QuickLinks -- Click here to rapidly navigate through this document

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K/A

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15 (d) OF
THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported) August 30, 2002

Monolithic System Technology, Inc.
(Exact name of registrant as specified in its charter)

DELAWARE
(State or other jurisdiction
of incorporation)

000-32929
Commission File Number

77-0291941
(I.R.S. Employer
Identification Number)

1020 Stewart Drive
Sunnyvale, California 94085

(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code:
(408) 731-1800




        The registrant hereby amends its Current Report on Form 8-K filed with the Securities and Exchange Commission on September 13, 2002.


ITEM 7.    FINANCIAL STATEMENTS AND EXHIBITS.

2


(a)  FINANCIAL STATEMENTS OF BUSINESS ACQUIRED

(1)
Audited balance sheets of ATMOS as of January 31, 2002 and 2001, and the related statements of operations and deficit and cash flows for the years then ended.

3



AUDITORS' REPORT TO THE DIRECTORS

        We have audited the balance sheets of Atmos Corporation as at January 31, 2002 and 2001 and the statements of operations and deficit and cash flows for the years then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit.

        We conducted our audit in accordance with Canadian generally accepted auditing standards. Those standards require that we plan and perform an audit to obtain reasonable assurance whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.

        In our opinion, these financial statements present fairly, in all material respects, the financial position of the Company as at January 31, 2002 and 2001 and the results of its operations and its cash flows for the years then ended in accordance with Canadian generally accepted accounting principles.

/s/ KPMG LLP

Chartered Accountants

Ottawa, Canada

March 8, 2002

COMMENTS BY AUDITORS FOR U.S. READERS ON CANADA—U.S. REPORTING DIFFERENCE

        In the United States of America, reporting standards for auditors require the addition of an explanatory paragraph (following the opinion paragraph) when the financial statements are affected by conditions and events that cast substantial doubt on the Company's ability to continue as a going concern, such as those described in Note 1(a) to the financial statements. Our report to the directors dated March 8, 2002 is expressed in accordance with Canadian reporting standards which do not permit a reference to such events and conditions in the auditor's report when these are adequately disclosed in the financial statements.

/s/ KPMG LLP

Chartered Accountants

Ottawa, Canada
March 8, 2002

4



ATMOS CORPORATION

Balance Sheets

January 31, 2002 and 2001

(Expressed in U.S. dollars)

 
  2002
  2001
 
Assets              
Current assets:              
  Cash and cash equivalents   $ 1,946,958   $ 1,116,471  
  Amounts receivable     60,390     147,998  
  Prepaid expenses     104,517     149,984  
  Investment tax credits receivable         476,706  
  Prepaid services         196,765  
   
 
 
      2,111,865     2,087,924  
Property and equipment (note 2)     2,796,365     639,198  
Term deposit (note 3)     253,116     266,667  
   
 
 
    $ 5,161,346   $ 2,993,789  
   
 
 

Liabilities and Shareholders' Equity (Deficiency)

 

 

 

 

 

 

 
Current liabilities:              
  Accounts payable and accrued liabilities   $ 645,996   $ 387,109  
  Current portion of capital lease obligations (note 4)     626,676     56,045  
  Convertible debentures (note 5)         2,719,959  
   
 
 
      1,272,672     3,163,113  

Capital lease obligations (note 4)

 

 

58,452

 

 

112,886

 

Deferred lease inducement

 

 

161,124

 

 


 
Shareholders' equity (deficiency):              
  Share capital (note 6)     14,022,423     4,301,888  
  Additional paid-in capital (note 5)         13,374  
  Cumulative translation account     (207,112 )   (12,477 )
  Deficit     (10,146,213 )   (4,584,995 )
   
 
 
      3,669,098     (282,210 )
Basis of presentation (note 1(a))              
Commitments (note 9)              
   
 
 
    $ 5,161,346   $ 2,993,789  
   
 
 

See accompanying notes to financial statements.

5



ATMOS CORPORATION

Statements of Operations and Deficit

Years ended January 31, 2002 and 2001

(Expressed in U.S. dollars)

 
  2002
  2001
 
Revenues:              
  Software licenses   $ 71,667   $ 36,315  
  Engineering and design services     245,946     127,779  
   
 
 
      317,613     164,094  

Expenses:

 

 

 

 

 

 

 
  Research and development     3,016,258     594,835  
  General and administrative     1,234,775     689,815  
  Sales and marketing     955,933     361,709  
  Depreciation of property and equipment     515,184     64,383  
  Amortization of prepaid services     189,197     481,150  
   
 
 
      5,911,347     2,191,892  
   
 
 
Loss before other income (expenses)     (5,593,734 )   (2,027,798 )

Other income (expenses):

 

 

 

 

 

 

 
  Interest income, net     32,516     48,778  
  Royalty rate reduction         (2,274,066 )
  Gain on sale of subsidiary         67,249  
   
 
 
Net loss     (5,561,218 )   (4,185,837 )
Deficit, beginning of year     (4,584,995 )   (399,158 )
   
 
 
Deficit, end of year   $ (10,146,213 ) $ (4,584,995 )
   
 
 
Loss per share—basic and fully diluted (note 10)   $ (1.25 ) $ (0.98 )
   
 
 
Weighted average number of shares outstanding     4,453,143     4,255,859  
   
 
 

See accompanying notes to financial statements.

6



ATMOS CORPORATION

Statements of Cash Flows

Years ended January 31, 2002 and 2001

(Expressed in U.S. dollars)

 
  2002
  2001
 
Cash flows from operating activities:              
  Net loss   $ (5,561,218 ) $ (4,185,837 )
  Items not involving cash:              
    Depreciation of property and equipment     515,184     64,383  
    Amortization of deferred lease inducement     (19,587 )    
    Amortization of prepaid services     189,197     481,150  
    Loss on disposal of property and equipment     14,632      
    Royalty rate reduction         2,274,066  
    Gain on sale of subsidiary         (67,249 )
  Changes in non-cash operating working capital     860,022     (247,430 )
   
 
 
      (4,001,770 )   (1,680,917 )

Cash flows from financing activities:

 

 

 

 

 

 

 
  Repayment of capital lease obligations     (315,133 )   (28,061 )
  Issuance of convertible debenture         1,296,760  
  Issuance of common shares     12,056     878  
  Issuance of preferred shares     7,233,155     1,860,561  
  Issuance of a warrant     16,291      
  Share issue costs     (212,673 )   (42,933 )
   
 
 
      6,733,696     3,087,205  

Cash flows from investing activities:

 

 

 

 

 

 

 
  Purchase of property and equipment     (1,718,406 )   (280,554 )
  Increase in term deposit         (266,667 )
  Proceeds on sale of subsidiary         67,249  
   
 
 
      (1,718,406 )   (479,972 )

Effects of exchange rates on cash and cash equivalents

 

 

(183,033

)

 

20,429

 
   
 
 

Increase in cash and cash equivalents

 

 

830,487

 

 

946,745

 
Cash and cash equivalents, beginning of year     1,116,471     169,726  
   
 
 
Cash and cash equivalents, end of year   $ 1,946,958   $ 1,116,471  
   
 
 

Supplemental cash flow disclosure:

 

 

 

 

 

 

 
  Interest paid   $ 115,990   $ 37  
   
 
 

The Company considers cash and cash equivalents to be highly liquid investments with original maturities of three months or less.

