TIDEL
TECHNOLOGIES, INC.
|
||
(Exact
name of registrant as specified in its
charter)
|
Delaware
|
000-17288
|
75-2193593
|
||
(State
or other jurisdiction of
incorporation)
|
(Commission
File
Number)
|
(IRS
Employer Identification
No.)
|
2900
Wilcrest Drive, Suite 205, Houston, Texas
|
77042
|
|
(Address
of principal executive offices)
|
(zip
code)
|
Registrant's
telephone number, including area code:
|
(713)
783-8200
|
N/A
|
(Former
name or former address, if changed since last
report.)
|
Item
1.01.
|
Entry
into a Material Definitive
Agreement.
|
Item
2.01.
|
Completion
of Acquisition or Disposition of
Assets.
|
Item
9.01
|
Financial
Statements and Exhibits.
|
(b)
|
|
Pro
Forma Financial Information
|
|
As
of June 30, 2005
|
|||||||||
ASSETS
|
As
Reported
2005
|
Pro
Forma
Adjustments
|
Pro
Forma
2005
|
|||||||
Current
Assets:
|
|
|
|
|||||||
Cash
and cash equivalents
|
$
|
3,332,201
|
(1)
|
$
|
4,686,655
|
$
|
8,018,856
|
|||
Trade
accounts receivable, net of allowances
|
250,000
|
-
|
250,000
|
|||||||
Notes
and other receivables
|
14,171
|
-
|
14,171
|
|||||||
Prepaid
expenses and other
|
18,112
|
-
|
18,112
|
|||||||
Assets
held for sale
|
10,292,585
|
(2)
|
(7,191,052
|
)
|
3,101,533
|
|||||
Total
current assets
|
13,907,069
|
(2,504,397
|
)
|
11,402,672
|
||||||
Property,
plant and equipment, at cost
|
55,641
|
-
|
55,641
|
|||||||
Accumulated
depreciation
|
(41,463
|
)
|
-
|
(41,463
|
)
|
|||||
Net
property, plant and equipment
|
14,178
|
-
|
14,178
|
|||||||
Other
assets
|
685,211
|
-
|
685,211
|
|||||||
Total
assets
|
$
|
14,606,458
|
$
|
(2,504,397
|
)
|
$
|
12,102,061
|
|||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|
|
|
|||||||
Current
Liabilities:
|
|
|
|
|||||||
Current
maturities of long term debt
|
$
|
2,550,000
|
(3)
|
$ |
(2,550,000
|
)
|
$ |
-
|
||
Accounts
payable
|
287,081
|
-
|
287,081
|
|||||||
Accrued
interest payable
|
2,106,311
|
(4)
|
(2,106,311
|
)
|
-
|
|||||
Other
accrued liabilities
|
386,715
|
-
|
386,715
|
|||||||
Liabilities
held for sale
|
5,950,314
|
(5)
|
(2,163,771
|
)
|
3,786,543
|
|||||
Total
current liabilities
|
11,280,421
|
(6,820,082
|
)
|
4,460,339
|
||||||
Long-term
debt, net of current maturities and debt discount
|
1,170,152
|
(6)
|
(1,170,152
|
)
|
-
|
|||||
Total
liabilities
|
12,450,573
|
(7,990,2340
|
4,460,339
|
|||||||
Commitments
and contingencies
|
|
|
|
|||||||
Shareholders'
Equity (Deficit):
|
|
|
|
|||||||
Common
stock, $.01 par value, authorized 100,000,000 shares; issued and
outstanding 17,426,210 shares
|
206,772
|
-
|
206,772
|
|||||||
Additional
paid-in capital
|
30,962,187
|
-
|
30,962,187
|
|||||||
Accumulated
deficit
|
(29,020,232
|
)
|
5,485,837
|
(23,534,395
|
)
|
|||||
Receivable
from officer
|
-
|
-
|
-
|
|||||||
Accumulated
other comprehensive loss
|
7,158
|
-
|
7,158
|
|||||||
Total
shareholders' equity (deficit)
|
2,155,885
|
5,485,837
|
7,641,722
|
|||||||
Total
liabilities and shareholders' equity (deficit)
|
$
|
14,606,458
|
$
|
(2,504,397
|
)
|
$
|
12,102,061
|
(1)
|
Adjust
cash to reflect the remaining proceeds of approximately $10.7 million
after paying $6.0 million to retire the 6% Subordinated Convertible
Debentures.
