by the
weighted average number of common shares outstanding during the
period. Diluted net income per common share also includes common
equivalent shares outstanding during the period, if dilutive. The
Company’s common equivalent shares consist of shares to be
issued under outstanding stock options and shares to be issued upon
vesting of unvested restricted stock units.
The following is a reconciliation of weighted average outstanding
shares for purposes of calculating basic net (loss) income per
share compared to diluted net (loss) income per share:
|
|
|
|
|
|
|
|
Weighted average common shares outstanding-basic
|
9,857
|
9,771
|
9,663
|
Effect of assumed exercise of options and vesting of restricted
stock unit awards, using the treasury stock method
|
-
|
-
|
-
|
Weighted average common shares outstanding-diluted
|
9,857
|
9,771
|
9,663
|
|
|
|
|
For fiscal 2014, there were outstanding options to purchase
approximately 43,000 shares of common stock, however, due to the
net loss, there was no impact to dilution. We had no outstanding
options in fiscal years 2015 and 2016.
Cash and cash
equivalents:
All
investments with an original maturity of three months or less when
purchased are considered to be cash equivalents. Cash and cash
equivalents are maintained at financial institutions and, at times,
balances may exceed federally insured limits. The Company has never
experienced any losses related to these
balances.
Inventory
:
The Company’s inventory is valued at the lower of cost or
market and is accounted for on a first-in first-out
basis.
Long-lived
assets:
The Company is
required to review long-lived assets and certain identifiable
intangibles for impairment whenever events or changes in
circumstances indicate that the carrying value of an asset might
not be recoverable. An impairment loss is recognized if the
carrying value exceeds the fair value. Any write-downs are treated
as permanent reductions. The Company believes the long-lived assets
as of July 1, 2016 are fully recoverable.
Income taxes:
The Company recognizes deferred
tax liabilities and assets for the expected future tax consequences
of temporary differences between the carrying amounts and the tax
bases of certain assets and liabilities. A valuation allowance is
established, as necessary, to reduce deferred income tax assets to
the amount expected to be realized in future
periods.
Goodwill:
The carrying value of goodwill
at July 1, 2016 and June 26, 2015 was zero and $16.1 million,
respectively. To conduct the annual goodwill impairment analysis,
management, with the assistance of an external valuation firm,
estimated the fair value of each reporting unit using a
market-based valuation approach based on comparable public company
data (see Note 7 for results). As of July 1, 2016, the Company has
recognized impairment expense of $11.5 million for the ECM
reporting unit, $4.4 million for the ESG reporting unit, and $4.4
million for the PSG reporting unit. These charges are associated
with impairment of goodwill acquired from JCSS, Advent, PPS,
Charron, GMI, and JMWA.
Other intangible
assets
: The net carrying
value of intangible assets at July 1, 2016 and June 26, 2015 was
$7.2 million and $4.6 million, respectively. The intangible assets
accumulated from acquisitions include customer related assets,
marketing related assets, technology-based assets, contractual
related assets, and non-competition related assets. These
intangible assets are amortized over a 1.75 - 15 year useful life.
The Company is required to review its amortized intangible assets
for impairment whenever events or changes in circumstances indicate
that the carrying value of the asset might not be recoverable. An
impairment loss is recognized if the carrying value exceeds the
fair value. Any impairment of the assets would be treated as
permanent reductions. Based on the results of the impairment
testing during the third and fourth quarters of fiscal 2016, the
Company concluded that the value of intangible assets with a
carrying amount of $3.7 million was not recoverable. As a result of
these charges, the carrying amount of intangible assets acquired
from GMI, Charron, Advent, JMWA, and PPS has been reduced to zero.
The carrying amount of intangible assets in the Company’s PSG
and ESG segments have been reduced to zero.
Treasury stock:
The Company accounts for
treasury stock using the cost method. There were 330,742 and
323,841 shares of treasury stock at historical cost of
approximately $1.5 million at July 1, 2016 and June 26, 2015,
respectively.
Foreign Currency
Translation and Transactions:
The financial position and results of
operations of the Company’s foreign affiliates are translated
using the local currency as the functional currency. Assets and
liabilities of the affiliates are translated at the exchange rate
in effect at year-end. Statement of Operations accounts are
translated at the average rate of exchange prevailing during the
year. Translation adjustments arising from the use of differing
exchange rates from period to period are included in Other
Comprehensive Income (Loss) within the Company’s Consolidated
Statements of Comprehensive Income (Loss). Gains and losses
resulting from foreign currency transactions are included in
operations and are not material for the fiscal years presented. At
July 1, 2016 and June 26, 2015, the Company had cash held in
foreign banks of approximately $0.5 million and $0.8 million,
respectively. At July 1, 2016 and June 26, 2015, the Company had
net assets held in the United Kingdom of approximately $0.3
million.
Fair value of Financial
Instruments:
The fair
values of the Company’s cash and cash equivalents, accounts
receivable, accounts payable, and accrued liabilities approximate
their carrying values because of the short-term nature of those
instruments. The carrying value of the Company’s debt
approximates its fair value based upon the quoted market price
offered to the Company for debt of the same maturity and
quality.
Commitments and
Contingencies:
Liabilities for loss contingencies arising
from claims, assessments, litigation, fines, and penalties and
other sources are recorded when it is probable that a liability has
been incurred and the amount of the assessment and/or remediation
can be reasonably estimated.
Recent Accounting Pronouncements
In
April 2014, the Financial
Accounting Standards Board (“FASB”) issued Accounting
Standards Update No. 2014-08, “
Reporting
Discontinued Operations and Disclosures of Disposals of Components
of an Entity
”
(“ASU 2014-08”),
which amends the requirements for reporting discontinued operations
and requires additional disclosures about discontinued operations.
Under the new guidance, a discontinued operation is defined as
a
disposal of a component or group of
components that is disposed of or is classified as held for sale
and represents a strategic
shift that has (or will have) a major effect
on an entity’s operations and financial results. This new
accounting guidance is effective for annual periods beginning after
December 15, 2014. The Company adopted this guidance for the fiscal
year ended July 1, 2016 and had no impact on the fiscal 2016
financial statements.
In
April 2015, the FASB issued Accounting Standards Update No.
2015-03,
Interest—Imputation of Interest
(Subtopic 835-30): Simplifying the Presentation of Debt Issuance
Costs,
which simplifies the presentation of debt issuance
costs as a deduction from the carrying amount of the related debt
liability instead of a deferred charge. For public business
entities, the amendments of the update are effective for financial
statements issued for fiscal years beginning after December 15,
2015, and interim periods within those fiscal years. Early adoption
of the amendments in this update are permitted for financial
statements that have not been previously issued. The Company has
elected to adopt this standard for the fiscal year ended July 1,
2016. The Company reclassified $0.2 million of the Lenders debt
issuance costs from Prepaid expenses within the other current
assets to the Bank line of credit section within current
liabilities on the Company consolidated balance
sheets.
In
September 2015, the FASB issued Accounting Standards Update
No. 2015-16 – “
Simplifying the Accounting for
Measurement-Period Adjustments (Topic 805): Business
Combinations
” (“ASU 2015-16”), which
replaces the requirement that an acquirer in a business combination
account for measurement period adjustments retrospectively with a
requirement that an acquirer recognize adjustments to the
provisional amounts that are identified during the measurement
period in the reporting period in which the adjustment amounts are
determined. ASU 2015-16 requires that the acquirer record, in
the same period’s financial statements, the effect on
earnings of changes in depreciation, amortization, or other income
effects, if any, as a result of the change to the provisional
amounts, calculated as if the accounting had been completed at the
acquisition date. For public business entities, ASU 2015-16 is
effective for fiscal years beginning after December 15, 2015,
including interim periods within those fiscal years. The guidance
is to be applied prospectively to adjustments to provisional
amounts that occur after the effective date of the guidance, with
earlier application permitted for financial statements that have
not been issued. The Company will adopt the guidance for fiscal
2017 and does not expect the adoption of this guidance to have a
material impact on its consolidated financial
statements.
In
November 2015, the FASB issued Accounting Standards Update NO.
2015-17 –
“Balance
Sheet Classifications of Deferred Taxes”
(“ASU
2015-17”). To simplify the presentation of deferred income
taxes, ASU 2015-17 require that deferred tax liabilities and assets
be classified as noncurrent in a classified statement of financial
position. ASU 2015-17 eliminate the guidance in Topic 740 that
requires an entity to separate deferred tax liabilities and assets
into a current amount and a noncurrent amount in a classified
statement of financial position. ASU 2017 -17 is effective for
fiscal years beginning after December 15, 2016, including
interim periods within those fiscal years. The guidance is to be
applied prospectively to adjustments to provisional amounts that
occur after the effective date of the guidance, with earlier
application permitted for financial statements that have not been
issued.
