Delaware
(State
or other jurisdiction
of
incorporation)
|
0-11634
(Commission
File Number)
|
95-3797439
(I.R.S.
Employer
Identification
No.)
|
1911
Walker Ave, Monrovia, California
(Address
of principal executive offices)
|
91016
(Zip
Code)
|
Fiscal
Year
|
Domilens
EBIT
|
Earn-Out
Payment
|
2010
|
€2,500,000
|
€200,000
|
2011
|
€2,900,000
|
€225,000
|
2012
|
€3,500,000
|
€250,000
|
(i)
|
Pro
Forma Condensed Consolidated Balance Sheet as of October 2,
2009;
|
|
(ii)
|
Pro
Forma Condensed Consolidated Statement of Operations for the fiscal year
ended January 2, 2009;
|
|
(iii)
|
Pro
Forma Condensed Consolidated Statement of Operations for the nine months
ended October 2, 2009;
|
Exhibit No.
|
Description
|
99.1
|
Press
release of the Company dated March 2, 2010.
|
99.2
|
Transcript
of conference call of the Company held on March 2,
2010.
|
March
8, 2010
|
STAAR
Surgical Company
By:
_________________
Barry
G. Caldwell
President
and Chief Executive Officer
|
STAAR
Surgical Company
|
In
$000s
|
In
$000s
|
In
$000s
|
PRO
FORMA
|
|||||||||||||
As
of October 2, 2009
|
As
Reported
|
Pro
Forma Adjustments to
|
In
$000s
|
||||||||||||||
10/2/2009
|
Dispose
Domilens
|
10/30/2009
|
|||||||||||||||
BALANCE
SHEET
|
Consolidated
|
Deconsolidate
|
Assumed
|
EX
Domilens
|
|||||||||||||
Account
Description
|
USD
|
Domilens
|
Proceeds*
|
Footnotes
|
USD
|
||||||||||||
Cash
|
$ | 5,644 | $ | (768 | ) | $ | 12,998 |
(A)
|
$ | 17,874 | |||||||
Restricted
Cash
|
7,368 | 136 |
(B)
|
7,504 | |||||||||||||
Accounts
Receivable, net
|
9,411 | (2,169 | ) | 7,242 | |||||||||||||
Inventory,
net
|
15,296 | (3,645 | ) | 11,651 | |||||||||||||
Prepaids
& other current
|
2,196 | (633 | ) | 1,563 | |||||||||||||
Other
current assets
|
98 |
(C)
|
98 | ||||||||||||||
Total
Current Assets
|
$ | 39,915 | $ | (7,215 | ) | $ | 13,232 | $ | 45,932 | ||||||||
PP&E,
net
|
5,180 | (1,152 | ) | 4,028 | |||||||||||||
Intangibles,
net
|
5,039 | 5,039 | |||||||||||||||
Goodwill
|
7,847 | (6,302 | ) | 1,545 | |||||||||||||
Other
assets
|
1,242 | - | 1,242 | ||||||||||||||
Total
Assets
|
$ | 59,223 | $ | (14,669 | ) | $ | 13,232 | $ | 57,786 | ||||||||
Accounts
Payable
|
6,182 | (2,057 | ) | 4,125 | |||||||||||||
Other
Current Liabilities
|
13,351 | (777 | ) | 12,574 | |||||||||||||
476 |
(D)
|
||||||||||||||||
136 |
(E)
|
||||||||||||||||
64 |
(F)
|
||||||||||||||||
146 |
(G)
|
822 | |||||||||||||||
Line
of Credit
|
2,220 | 2,220 | |||||||||||||||
Total
Current Liabilities
|
$ | 21,753 | $ | (2,834 | ) | $ | 822 | $ | 19,741 | ||||||||
Long
Term Liabilities
|
3,838 | (113 | ) | 3,725 | |||||||||||||
Notes
Payable
|
4,389 | 4,389 | |||||||||||||||
Total
Liabilities
|
$ | 29,980 | $ | (2,947 | ) | $ | 822 | $ | 27,855 | ||||||||
Preferred
Stock
|
6,780 | 6,780 | |||||||||||||||
- | |||||||||||||||||
Common
stock
|
347 | 347 | |||||||||||||||
APIC
|
149,268 | 149,268 | |||||||||||||||
AOCI
|
3,456 | (2,170 | ) | 1,286 | |||||||||||||
Accumulated
Deficit
|
(130,608 | ) | (9,552 | ) | $ | 12,410 | (127,750 | ) | |||||||||
Total
Stockholders' Equity
|
$ | 22,463 | $ | (11,722 | ) | $ | 12,410 | $ | 23,151 | ||||||||
Tottal
S/E, P/S and Liabilities
|
$ | 59,223 | $ | (14,669 | ) | $ | 13,232 | $ | 57,786 |
(F)
Pro Forma Gain calculation
|
||||
Gain
on Sale of Domilens:
|
$ | 000s | ||
-
Proceeds
|
$ | 12,410 | ||
-
Net Assets (Domilens)
|
(9,552 | ) | ||
-
Gain on Sale
|
$ | 2,858 |
(A)
- Represents the net cash proceeds from the sale of Domilens, net of $136k
escrow funds withheld
for future contingent tax liabiliy pending tax audits. Detailed
as follows:
|
000s
|
EUR
|
USD
|
||||||
Sales
price
|
9,686 | $ | 13,134 | |||||
Less:
Escrow funds
|
(100 | ) | $ | (136 | )(B) | |||
Net
sales price per SPA
|
9,586 | $ | 12,998 |
(B)
- Represents the restricted cash escrow established for contingent tax
liability pending tax audit by both parties.