See accompanying notes to financial statements.

7



ATMOS CORPORATION

Notes to Financial Statements

Years ended January 31, 2002 and 2001

(Expressed in U.S. dollars)

        The Company was incorporated on February 22, 1994 to carry on the business of microelectronic consulting services. In fiscal 2000, the Company began developing and marketing embedded semi-conductor memory solutions to corporations which design and implement "Systems-on-chip" applications.

1. Significant accounting policies:

(a)
Basis of presentation:

        The financial statements have been prepared assuming that the Company will continue as a going concern. As at January 31, 2002, the Company had positive working capital of $839,193, however for the year then ended it had incurred a loss of $5,561,218 and had negative cash flow from operations of $4,001,770. The Company expects to continue to incur operating losses for the foreseeable future. The Company currently has no operating line of credit.

        All of the above factors raise substantial doubt about the Company's ability to continue as a going concern. Management has commenced implementation of a plan to address these issues including restructuring its organization and continuing to raise capital through the private placement of equity. The Company's ability to continue as a going concern is subject to management's ability to successfully implement the above plans. Failure to implement these plans could have a material adverse effect on the Company's financial condition and or results of operations. The financial statements do not include adjustments that may be required if the assets are not realized and the liabilities settled in the normal course of operations.

        In the longer term, the Company cannot be certain that cash generated from its future operations will be sufficient to satisfy its liquidity requirements and it may need to continue to raise capital by selling additional equity or by obtaining credit facilities. The Company's future capital requirements will depend on many factors, including, but not limited to, the market acceptance of its products and services. No assurance can be given that any such additional funding will be available or that, if available, it can be obtained on terms favourable to the Company.

(b)
Cash and cash equivalents:

        Cash and cash equivalents include guaranteed investment certificates ("GICs") of $1,265,582 (2001—$Nil). All GIC's have maturities of less than 365 days but are redeemable at anytime.

(c)
Property and equipment:Property and equipment are stated at cost. Property and equipment under capital leases are stated at the present value of minimum lease payments. Depreciation is provided using the following methods and rates:

Asset

  Method
  Rate
Furniture and fixtures   Declining balance   20%
Electronic equipment   Declining balance   30%
Computer equipment   Declining balance   30%
Computer software   Declining balance   100%
Software   Straight-line   4 years or
life of license

        Leasehold improvements are depreciated on a straight-line basis over the related lease term.

8



        One-half of one year's depreciation is taken in the year of acquisition.

(d)
Leases:

        Leases are classified as either capital or operating in nature. Capital leases are those which substantially transfer the benefits and risks of ownership to the lessee. Assets acquired under capital leases are depreciated at the same rates as those described in note 1(c) unless ownership of the asset does transfer in which case the asset is depreciated over the shorter of the lease term and its useful life. Obligations recorded under capital leases are reduced by the principal portion of lease payments. The imputed interest portion of lease payments is charged to expense.

(e)
Deferred lease inducement:

        Lease inducements are deferred and amortized over the term of the lease.

(f)
Revenue recognition:

        Revenue from software licenses is recognized when all of the following criteria have been met: persuasive evidence of an arrangement exists, delivery has occurred, the fee is fixed and determinable and collectibility is probable.

        Revenue from engineering and design services is recognized as the services are rendered based on contract milestones and collectibility is reasonably assured. Billings in advance of services rendered are recorded as deferred revenue and are recognized at the time services are rendered.

(g)
Research and development costs:

        Research costs are expensed as incurred. Development costs are expensed in the year incurred unless management believes a development project meets the Canadian generally accepted accounting criteria for deferral and amortization. No development costs incurred to date meet the criteria for deferral and amortization.

(h)
Investment tax credits:

        Investment tax credits are accounted for using the cost reduction approach whereby they are recorded as a reduction of the related expense or the cost of the assets acquired when there is reasonable assurance that they will be realized.

(i)
Income taxes:

        Income taxes are accounted for under the asset and liability method. Future tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. When necessary, a valuation allowance is recorded to reduce tax assets to an amount for which realization is more likely than not. The effect of changes in tax rates is recognized in the period in which the rate change occurs.

(j)
Foreign currency translation:

        The Company's measurement currency is the Canadian dollar and its reporting currency is the U.S. dollar. Foreign currency transactions are translated into Canadian dollars at exchange rates in effect on the date of the transactions. Monetary assets and liabilities are translated into Canadian dollars at the exchange rate in effect as at the balance sheet date. Foreign currency gains and losses are included in income.

        The Company's financial statements are translated into U.S. dollars for reporting purposes. Assets and liabilities are translated at rates of exchange at the balance sheet date and revenue and expenses are translated at average exchange rates. Gains and losses arising from the translation of financial statements are deferred and included as a separate component of shareholders' equity (deficiency).

9



(k)
Stock-based compensation:

        No compensation expense is recognized for options granted to employees or non-employees when the option is granted. Proceeds received on the exercise of options granted to both employees and non-employees are recorded in shareholders' equity when the options are exercised.

(l)
Earnings per share:

        Basic earnings per share are computed by dividing net earnings by the weighted average shares outstanding during the reporting period. The treasury stock method is used for calculating diluted earnings per share. Under the treasury stock method, diluted earnings per share are computed similar to basic earnings per share except that the weighted average shares outstanding are increased to include additional shares from the assumed exercise of stock options, if dilutive. The number of additional shares is calculated by assuming that outstanding stock options were exercised and that the proceeds were used to acquire shares of common stock at the average market price during the reporting period.

(m)
Use of estimates:

        The preparation of financial statements requires management to make estimates and assumptions that affect reported amounts and disclosures in these financial statements. Actual results could differ from those estimates. Significant management estimates include assumptions used in estimating investment tax credits receivable. Receipt of these credits is dependent on Canada Customs and Revenue Agency's review and acceptance of the eligibility of expenditures.