The Company adopted this
guidance for the fiscal year ended July 1, 2016 and had no impact
on the fiscal 2016 financial statements.
In February 2016,
the FASB issued
Accounting Standards Update No.
2016-02,
Leases
(Topic 842) (“ASU
2016-
02
”), which
requires the recognition of lease rights and obligations as assets
and liabilities on the balance sheet. Previously, lessees were
not required to recognize on the balance sheet assets and
liabilities arising from operating leases. The ASU also requires
disclosure of key information about leasing arrangements. ASU
2016-02 is effective on January 1, 2019, using the modified
retrospective method of adoption, with early adoption permitted. We
have not yet determined the effect of the adoption of ASU 2016-02
on our consolidated financial statements nor have we selected a
transition date.
In
March
2016
,
the FASB issued ASU 2016-07 (Topic 323),
Investments
– Equity Method and Joint Ventures
. The new guidance
eliminates the requirement that when an investment qualifies for
use of the equity method as a result of an increase in the level of
ownership interest or degree of influence, an investor must adjust
the investment, results of operations, and retained earnings
retroactively on a step-by-step basis as if the equity method had
been in effect during all previous periods that the investment had
been held. The guidance is effective for fiscal years, beginning
after December 15, 2016. Early adoption is permitted. The Company
does not anticipate the adoption of this guidance to have a
material impact on its consolidated financial
statements.
In May
2014, the FASB issued ASU 2014-09,
Revenue from Contracts with Customers
(Topic 606)
. ASU 2014-09 provides a single comprehensive
revenue recognition framework and supersedes almost all existing
revenue recognition guidance. Included in the new principles-based
revenue recognition model are changes to the basis for deciding on
the timing for revenue recognition. In addition, the standard
expands and improves revenue disclosures. In August 2015, the FASB
issued ASU 2015-14,
Revenue
from Contracts with Customers (Topic 606): Deferral of Effective
Date
, to amend ASU 2014-09 to defer the effective date of
the new revenue recognition standard. As a result, ASU 2014-09 is
effective for the Company for fiscal 2018 and can be adopted either
retrospectively to each prior reporting period presented or as a
cumulative effect adjustment as of the date of
adoption.
In
March 2016, the FASB issued ASU 2016-08,
Revenue from Contracts with Customers (Topic
606
): Principal versus Agent Considerations (Reporting
Revenue Gross versus Net) to amend ASU 2014-09, clarifying the
implementation guidance on principal versus agent considerations in
the new revenue recognition standard. Specifically, ASU 2016-08
clarifies how an entity should identify the unit of accounting
(i.e., the specified good or service) for the principal versus
agent evaluation and how it should apply the control principle to
certain types of arrangements.
In
April 2016, the FASB issued ASU 2016-10,
Revenue from Contracts with Customers (Topic
606
): Identifying Performance Obligations and Licensing
to amend ASU 2014-09, reducing the complexity when
applying the guidance for identifying performance obligations and
improving the operability and understandability of the license
implementation guidance.
In May
2016, the FASB issued ASU 2016-12,
Revenue from Contracts with Customers (Topic
606
): Narrow-Scope Improvements and Practical Expedients.
The improvements address completed contracts and contract
modifications at transition, noncash consideration, the
presentation of sales taxes and other taxes collected from
customers, and assessment of collectability when determining
whether a transaction represents a valid contract. Specifically,
ASU 2016-12 clarifies how an entity should evaluate the
collectability threshold and when an entity can
recognize nonrefundable
consideration received as revenue if an arrangement does not meet
the standard’s contract criteria. The pronouncement is
effective for fiscal years, and interim periods within those fiscal
years, beginning after December 15, 2017. The Company is evaluating
the impact all the foregoing Topic 606 amendments will have on its
consolidated financial statements.
In August
27, 2014, the FASB (the “board”) issued Accounting
Standards Update No. 2014-15,
Disclosure of Uncertainties about an
Entity’s Ability to Continue as a Going Concern
, which
requires management to assess a company’s ability to continue
as a going concern and to provide related footnote disclosures in
certain circumstances. Before this new standard, there was minimal
guidance in U.S. GAAP specific to going concern. Under the new
standard, disclosures are required when conditions give rise to
substantial doubt about a company’s ability to continue as a
going concern within one year from the financial statement issuance
date. The new standard applies to all companies and is effective
for the annual period ending after December 15, 2016, and all
annual and interim periods thereafter. The Company will adopt the
guidance for fiscal 2017 and does not expect the adoption of this
guidance to have a material impact on its consolidated financial
statements.
In
January 2017, the FASB issued ASU 2017-04,
Intangibles - Goodwill and Other (Topic 350):
Simplifying the Test for Goodwill Impairment
: These
amendments eliminate Step 2 from the goodwill impairment test. The
annual, or interim, goodwill impairment test is performed by
comparing the fair value of a reporting unit with its carrying
amount. An impairment charge should be recognized for the amount by
which the carrying amount exceeds the reporting unit’s fair
value; however, the loss recognized should not exceed the total
amount of goodwill allocated to that reporting unit. In addition,
income tax effects from any tax deductible goodwill on the carrying
amount of the reporting unit should be considered when measuring
the goodwill impairment loss, if applicable. The Company will adopt
the guidance for fiscal 2017 and does not expect the adoption of
this guidance to have a material impact on its consolidated
financial statements.
NOTE 2 – GOING CONCERN
The accompanying financial statements and notes have been prepared
assuming that the Company will continue as a going concern. For the
fiscal year ended July 1, 2016, the Company generated a net loss of
$37.9 million and had an accumulated deficits of $27.4 million with
limited sources of operating cash flows, and further losses are
anticipated in the development of its business. Further, the
Company was in default under its loan agreement as of July 1, 2016.
On December 9, 2016 Versar, together with certain of its domestic
subsidiaries acting as guarantors, entered into an Amendment and to
the Loan Agreement dated September 30, 2015 with the Lender (see
Note 13 – Debt). The Company’s ability to continue as a
going concern is dependent upon the Company’s ability to
generate profitable operations and/or raise additional capital
through equity or debt financing to meet its obligations and repay
its liabilities when they come due.
The Company intends to continue funding its business operations and
its working capital needs by way of private placements financing,
obtaining additional term loans or borrowings from other financial
institutions, until such time profitable operations can be
achieved. As much as management believes that this plan provides an
opportunity for the Company to continue as a going concern, there
are no written agreements in place for such funding or issuance of
securities and there can be no assurance that sufficient funding
will be available in the future. These and other factors raise
substantial doubt about the Company’s ability to continue as
a going concern.
These financial statements do not include any adjustments relating
to the recoverability and classification of recorded asset amounts,
or amounts and classification of liabilities that might result from
the outcome of this uncertainty.
NOTE 3 - BUSINESS SEGMENTS
The Company’s ECM business segment provides facility planning
and programming, engineering design, construction, construction
management and security systems installation and support services.
ESG provides full service environmental consulting including
compliance, cultural resources. Natural resources, remediation and
UXO/MMRP services. PSG provides onsite environmental, engineering,
construction and logistics services.