|
(C)
- Represents receivable from Domilens for Q42009 management fees not yet
paid as of close of transaction.
|
(D)
- Represents the incentive ($137) and success ($339) fees payable to the
investment bank upon closing of transaction.
|
(E)
- Represents the restricted cash escrow established for contingent tax
liability pending tax audit by both parties.
|
(F)
- Represents the total marketing allowance payable by STAAR to the new
company in four equal installments.
|
(G)
- Represents the estimated tax on sale owed by
STAAR.
|
STAAR
Surgical Company
|
In
$000s
|
In
$000s
|
In
$000s
|
In
$000s
|
|||||
Nine
Months Ended October 2, 2009
|
As
Reported
|
Pro
Forma Adj
|
Pro
Forma
|
||||||
10/2/2009
|
Dispose
Domilens
|
10/2/2009
|
|||||||
P&L
|
Consolidated
|
%
of
|
Deconsolidate
|
%
of
|
Pro
Forma
|
EX
Domilens
|
%
of
|
||
Account
Description
|
USD
|
Sales
|
Domilens
|
Sales
|
Adjustments
|
Footnotes
|
USD
|
Sales
|
|
Net
Sales
|
$ 55,514
|
100.0%
|
(17,743)
|
100.0%
|
$ 518
|
(a)
|
38,289
|
100.0%
|
|
Cost
of Goods Sold
|
24,675
|
44.4%
|
(10,092)
|
56.9%
|
211
|
(a)
|
14,794
|
38.6%
|
|
Gross
Profit
|
$ 30,839
|
55.6%
|
$ (7,651)
|
43.1%
|
$ 307
|
(a)
|
$ 23,495
|
61.4%
|
|
General
& Administrative
|
11,626
|
20.9%
|
0.0%
|
11,626
|
30.4%
|
||||
Sales
and Marketing
|
17,784
|
32.0%
|
(6,434)
|
36.3%
|
(222)
|
(b)
|
11,128
|
29.1%
|
|
Research
& Development
|
4,395
|
7.9%
|
0.0%
|
4,395
|
11.5%
|
||||
Total
SG&A
|
$ 33,805
|
60.9%
|
$ (6,434)
|
36.3%
|
$
(222)
|
$ 27,149
|
70.9%
|
||
Operating
Loss
|
(2,966)
|
-5.3%
|
(1,217)
|
6.9%
|
529
|
(3,654)
|
-9.5%
|
||
Other
Income/(Expense)
|
|||||||||
Interest
income
|
36
|
0.1%
|
(20)
|
0.1%
|
16
|
0.0%
|
|||
Interest
expense
|
(1,183)
|
-2.1%
|
8
|
0.0%
|
(105)
|
(c)
|
(1,280)
|
-3.3%
|
|
FX
gain/(loss)
|
200
|
0.4%
|
23
|
-0.1%
|
223
|
0.6%
|
|||
Other
inc/(exp)
|
122
|
0.2%
|
(32)
|
0.2%
|
90
|
0.2%
|
|||
Other
income/(expense), net
|
(825)
|
-1.5%
|
(21)
|
0.1%
|
(105)
|
(951)
|
-2.5%
|
||
Loss
before Income Taxes
|
(3,791)
|
-6.8%
|
(1,238)
|
7.0%
|
424
|
(4,605)
|
-12.0%
|
||
Income
tax provision
|
(926)
|
-1.7%
|
329
|
-1.9%
|
-
|
(597)
|
-1.6%
|
||
Net
Loss
|
$
(4,717)
|
-8.5%
|
$ (909)
|
5.1%
|
$ 424
|
$
(5,202)
|
-13.6%
|
||
Loss
per share - basic & diluted
|
$ (0.15)
|
$ (0.03)
|
$ 0.01
|
$ (0.16)
|
|||||
Wtd
avg shares o/s - basic & diluted
|
31,751
|
31,751
|
31,751
|
31,751
|
(a) -
Represents the intercompany sales and cost of sales made to Domilens which
was eliminated in consolidation when
|
||||||||
Domilens
was wholly owned by AG, which would have been earned assuming Domilens was
not part of the Company
|
||||||||
and
therefore not eliminated in consolidation.