10



2. Property and equipment:

 
  Cost
  Accumulated
depreciation

  2002
Net book
value

Furniture and fixtures   $ 238,506   $ 40,025   $ 198,481
Electronic equipment     700,533     109,328     591,205
Computer equipment     415,181     110,096     305,085
Computer software     30,695     22,669     8,026
Software     408,624     75,267     333,357
Leasehold improvements     559,588     59,956     499,632
   
 
 
      2,353,127     417,341     1,935,786

Property under capital lease:

 

 

 

 

 

 

 

 

 
  Electronic equipment     50,623     20,502     30,121
  Computer equipment     123,796     39,177     84,619
  Software     833,127     87,288     745,839
   
 
 
      1,007,546     146,967     860,579
   
 
 
    $ 3,360,673   $ 564,308   $ 2,796,365
   
 
 
 
  Cost
  Accumulated
depreciation

    
2001
Net book
value

Furniture and fixtures   $ 19,909   $ 6,354   $ 13,555
Electronic equipment     15,497     3,072     12,425
Computer equipment     266,680     14,825     251,855
Computer software     15,427     8,469     6,958
Software tools/licenses     173,250     7,219     166,031
Leasehold improvements     23,428     5,206     18,222
   
 
 
      514,191     45,145     469,046

Property under capital lease:

 

 

 

 

 

 

 

 

 
  Furniture and fixtures     58,276     5,827     52,449
  Electronic fixtures     53,334     8,000     45,334
  Computer equipment     85,139     12,770     72,369
   
 
 
      196,749     26,597     170,152
   
 
 
    $ 710,940   $ 71,742   $ 639,198
   
 
 

        During the year, property and equipment were acquired at an aggregate cost of $2,788,724 (2001—$680,771) of which $887,510 (2001—$198,469) were acquired by means of capital leases and $182,808 (2001—$Nil) were acquired by means of leasehold inducements. Cash payments of $1,718,406 (2001—$280,554) were made to purchase property and equipment.

        In addition, during the year ended January 31, 2002, property and equipment under capital leases with a net book value of $45,389 was disposed of in exchange for forgiveness of the remaining capital lease obligation of $40,769. A loss of $4,620 was recognized on the transaction.

3. Term deposit:

        The Company has a term deposit, held by a chartered bank, which supports a letter of credit with the Company's landlord as beneficiary. The letter of credit has been drawn pursuant to a security requirement of the Company's office lease and must stay in place for a minimum of five years.

11



4. Capital lease obligations:

        Future minimum capital lease payments as of January 31:

 
  2002
  2001
2002   $   $ 67,282
2003     657,928     64,633
2004     38,450     40,842
2005     10,703     10,811
2006     11,153     8,626
   
 
Total minimum lease payments     718,234     192,194

Less amount representing interest (at approximately 8%)

 

 

33,106

 

 

23,263
   
 
Present value of minimum lease payments     685,128     168,931

Current portion of capital lease obligations

 

 

626,676

 

 

56,045
   
 
    $ 58,452   $ 112,886
   
 

5. Convertible debentures:

        During the year ended January 31, 2001, the Company issued convertible debentures which were convertible at a 10% discount into the same series of securities of the Company as subscribed in the next round of financing. Interest accrued on the principal balance at a rate of 7% per annum. The debentures were issued on November 30, 2000 and January 31, 2001, at which time the fair value of the Company's obligation to make future payments of principal and interest was $2,719,959 and the fair value of the holder's conversion option was $13,374. During the year ended January 31, 2002, the debentures were converted into Class D series 2 preferred shares.

6. Share capital:

(a)
Authorized:


 

Unlimited

 

Class A preferred shares, voting, convertible to common without restriction on a 1 for 1 basis

 

Unlimited

 

Class B preferred shares, voting, convertible to common without restriction on a 1 for 1 basis

 

Unlimited

 

Class C preferred shares, non-voting, convertible to common without restriction on a 1 for 1 basis, automatically convertible to Class B preferred shares upon the issuance of a certain number of voting shares

 

4,000,000

 

Class D series 1 preferred shares, voting, convertible to common without restriction on a 1 for 1 basis

 

1,898,148

 

Class D series 2 preferred shares, voting, convertible to common without restriction on a 1 for 1 basis

12


(b)
Issued:

 
  2002
  2001
 
  Number of
shares

  Amount
  Number of
shares

  Amount
Common shares:                    
  Balance, beginning of year   4,354,028   $ 233,005   4,223,000   $ 232,127
  Issued for cash   139,938     12,056   131,028     878
   
 
 
 
  Balance, end of year   4,493,966     245,061   4,354,028     233,005

Class A preferred shares:

 

 

 

 

 

 

 

 

 

 
  Balance, beginning of year   1,500,000     504,168   1,500,000     504,168
  Issued for cash   1,700,000     553,890      
   
 
 
 
  Balance, end of year   3,200,000     1,058,058   1,500,000     504,168

Class B preferred shares:

 

 

 

 

 

 

 

 

 

 
  Balance, beginning of year   3,773,314     3,058,900      
  Conversion of Class C preferred shares   678,481     548,748      
  Issued for cash   1,679,358     1,466,181   2,291,668     1,860,561
  Issued for prepaid services and royalty rate reduction         1,481,646     1,198,339
   
 
 
 
  Balance, end of year   6,131,153     5,073,829   3,773,314     3,058,900

Class C preferred shares:

 

 

 

 

 

 

 

 

 

 
  Balance, beginning of year   678,481   $ 548,748     $
  Conversion to Class B preferred shares   (678,481 )   (548,748 )    
  Issued for prepaid services and royalty rate reduction         678,481     548,748
   
 
 
 
  Balance, end of year         678,481     548,748

Class D series 1 preferred shares:

 

 

 

 

 

 

 

 

 

 
  Issued for cash   3,333,333     5,213,084      
   
 
 
 
  Balance, end of year   3,333,333     5,213,084      

Class D series 2 preferred shares:

 

 

 

 

 

 

 

 

 

 
  Conversion of debentures   1,898,148     2,671,706      
   
 
 
 
  Balance, end of year   1,898,148     2,671,706      

Warrants:

 

 

 

 

 

 

 

 

 

 
  Balance, beginning of year            
  Issued for cash   1     16,291      
   
 
 
 
  Balance, end of year   1     16,291      

Less:

 

 

 

 

 

 

 

 

 

 
  Share issue costs       255,606       42,933
   
 
 
 
  Balance, end of year       $ 14,022,423       $ 4,301,888
       
     

        During the year ended January 31, 2001, the Company issued 1,898,313 Class B preferred shares and 678,481 Class C preferred shares in exchange for cash consideration of $336,995, services valued at $681,147 and the reduction of a royalty rate on licensing revenues valued at $1,065,940. The services, which were used by the Company over the twelve month period ending May 10, 2001, were recognized into income as utilized. The royalty rate reduction was included in other expenses.