Summary financial information for the Company’s business
segments from continuing operations is as follows:
|
For the Fiscal Year Ended
|
|
|
|
|
|
|
GROSS REVENUE
|
|
|
|
ECM
|
$
110,533
|
$
91,111
|
$
52,012
|
ESG
|
38,688
|
46,620
|
46,848
|
PSG
|
18,696
|
22,146
|
11,420
|
|
$
167,917
|
$
159,877
|
$
110,280
|
|
|
|
|
GROSS PROFIT (LOSS) (a)
|
|
|
|
ECM
|
$
3,108
|
$
8,030
|
$
5,288
|
ESG
|
890
|
3,667
|
2,116
|
PSG
|
(824
)
|
2,094
|
1,115
|
|
$
3,174
|
$
13,791
|
$
8,519
|
|
|
|
|
Selling, general and administrative expenses
|
13,031
|
11,003
|
10,175
|
Other operating expense (income)
|
1,937
|
-
|
(1,596
)
|
Goodwill impairment
|
20,332
|
-
|
1,381
|
Intangible impairment
|
3,812
|
-
|
-
|
OPERATING (LOSS) INCOME
|
$
(35,937
)
|
$
2,788
|
$
(1,441
)
|
a) - Gross profit is defined as gross revenues less purchased
services and materials, at cost, less direct costs of services and
overhead allocated on a proportional basis. During fiscal 2015, the
Company’s management changed the method of allocating
business development (BD) costs to the reportable segments in order
to refine the information used by our Chief Operating Decision
Maker (CODM). The new methodology allocates BD costs to the
selling, general, and administrative expense line, while the old
methodology allocated BD costs to contract costs. The presentation
for fiscal 2014 has been reclassified to conform to fiscal 2015
presentation. Approximately $1.8 million has been recast from
contract costs to selling, general, and administrative expenses for
the year ended June 27, 2014.
|
|
|
|
|
ASSETS
|
|
|
|
|
ECM
|
$
21,842
|
$
35,925
|
ESG
|
21,492
|
47,347
|
PSG
|
17,982
|
5,934
|
Total Assets
|
$
61,316
|
$
89,206
|
NOTE 4 - ACQUISITIONS
On
September 30, 2015, the Company completed the acquisition of a
specialized federal security integration business from Johnson
Controls, Inc., which is now known as Versar Security Systems
(VSS). This group is headquartered in Germantown, Maryland and
generated approximately $34 million in trailing twelve month
revenues prior to the acquisition date from key long term customers
such as FAA and FEMA. The results of operations of VSS have been
included in the Company’s consolidated results from the date
of acquisition. VSS has contributed approximately $17.6 million in
revenue and $15.4 million in expenses from the date of the
acquisition through July 1, 2016. Additionally, the Company has
incurred approximately $0.6 million of acquisition and integration
costs through July 1, 2016, recorded in selling, general, and
administrative expenses.
VSS expands the Company’s service offerings to include higher
margin classified construction, enables Versar to generate more
work with existing clients and positions the Company to more
effectively compete for new opportunities. At closing, the Company
paid a cash purchase price of $10.5 million. In addition, the
Company agreed to pay contingent consideration of up to a maximum
of $9.5 million (undiscounted) based on certain events within the
earn out period of 3 years from September 30, 2015. Based on the
facts and circumstances as of April 1, 2016, management believes
that the amount of the contingent consideration that will be earned
within the earn out period is $3.2 million, including probability
weighing of future cash flows. This anticipated contingent
consideration is recognized as consideration and as a liability, of
which $1.6 million is presented within other current liabilities
and $1.6 million is presented within other long-term liabilities on
the condensed consolidated balance sheet as of July 1, 2016. The
potential undiscounted amount of all future payments that the
Company could be required to make under the contingent
consideration agreement ranges from $0 to a maximum payout of $9.5
million, with the amount recorded being the most
probable.
The final purchase price allocation in the table below reflects the
Company’s estimate of the fair value of the assets acquired
and liabilities assumed as of the September 30, 2015 acquisition
date. Goodwill was allocated to the ECM segment. Goodwill
represents the value in excess of fair market value that the
Company paid to acquire JCSS. The allocation of intangibles has
been completed by an independent third party and recorded on the
Company’s consolidated balance sheet as of July 1,
2016.
|
|
Description
|
|
Accounts receivable
|
$
6,979
|
Prepaid and other
|
15
|
Property and equipment
|
29
|
Goodwill
|
4,266
|
Intangibles
|
8,129
|
Assets Acquired
|
19,418
|
|
|
Account payable
|
1,675
|
Other liabilities
|
3,509
|
Liabilities Assumed
|
5,184
|
|
|
Acquisition Purchase Price
|
$
14,234
|
|
|
The table below summarizes the unaudited pro forma statements of
operations for the fiscal year ended July 1, 2016, June 26, 2015
and June 27, 2014, assuming that the VSS acquisition had been
completed as of the first day of each of the three fiscal years,
respectively. These pro forma statements do not include any
adjustments that may have resulted from synergies derived from the
acquisition or for amortization of intangibles other than during
the period the acquired entity was part of the
Company.
VERSAR, INC. AND SUBSIDIARIES
|
|
Pro forma Consolidated Statements of Operations
|
(In thousands, except per share amounts)
|
|
|
For the Fiscal
Year EndedJuly 1, 2016(in thousands)
|
For the Fiscal
Year EndedJune 26, 2015(in thousands)
|
For the Fiscal
Year EndedJune 27, 2014(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS
REVENUE
|
$
167,917
|
6,497
|
174,414
|
$
159,877
|
31,438
|
191,315
|
$
110,280
|
41,526
|
151,806
|
Purchased
services and materials, at cost
|
107,199
|
3,816
|
111,015
|
90,289
|
20,956
|
111,245
|
55,108
|
27,886
|
82,994
|
Direct
costs of services and overhead
|
57,544
|
1,043
|
58,587
|
55,797
|
5,570
|
61,368
|
46,653
|
7,413
|
54,066
|
GROSS
PROFIT
|
3,174
|
1,638
|
4,812
|
13,791
|
4,912
|
18,702
|
8,519
|
6,227
|
14,745
|
Selling,
general and administrative expenses
|
13,031
|
450
|
13,481
|
11,003
|
1,207
|
12,209
|
10,175
|
2,021
|
12,196
|
Other
operating expense (income)
|
1,937
|
-
|
1,937
|
-
|
(2
)
|
(2
)
|
(1,596
)
|
(2
)
|
(1,598
)
|
Goodwill
impairment
|
20,332
|
-
|
20,332
|
-
|
-
|
-
|
1,381
|
-
|
1,381
|
Intangible
impairment
|
3,812
|
-
|
3,812
|
-
|
-
|
-
|
-
|
-
|
-
|
OPERATING
(LOSS) INCOME
|
(35,937
)
|
1,188
|
(34,749
)
|
2,788
|
3,707
|
6,494
|
(1,441
)
|
4,208
|
2,767
|
|
|
|
|
|
|
|
|
|
|
OTHER
EXPENSE
|
|
|
|
|
|
|
|
|
|
Interest
income
|
(19
)
|
-
|
(19
)
|
(2
)
|
-
|
(2
)
|
(15
)
|
-
|
(15
)
|
Interest
expense
|
702
|
-
|
702
|
447
|
-
|
447
|
133
|
-
|
133
|
(LOSS) INCOME
BEFORE INCOME TAXES, FROM CONTINUING OPERATIONS
|
(36,620
)
|
1,188
|
(35,432
)
|
2,343
|
3,707
|
6,051
|
(1,559
)
|
4,208
|
2,649
|
Income
tax (benefit) expense
|
1,267
|
457
|
1,724
|
936
|
1,394
|
2,330
|
(1,043
)
|
1,520
|
477
|
NET (LOSS)
INCOME FROM CONTINUING OPERATIONS
|
(37,887
)
|
731
|
(37,156
)
|
1,407
|
2,313
|
3,720
|
(516
)
|
2,688
|
2,172
|
Income (Loss)
from discontinued operations, net of tax
|
-
|
-
|
-
|
-
|
-
|
-
|
182
|
-
|
182
|
NET (LOSS)
INCOME
|
$
(37,887
)
|
731
|
(37,156
)
|
$
1,407
|
2,313
|
3,720
|
$
(334
)
|
2,688
|
2,354
|
|
|
|
|
|
|
|
|
|
|
NET (LOSS)
INCOME PER SHARE-BASIC and DILUTED
|
|
|
|
|
|
|
|
|
|
Continuing
operations
|
$
(3.84
)
|
-
|
(3.84
)
|
$
0.14
|
-
|
0.14
|
$
(0.05
)
|
-
|
(0.05
)
|
Discontinued
operations
|
-
|
-
|
|
-
|
-
|
-
|
0.02
|
-
|
0.02
|
NET (LOSS)
INCOME PER SHARE-BASIC and DILUTED
|
$
(3.84
)
|
-
|
(3.84
)
|
$
0.14
|
-
|
0.14
|
$
(0.03
)
|
-
|
(0.03
)
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING-BASIC
|
9,857
|
-
|
9,857
|
9,771
|
-
|
9,771
|
9,663
|
-
|
9,663
|
WEIGHTED
AVERAGE NUMBER OF SHARES OUTSTANDING-DILUTED
|
9,857
|
-
|
9,857
|
9,771
|
-
|
9,771
|
9,663
|
-
|
9,663
|
On July 1, 2014, Versar acquired all of the issued and outstanding
capital stock of JMWA. JMWA was a service disabled veteran owned
small business providing architectural, design, planning,
construction management, environmental, facilities, and logistical
consulting services to federal, state, municipal and commercial
clients. The outstanding capital stock of JMWA was acquired by
Versar pursuant to a Stock Purchase Agreement by and among Versar,
JMWA, and the stockholders of JMWA and entered into on June 30,
2014. The aggregate purchase price for the outstanding capital
stock of JMWA was $13.0 million, which was comprised of: (i) cash
in the amount of $7.0 million paid pro rata in accordance with each
stockholder’s ownership interest in JMWA at closing; and (ii)
three seller notes with an aggregate principal amount of $6.0
million issued by Versar to the JMWA stockholders, pro rata in
accordance with each stockholders’ ownership interest in JMWA
at closing. The seller notes bear interest at a rate of 5.00% per
annum and mature on the third business day of January 2019. The
purchase price is subject to a post-closing adjustment based on an
agreed target net working capital of JMWA as of the date of
closing. The Stock Purchase Agreement contains customary
representations and warranties and requires the JMWA stockholders
to indemnify Versar for certain liabilities arising under the
agreement, subject to certain limitations and
conditions.