|
(2)
|
Remove
the ATM Business which is classified as assets held for sale resulting
in
only the Cash Security Business classified as assets held for
sale.
|
(3)
|
Remove
the current maturities of the long-term debt with
Laurus.
|
(4)
|
Remove
the accrued interest payable related to the Laurus
debt.
|
(5)
|
Remove
the ATM Business classified as liabilities held for sale resulting
in only
the Cash Security Business classified as liabilities held for
sale.
|
(6)
|
Remove
interest payable related to the outstanding debt facility with
Laurus.
|
|
For
the Nine Months Ended June 30, 2005
|
|||||||||
|
As
Reported
|
Pro
Forma
Adjustments
|
Pro
Forma
|
|||||||
|
|
|
|
|||||||
Revenues
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Cost
of sales
|
-
|
-
|
-
|
|||||||
Gross
profit
|
-
|
-
|
-
|
|||||||
|
|
|
|
|||||||
Selling,
general and administrative
|
1,334,541
|
-
|
1,334,541
|
|||||||
Depreciation
and amortization
|
3,592
|
-
|
3,592
|
|||||||
Operating
loss
|
(1,338,133
|
)
|
-
|
(1,338,133
|
)
|
|||||
|
|
|
|
|||||||
Other
expense:
|
|
|
|
|||||||
Interest
expense, net
|
(5,399,974
|
)
|
-
|
(5,399,974
|
)
|
|||||
Total
other expense
|
(5,399,974
|
)
|
-
|
(5,399,974
|
)
|
|||||
Loss
before taxes
|
(6,738,107
|
)
|
-
|
(6,738,107
|
)
|
|||||
Income
tax expense
|
-
|
(1)
|
-
|
-
|
||||||
Net
loss from continuing operations
|
(6,738,107
|
)
|
-
|
(6,738,107
|
)
|
|||||
Net
loss from discontinued operations
|
3,337,763
|
(2)
|
1,062,607
|
4,400,370
|
||||||
Net
loss
|
$
|
(3,400,344
|
)
|
$
|
1,062,607
|
$
|
(2,337,737
|
)
|
||
Basic
loss per share:
|
|
|
|
|||||||
Net
loss from continuing operations
|
$
|
(0.33
|
)
|
|
$
|
(0.33
|
)
|
|||
Net
income from discontinuing operations
|
0.17
|
|
0.22
|
|||||||
Net
loss
|
$
|
(0.16
|
)
|
|
$
|
(0.11
|
)
|
|||
Weighted
average common shares outstanding
|
20,163,250
|
|
20,163,250
|
|
For
the Fiscal Year Ended September 30, 2004
|
|||||||||
|
As
Reported
|
Pro
Forma
Adjustments
|
Pro
Forma
|
|||||||
|
|
|
|
|||||||
Revenues
|
$
|
22,514,486
|
(1)
|
$
|
(15,047,292
|
$
|
7,467,194
|
|||
Cost
of sales
|
17,055,179
|
(2)
|
(11,762,082
|
5,293,097
|
||||||
Gross
profit
|
5,459,307
|
(3,285,210
|
2,174,097
|
|||||||
|
|
|
|
|||||||
Selling,
general and administrative
|
10,195,095
|
(3)
|
(4,709,478
|
5,485,617
|
||||||
Depreciation
and amortization
|
513,839
|
(4)
|
(425,685
|
88,154
|
||||||
Operating
income (loss)
|
(5,249,627
|
)
|
1,849,953
|
(3,399,674
|
)
|
|||||
|
|
|
|
|||||||
Other
income (expense):
|
|
|
|
|||||||
Gain
on extinguishment of debt
|
18,823,000
|
-