13



        During the year ended January 31, 2000, the Company granted 525,000 warrants in conjunction with the issuance of the 1,500,000 Class A preferred shares. The warrants can be exercised without restriction into common shares at an exercise price of Cdn. $0.50 per share.

        During the year ended January 31, 2001, the Company granted 2,190,624 warrants in conjunction with the issuance of 3,773,314 Class B preferred shares. 1,175,000 of the warrants can be exercised into an equivalent number of Class A preferred shares at an exercise price of Cdn. $0.50 per share. 1,015,624 of the warrants can be exercised into an equivalent number of Class B preferred shares at exercise prices per share of Cdn. $1.80 to $2.40. The warrants expire April 4, 2004.

        During the year ended January 31, 2002, all warrants outstanding were exercised, resulting in the issue of 1,700,000 Class A preferred shares and 1,679,298 Class B preferred shares at exercise prices ranging from Cdn. $0.50 to $2.40 per share. The Company then issued a warrant for $16,291 cash. The warrant is exercisable into 666,667 Class D series 1 preferred shares at an exercise price of Cdn. $2.40 for each share. The Company also converted 678,481 Class C preferred shares into an equivalent number of Class B preferred shares.

(c)
Stock options:

        Under the terms of the Stock Option Plan, the Company is authorized to issue up to 20% of the fully diluted shares outstanding to a maximum of 3,578,084, to its employees, officers, directors and other service providers. The exercise price of each option and the vesting period is determined by the Company on the award of the option. The options expire on the fifth anniversary date of the grant.

        A summary of the status of the Company's Stock Option Plan is presented below:

 
  2002
  2001
 
  Number of
shares

  Weighted
average
exercise price

  Number of
shares

  Weighted
average
exercise price

Outstanding, beginning of year   1,862,166   $ 0.36     $
Granted   851,500     0.77   1,993,194     0.34
Exercised   (139,938 )   0.08   (131,028 )   0.01
   
 
 
 
Options outstanding, end of year   2,573,728   $ 0.58   1,862,166   $ 0.36
   
 
 
 
Options exercisable, end of year   973,670   $ 0.40   601,498   $ 0.29
   
 
 
 

        The following table summarizes information about stock options outstanding at January 31, 2002:

Options
outstanding

  Options
exercisable

Exercise
prices

  Number
outstanding
at 01/31/02

  Weighted
average
remaining
contractual life

  Weighted
average
excercise
price

  Number
exercisable
at 01/31/02

  Weighted
average
exercise
price

$ 0.01   186,464   3.35 years   $ 0.01   119,797   $ 0.01
  0.34   744,930   3.21 years     0.34   582,595     0.34
  0.77   1,642,334   4.23 years     0.77   271,278     0.77
     
     
 
 
      2,573,728       $ 0.58   973,670   $ 0.40
     
     
 
 

14


7. Income taxes:

        The tax effects of temporary differences and non-capital loss carryforwards are as follows:

 
  2002
  2001
 
Future tax asset:              
  Non-capital loss carryforwards   $ 1,721,000   $ 1,433,000  
  Unclaimed scientific research and experimental development     1,715,000     293,000  
  Financing costs     82,000     26,000  
   
 
 
Total gross future tax assets     3,518,000     1,752,000  

Valuation allowance

 

 

(2,993,000

)

 

(1,550,000

)
   
 
 
      525,000     202,000  

Future tax liability:

 

 

 

 

 

 

 
  Property and equipment     (525,000 )   (119,000 )
  Investment tax credits receivable         (83,000 )
   
 
 
    $   $  
   
 
 

        Income tax expense attributable to income (loss) before income taxes was $Nil (2001—$Nil) and differed from the amounts computed by applying the Canadian federal and provincial income tax rates of 41.83% (2001—43.80%) to income (loss) before income taxes as a result of the following:

 
  2002
  2001
 
Expected tax rate     41.83%     43.80%  
Expected Canadian income tax recovery   $ (2,326,257 ) $ (1,833,397 )
Increase in income taxes resulting from:              
  Changes in valuation allowance     1,540,000     1,349,000  
  Adjustment to originating temporary differences and non-capital losses for enacted changes in tax laws and rates     743,000     504,000  
  Share issuance costs     79,000      
  Provincial differences relating to scientific research and experimental development     (69,000 )   (81,000 )
  Debt forgiveness     27,000      
  Adjustment to deferred tax assets and liabilities for enacted changes in tax laws and rates         83,000  
  Non-taxable gain         (30,000 )
  Other     6,257     8,397  
   
 
 
    $   $  
   
 
 

        At January 31, 2002, non-capital loss carryforwards were available to reduce future taxable income, the benefit of which has not been recognized in the financial statements. The losses expire as follows:

 
  Federal
  Provincial
2007   $ 240,000   $ 240,000
2008     3,045,000     3,953,000
2009     2,056,000     2,550,000
   
 
    $ 5,341,000   $ 6,743,000
   
 

15


        The Company also has amounts deductible for income tax purposes in excess of amounts deducted for book purposes of approximately $4,176,000 (2001—$388,000) primarily due to unclaimed scientific research and experimental development expenditures. The benefit of these amounts has not been recognized in the financial statements.

        The Company has investment tax credit carryforwards available to reduce income taxes payable in Canada which expire as follows: 2010—$1,266; 2011—$79,100; and 2012—$1,059,000.

8. Related party transactions:

        During the year ended January 31, 2002, the Company purchased a software license from a shareholder for cash consideration of $199,329. At January 31, 2002, $151,870 is included in accounts payable and accrued liabilities.

        In addition, during the year ended January 31, 2002, the Company extended a loan to one of its shareholders. The loan was secured by 50,000 common shares of the Company. Subsequent to January 31, 2002, the loan was written off and the shares redeemed. As this transaction occurred prior to the release of the financial statements, it has been reflected in the statement of operations for the year ended January 31, 2002.

