Atari: modeFinance Credit Report

Tuesday, 22 January 2013

ATARI

MORE Credit Rating

C

D

CC CCC

B

BB BBB

A

AA AAA

key

If you want to know more, ASKMORE modeFinance’s credit report.

TM

Almost every day millions of people around the world are wondering the real creditworthiness of the companies with which they are in business. Every day these questions remain unanswered. modeFinance now aims to answer these questions in a simple, complete and immediate way.

TM

TM

TM

ATARI

Identification number

Not available

Country

France

ZIP code and city

75009 - PARIS

Address

78, RUE TAITBOUT +33 4 26 68 93 59 www.atari.com atari@calyptus.net

Legal form

Not available

Account

Consolidated

Incorporation date

1987

NACE 2 Sector

3240 - Manufacture of games and toys

TM

ASKMORE is the modeFinance product which gives the chance to evaluate the credit risk for every company from all around the world.

ASKMORE

Company name

Listed Status

Active

MORE Credit limit

470,000 e

plans 3 types of reports:

Turnover (th e) Rating s-peek

TM

ASKMORE Basic: This report includes modeFinance ’ s MORE Credit Ratings and MORE Credit Limit to help you in the decision making.

It covers all essential information including financial statements of the last three years and descriptive information including trade description and sector analysis.

This report type is ideally suited for decisions on transactions with each level of credit risk.

30/09/2011

31/03/2011

39,600

19,600

60,100

CCC

C

CCC

19.00%

62.00%

19.00%

100%

61%

100%

-5.88

-

-26.03

0.83

-

0.96

Current Ratio

0.51

0.00

0.80

Quick Ratio

0.48

0.00

0.77

Probability of default

Plus

Basic

31/03/2012

Confidence Level

TM

Solvency ratios Leverage ratio Total asset/Total liabilities Liquidity ratios

Profitability and economic equilibrium ratios Return on investement ROI (%)

10.90

-Inf

2.36

-48.05

-Inf

-158.97

Asset turnover

1.05

-

0.62

Interest paid weight

0.80

-1.21

0.87

Gross Profit/Operating revenue

0.95

0.85

0.82

0.48

-0.61

1.00

Return on equity ROE (%)

Interest Coverage ratios EBIT interest coverage ratio

Analysis and trend of financial strength

modeFinance Headquarter Building A - AREA Science Park Padriciano 99 - 34149 Trieste - Italy Ph.: +39 040 375 5337 Fax: +39 040 375 6741 info@modefinance.com TM

key askMORETM is a registered mark of modeFinanceTM

MORE Credit Rating

D not available

non return

C

CC

extremly pathological pathological

CCC

B

BB

BBB

A

AA

AAA

high danger

weak

sufficient

adequate

good

very strong

extremely strong

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

AA AAA

key

Sector Analysis Company

Healthy

Balanced

Vulnerable

Risky

Solvency ratios Leverage ratio

-5.88

0.55

1.70

3.18

-3.29

Total asset/Total liabilities

0.83

2.83

1.59

1.16

0.99

Current Ratio

0.51

2.89

1.55

1.35

0.98

Quick Ratio

0.48

2.07

1.05

0.94

0.45

Liquidity ratios

Profitability and economic equilibrium ratios Return on investement ROI (%)

10.90

13.71

5.60

0.84

-11.50

Return on equity ROE (%)

-48.05

14.69

9.29

-5.89

-136.20

Asset turnover

1.05

1.18

1.13

0.99

1.13

Interest paid weight

0.80

0.01

0.17

0.00

-0.20

Gross Profit/Operating revenue

0.95

0.37

0.31

0.38

0.28

0.48

70.00

4.65

0.52

-5.95

Interest Coverage ratios EBIT interest coverage ratio Cash Conversion Cycle (days) Days Sales Of Inventory (DIO)

10

46

67

91

61

Days Sales Outstanding (DSO)

61

63

63

92

44

Days Payable Outstanding (DPO)

85

31

31

43

28

Cash Conversion Cycle (DIO + DSO - DPO)

-14

77

115

121

77

-

66

157

45

11

CCC

A

BB

B

CC

Numer of analyzed companies (Average) Rating

The sector has been chosen according to: international companies in the sector NACE 2 3240 with financial data of year 2012.