|
18,823,000
|
|||||||
Gain
on sale of securities
|
1,918,012
|
-
|
1,918,012
|
|||||||
Interest
expense, net
|
(4,255,042
|
)
|
-
|
(4,255,042
|
)
|
|||||
Total
other income
|
16,485,970
|
-
|
16,485,970
|
|||||||
Income
before taxes
|
11,236,343
|
1,849,953
|
13,086,296
|
|||||||
Income
tax benefit
|
(81,229)
|
(5)
|
-
|
(81,229
|
)
|
|||||
Net
income from continuing operations
|
$
|
11,317,572
|
$
|
1,849,953
|
$
|
13,167,525
|
||||
|
|
|
|
|||||||
Basic
income per share:
|
|
|
|
|||||||
Net
income from continuing operations
|
$
|
0.65
|
|
$
|
0.76
|
|||||
Weighted
average common shares outstanding
|
17,426,210
|
|
17,426,210
|
|||||||
|
|
|
|
|||||||
Diluted
income per share:
|
|
|
|
|||||||
Net
income
|
$
|
11,317,572
|
|
$
|
13,167,525
|
|||||
Interest
expense on convertible debt
|
2,898,225
|
2,898,225
|
||||||||
Adjusted
net income for diluted shares
|
$
|
14,215,797
|
|
$
|
16,065,750
|
|||||
|
|
|
|
|||||||
Net
income
|
$
|
0.37
|
|
$
|
0.42
|
|||||
Weighted
average common and dilutive shares outstanding
|
38,576,763
|
|
38,576,763
|
|
For
the Fiscal Year Ended September 30, 2003
|
|||||||||
|
As
Reported
|
Pro
Forma
Adjustments
|
Pro
Forma
|
|||||||
|
|
|
|
|||||||
Revenues
|
$
|
17,794,299
|
(1)
|
$
|
(10,435,118
|
)
|
$
|
7,359,181
|
||
Cost
of sales
|
14,612,447
|
(2)
|
(9,675,580
|
)
|
4,936,867
|
|||||
Gross
profit
|
3,181,852
|
(759,538
|
)
|
2,422,314
|
||||||
|
|
|
|
|||||||
Selling,
general and administrative
|
9,019,016
|
(3)
|
(3,944,795
|
)
|
5,074,221
|
|||||
Depreciation
and amortization
|
799,855
|
(4)
|
(647,640
|
)
|
152,215
|
|||||
Operating
income (loss)
|
(6,637,019
|
)
|
3,832,897
|
(2,804,122
|
)
|
|||||
|
|
|
|
|||||||
Other
expense:
|
|
|
|
|||||||
Interest
expense, net
|
(2,599,698
|
)
|
-
|
(2,599,698
|
)
|
|||||
Total
other expense
|
(2,599,698
|
)
|
-
|
(2,599,698
|
)
|
|||||
Income
(loss) before taxes
|
(9,236,717
|
)
|
3,832,897
|
(5,403,820
|
)
|
|||||
Income
tax benefit
|
-
|
(5)
|
-
|
-
|
||||||
Net
income (loss) from continuing operations
|
$
|
(9,236,717
|
)
|
$
|
3,832,897
|
$
|
(5,403,820
|
)
|
||
|
|
|
|
|||||||
Basic
loss per share:
|
|
|
|
|||||||
Net
loss from continuing operations
|
$
|
(0.53
|
)
|
|
$
|
(0.31
|
)
|
|||
Weighted
average common shares outstanding
|
17,426,210
|
|
17,426,210
|
|||||||
|
|
|
|
|||||||
Diluted
loss per share:
|
|
|
|
|||||||
Net
loss from continuing operations
|
$
|
(0.53
|
)
|
|
$
|
(0.31
|
)
|
|||
Weighted
average common and dilutive shares outstanding
|
17,426,210
|
|
17,426,210
|
(1)
|
Remove
revenues related to ATM Business.