The final purchase price allocation in the table below reflects the
Company’s estimate of the fair value of the assets acquired
and liabilities assumed on the July 1, 2014 acquisition date.
Goodwill has been allocated between our ECM, ESG, and PSG segments
based on a percentage of segment specific JMWA revenue dollars for
fiscal 2015. Goodwill, which in certain circumstances, may be
deductible for tax purposes, represents the value in excess of fair
market value that the Company paid to acquire JMWA, less identified
intangible assets. The Company incurred approximately $0.1 million
in transaction costs related to the JMWA acquisition. During fiscal
2015, the Company recorded measurement period adjustments totaling
approximately $1.1 million related to accounts receivable,
intangible assets, goodwill, accounts payable, and other
liabilities.
|
|
Description
|
|
Cash
|
$
456
|
Accounts receivable
|
4,996
|
Property and equipment
|
382
|
Other assets
|
147
|
Intangibles
|
2,833
|
Goodwill
|
8,355
|
Assets Acquired
|
17,169
|
|
|
Account payable
|
1,603
|
Other liabilities
|
2,566
|
Liabilities Assumed
|
4,169
|
|
|
Purchase Price
|
$
13,000
|
|
|
NOTE 5
– FAIR VALUE
MEASUREMENT
Versar applies ASC 820 –
Fair Value
Measurements and Disclosures
in determining the fair value to be
disclosed for financial and nonfinancial assets and
liabilities.
ASC 820 defines fair value as the price that would be received to
sell an asset or paid to transfer a liability (an exit price) in an
orderly transaction between market participants at the measurement
date. It establishes a fair value hierarchy and a framework which
requires categorizing assets and liabilities into one of three
levels based on the assumptions (inputs) used in valuing the asset
or liability. Level 1 provides the most reliable measure of fair
value, while Level 3 generally requires significant management
judgment.
Level 1
inputs are unadjusted, quoted
market prices in active markets for identical assets or
liabilities.
Level 2
inputs are observable inputs
other than quoted prices included in Level 1, such as quoted prices
for similar assets or liabilities in active markets or quoted
prices for identical assets or liabilities in inactive
markets.
Level 3
inputs include unobservable
inputs that are supported by little, infrequent, or no market
activity and reflect management’s own assumptions about
inputs used in pricing the asset or liability.
As a result of the acquisition of JMWA, the Company is required to
report at fair value the assets and liabilities it acquired as a
result of the acquisition. The significant valuation technique
utilized in the fair value measurement of the assets and
liabilities acquired was primarily an income approach used to
determine fair value of the acquired intangible assets.
Additionally, a market approach and an asset-based approach were
used as secondary methodologies. This valuation technique is
considered to be Level 3 fair value estimate, and required the
estimate of appropriate royalty and discount rates and forecasted
future revenues generated by each identifiable intangible
asset.
NOTE 6 – DISCONTINUED OPERATIONS
The consolidated financial statements and related footnote
disclosures reflect fiscal 2013 discontinuation of the Lab,
Telecom, and Domestic Products business components in the ECM
segment. Income and losses associated with these components, net of
applicable income taxes, is shown as income or loss from
discontinued operations for the fiscal year ended June 27, 2014
(excluding quarterly financial data in Note 18). For the year ended
July 1, 2016, there was no activity associated with discontinued
operations.
Operating results for the discontinued operations for the years
ended July 1, 2016, June 26, 2015, and June 27, 2014, were as
follows;
|
For the Fiscal Years Ended
|
|
|
|
|
|
|
|
|
|
|
Gross Revenues
|
$
-
|
$
-
|
$
-
|
Income (Loss) from discontinued operations
|
-
|
-
|
317
|
Provision for income taxes
|
-
|
-
|
(135
)
|
Income (Loss) from discontinued operations, net of
taxes
|
$
-
|
$
-
|
$
182
|
NOTE 7 - GOODWILL AND INTANGIBLE ASSETS
Goodwill
The carrying value of goodwill at July 1, 2016 and June 26, 2015
was zero million and $16.1million, respectively. The goodwill
balances were principally generated from our acquisition of VSS
during fiscal 2016 (see Note 4), JMWA during fiscal 2015, GMI
during fiscal 2014, Charon during fiscal 2012, and PPS and Advent
during fiscal 2010. We had three reporting units at July 1, 2016.
The aggregate balance of goodwill decreased by $20.3 million at
July 1, 2016 and increased by 8.0 million at June 26, 2015,
respectively. In connection with the preparation of fiscal 2016
financial statements, management conducted a test of the
Company’s goodwill as of April 2, 2016 and July 1, 2016. A
roll forward of the carrying value of the Company’s goodwill
balance, by business segment, for fiscal 2016 and 2015 is as
follows (in thousands):
|
|
|
|
|
|
|
Balance, June 27, 2014
|
$
5,302
|
$
2,771
|
$
-
|
$
8,073
|
JMWA Acquisition
|
1,920
|
1,631
|
4,442
|
7,993
|
Balance, June 26, 2015
|
$
7,222
|
$
4,402
|
$
4,442
|
$
16,066
|
VSS Acquisition
|
4,266
|
-
|
-
|
4,266
|
Impairment
|
(11,488
)
|
(4,401
)
|
(4,442
)
|
(20,332
)
|
Balance, July 1, 2016
|
$
-
|
$
-
|
$
-
|
$
-
|
The Company records goodwill in connection with the acquisition of
businesses when the purchase price exceeds the fair values of the
assets acquired and liabilities assumed. Generally, the most
significant intangible assets from the businesses that the Company
acquires are the assembled workforces, which includes the human
capital of the management, administrative, marketing and business
development, engineering and technical employees of the acquired
businesses. Since intangible assets for assembled workforces are
part of goodwill in accordance with the accounting standards for
business combinations, the substantial majority of the intangible
assets for recent business acquisitions are recognized as
goodwill.
During fiscal 2015, the Company changed the goodwill impairment
assessment date from the last day of the fiscal year to the first
day of the fourth quarter of the fiscal year, or March 28, 2015.
Management determined that performing the assessment prior to the
close of the fiscal year provided the external valuation firm, the
independent registered public accountants, and the Company with
sufficient time to generate, review, and conclude on the valuation
analysis results. At the close of each fiscal year, management
assessed whether there were any conditions present during the
fourth quarter that would indicate impairment subsequent to the
initial assessment date and concluded that no such conditions were
present.
The first step of the goodwill impairment analysis identifies
potential impairment and the second step measures the amount of
impairment loss to be recognized, if any. Step 2 is only performed
if Step 1 indicates potential impairment. Potential impairment is
identified by comparing the fair value of the reporting unit with
its carrying amount, including goodwill. The carrying amount of a
reporting unit equals assets (including goodwill) less liabilities
assigned to that reporting unit. The fair value of a reporting unit
is the price that would be received if the reporting unit was sold.
Value is based on the assumptions of market participants. Market
participants may be strategic acquirers, financial buyers, or both.