9. Commitments:

        The Company is committed to payments under operating leases for office space and software. Annual payments are approximately as follows:

 
  2002
  2001
2002   $   $ 196,300
2003     286,080     233,400
2004     243,750     222,650
2005     243,750     190,100
2006     243,750     190,100
2007     243,750    
   
 
    $ 1,261,080   $ 1,032,550
   
 

16


10. Loss per share:

        For the purposes of the loss per share computation, the weighted average number of common shares outstanding has been used. Had the treasury stock method been applied to the unexercised share options and the preferred shares been converted, the effect on the loss per share would be anti-dilutive.

        The following securities could potentially dilute basic earnings per share in the future but have not been included in diluted earnings per share because their effect was antidilutive:

 
  2002
  2001
Class A preferred shares   3,200,000   1,500,000
Class B preferred shares   6,131,153   3,773,314
Class C preferred shares    
Class D series 1 preferred shares   3,333,333  
Class D series 2 preferred shares   1,898,148  
Stock options   2,573,728   1,862,166

11. Financial instruments:

        The carrying values of cash and cash equivalents, amounts receivable, investment tax credits receivable, shareholder loan receivable, term deposit and accounts payable and accrued liabilities approximate their fair value due to the relatively short periods to maturity of the instruments. The fair values of other financial assets and liabilities included in the consolidated balance sheet are as follows:

 
  January 31, 2002
  January 31, 2001
 
  Carrying
amount

  Fair value
  Carrying
amount

  Fair value
Capital lease obligations   $ 685,128   $ 668,032   $ 168,931   $ 166,098
Convertible debentures             2,719,959     2,719,959

        The following methods and assumptions were used to estimate fair value of each class of financial instrument:

        Capital lease obligations and convertible debentures—at the present value of contractual future payments, discounted at the current market rates of interest available to the Company for the same or similar debt instruments.

12. Segmented information:

        Management has determined that the Company operates in one dominant industry segment which involves the development and marketing of embedded semi-conductor memory solutions. All of the Company's operations, assets and employees are located in Canada.

13. United States accounting principles:

        The financial statements presented herein have been prepared in accordance with Canadian generally accepted accounting principles ("GAAP"). The significant differences between Canadian and

17



US GAAP and their effect on the consolidated financial statements of the Company are described below:

        The following table reconciles net loss as reported in the accompanying consolidated statement of operations to net loss that would have been reported had the consolidated financial statements been prepared in accordance with US GAAP:

 
  2002
  2001
 
Net loss in accordance with Canadian GAAP   $ (5,561,218 ) $ (4,185,837 )
Depreciation expense(i)     (229,754 )   (56,611 )
Compensation expense(ii)     (6,439 )   (905,399 )
   
 
 
Net loss in accordance with US GAAP     (5,797,411 )   (5,147,847 )
Other comprehensive loss:              
  Foreign currency translation adjustment     (194,635 )   (12,477 )
   
 
 
Comprehensive loss in accordance with US GAAP   $ (5,992,046 ) $ (5,160,324 )
   
 
 
Loss per share—basic and fully diluted   $ (1.30 ) $ (1.21 )
   
 
 
Shareholders' equity (deficiency) in accordance with Canadian GAAP   $ 3,669,098   $ (282,210 )
Depreciation expense(i)     (286,365 )   (56,611 )
Compensation expense(ii)     (1,043,971 )   (1,037,532 )
Additional paid-in capital(ii)     1,043,971     1,037,532  
   
 
 
Shareholders' equity (deficiency) in accordance with US GAAP   $ 3,382,733   $ (338,821 )
   
 
 

(i)
Under United States GAAP, property and equipment are depreciated over the assets useful life using the straight-line method of depreciation. Under Canadian GAAP property and equipment are depreciated over the assets useful life using the declining balance method.

(ii)
Under United States GAAP, Statement of Financial Accounting Standards No. 123, "Accounting for Stock Based Compensation", the fair value of stock options and warrants granted to non-employees is recognized as compensation expense over the period that the options or warrants vest. Under Canadian GAAP, the amount of proceeds is included in share capital when the options are exercised.

18


(2)
Unaudited balance sheet of ATMOS as of July 31, 2002 and the unaudited statement of operations and deficit and cash flows for the six months then ended.


ATMOS CORPORATION

Balance Sheet

Unaudited at July 31, 2002

(Expressed in U.S. dollars)

 
  As of July 31,
2002

 
 
  (unaudited)

 
Assets        

Current Assets:

 

 

 

 
  Cash and cash equivalents   $ 149,764  
  Amounts receivable     106,724  
  Prepaid expenses     139,501  
   
 
      395,989  

Property and equipment

 

 

2,644,230

 

Restricted cash

 

 

252,016

 
   
 
    $ 3,292,235  
   
 

Liabilities and Shareholders' Equity (Deficiency)

 

 

 

 

Current Liabilities:

 

 

 

 
  Accounts payable and accrued liabilities   $ 1,494,575  
  Current portion of capital lease obligations     297,387  
   
 
      1,791,962  

Capital lease obligations

 

 

58,197

 

Deferred lease inducement

 

 

147,590

 

Shareholders' equity (deficiency):

 

 

 

 
  Share capital     14,022,554  
  Additional paid-in capital        
  Cumulative translation account     (195,701 )
  Deficit     (12,532,367 )
   
 
      1,294,486  

Future operations

 

 

 

 
Commitments        
   
 
    $ 3,292,235  
   
 

19



ATMOS CORPORATION

Statement of Operations and Deficit

Uunaudited six months ended July 31, 2002

(Expressed in U.S. dollars)

 
  Six Months Ended
July 31, 2002

 
 
  (unaudited)

 
Revenues:        
  Software licenses   $ 102,040  
  Engineering and design services      
   
 
      102,040  

Expenses:

 

 

 

 
  Research and development     1,230,922  
  General and administrative     418,625  
  Sales and marketing     415,775  
  Depreciation of property and equipment     393,584  
  Amortization of prepaid services      
   
 
      2,458,906  
   
 
Loss before other income (expenses)     (2,356,866 )

Other income (expenses):

 

 

 

 
  Interest income, net     (29,287 )
  Royalty rate reduction      
  Gain on sale of subsidiary      
   
 
Net loss     (2,386,153 )

Deficit, beginning of year

 

 

(10,146,214

)
   
 
Deficit, end of year   $ (12,532,367 )
   
 
Loss per share—basic and fully diluted   $ (0.53 )
Weighted average number of shares outstanding     4,484,140  

20



ATMOS CORPORATION

Statement of Cash Flows

Unaudited six months ended July 31, 2002

(Expressed in U.S. dollars)

 
  Six Months Ended July 31, 2002
 
 
  (unaudited)