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

key

Sector Analysis - Graphs

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

AA AAA

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

C

D

CC CCC

B

BB BBB

A

AA AAA

key

Balance Sheet BALANCE SHEET (th e)

31/03/2012

30/09/2011

31/03/2011

IFRS

IFRS

IFRS

Exchange rate EUR - EUR

1

1

1

Number of months

12

6

12

Total assets

37,600

0

97,600

Fixed assets

15,600

0

22,900

15,000

-

18,100

Tangible fixed assets

200

-

2,700

Other fixed assets

400

-

2,100

22,000

0

74,700

1,100

0

2,900

Accounting practice

Intangible fixed assets

Current assets Stocks

6,600

0

9,700

14,300

0

62,100

5,400

-

16,400

Shareholders funds

-7,700

0

-3,900

Capital

14,700

-

24,300

Debtors Other current assets Cash & cash equivalent

Other shareholders funds

-22,400

-

-28,200

45,300

0

101,500

Non current liabilities

2,200

0

8,300

Long term debt

2,000

-

3,400

200

-

4,900

Current liabilities

43,100

0

93,200

Loans

Total liabilities

Other non-current liabilities

24,200

-

49,000

Creditors

9,200

0

21,500

Other current liabilities

9,700

-

22,700

37,600

0

97,600

NET DEBT (th e)

31/03/2012

30/09/2011

31/03/2011

Short term debts

24,200

-

49,000

Long term debt

2,000

-

3,400

Cash & cash equivalent

5,400

-

16,400

20,800

-

36,000

31/03/2012

30/09/2011

31/03/2011

Total shareh. funds & liab.

Net debt

Working capital

-1,500

-

-8,900

-21,100

0

-18,500

31/03/2012

30/09/2011

31/03/2011

Net Current Assets

Days Sales Of Inventory (DIO)

10

0

Days Sales Outstanding (DSO)

61

0

59

Days Payable Outstanding (DPO)

85

0

131

-14

0

-54

Cash Conversion Cycle (DIO + DSO - DPO)

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

18

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

C

D

CC CCC

B

BB BBB

A

AA AAA

key

Income Statement INCOME STATEMENT (th e)

31/03/2012

30/09/2011

31/03/2011

IFRS

IFRS

IFRS

Exchange rate EUR - EUR

1

1

1

Number of months

12

6

12

39,600

19,600

60,100

1

-35

-

0

0

0

Operating revenue / turnover

39,600

19,600

60,100

Total operating costs

38,000

21,000

58,100

Costs growth (%)

-10

-28

-

Service costs

-

-

-

Material costs

-

-

-

10,400

-

9,300

EBITDA

9,000

-300

16,700

Depreciation

7,400

1,100

14,700

EBIT

1,600

-1,400

2,000

-800

-2,800

-1,700

Accounting practice

Sales Revenues growth (%) Other revenues +/- variation in inventories and contract in progress + Fixed assets own construction capitalized

Costs of employees

Financial P/L

800

-

1,000

1,600

2,800

2,700

3,300

2,300

2,000

800

-4,200

300

-4,500

0

-6,500

Extr. and other revenue

-

-

-

Extr. and other expenses

-

-

-

-3,700

-4,200

-6,200

Financial revenue Financial expenses Interest paid P/L before tax Extr. and other P/L

P/L before tax + Extr. and other P/L Taxation

0

-

0

-3,700

-4,200

-6,200

31/03/2012

30/09/2011

P/L for period

Costs of Good Sold

31/03/2011

2,000

3,000

10,900

Gross Profit

37,600

16,600

49,200

Other Operating Expenses

36,000

18,000

47,200

31/03/2012

30/09/2011

31/03/2011

Cash flow Added value

3,700

-3,100

8,500

17,400

-

19,800

31/03/2012 Number of employees

71

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

30/09/2011

31/03/2011

-

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

354

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

key

Evolutions and trends

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

AA AAA

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

AA AAA

key

Qualitative information Full overview

The company, with headquarters in Lyon, France, operates as an international holding firm of a group that produces, publishes and distributes interactive games for all major video game consoles and computer game platforms.