The assumptions of market participants do not include assumed
synergies which are unique to the parent company. Management, with
the assistance of an external valuation firm has estimated the fair
value of each reporting unit using the Guideline Public Company
(GPC) method under the market approach. Each of the GPC’s is
assumed to be a market participant. The valuation analysis
methodology adjusted the value of the reporting units by including
a premium for control, or MPAP. The MPAP reflects the capitalized
benefit of reducing the Company’s operating costs. These
costs are associated with a company’s public reporting
requirements. The adjustment assumes an acquirer could take a
company private and eliminate these costs. Based upon fiscal 2015
analysis, the estimated fair value of a company’s reporting
units exceeded the carrying value of their net assets and
therefore, management concluded that the goodwill was not
impaired.
During the third quarter of fiscal 2016, sustained delays in
contract awards and contract funding and the direct impact on the
Company’s results of operations, coupled with the continued
decrease in the Company’s stock price, and were deemed to be
triggering events that led to an interim period test for goodwill
impairment. As a result of our analysis, we recorded an impairment
charge of $15.9 million. The carrying value of goodwill after
impairment at April 1, 2016 was $4.4 million. The Company’s
remaining goodwill balance, after impairment, was derived from a
partial impairment the acquisition of JMWA acquired in fiscal 2015.
As a result of these charges, the carrying amount of goodwill
assets acquired from VSS, JMWA, GMI, Charron Consulting and PPS has
been reduced to zero, and the carrying amount of goodwill assets in
the Company’s ECM and PSG segment have been reduced to
zero.
During the fourth quarter of fiscal 2016, sustained delays in
contract awards and contract funding and the direct impact on the
Company’s results of operations, coupled with the continued
decrease in the Company’s stock price, and were deemed to be
triggering events that led to an updated test for goodwill
impairment. As a result of our analysis, we recorded an additional
impairment charge of $4.4 million. The carrying value of goodwill
after impairment at July 1, 2016 was zero. Based on the results of
the impairment testing, the Company concluded that the value of
definite-lived assets with a carrying value of $0.9 million was not
recoverable. The Company has recorded a charge of $0.3 million for
the impairment of definite-lived intangible assets acquired from
JMWA, a charge of $0.6 million for the impairment of definite-lived
intangible assets acquired from GMI. As a result of these charges,
the carrying amount of intangible assets acquired from JMWA and GMI
has been reduced to zero.
The carrying value of goodwill at June 26,
2015 was $16.1 million. The goodwill balance was principally
generated from the acquisition of GMI during fiscal 2014, the
fiscal 2012 acquisition of Charron, and the fiscal 2010
acquisitions of PPS and Advent. The Company had three reporting
units at June 26, 2015. The aggregate balance of goodwill declined
by $1.4 million at June 26, 2015. In connection with the
preparation of the fiscal 2014 financial statements, the Company
conducted a test of our goodwill as of June 26, 2015. The June 26,
2015 decline was due to an impairment charge of $1.4 million as a
result of a decline in the estimated fair value of the ECM
reporting unit. The June 26, 2015 impairment is attributable to
goodwill acquired from acquisitions prior to
2011.
Intangible Assets
In connection with the acquisitions of VSS, JMWA, GMI, Charron,
PPS, and Advent, the Company identified certain intangible assets.
These intangible assets were customer-related, marketing-related
and technology-related. A summary of the Company’s intangible
asset balances as of July 1, 2016 and June 26, 2015, as well as
their respective amortization periods, is as follows (in
thousands):
|
|
|
|
|
Amortization Period
|
As of July 1, 2016
|
|
|
|
|
|
|
|
|
|
|
|
Customer-related
|
$
12,409
|
$
(2,407
)
|
$
(3,618
)
|
$
6,384
|
5-15 yrs
|
Marketing-related
|
1,084
|
(980
)
|
(104
)
|
-
|
2-7 yrs
|
Technology-related
|
841
|
(751
)
|
(90
)
|
-
|
7 yrs
|
Contractual-related
|
1,199
|
(514
)
|
-
|
685
|
1.75 yrs
|
Non-competition-related
|
211
|
(32
)
|
-
|
179
|
5 yrs
|
Total
|
$
15,744
|
(4,684
)
|
(3,812
)
|
$
7,248
|
|
|
|
|
|
|
Amortization Period
|
As of June 26, 2015
|
|
|
|
|
|
|
|
|
|
|
|
Customer-related
|
$
5,689
|
$
(1,613
)
|
$
-
|
$
4,076
|
5-15 yrs
|
Marketing-related
|
1,084
|
(698
)
|
-
|
386
|
5-7 yrs
|
Technology-related
|
841
|
(660
)
|
-
|
181
|
7 yrs
|
|
|
|
|
|
|
Total
|
$
7,614
|
$
(2,971
)
|
$
-
|
$
4,643
|
|
Amortization expense for intangible assets was approximately $1.7
million, $1.1 million and $0.6 million for fiscal 2016, 2015, and
2014, respectively. The Company concluded that the value of
definite-lived intangible assets with a carrying value of $3.8
million was not recoverable. The Company has recorded a charge of
$3.8 million for the full impairment of definite-lived intangible
assets. As a result of these charges, the carrying amount of
intangible assets acquired from JMWA, GMI, Charron and PPS has been
reduced to zero, and the carrying amount of intangible assets in
the Company’s PSG and ESG segment have been reduced to
zero.
No intangible asset impairment charges were recorded during fiscal
2015 or 2014.
Expected future amortization expense in the fiscal years subsequent
to July 1, 2016 is as follows:
Years
|
|
|
|
|
|
2017
|
|
1,265
|
2018
|
|
579
|
2019
|
|
579
|
2020
|
|
579
|
2021
|
|
548
|
Thereafter
|
|
3,698
|
Total
|
|
$
7,248
|
NOTE 8 - ACCOUNTS RECEIVABLE
Unbilled receivables represent amounts earned which have not yet
been billed and other amounts which can be invoiced upon completion
of fixed-price contract milestones, attainment of certain contract
objectives, or completion of federal and state governments’
incurred cost audits. Management anticipates that such unbilled
receivables will be substantially billed and collected in fiscal
2017; therefore, they have been presented as current assets in
accordance with industry practice. As part of concentration risk,
management continues to assess the impact of having the PBR
contracts within the ESG segment represent a significant portion
the outstanding receivable balance.
|
|
|
|
|
|
|
Billed receivables
|
|
|
U.S. Government
|
$
7,531
|
$
8,787
|
Commercial
|
11,159
|
8,074
|
Unbilled receivables
|
|
|
U.S. Government
|
20,883
|
40,769
|
Commercial
|
9,103
|
157
|
Total receivables
|
48,676
|
57,787
|
Allowance for doubtful accounts
|
(1,001
)
|
(616
)
|
Accounts receivable, net
|
$
47,675
|
$
57,171
|
NOTE 9 - CUSTOMER INFORMATION
A substantial portion of the Company’s revenue from
continuing operations is derived from contracts with the U.S.
Government as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DoD
|
$
116,062
|
$
129,305
|
$
86,039
|
U.S. EPA
|
4,583
|
6,457
|
1,593
|
Other US Government agencies
|
38,415
|
11,552
|
6,314
|
Total US Government
|
$
159,060
|
$
147,314
|
$
93,946
|
A majority of the DOD work is related to the Company’s runway
repair project at DAFB, support of the reconstruction efforts in
Iraq and Afghanistan with the USAF and U.S. Army, and our PBR
contracts with AFCEC. Revenue of approximately $ 16.6 million for
fiscal 2016, $29 million for fiscal 2015, and $33 million for
fiscal 2014, was derived from the Company’s international
work for the U.S. Government, respectively.
NOTE 10 - PREPAID EXPENSES AND OTHER CURRENT ASSETS
Prepaid expenses and other current assets include the
following:
|
|
|
|
|
|
|
|
|
|
Prepaid insurance
|
$
18
|
$
295
|
Prepaid rent
|
48
|
113
|
Other prepaid expenses
|
457
|
474
|
Collateralized Cash
|
472
|
-
|
Miscellaneous receivables
|
12
|
658
|
Total
|
$
1,007
|
$
1,540
|
Other prepaid expenses include maintenance agreements, licensing,
subscriptions, and miscellaneous receivables from employees and a
service provider. The collateralized cash amount is related to a
bid bond the Company issued.
NOTE 11 – INVENTORY
The Company’s inventory balance includes the
following:
|
|
|
|
|
|
|
Raw Materials
|
$
132
|
$
722
|
Finished Goods
|
94
|
400
|
Work-in-process
|
7
|
152
|
Reserve
|
(12
)
|
(86
)
|
Total
|
$
221
|
$
1,188
|
During the fourth quarter of fiscal 2016, the Company recorded a
$0.6 million charge to write-down certain PPS assets, primarily
inventory, to their estimated net realizable value as of July 1,
2016. This amount is recorded as Other Expense (Income) in the
financial statements.