 
Cash flows from operating activities:        
  Net loss   $ (2,386,153 )
  Items not involving cash:        
    Depreciation of property and equipment     393,584  
    Amortization of deferred lease inducement     (13,534 )
    Amortization of prepaid services      
    Loss on disposal of property and equipment      
    Royalty rate reduction      
    Gain on sale of subsidiary      
  Changes in non-cash operating working capital     768,361  
   
 
      (1,237,742 )

Cash flows from financing activities:

 

 

 

 
  Repayment of capital lease obligations     (329,544 )
  Issuance of convertible debenture      
  Issurance of common shares     131  
  Issuance of preferred shares      
  Issuance of a warrant      
  Share issue costs      
   
 
      (329,413 )

Cash flows from investing activities:

 

 

 

 
  Purchase of property and equipment     (241,449 )
  Increase in restricted cash      
  Proceeds on sale of subsidiary      
   
 
      (241,449 )

Effects of exchange rates on cash and cash equivalents

 

 

11,410

 
   
 
Increase in cash and cash equivalents     (1,797,194 )

Cash and cash equivalents, beginning of year

 

 

1,946,958

 
   
 
Cash and cash equivalents, end of year   $ 149,764  
   
 

Supplemental cash flow disclosure:

 

 

 

 
  Interest paid   $ 321  
   
 

21


(3)
Unaudited reconciliation of United States accounting principles as of July 31, 2002 and for the six months ended July 31, 2002.

United States accounting principles:

        The financial statements presented herein have been prepared in accordance with Canadian generally accepted accounting principles ("GAAP"). The significant differences between Canadian and US GAAP and their effect on the consolidated financial statements of the Company are described below:

Consolidated statement of operations:

        The following table reconciles net loss as reported in the accompanying consolidated statement of operations to net loss that would have been reported had the consolidated financial statements been prepared in accordance with US GAAP:


Unaudited six months ended July 31, 2002
(Expressed in U.S. dollars)

 
  Six Months Ended
July 31st, 2002

 
 
  (Unaudited)

 
Net Loss in accordance with Canadian GAAP   $ (2,386,153 )
Depreciation expense(i)     (194,307 )
Compensation expense(ii)     (12,803 )
   
 
Net loss in accordance with US GAAP   $ (2,593,263 )

Other comprehensive loss:

 

 

 

 
  Foreign currency translation adjustment     (195,702 )
   
 
Comprehensive loss in accordance to US GAAP     (2,788,965 )
   
 
Loss per share—basic and fully diluted   $ (0.58 )
   
 

 

 

Six Months Ended
July 31st, 2002


 
 
  (Unaudited)

 
Shareholders' equity (deficiency) in accordance with Canadian GAAP   $ 1,294,486  

Depreciation expense(i)

 

 

(480,672

)

Compensation expense(ii)

 

 

(1,056,774

)
Additional paid-in capital(ii)     1,056,774  
   
 
Shareholders' equity (deficiency) in accordance with US GAAP   $ 813,814  

(i)
Under United States GAAP, property and equipment are depreciated over the assets useful life using the straight-line method of depreciation. Under Canadian GAAP property and equipment are depreciated over the assets useful life using the declining balance method.

(ii)
Under United States GAAP, Statement of Financial Accounting Standards No. 123, "Accounting for Stock Based Compensation", the fair value of stock options and warrants granted to non-employees is recognized as compensation expense over the period that the options or warrants vest. Under Canadian GAAP, the amount of proceeds is included in share capital when the options are exercised.

22


(b) UNAUDITED PRO FORMA FINANCIAL INFORMATION

        The following unaudited pro forma combined condensed financial statements give effect to the acquisition by the Company of all outstanding shares of ATMOS Corporation in a transaction to be accounted for as a purchase.

        The unaudited pro forma combined condensed balance sheet as of June 30, 2002 gives effect to this acquisition as if it had occurred on June 30, 2002 and, due to different fiscal period ends, combines the historical balance sheet of the Company at June 30, 2002, and the historical balance sheet of ATMOS at July 31, 2002. The unaudited pro forma combined condensed statements of operations for the six months ended June 30, 2002 give effect to the acquisition as if it had occurred on January 1, 2002 and, due to different fiscal period ends, combines the historical results of the Company for the six months ended June 30, 2002, and the historical results of ATMOS for the six months ended July 31, 2002. The unaudited pro forma combined condensed statements of operations for the year ended December 31, 2001 give effect to the acquisition as if it had occurred on January 1, 2001, and, due to different fiscal period ends, combines the historical results of the Company for the 12 months ended December 31, 2001, and the historical results of ATMOS for the 12 months ended January 31, 2002.

        The unaudited pro forma combined condensed financial information is presented for illustrative purposes only and is not necessarily indicative of the operating results or financial position that would have actually occurred if the acquisition had been consummated as of the dates indicated, nor is it necessarily indicative of future operating results or financial position. The unaudited pro forma combined condensed financial information, including the notes thereto, is qualified in its entirety by reference to, and should be read in conjunction with, the historical financial statements of the Company included in its most recent annual report on Form 10-K filed with the Securities and Exchange Commission and in other reports that the Company files from time to time with the Securities and Exchange Commission as well as the historical financial statements of ATMOS included in this Form 8-K/A.

23




MONOLITHIC SYSTEM TECHNOLOGY, INC.

UNAUDITED PRO FORMA COMBINED CONDENSED BALANCE SHEETS

AS OF JUNE 30, 2002

(In thousands)

 
  MoSys
  ATMOS
  Adjustments
  Combined
 
 
  (unaudited)

  (unaudited)

  (unaudited)

  (unaudited)

 
Assets                          
Current assets:                          
  Cash and cash equivalents   $ 23,699   $ 150   $ (11,540 )(A) $ 12,309  
  Short-term investments     61,836             61,836  
  Accounts receivable, net     792     106         898  
  Inventories     1,456             1,456  
  Prepaids & other current assets:     4,243     140     (500 )(A)   3,883  
   
 
 
 
 
    Total current assets     92,026     396     (12,040 )   80,382  
   
 
 
 
 
Property and equipment, net     2,234     2,164     (833 )(F)   3,565  
Other assets     111     252         363  
Goodwill             12,224 (A)   12,224  
   
 
 
 
 
    Total Assets   $ 94,371   $ 2,812   $ (649 ) $ 96,534  
   
 
 
 
 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 
Current Liabilities                          
  Accounts payable   $ 627   $ 910   $   $ 1,537  
  Accrued expenses and other liabilities     1,595     882     (143 )(F)   2,334  
  Deferred revenue     1,393             1,393  
   