Founded by Bruno Bonnell and Christophe Sapet using the benefits from an introductory computer book in 1983, the company is a publicly quoted company. Infogrames Entertainment handles the administrative affairs and services of a holding company and assumes management services to its subsidiaries and local group and units. The company provides financial support and control function for the board. It has responsibility for managing the group and its overall legal structure, tax planning, financial and equity structures. The company also produces games under the Atari name through subsidiaries Atari, Inc. and Atari Europe. Its titles are played on major game platforms by Sony, Nintendo, and Microsoft, as well as on PCs.

History

Founded by Bruno Bonnell and Christophe Sapet.

Primary business line

An international holding firm of a group that produces, publishes and distributes interactive games for all major video game consoles and computer game platforms.

Secondary business line

Not available.

Main activity

Services.

Secondary activity

Not available.

Main products and services

Produces, publishes and distributes interactive games for all major video game consoles and computer game platforms.

Size estimate

Not available.

Strategy, organization and policy

Not available.

Strategic alliances

Not available.

Membership of a network

Not available.

Main brand names

Not available.

Main domestic country

France.

Main foreign countries or regions

Not available.

Main production sites

Not available.

Main distribution sites

Not available.

Main sales representation sites

Not available.

Main customers

Not available.

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

AA AAA

key

Auditor/Advisor/Bank name

type

address

DELOITTE & ASSOCIÉS

Auditor

-

MAZARS

Auditor

-

Board name

date of birth

nationality

function

Mr. Franck Emmanuel Dangeard Mr. Dominique Marie Philippe D’Hinnin Bluebay Value Recovery (Master Mr. Pascal Cagni

25/02/1958 04/08/1959 28/10/1961

-

Chairman of the Board of Directors Vice - Chairman Member of the board of directors Independent director

Mr. Michael Marie Alain Combes Mr. Eugene S Davis Mrs. Alexandra Fichelson Mr. David Pryor Gardner Mr. David Pryor Gardner

29/03/1962 17/09/1976 21/07/1965 21/07/1965

-

Independent director Administrateur Representant de Bluebay Value Recovery Master) Fund Director and Chief Executive Officer Member, Senior Management Team

Mrs. Gina Jo Germano Mr. Phil Harrison Dr. Didier Lamouche Mr. Jeffrey Charles Lapin Mr. Jeffrey Charles Lapin Mr. Thomas Virden

09/06/1966 07/05/1959 24/06/1956 24/06/1956 13/12/1957

United States United States -

Director Director Independent director Director (BlueBay Value Recovery (Master) Fund Limited) Member, Senior Management Team -

Mr. Mr. Mr. Mr.

21/06/1964 21/06/1964 20/08/1965 -

-

Member, Senior Management Team Member, Senior Management Team Member, Senior Management Team

James D Wilson James D Wilson Fabrice C. Hamaide Johnathan Needham

Sharehoders (the first twenty shareholders ordered by Direct %) Rating:

BLUEBAY ASSET MANAGEMENT (SERVICES) LTD Country ISO code NACE Rev. 2, Core code

GB -

Direct % Total % Address : Not available

29.21

374.3 295.66

Number of Employees Information date

228 2011/11

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

A

Operating Revenue (MIL $) Total Assets (MIL $)

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

AA AAA

key

Rating:

ROYAL BANK OF CANADA RBC via its funds Country ISO code NACE Rev. 2, Core code Direct % Total % Address : Not available

CA 28.97

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

THE BLUEBAY VALUE RECOVERY (MASTER) FUND LIMITED

Rating:

Country ISO code

Operating Revenue (MIL $)

NACE Rev. 2, Core code Direct % Total % Address : Not available

KY 24.98 -

Total Assets (MIL $) Number of Employees Information date

GB 4.26

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

GB

Operating Revenue (MIL $)

0 2011/11

Rating:

GLG PARTNERS LP Country ISO code NACE Rev. 2, Core code Direct % Total %

26137.46 825430.19 74377 2012/03

0 2012/01

Address : Not available

Rating:

THE BLUEBAY MULTI - STRATEGY Country ISO code NACE Rev. 2, Core code Direct % Total % Address : Not available

4.23 -

-

Total Assets (MIL $) Number of Employees Information date

0 2011/11

Rating:

MAN GROUP PLC via its funds

BBB

Country ISO code NACE Rev. 2, Core code Direct %

GB -

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees

Total % Address : Not available

4.22

Information date

1.00 -

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

Country ISO code NACE Rev. 2, Core code

US -

Operating Revenue (MIL $) Total Assets (MIL $)

36.72 2186.66

Direct % Total % Address : Not available

0.51

Number of Employees Information date

260 2012/07

2012/03

Rating:

PUBLIC Country ISO code NACE Rev. 2, Core code Direct % Total % Address : Not available

960 6013 1596

Rating:

DIMENSIONAL FUND ADVISORS LP via its funds

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

2012/08

A

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

AA AAA

key

Rating:

SELF OWNED Country ISO code NACE Rev. 2, Core code Direct % Total % Address : Not available

-

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

2012/10

Subsidiaries (the first twenty subsidiaries ordered by Direct %) Rating:

ATARI ASIA PACIFIC PTY LTD Country ISO code NACE Rev. 2, Core code Direct % Total %

AU 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

AU 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

AU 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

FR 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

AU 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

US 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

Rating:

ATARI MELBOURNE HOUSE PTY Country ISO code NACE Rev. 2, Core code Direct % Total %

Rating:

ATARI EUROPE SAS Country ISO code NACE Rev. 2, Core code Direct % Total %

CCC 20.05 56.58 100 2012/10

2012/03

Rating:

ATARI INTERACTIVE INC Country ISO code NACE Rev. 2, Core code Direct % Total %

2012/10

Rating:

ATARI INTERACTIVE AUSTRALIA PTY Country ISO code NACE Rev. 2, Core code Direct % Total %

2012/03

Rating:

ATARI ASIA PACIFIC PTY LIMITED Country ISO code NACE Rev. 2, Core code Direct % Total %

2012/03

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

2012/10

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

AA AAA

key

Rating:

ATARI JAPAN CO.,LTD. Country ISO code NACE Rev. 2, Core code Direct % Total %

JP 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

JP 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

US 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

US 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

AT 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

FR 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

FR 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

GB 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

Rating:

ATARI JAPAN, Y.K. Country ISO code NACE Rev. 2, Core code Direct % Total %

Rating:

EDEN GAMES Country ISO code NACE Rev. 2, Core code Direct % Total %

C 1.94 2.94 100 2012/10

2012/03

Rating:

GAME NATION Country ISO code NACE Rev. 2, Core code Direct % Total %

2012/03

Rating:

EDEN STUDIOS SAS Country ISO code NACE Rev. 2, Core code Direct % Total %

64.4 564 2012/10

Rating:

DYNAMIC SYSTEM GMBH Country ISO code NACE Rev. 2, Core code Direct % Total %

16.9 143 2012/03

Rating:

CALIFORNIA US HOLDINGS INC Country ISO code NACE Rev. 2, Core code Direct % Total %

2012/03

Rating:

ATARI, INC. Country ISO code NACE Rev. 2, Core code Direct % Total %

2012/10

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

2012/10

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

AA AAA

key

Rating:

GAME NATION.NET INC Country ISO code NACE Rev. 2, Core code Direct % Total %

US 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

GB 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

US 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

GB 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

FR 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

GB 100.00 100.00

Operating Revenue (MIL $) Total Assets (MIL $) Number of Employees Information date

Rating:

HARTLAND TREFOIL LIMITED Country ISO code NACE Rev. 2, Core code Direct % Total %

Rating:

INFOGRAMES INTERACTIVE DIRECT LIMITED Country ISO code NACE Rev. 2, Core code Direct % Total %

2012/10

Rating:

INFOGRAMES ENTERTAINMENT SA Country ISO code NACE Rev. 2, Core code Direct % Total %

2012/03

Rating:

INFOGRAMES ENTERTAINMENT LTD Country ISO code NACE Rev. 2, Core code Direct % Total %

2012/10

Rating:

HUMONGOUS INC Country ISO code NACE Rev. 2, Core code Direct % Total %

2012/10

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

2012/03 A

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

1.41 2012/10

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

AA AAA

key

ASKMORE rating guide General vision

A credit rating is an opinion of the general creditworthiness of an obligor (issuer rating), or the creditworthiness of an obligor in respect of a specific debt security, or other financial obligation (issue rating), based on relevant risk factors.

The Multi Objective Rating Evaluation (MORE) model is essentially used to assess the level of distress of industrial companies by using data included in financial statements.

The basic idea of the model is to analyze a set of financial and economic ratios in a predictive corporate bankruptcy model with the purpose of creating a fundamental credit rating model for each industrial sector. Results of the model are obtained by applying newly developed numerical methodologies, drawing together financial theory, data mining and engineering design methodologies. The heart of MORE is a multi dimensional and multi objective algorithm that produces a classification of each company, by taking into account any attributes (such as sector and country) characterizing a firm.

The model gives the opportunity to assign a rating to a company even without considering a complete data analysis and allows to process quality information. It induces a better understanding of a company’s strength and weakness thanks to sophisticated data mining tools and taking into account the analyst knowledge.

The MORE rating vision is to look at the fundamental economics of the company. The main idea is to evaluate the rating observing every aspect of the economical and financial behavior of the company: better is the equilibrium between the different aspects, better will be the final rating.

This is done studying, evaluating and aggregating the most important sections of the financial and economic behavior of a company such as: profitability, liquidity, solvency, interest coverage and efficiency.

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

AA AAA

key

Rating scale Rating class

Rating macro class

The company’s capacity to meet its financial commitments is extremely strong. The company shows an excellent

AAA

AA

Assessment

economic and financial flow and fund equilibrium.

Healthy

The company has very strong creditworthiness. It also has a good capital structure and economic and financial equilibrium. Difference from AAA is slight.

The company has a high solvency. The company is however more susceptible to the adverse effects of changes in

A

circumstances and economic conditions than companies in higher rated categories.

Capital structure and economic equilibrium are considered adequate. The company’s capacity to meet its financial commitments could be affected by serious unfavourable events.

BBB Balanced

A company rated BB is more vulnerable than companies rated BBB. Furthermore the company faces major ongoing uncertainties or exposure to adverse business, financial, or economic conditions.

BB

The company presents vulnerable signals with regards to its fundamentals. Adverse business, financial, or economic

B

conditions will be likely to impair the company’s capacity or willingness to meet its financial commitments.

Vulnerable

CCC

A company rated CCC has a dangerous disequilibrium on the capital structure and on its economic and financial fundamentals. Adverse market events and an inadequate management could affect with high probability the company’s solvency.

CC

The company shows signals of high vulnerability. In the event of adverse market and economic conditions, the company’s strong disequilibrium could increase.

Risky

C

The company shows considerable pathological situations. commitments is very low.

D

The company has not any longer the capacity to meet its financial commitments.

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

The company’s capacity to meet its financial

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

AA AAA

key

Fundamental Credit Rating Ratios Analysis area

Ratio

Assessment This measures the level of total liabilities of the company in comparison

Leverage ratio

with equity.