NOTE 12 - PROPERTY AND EQUIPMENT
|
|
|
Description
|
|
|
|
|
|
|
Furniture and fixtures
|
8
|
$
640
|
$
1,274
|
Equipment
|
|
4,446
|
6,330
|
Capital leases
|
|
565
|
565
|
Leasehold improvements
|
|
684
|
1,435
|
Property and equipment, gross
|
|
$
6,335
|
$
9,604
|
Accumulated depreciation
|
|
(5,007
)
|
(7,520
)
|
Property and equipment, net
|
|
$
1,328
|
$
2,084
|
(a) The useful life is the shorter of lease term or the life
of the asset.
Depreciation of property and equipment was approximately $1.3
million and $1.5 million, for the fiscal years 2016 and 2015,
respectively.
Maintenance and repair expense approximated $0.1 million for the
fiscal years 2016, 2015, and 2014 respectively.
NOTE 13 - DEBT
Notes Payable
As part of the purchase price for JMWA in July 2014, the Company
agreed to pay the three JMWA stockholders with an aggregate
principal balance of up to $6.0 million, which are payable
quarterly over a four and a half-year period with interest accruing
at a rate of 5% per year. Accrued interest is recorded within the
note payable line item in the consolidated balance sheet. As of
July 1, 2016, the outstanding principal balance of the JMWA
shareholders was $3.9 million.
On October 3, 2016 the Company did not make the quarterly principal
payments to three individuals who were the former owners of JMWA.
However, the Company continued to make monthly interest payments
through the end of calendar year 2016 at an increased interest rate
(seven percent per annum, rather than five percent per annum). On
November 21, 2016, two of the former JMWA shareholders filed an
action against the Company in Fairfax County District Court, VA for
failure to make such payments and to enforce their rights to such
payments. During the second quarter of fiscal 2017, the Company has
moved the long term portion of the debt to short term notes payable
for a total of $3.5 million. The Company is defending the lawsuit
on legal grounds. Starting January 2017 the Company stopped making
the interest only payments to two of the former owners and
continues to make the monthly interest only payment at seven
percent per annum to one owner.
On September 30, 2015, the Company, together with certain of
its domestic subsidiaries acting as guarantors, entered into a Loan
Agreement with the Lender and letter of credit issuer for a
revolving credit facility in the amount of $25.0 million, $14.6
million of which was drawn on the date of closing, and a term
facility in the amount of $5.0 million, which was fully drawn on
the date of closing.
The maturity date of the revolving credit
facility is September 30, 2018 and the maturity date of the
term facility is March 31, 2017. The principal amount of the
term facility amortizes in quarterly installments equal to $0.8
million with no penalty for prepayment. Interest accrues on the
revolving credit facility and the term facility at a rate per year
equal to the LIBOR Daily Floating Rate (as defined in the Loan
Agreement) plus 1.95% and was payable in arrears on
December 31, 2015 and on the last day of each quarter
thereafter. Obligations under the Loan Agreement are guaranteed
unconditionally and on a joint and several basis by the Guarantors
and secured by substantially all of the assets of Versar and the
Guarantors. The Loan Agreement contains customary affirmative and
negative covenants and during fiscal year 2016 contained financial
covenants related to the maintenance of a Consolidated Total
Leverage Ratio, Consolidated Senior Leverage Ratio, Consolidated
Fixed Charge Coverage Ratio and a Consolidated Asset Coverage
Ratio. On December 9, 2016 Versar, together with certain of its
domestic subsidiaries acting as guarantors, entered into an
Amendment to the Loan Agreement dated September 30, 2015 with the
Lender
removing these covenants and adding a covenant
requiring Versar to maintain certain minimum quarterly consolidated
EBITDA amounts.
The proceeds of the term facility and borrowings under the
revolving credit facility were used to repay amounts outstanding
under the Company’s Third Amended and Restated Loan and
Security Agreement with United Bank and to pay a portion the
purchase price for the acquisition of VSS.
As of July 1, 2016, the Company’s outstanding principal debt
balance was $6.4 million comprised of the Bank of America facility
term loan balance of $2.5 million, and JMWA Note balance of $3.8
million. The following maturity schedule presents all outstanding
debt as of July 1, 2016.
Fiscal Years
|
|
|
|
2017
|
$
3,831
|
2018
|
1,399
|
2019
|
1,095
|
Total
|
$
6,325
|
On January 1, 2017 the Company did not make $0.1 million in
periodic payment to three individuals who participate in a Deferred
Compensation Agreement plan established by the Company in 1988. The
Company continues to negotiate with the individuals to reschedule
the payments for a future period.
Line of Credit
As noted above, the Company had a $25.0 million revolving line
of credit facility pursuant to the Loan Agreement with the Lender.
The revolving credit facility is scheduled to mature on
September 30, 2018. The Company had $14.8 million
outstanding under its line of credit for the fiscal year ended July
1, 2016. On December 9, 2016 Versar, together with certain of its
domestic subsidiaries acting as guarantors, entered into an
Amendment to the Loan Agreement dated September 30, 2015 with the
Lender. The Company now has a $13.0 million revolving line of
credit facility. The Company has $10.3 million outstanding under
its line of credit for the six months ended December 30,
2016.
The Company has elected to adopt ASU No. 2015-13 to simplify the
presentation of debt issuance costs for the fiscal year ended July
1, 2016. $0.2 million of remaining unamortized cost associated with
the Loan Agreement as of July 1, 2016 is therefore no longer
presented as a separate asset - deferred charge on the consolidated
balance sheet, and instead reclassified as a direct deduction from
the carrying value of the line of credit.
Debt Covenants
During the third and fourth quarters of fiscal 2016, following
discussion with the Lender, the Company determined that it was not
in compliance with the Consolidated Total Leverage Ratio covenant
for the fiscal quarters ended January 1, 2016, and April 1,
2016, the Consolidated Total Leverage Ratio covenant, Consolidated
Senior Leverage Ratio covenant and the Asset Coverage Ratio
covenant for the fiscal quarter ended April 1, 2016, which defaults
continued as of July 1, 2016. Each failure to comply with
these covenants constitutes a default under the Loan Agreement. On
May 12, 2016, the Company, certain of its subsidiaries and the
Lender entered into a Forbearance Agreement pursuant to which the
Lender agreed to forbear from exercising any and all rights or
remedies available to it under the Loan Agreement and applicable
law related to these defaults for a period ending on the earliest
to occur of: (a) a breach by the Company of any obligation or
covenant under the Forbearance Agreement, (b) any other default or
event of default under the Loan Agreement or (c) June 1, 2016 (the
Forbearance Period).
The Forbearance Period was subsequently
extended by additional Forbearance Agreements between the Company
and the Lender, through December 9, 2016. During the
Forbearance Period, the Company was allowed to borrow funds
pursuant to the terms of the Loan Agreement, consistent with
current Company needs as set forth in a required 13-week cash flow
forecast and subject to certain caps on revolving borrowings
initially of $15.5 million and reducing to $13.5 million. In
addition, the Forbearance Agreements provided that from and after
June 30, 2016 outstanding amounts under the credit facility will
bear interest at the default interest rate equal to the LIBOR Daily
Floating Rate (as defined in the Loan Agreement) plus 3.95%,
required that the Company provide a 13 week cash flow forecast
updated on a weekly basis to the Lender, and waives any provisions
prohibiting the financing of insurance premiums for policies
covering the period of July 1, 2016 to June 30, 2017 in the
ordinary course of the Company’s business and in amounts
consistent with past practices. On December 9, 2016 Versar,
together with certain of its domestic subsidiaries acting as
guarantors, entered into an Amendment to the Loan Agreement dated
September 30, 2015 with the Lender, among other things, eliminating
the events of default and amending the due date of the loan
agreement to September 30, 2017.
The Lender has engaged an
advisor to review the Company’s financial condition on the
Lender’s behalf, and pursuant to the Forbearance Agreements
and the Amendment,
requires the
Company to pursue alternative sources of funding for its ongoing
business operations.
If the Company is unable to raise
additional financing, the Company will need to adjust its
operational plans so that the Company can continue to operate with
its existing cash resources. The actual amount of funds that the
Company will need will be determined by many factors, some of which
are beyond its control and the Company may need funds sooner than
currently anticipated.
As of
the fiscal 2017 quarter ended December 30, 2016, we are in
compliance with all covenants under the Amendment to the Loan
Agreement.