 
 
 
 
    Total current liabilities     3,615     1,792     (143 )   5,264  
   
 
 
 
 

Redeemable convertible preferred stock

 

 


 

 


 

 


 

 


 
Deferred Leasehold Improvements         148         148  
Capital Lease Obligation         58         58  

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 
  Common stock     301             301  
  Additional paid in capital     96,732     15,079     (14,457 )(E)   97,354  
  Notes receivable from stockholders     (15 )           (15 )
  Deferred stock-based compensation     (1,042 )       (314 )(C)   (1,356 )
  Unrealized holding gain (loss) for marketable securities     95             95  
  Accumulated deficit     (5,315 )   (14,265 )   14,265 (B)   (5,315 )
   
 
 
 
 
    Total stockholders' equity (deficit)     90,756     814     (506 )   91,064  
   
 
 
 
 
    Total Liabilities & Equity   $ 94,371   $ 2,812   $ (649 ) $ 96,534  
   
 
 
 
 

24



MONOLITHIC SYSTEM TECHNOLOGY, INC.

UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENTS OF OPERATIONS

FOR THE SIX MONTHS ENDED JUNE 30, 2002

(In thousands, except per share amounts

 
  MoSys
6/30/02

  ATMOS
7/31/02

  Pro Forma
Adjustments

  Pro Forma
Combined

 
 
  (unaudited)

  (unaudited)

  (unaudited)

  (unaudited)

 
Net revenue:                          
  Product   $ 1,541   $   $   $ 1,541  
  Licensing     4,504     102         4,606  
  Royalty     6,880             6,880  
   
 
 
 
 
  Net Revenue     12,925     102         13,027  

Cost of net revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Product     830             830  
  Licensing     651             651  
   
 
 
 
 
  Total cost of revenues     1,481             1,481  
   
 
 
 
 
  Total gross margin     11,444     102         11,546  

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Research and development     2,821     1,819     76 (D)   4,716  
  Selling, general and administrative     2,179     834         3,013  
  Stock based compensation     364     13     96 (C)   473  
   
 
 
 
 
Total operating expenses     5,364     2,666     172     8,202  

Operating income (loss)

 

 

6,080

 

 

(2,564

)

 

(172

)

 

3,344

 
Interest and other income     800     (29 )       771  
   
 
 
 
 
Income (loss) before income tax     6,880     (2,593 )   (172 )   4,115  
Benefit (provision) for income taxes 20%     (1,375 )           (1,375 )
   
 
 
 
 
Net income (loss)   $ 5,505   $ (2,593 ) $ (172 ) $ 2,740  
   
 
 
 
 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Basic   $ 0.19   $ (0.58 )       $ 0.09  
  Diluted   $ 0.17   $ (0.58 )       $ 0.09  

Shares used in computing earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Basic     29,630     4,484           29,691  
  Diluted     31,530     4,484           31,764  

25



MONOLITHIC SYSTEM TECHNOLOGY, INC.

UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2001

(In thousands, except per share amounts)

 
  MoSys
12/31/01

  ATMOS
1/31/02

  Pro Forma
Adjustments

  Pro Forma
Combined

 
 
  (audited)

  (audited)

  (unaudited)

  (unaudited)

 
Net revenue:                          
  Product   $ 12,991   $   $   $ 12,991  
  Licensing     6,053     318         6,371  
  Royalty     3,446             3,446  
   
 
 
 
 
  Net Revenue     22,490     318         22,808  

Cost of net revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Product     5,776             5,776  
  Licensing     633             633  
   
 
 
 
 
  Total cost of revenues     6,409             6,409  
   
 
 
 
 
  Total gross margin     16,081     318         16,399  

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Research and development     4,419     3,950     153 (D)   8,522  
  Selling, general and administrative     4,685     2,191         6,876  
  Stock based compensation     1,437     7     192 (C)   1,636  
   
 
 
 
 
Total operating expenses     10,541     6,148     345     17,034  

Operating income (loss)

 

 

5,540

 

 

(5,830

)

 

(345

)

 

(635

)
Interest and other income     1,818     33         1,851  
   
 
 
 
 
Income (loss) before income tax     7,358     (5,797 )   (345 )   1,216  
Benefit (provision) for income taxes 5%     (367 )           (367 )
   
 
 
 
 
Net income (loss)   $ 6,991   $ (5,797 ) $ (345 ) $ 849  
   
 
 
 
 
Earnings per share:                          
  Basic   $ 0.35   $ (1.30 )       $ 0.04  
  Diluted   $ 0.25   $ (1.30 )       $ 0.03  
Shares used in computing earnings per share:                          
  Basic     19,709     4,453           19,771  
  Diluted     28,390     4,453           28,640  

26


Note 1. Basis of pro forma presentation

        On August 30, 2002, the Company acquired ATMOS Corporation ("ATMOS"), a Canada based privately held company. ATMOS is a semiconductor memory company that focuses on creating high-density, compiler-generated embedded memory solution for System-on-a-Chip ("SoC") applications. The total purchase price for the acquisition of approximately $12.3 million has been accounted for under the purchase method of accounting for business combinations. The Company paid $11.7 million in cash along with a distribution of 26,843 shares of common stock to ATMOS employees with a combined total fair value of $12.0 million in exchange for all outstanding stock of ATMOS. Under the purchase method of accounting, the common stock has been valued using the Company's average stock price for the five-day period (two days before, day of and two days after) ending June 10, 2002, which was $11.47. Direct transaction costs related to the acquisition are estimated to be approximately $313,000. The Company loaned $500,000 to ATMOS under a promissory note due on July 31, 2002, which has been included in the cash portion of the purchase price.

        The Company issued options to purchase a total of 320,000 shares of common stock to continuing ATMOS employees immediately following the closing. The exercise price of the MoSys options was equal to the closing price of a share of the Company's common stock on the Nasdaq National Market at the close of business on the closing date of the acquisition. The options granted to ATMOS employees are subject to the terms of the Company's 2000 Employee Stock Option Plan. Since the options issued were for post-acquisition services and not replacement awards for ATMOS options, the Company did not include the value in the total purchase price of the acquisition.

        The Company issued 34,900 shares of restricted stock and paid restricted cash of $153,000 to AMTOS continuing employees in exchange for outstanding stock of ATMOS. These transactions were accounted under compensation for post-combination services rather than additional purchase price as they are subject to future services. The shares and cash are subject to forfeiture in the event that the employees cease to be employed by the Company. The Company recorded approximately $314,000 of unearned compensation related the restricted shares, which will be amortized over the vesting period of 24 months using the graded method. The restricted cash shall cease to be restricted on the first anniversary of the closing date; therefore, it will be amortized over 12 months.