Solvency ratios

Financial ratios

Assets to debt

This indicates company’s solvency. The company shows a level of deficit when the value of this ratio is under one unit.

Fixed Assets coverage ratio

This is calculated only for holdings. It measures the capital structure i.e. whether a company covers the fixed assets with long term capital.

Current ratio

This measures whether a company has sufficient short-term assets to cover its short-term liabilities.

Liquidity ratios This compares current liabilities only to those assets that can be readily

Quick ratio

turned into cash.

Return on Investement(ROI)

This measures the profitability of company investments without regard to the way the investment is financed.

Return on Equity(ROE)

This measures the profitability of the equity.

Asset turnover

This indicates the investments turnover with regards to sales. The level assumed from the ratio depends on the sector in which the company operates.

Profit margin

This indicates the profitability of sales.

Interest Paid coverage

This indicate the ability of the company to cover interest expenses through the economic margins (Gross profit and EBIT) and through the cash flow from operating activities.

Profitability and economic ratios

Interest coverage ratio

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

AA AAA

key

MORE Credit Limit, Probability of default and Confidence Level MORE Credit Limit

MORE Credit limit is the estimation of the amount of maximum credit that is possible to assign on a commercial relationship with the analyzed company with an outlook of one year. modeFinance used the following values associated with the company analyzed while computing the credit limit:

• Size; • Years in Business; • Average number of suppliers; • Liquidity of the company and the comparison with its sector; • The funds dedicated to be paid to suppliers; • The likelihood that a company may pay its debts in the next 12 months (MORE Ratings).

The credit limit in this report is merely a suggested value of commercial credit limit calculated on the basis of annual public data. This value should be reviewed by paying attention to the Confidence Level value and by using other information such as other business information, news... etc; and private information such as the relationship with client, history of payments, guarantees and the knowledge of the sector.

Probability of default e Confidence Level

In addition to the MORE Rating, modeFinance also estimates the probability of default and provides a level of confidence. The probability of default is the degree of certainty (in quantitative terms) that the company will go into default.

As the probability of default is strongly affected by the economic climate that the company is operating in, companies in the same MORE class will not necessarily have the same probability of default.

The MORE model can produce a MORE rating even if there is missing data by using an associated confidence level:

Confidence =

P Available Information P Total Information

The level of confidence does not indicate financial confidence in the company. It is a reflection of the variations in availability of financial data across Europe due to filing regulations and suggests the degree of financial detail the MORE rating is able to take into account for each company.

For companies with fully populated records a confidence level of 100% would be applied: companies where no financial data is provided, 0%. This puts the MORE rating in a context for the user and aids interpretation.

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741

ATARI

Tuesday, 22 January 2013 MORE Credit Rating

D

C

CC CCC

B

BB BBB

A

AA AAA

key

Notes and disclaimer NOTES

modeFinance has based the present analysis on the company available financial statements, coming from one or more of the following sources: local providers, Commercial Register (Companies House), websites, modeFinance’s database etc.

DISCLAIMER

All Rights Reserved. No part of this publication may be reproduced, stored in a retrieval system or transmitted in any form by any means, electronic, mechanical, photocopying, recording or otherwise, without the prior permission of the publisher modeFinance. The facts of this report are believed to be correct at the time of publication but cannot be guaranteed. Please note that the findings, conclusions and recommendations that modeFinance delivers will be based on information gathered in good faith from both primary and secondary sources, whose accuracy we are not always in a position to guarantee. As such modeFinance can accept no liability whatever for actions taken based on any information that may subsequently prove to be incorrect.

Contacts

Info web

modeFinance MORE rating AREA Science Park 34149 Trieste, via Padriciano 99 - ITALY info@modefinance.com www.modefinance.com

Phone

+39 040 3755337

Company Products Where

modeFinance srl VAT number 01168840328 info@modefinance.com www.modefinance.com TM

Area Science Park, Padriciano 99. 34149 Trieste, Italy Tel. +39 040 3755337 Fax +39 040 3756741