NOTE 14 - OTHER CURRENT LIABILITIES
Other current liabilities include the following:
|
|
|
|
|
|
|
Project related reserves
|
$
867
|
$
57
|
Payroll related
|
110
|
221
|
Deferred rent
|
330
|
63
|
Earn-out obligations
|
1,577
|
-
|
Severance accrual
|
96
|
16
|
Acquired capital lease liability
|
97
|
176
|
Warranty Reserve
|
302
|
-
|
ARA Reserve
|
1,200
|
-
|
PPS Reserve
|
1,314
|
-
|
Other
|
1,831
|
581
|
Total
|
$
7,724
|
$
1,114
|
Other accrued and miscellaneous liabilities include accrued legal,
audit, VAT tax liability, foreign entity obligations, and other
miscellaneous items.
NOTE 15 – LEASE LOSS LIABILITIES
In March 2016, the Company abandoned its field office facilities in
Charleston, SC and Lynchburg, VA, within the ESG and ECM segments,
respectively. Although the Company remains obligated under the
terms of these leases for the rent and other costs associated with
these leases, the Company made the decision to cease using these
spaces on April 1, 2016, and has no foreseeable plans to occupy
them in the future. Therefore, the Company recorded a charge to
selling, general and administrative expenses of approximately $0.4
million to recognize the costs of exiting these spaces. The
liability is equal to the total amount of rent and other direct
costs for the period of time the space is expected to remain
unoccupied plus the present value of the amount by which the rent
paid by the Company to the landlord exceeds any rent paid to the
Company by a tenant under a sublease over the remainder of the
lease terms, which expire in April 2019 for Charleston, SC, and
June 2020 for Lynchburg, VA. The Company also recognized $0.1
million of costs for the associated leasehold improvements related
to the Lynchburg, VA office.
In June 2016, the Company abandoned its field office facilities in
San Antonio, TX within the ECM segment. Although the Company
remains obligated under the terms of the lease for the rent and
other costs associated with the lease, the Company made the
decision to cease using this space on July 1, 2016, and has no
foreseeable plans to occupy it in the future. Therefore, the
Company recorded a charge to selling, general and administrative
expenses of approximately $0.2 million to recognize the costs of
exiting this space. The liability is equal to the total amount of
rent and other direct costs for the period of time the space is
expected to remain unoccupied plus the present value of the amount
by which the rent paid by the Company to the landlord exceeds any
rent paid to the Company by a tenant under a sublease over the
remainder of the lease terms, which expires in February 2019. The
Company also recognized $0.2 million of costs for the associated
leasehold improvements related to the San Antonio, TX
office.
The following table summarizes information related to our accrued
lease loss liabilities at July 1, 2016 and June 26,
2015.
|
|
|
|
|
|
|
|
|
Lease loss accruals
|
$
718
|
$
-
|
Rent payments
|
(20
)
|
-
|
Balance
|
$
698
|
$
-
|
NOTE 16 – SHARE-BASED COMPENSATION
In November 2010, the stockholders approved the Versar, Inc. 2010
Stock Incentive Plan (the “2010 Plan”), under which the
Company may grant incentive awards to directors, officers, and
employees of the Company and its affiliates and to service
providers to the Company and its affiliates. One million shares of
Versar common stock were reserved for issuance under the 2010 Plan.
The 2010 Plan is administered by the Compensation Committee of the
Board of Directors. Through July 1, 2016, a total of 551,369
restricted stock units have been issued under the 2010 Plan. As of
July 1, 2016, there are 448,631 shares remaining available for
future issuance of awards (including restricted stock units) under
the 2010 Plan.
During the twelve month period ended July 1, 2016, the Company
awarded 209,500 restricted stock units to certain employees, which
generally vest over a two-year period following the date of grant.
The grant date fair value of these awards is approximately $0.6
million. The total unrecognized compensation cost, measured on the
grant date, that relates to 130,948 non-vested restricted stock
awards at July 1, 2016, was approximately $0.4 million, which if
earned, will be recognized over the weighted average remaining
service period of two years. Share-based compensation expense
relating to all outstanding restricted stock unit awards totaled
approximately $0.4 million and $0.4 million for the year ended July
1, 2016 and June 26, 2015, respectively. These expenses were
included in the direct costs of services and overhead and general
and administrative lines of the Company’s Condensed
Consolidated Statements of Operations. There were no stock options
outstanding and exercisable as of July 1, 2016. 20,000 stock
options were exercised during fiscal year 2014, with an intrinsic
value of approximately $0.1 million.
Exercisable qualified stock options outstanding at July 1, 2016 are
as follows:
|
|
Weighted Average Option Price Per Share
|
|
|
(in thousands, except share price)
|
Outstanding at June 27, 2014
|
14
|
$
3.99
|
$
57
|
Exercised
|
-
|
-
|
-
|
Cancelled
|
(14
)
|
3.99
|
(57
)
|
Outstanding at June 26, 2015
|
-
|
-
|
-
|
Exercised
|
-
|
-
|
-
|
Cancelled
|
-
|
-
|
-
|
|
|
|
|
Outstanding at July 1, 2016
|
-
|
$
-
|
$
-
|
|
|
|
|
NOTE 17 - INCOME TAXES
The Company regularly reviews the recoverability of its deferred
tax assets and establishes a valuation allowance as deemed
appropriate. The Company established a full valuation allowance
against its U.S. deferred tax assets at July 1, 2016 of $12.9
million as it determined they were not more likely than not to
realize the deferred tax assets due to current year losses and
projections for the near future. The company also maintained full
valuation allowances on the Philippine and UK branches of $0.1
million and $0.9 million, respectively. The deferred tax assets in
the foreign jurisdictions are related primarily to net operating
loss carryforwards, as these jurisdictions have a history of losses
and it is not more likely than not that the deferred tax assets
will be realized. The valuation allowance at the end of fiscal 2015
was $0.8 million to offset the deferred tax asset from the
Philippine branch operations, PPS, and for the U.S capital losses
not more likely than not to be realized in the future.
At July 1, 2016, the Company has net operating loss carryforwards
in the Philippines branch of approximately $0.1 million ($0.2
million gross), PPS $1.0 million ($5.4 million gross) and $0.4
million ($1.1 million gross) from the acquisition of Geo-Marine,
Inc. In addition, they had $0.1 million of R&D credits carry
forward.
Pretax income (loss) is comprised of the following:
|
For the Fiscal Year Ended
|
|
|
|
|
|
|
|
|
|
|
US Entities
|
$
(39,395
)
|
1,675
|
150
|
Foreign Entities
|
2,775
|
669
|
(1,709
)
|
Total continuing operations
|
(36,620
)
|
2,343
|
(1,559
)
|
Discontinued operations
|
-
|
-
|
317
|
Total pretax (loss) income
|
$
(36,620
)
|
2,343
|
(1,244
)
|
Income tax expense (benefit) for continuing operations is as
follows:
|
For the Fiscal Year Ended
|
|
|
|
|
|
|
Current
|
|
|
|
Federal
|
$
(459
)
|
$
(254
)
|
$
(130
)
|
State
|
2
|
182
|
(86
)
|
Foreign
|
-
|
-
|
1
|
|
|
|
|
Deferred
|
|
|
|
Federal
|
(10,033
)
|
873
|
(819
)
|
State
|
(1,981
)
|
133
|
(9
)
|
Foreign
|
-
|
(159)
|
(429
)
|
Change in Valuation allowance
|
13,738
|
-
|
429
|
|
|
|
|
Income tax (benefit) expenses, continued operations
|
$
1,267
|
$
936
|
$
(1,043
)
|
Income tax benefit, current from discontinued
operations
|
-
|
-
|
(189
)
|
Income tax benefit, deferred from discontinued
operations
|
-
|
-
|
324
|
Income tax (benefit) expenses
|
$
1,267
|
$
936
|
$
(908
)
|
Deferred tax assets (liabilities) are comprised of the following as
of the dates indicated below:
|
For the Fiscal Year Ended
|
|
|
|
|
|
|
|
|
Deferred Tax Assets
|
|
|
Employee benefits
|
$
283
|
$
329
|
Bad debt reserves
|
382
|
229
|
All other reserves
|
1,174
|
653
|
Net operating losses and tax credit
|
4,969
|
1,222
|
Capital loss carryforward
|
-
|
108
|
Accrued expenses
|
435
|
446
|
Depreciation and amortization
|
7,430
|
831
|
Other
|
239
|
1
|
Total deferred tax
assets
|
$
14,912
|
$
3,819
|
|
|
|
Valuation Allowance
|
$
(14,781
)
|
$
(756
)
|
|
|
|
Deferred Tax Liabilities
|
|
|
Goodwill and intangibles
|
$
(70
)
|
$
(900
)
|
Depreciation and amortization
|
(28
)
|
(307
)
|
Other
|
(33
)
|
(76
)
|
Net deferred tax assets
|
$
-
|
$
1,780
|
In accordance with FASB’s guidance regarding uncertain tax
positions, the Company recognizes income tax benefits in its
financial statements only when it is more likely than not that the
tax positions creating those benefits will be sustained by the
taxing authorities based on the technical merits of those tax
positions. At July 1, 2016 the Company did not have any uncertain
tax positions. The Company’s 2011-2015 tax years remain open
to audit in most jurisdictions.