        The acquisition was accounted for under the purchase method of accounting for business combinations in accordance with Statements of Financial Accounting Standards No. 141, Business Combinations. Under the purchase method of accounting, the purchase price is allocated to the assets acquired and liabilities assumed based on their estimated fair value. The pro forma financial information has been prepared on the basis of assumptions described in the following notes and includes assumptions relating to the allocation of the consideration paid for the assets and liabilities of ATMOS based on preliminary estimates of their fair values from an independent appraisal. The actual allocation of such consideration may differ from that reflected in the pro forma financial statements after valuations that have been completed. The Company does not expect that the final allocation of the purchase price will differ materially from the preliminary allocation.

        Under the purchase method of accounting, the total estimated purchase price, calculated as described in Notes 1 and 2 to these unaudited pro forma condensed combined consolidated financial statements, is allocated to the net tangible and intangible assets of ATMOS acquired in connection with the acquisition, based on their fair values as of the completion of the acquisition. Independent valuation specialists are currently conducting an independent valuation in order to assist management of MoSys in determining the fair values of a significant portion of these assets. The preliminary work performed by the independent valuation specialists has been considered in management's estimates of the fair values reflected in these unaudited pro forma condensed combined consolidated financial statements. A final determination of these fair values will include management's consideration of a final valuation prepared by the independent valuation specialists. This final valuation will be based on the

27



actual net tangible and intangible assets of ATMOS that existed as of the date of completion of the acquisition.

        The unaudited pro forma combined condensed balance sheet as of June 30, 2002 gives effect to this acquisition as if it had occurred on June 30, 2002 and, due to different fiscal period ends, combines the historical balance sheet of the Company at June 30, 2002, and the historical balance sheet of ATMOS at July 31, 2002. The unaudited pro forma combined condensed statements of operations for the six months ended June 30, 2002 give effect to the acquisition as if it had occurred on January 1, 2002 and, due to different fiscal period ends, combines the historical results of the Company for the six months ended June 30, 2002, and the historical results of ATMOS for the six months ended July 31, 2002. The unaudited pro forma combined condensed statements of operations for the year ended December 31, 2001 give effect to the acquisition as if it had occurred on January 1, 2001, and, due to different fiscal period ends, combines the historical results of the Company for the 12 months ended December 31, 2001, and the historical results of ATMOS for the 12 months ended January 31, 2002.

        The unaudited pro forma combined condensed financial information is presented for illustrative purposes only and is not necessarily indicative of the operating results or financial position that would have actually occurred if the acquisition had been consummated as of the dates indicated, nor is it necessarily indicative of future operating results of financial position.

Note 2. Purchase Price Allocation

        The total purchase price of ATMOS is as follows:

 
   
Cash   $ 11,227
Loan note     500
Shares     308
Direct costs of acquisition     313
   
    $ 12,348

        Actual expected goodwill is anticipated to be approximately $12.3 million due to changes in net assets from July 31, 2002 to the date of acquisition.

        The Company's allocation of the aggregate purchase price is based on management's analysis and estimates of the fair values of the tangible and intangible assets. The book values of tangible assets and liabilities acquired are assumed to approximate fair values. The purchase price has been allocated to the tangible assets acquired based on management's estimate of their fair values, and to the intangible assets acquired based on their estimated fair values as determined by an independent appraisal. Goodwill will be reviewed annually for impairment based on estimated future undiscounted cash flows attributable to goodwill, or more frequently, if impairment indicators arise. In the event such cash flows

28



are not expected to be sufficient to recover the recorded value of goodwill, it is written down to its estimated fair value. The allocation is summarized below (in thousands):

Tangible assets acquired:        
  Cash   $ 150  
  Prepaids and other assets     498  
  Fixed Assets     1,331  
   
 
    Total tangible assets     1,979  
   
 
Total liabilities acquired     (1,855 )
   
 
Net assets acquired     124  
Intangible assets acquired:        
  Goodwill     12,224  
   
 
    Total consideration   $ 12,348  
   
 

Note 3. Unaudited Pro Forma Combined Net Income per Share

        Net income per share and shares used in computing the pro forma combined net income per share are based upon the Company's historical weighted average common shares outstanding together with the shares issued in the transaction as if such shares were issued January 1, 2001 for the year ended December 31, 2001, and January 1, 2002 for the six months ended June 30, 2002.

Note 4. Purchase Adjustments

        The following adjustments were applied to the combined financial statements:


Elimination of ATMOS additional paid in capital   $ (15,079 )
Deferred stock compensation     314  
Share consideration     308  
   
 
    $ (14,457 )

29



SIGNATURES

        Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

    Monolithic System Technology, Inc.

Dated: November 13, 2002

 

 

 

 

 

 

 

 

 
    By: /s/ Mark Voll
      Name: Mark Voll
      Title: Vice President and CFO

30




QuickLinks

AUDITORS' REPORT TO THE DIRECTORS
ATMOS CORPORATION Balance Sheets January 31, 2002 and 2001 (Expressed in U.S. dollars)
ATMOS CORPORATION Statements of Operations and Deficit Years ended January 31, 2002 and 2001 (Expressed in U.S. dollars)
ATMOS CORPORATION Statements of Cash Flows Years ended January 31, 2002 and 2001 (Expressed in U.S. dollars)
ATMOS CORPORATION Notes to Financial Statements Years ended January 31, 2002 and 2001 (Expressed in U.S. dollars)
ATMOS CORPORATION Balance Sheet Unaudited at July 31, 2002 (Expressed in U.S. dollars)
ATMOS CORPORATION Statement of Operations and Deficit Uunaudited six months ended July 31, 2002 (Expressed in U.S. dollars)
ATMOS CORPORATION Statement of Cash Flows Unaudited six months ended July 31, 2002 (Expressed in U.S. dollars)
Unaudited six months ended July 31, 2002 (Expressed in U.S. dollars)
MONOLITHIC SYSTEM TECHNOLOGY, INC. UNAUDITED PRO FORMA COMBINED CONDENSED BALANCE SHEETS AS OF JUNE 30, 2002 (In thousands)
MONOLITHIC SYSTEM TECHNOLOGY, INC. UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2002 (In thousands, except per share amounts
MONOLITHIC SYSTEM TECHNOLOGY, INC. UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENTS OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2001 (In thousands, except per share amounts)
SIGNATURES