OMB
APPROVAL
|
OMB
Number:
3235-0060
Expires: January
31, 2008
Estimated
average burden
Hours
per response.........................38.0
|
Delaware
|
001-52166
|
02-0762508
|
||
(State
or Other Jurisdiction
of
Incorporation)
|
(Commission
File
Number)
|
(IRS
Employer
Identification
No.)
|
14
Hamelacha Street, Park Afek, Rosh Ha’ayin Israel
|
48091
|
|
(Address
of Principal Executive Offices)
|
(Postal
Code)
|
(a) |
If
the Actual EBITDA Percentage for such fiscal year equals or exceeds
100%
of the Annual EBITDA Target for such fiscal year, then such Stockholder
shall receive an amount in cash equal to such Stockholder’s pro rata share
of $3,000,000 for such fiscal year.
|
(b) |
If
the Actual EBITDA Percentage for such fiscal year equals or exceeds
90%
and is less than 100% of the Annual EBITDA Target for such fiscal
year,
then such Stockholder shall receive an amount in cash equal to such
Stockholders’ pro rata share of the product of (A) $3,000,000 and (B) (i)
the Actual EBITDA for such fiscal year divided by (ii) the Annual
EBITDA
Target for such fiscal year.
|
(c) |
If
the Actual EBITDA Percentage for such fiscal year is less than 90%
of the
Annual EBITDA Target for such fiscal year, then such Stockholder
shall
receive no cash bonus for such fiscal
year.
|
(d) |
Notwithstanding
the foregoing, if Psyop achieves more than 50% but less than 100% of
the specified EBITDA milestone for 2008, and if Psyop achieves in
excess
of 100% of the specified EBITDA milestone for 2009, then such Stockholder
will receive his or her pro rata share of a “catch-up” bonus payment for
2008, calculated as described below. The “catch-up pro rata percentage”
shall be equal to a fraction, the numerator of which is the dollar
amount
by which Psyop’s 2009 actual EBIDTA exceeds the specified EBITDA
milestone for 2009 and the denominator of which shall be the dollar
amount
by which Psyop’s 2008 actual EBIDTA falls short of the specified
EBITDA milestone for 2008, provided, however, that under no circumstances
shall the “catch-up pro rata percentage” exceed 100%. If Psyop achieves
more than 50%, but less than 75%, of the specified EBITDA milestone
for
2008, and if Psyop achieves in excess of 100% of the specified EBITDA
milestone for 2009, then such Stockholder will receive his or her
pro rata
share, following the determination of Psyop’s 2009 year-end financial
results, of a cash bonus payment in an amount equal to the product
of (A)
the catch-up pro rata percentage and (B) $3,000,000, up to a maximum
of
$2,250,000. If Psyop achieves 75% or more, but less than 100%, of
the
specified EBITDA milestone for 2008, and if Psyop achieves in excess
of
100% of the specified EBITDA milestone for 2009, then such Stockholder
will receive his or her pro rata share, following the determination
of
Psyop’s 2009 year-end financial results, of a cash bonus payment in an
amount equal to the product of (A) the catch-up pro rata percentage
and
(B) $3,000,000, up to a maximum of $3,000,000; provided,
however,
that under no circumstances will the aggregate amount of the 2008
EBITDA
cash bonus consideration (aggregating both amounts paid following
the
determination of Psyop’s 2008 year-end financial results and amounts paid
following the determination of Psyop’s 2009 year-end financial results)
exceed $3,000,000.
|
(e) |
The
Annual EBITDA Target for each of the fiscal years ended December
31, 2008
and December 31, 2009 are set forth in Table A of Exhibit A to this
Agreement.
|
Year
|
|
Revenue
Milestone
|
Revenue
Earnout
Payment
(100%
of
Milestone)
|
EBITDA
Milestone
|
EBITDA
Earnout
Payment
(100%
of
Milestone)
|
||||||||
2008
|
$
|
31,000,000
|
$
|
2,000,000
|
$
|
4,700,000
|
$
|
2,000,000
|
|||||
2009
|
$
|
48,000,000
|
$
|
2,000,000
|
$
|
7,000,000
|
$
|
2,000,000
|
|||||
2010
|
$
|
59,000,000
|
$
|
1,500,000
|
$
|
10,000,000
|
$
|
1,500,000
|
|||||
Totals
|
$
|
5,500,000
|
$
|
5,500,000
|
Year
|
Minimum
Revenue
Payment
(90%
of Milestone for 2008 and 85% of Milestone for 2009
and 2010)
|
Maximum
Revenue
Payment
(125%
of
Milestone)
|
Minimum
EBITDA
Payment
(85%
of
Milestone)
|
Maximum
EBITDA
Payment
(125%
of
Milestone)
|
|||||||||
2008
|
$
|
1,800,000
|
$
|
2,500,000
|
$
|
1,700,000
|
$
|
2,500,000
|
|||||
2009
|
$
|
1,700,000
|
$
|
2,500,000
|
$
|
1,700,000
|
$
|
2,500,000
|
|||||
2010
|
$
|
1,275,000
|
$
|
1,875,000
|
$
|
1,275,000
|
$
|
1,875,000
|
|||||
Totals
|
$
|
4,775,000.00
|
$
|
6,875,000.00
|
$
|
4,675,000.00
|
$
|
6,875,000.00
|
Exhibit | Description | |
10.1 | Amendment No. 1, dated as of May 12, 2008, to the Agreement and Plan of Merger and Interests Purchase Agreement dated as of January 15, 2008 among Fortissimo Acquisition Corp., FAC Acquisition Sub Corp., Psyop, Inc., Psyop Services, LLC, and the shareholders of Psyop (not including exhibits or schedules other than Exhibit A). |
FORTISSIMO
ACQUISITION CORP.
|
||
|
|
|
By: | /s/ Yuval Cohen | |
Name: |
Yuval Cohen |
|
Title: | President and Chief Executive Officer |