|
||||||||
(b)
- Represents the direct and incremental transaction costs related to the
sale of Domilens incurred through the period presented.
|
||||||||
The
Company would not have incurred these expenses had it not been for the
sale of Domilens.
|
||||||||
Pro
Forma Excludes Management Fees as those are not considered to be earned or
available if AG did not own Domilens,
|
||||||||
c)
Represents interest expense recorded in connection with the Domilens
intercompany loans payable by STAAR that would have
|
||||||||
not
been eliminated had Domilens not been a subsidiary of the
Company.
|
STAAR
Surgical Company
|
In
$000s
|
In
$000s
|
In
$000s
|
||||||
Fiscal
Year Ended January 2, 2009
|
As
Reported
|
Pro
Forma Adj
|
Pro
Forma
|
||||||
1/2/2009
|
Dispose
Domilens
|
1/2/2009
|
|||||||
P&L
|
Consolidated
|
%
of
|
Deconsolidate
|
%
of
|
Pro
Forma
|
EX
Domilens
|
%
of
|
||
Account
Description
|
USD
|
Sales
|
Domilens
|
Sales
|
Adjustments
|
Footnotes
|
USD
|
Sales
|
|
Net
Sales
|
$ 74,894
|
100.0%
|
(25,124)
|
100.0%
|
$
1,070
|
(a)
|
50,840
|
100.0%
|
|
Cost
of Goods Sold
|
34,787
|
46.4%
|
(14,090)
|
56.1%
|
511
|
(a)
|
21,208
|
41.7%
|
|
Gross
Profit
|
$ 40,107
|
53.6%
|
$ (11,034)
|
43.9%
|
$ 559
|
(a)
|
$ 29,632
|
58.3%
|
|
General
& Administrative
|
15,730
|
21.0%
|
15,730
|
30.9%
|
|||||
Sales
and Marketing
|
27,053
|
36.1%
|
(8,580)
|
34.2%
|
-
|
(b)
|
18,473
|
36.3%
|
|
Research
& Development
|
7,938
|
10.6%
|
7,938
|
15.6%
|
|||||
Other
expenses
|
9,773
|
13.0%
|
9,773
|
19.2%
|
|||||
Total
SG&A
|
$ 60,494
|
80.8%
|
$ (8,580)
|
34.2%
|
$
-
|
$ 51,914
|
102.1%
|
||
Operating
Loss
|
(20,387)
|
-27.2%
|
(2,454)
|
9.8%
|
559
|
(22,282)
|
-43.8%
|
||
Other
Income/(Expense)
|
|||||||||
Interest
income
|
160
|
0.2%
|
(47)
|
0.2%
|
113
|
0.2%
|
|||
Interest
expense
|
(901)
|
-1.2%
|
4
|
0.0%
|
(116)
|
(c)
|
(1,013)
|
-2.0%
|
|
FX
gain/(loss)
|
(696)
|
-0.9%
|
287
|
-1.1%
|
(409)
|
-0.8%
|
|||
Other
inc/(exp)
|
152
|
0.2%
|
(27)
|
0.1%
|
125
|
0.2%
|
|||
Other
income/(expense), net
|
(1,285)
|
-1.7%
|
217
|
-0.9%
|
(116)
|
(1,184)
|
-2.3%
|
||
Loss
before Income Taxes
|
(21,672)
|
-28.9%
|
(2,237)
|
8.9%
|
443
|
(23,466)
|
-46.2%
|
||
Income
tax provision
|
(1,523)
|
-2.0%
|
548
|
-2.2%
|
-
|
(975)
|
-1.9%
|
||
Net
Loss
|
$
(23,195)
|
-31.0%
|
$
(1,689)
|
6.7%
|
$
443
|
$ (24,441)
|
-48.1%
|
||
Loss
per share - basic & diluted
|
$ (0.79)
|
$ (0.06)
|
$ 0.02
|
$ (0.83)
|
|||||
Wtd
avg shares o/s - basic & diluted
|
29,474
|
29,474
|
29,474
|
29,474
|
(a) -
Represents the intercompany sales and cost of sales made to Domilens which
was eliminated in consolidation when
|
Domilens
was wholly owned by AG, which would have been earned assuming Domilens was
not part of the Company
|
and
therefore not eliminated in consolidation.
|
(b)
- Represents the direct and incremental transaction costs related to the
sale of Domilens incurred through the period presented.
|
None
incurred as of this period presented.
|
Pro
Forma Excludes Management Fees as those are not considered to be earned or
available if AG did not own Domilens,
|
c)
Represents interest expense recorded in connection with the Domilens
intercompany loans payable by STAAR that would have
|
not
been eliminated had Domilens not been a subsidiary of the
Company.
|