|
(2)
|
Remove
cost of sales related to ATM
Business.
|
(3)
|
Remove
selling, general and administrative expenses related to ATM
Business.
|
(4)
|
Remove
depreciation and amortization related to the ATM
Business.
|
(5)
|
No
tax adjustment due to NOL
carryforwards.
|
|
For
the Fiscal Year Ended September 30, 2002
|
|||||||||
|
As
Reported
|
Pro
Forma
Adjustments
|
Pro
Forma
|
|||||||
|
|
|
|
|||||||
Revenues
|
$
|
19,442,224
|
(1)
|
$
|
(11,946,724
|
)
|
$
|
7,495,500
|
||
Cost
of sales
|
15,051,784
|
(2)
|
(10,410,264
|
)
|
4,641,520
|
|||||
Gross
profit
|
4,390,440
|
(1,536,460
|
)
|
2,853,980
|
||||||
|
|
|
|
|||||||
Selling,
general and administrative
|
12,755,981
|
(3)
|
(5,507,958
|
)
|
7,248,023
|
|||||
Provision
for settlement of class action litigation
|
1,564,490
|
-
|
1,564,490
|
|||||||
Depreciation
and amortization
|
1,158,742
|
(4)
|
(950,259
|
)
|
208,483
|
|||||
Impairment
of goodwill and other intangible assets
|
463,590
|
-
|
463,590
|
|||||||
Operating
income (loss)
|
(11,552,363
|
)
|
4,921,757
|
(6,630,606
|
)
|
|||||
|
|
|
|
|||||||
Other
expense:
|
|
|
|
|||||||
Interest
expense, net
|
(2,530,971
|
)
|
-
|
(2,530,971
|
)
|
|||||
Write-down
of investment in 3CI
|
(288,326
|
)
|
- |
(288,326
|
)
|
|||||
Total
other expense
|
(2,819,297
|
)
|
-
|
(2,819,297
|
)
|
|||||
Income
(loss) before taxes
|
(14,371,660
|
)
|
4,921,757
|
(9,449,903
|
)
|
|||||
Income
tax benefit
|
(293,982)
|
(5)
|
-
|
(293,982
|
)
|
|||||
Net
income (loss) from continuing operations
|
$
|
(14,077,678
|
)
|
$
|
4,921,757
|
$
|
(9,155,921
|
)
|
||
|
|
|
|
|||||||
Basic
loss per share:
|
|
|
|
|||||||
Net
loss from continuing operations
|
$
|
(0.81
|
)
|
|
$
|
(0.53
|
)
|
|||
Weighted
average common shares outstanding
|
17,426,210
|
|
17,426,210
|
|||||||
|
|
|
|
|||||||
Diluted
loss per share:
|
|
|
|
|||||||
Net
loss from continuing operations
|
$
|
(0.81
|
)
|
|
$
|
(0.53
|
)
|
|||
Weighted
average common and dilutive shares outstanding
|
17,426,210
|
|
17,426,210
|
(1)
|
Remove
revenues related to ATM Business.
|
(2)
|
Remove
cost of sales related to ATM
Business.
|
(3)
|
Remove
selling, general and administrative expenses related to ATM
Business.
|
(4)
|
Remove
depreciation and amortization related to the ATM
Business.
|
(5)
|
No
tax adjustment due to NOL
carryforwards.
|
(d)
|
Exhibits
|
Exhibit
No.
|
Exhibit
|
|
Letter
Agreement, dated December 30, 2005, among Tidel Technologies, Inc.,
Tidel
Engineering, L.P., NCR EasyPoint LLC f/k/a/ NCR Texas LLC and NCR
Corporation.
|
TIDEL
TECHNOLOGIES, INC.
|
||
Dated:
January 6, 2006
|
By:
|
/s/
MARK K. LEVENICK
|
Name:
Mark K. Levenick
|
||
Title:
Interim Chief Executive Officer
|