The Company’s policy is to recognize interest expense and
penalties as a component of general and administrative
expenses.
The provision for income taxes compared with income taxes based on
the federal statutory tax rate of 34% follows (in
thousands):
|
For the Fiscal Year Ended
|
|
|
|
|
|
|
|
United States Federal tax at statutory rate
|
$
(12,004
)
|
$
796
|
$
(530
)
|
State taxes (net of federal benefit)
|
(1,686
)
|
160
|
(49
)
|
Permanent items
|
12
|
22
|
(340
)
|
Goodwill Impairment
|
1,194
|
-
|
-
|
Change in tax rates
|
(44
)
|
(7
)
|
21
|
Tax Credits
|
-
|
-
|
(28
)
|
Change in valuation allowance
|
13,738
|
0
|
(1
)
|
Other
|
57
|
(35
)
|
(115
)
|
Income tax (benefit) expense from continuing
operations
|
$
1,267
|
$
936
|
$
(1,043
)
|
Income tax benefit, current discontinued operations
|
-
|
-
|
(189
)
|
Income tax benefit, deferred discontinued operations
|
-
|
-
|
324
|
Total income tax (benefit) expense
|
$
1,267
|
$
936
|
$
(908
)
|
NOTE 18 - EMPLOYEE SAVINGS AND STOCK OWNERSHIP PLAN
The Company continues to maintain the Versar, Inc. 401(k) Plan
(“401(k) Plan”), which permits voluntary participation
upon employment. The 401(k) Plan was adopted in accordance with
Section 401(k) of the Internal Revenue Code.
Under the 401(k) Plan, participants may elect to defer up to 50% of
their salary through contributions to the plan, which are invested
in selected mutual funds. The Company matches 100% of the first 3%
and 50% of the next 2% of the employee-qualified contributions for
a total match of 4%. The employer contribution is made in the
Company’s cash. In fiscal years 2015, 2014, and 2013 the
Company made cash contributions of $1.0 million. All contributions
to the 401(k) Plan vest immediately.
In January 2005, the Company established an Employee Stock Purchase
Plan (“ESPP”) under Section 423 of the United States
Internal Revenue Code. The ESPP was amended and restated in
November 2014, for an extended term expiring July 31, 2024. The
ESPP allows eligible employees of the Company and its designated
affiliates to purchase, through payroll deductions, shares of
common stock of the Company from the open market. The Company will
not reserve shares of authorized but unissued common stock for
issuance under the ESPP. Instead, a designated broker will purchase
shares for participants on the open market. Eligible employees may
purchase the shares at a discounted rate equal to 95% of the
closing price of the Company’s shares on the NYSE MKT on the
purchase date.
NOTE 19 – COMMITMENTS AND CONTINGENCIES
Lease Obligations
The Company leases approximately 213,000 square feet of office
space, as well as data processing and other equipment under
agreements expiring through 2021. Minimum future obligations under
operating and capital leases are as follows:
Fiscal Year Ended
|
|
|
|
2017
|
$
2,948
|
2018
|
2,968
|
2019
|
2,701
|
2020
|
2,023
|
2021
|
1,792
|
Thereafter
|
1,554
|
Total
|
$
13,986
|
Certain of the lease payments are subject to adjustment for
increases in utility costs and real estate taxes. Total office
rental expense approximated $2.9 million, $3.2 million, and $2.6
million, for fiscal years 2016, 2015, and 2014, respectively. Lease
concessions and other tenant allowances are amortized over the life
of the lease on a straight line basis. For leases with fixed rent
escalations, the total lease costs including the fixed rent
escalations are totaled and the total rent cost is recognized on a
straight line basis over the life of the lease.
Disallowed Costs
Versar has a substantial number of U.S. Government contracts, and
certain of these contracts are cost reimbursable. Costs incurred on
these contracts are subject to audit by the Defense Contract Audit
Agency (“DCAA”). All fiscal years through 2010 have
been audited and closed. Management believes that the effect of
disallowed costs, if any, for the periods not yet audited and
settled with DCAA will not have a material adverse effect on the
Company’s Consolidated Balance Sheets or Consolidated
Statements of Operations. The Company accrues a liability from the
DCAA audits if needed. As of both July 1, 2016 and June 26, 2015,
the accrued liability for such matters was immaterial.
Legal Proceedings
Versar and its subsidiaries are parties from time to time to
various legal actions arising in the normal course of business. The
Company believes that any ultimate unfavorable resolution of any
currently ongoing legal actions will not have a material adverse
effect on its consolidated financial condition and results of
operations.
NOTE 20 – SUBSEQUENT EVENT(S)
On September 30, 2016, Versar filed a Form 12b-25 with the SEC
indicating that the Company was delaying the filing of its Annual
Report on Form 10-K for the year ended July 1, 2016. On October 13,
2016, the Company notified the Exchange that the Form 10-K would be
delayed beyond the extended filing period afforded by Rule
12b-25.
On October 17, 2016 the Company received a letter from the Exchange
in which the Exchange determined that the Company was not in
compliance with Sections 134 and 1101 of the Exchange’s
Company Guide (the Company Guide) due to the Company’s
failure to timely file its Annual Report on Form 10-K with the SEC
for the year ended July 1, 2016. The letter also stated that this
failure was a material violation of the Company’s listing
agreement with the Exchange and unless the Company took prompt
corrective action, the Exchange may suspend and remove the
Company’s securities from the Exchange. The Exchange also
informed the Company that it must submit a plan by November 16,
2016 advising the Exchange of actions the Company has taken or will
take to regain compliance with the Company Guide by January 17,
2017. If the Exchange accepted the plan, the Company would be
subject to periodic monitoring for compliance. If the Company
failed to submit a plan, or if the submitted plan was not accepted
by the Exchange, delisting proceedings would commence. Furthermore,
if the plan was accepted, but the Company was not in compliance
with the Company Guide by January 17, 2017, or if the Company does
not make progress consistent with the plan, the Exchange may
initiate delisting proceedings.
On November 14, 2016, Versar filed a Form 12b-25 with the SEC
indicating that the Company was delaying the filing of its
Quarterly Report on Form 10-Q for the three months ended September
30, 2016.
On December 15, 2016, the Company received a letter from the
Exchange indicating that the Exchange has accepted the
Company’s plan and extension request and granted the Company
an extended plan period through May 31, 2017 to restore compliance
under the Company Guide. The staff of the Exchange will review the
Company periodically for compliance with the initiatives outlined
in its plan. If the Company is not in compliance with the continued
listing standards by May 31, 2017 or if the Company does not make
progress consistent with the plan during the plan period, the
Exchange staff has indicated that it would initiate delisting
proceedings as appropriate.
On February 13, 2017, Versar filed a Form 12b-25 with the SEC
indicating that the Company was delaying the filing of its
Quarterly Report on Form 10-Q for the six months ended December 30,
2016.
The Company intends to file the delinquent documents to satisfy the
timeline outlined by the Exchange discussed above.
In September 2016, the Company entered into a contract with the
Army Reserve to provide staff augmentation services. Management
expects this contract to operate at a loss. During September, the
Company recorded a loss of $0.6 million related to this contract
for the base period of nine months. The Army Reserve exercised its
option to extend the contract for an additional year effective
April 1, 2017. Management expects this extension to also operate at
a loss and intends to record a charge of $1.1 million during its
fiscal fourth quarter of 2017.
Subsequent events have been evaluated through March 27, 2017 which
is the date the financial statements were available to be issued.
Management did not identify any events requiring recording or
disclosure in the financial statements for the year ended July 1,
2016, except those described above.