Attached files

file filename
8-K - CURRENT REPORT - Echo Automotive, Inc.form8k.htm
EX-10.2 - FORM OF INDEMNIFICATION AGREEMENT - Echo Automotive, Inc.exhibit10-2.htm
EX-10.1 - LICENSE AGREEMENT - Echo Automotive, Inc.exhibit10-1.htm
EX-10.9 - FORM OF WARRANT - Echo Automotive, Inc.exhibit10-9.htm
EX-16.1 - LETTER OF MADSEN & ASSOCIATES CPA'S, INC. - Echo Automotive, Inc.exhibit16-1.htm
EX-10.4 - CLIENT LEASE - Echo Automotive, Inc.exhibit10-4.htm
EX-10.8 - LETTER OF INTENT - Echo Automotive, Inc.exhibit10-8.htm
EX-99.1 - AUDITED FINANCIAL STATEMENTS - Echo Automotive, Inc.exhibit99-1.htm
EX-99.2 - UNAUDITED INTERIM FINANCIAL STATEMENTS - Echo Automotive, Inc.exhibit99-2.htm
EX-10.3 - CLIENT LEASE - Echo Automotive, Inc.exhibit10-3.htm
EX-10.12 - LICENSE AGREEMENT - Echo Automotive, Inc.exhibit10-12.htm
EX-10.10 - EXECUTIVE EMPLOYMENT AGREEMENT - Echo Automotive, Inc.exhibit10-10.htm
EX-10.11 - EXECUTIVE EMPLOYMENT AGREEMENT - Echo Automotive, Inc.exhibit10-11.htm
EX-10.14 - PROMISSORY NOTE - Echo Automotive, Inc.exhibit10-14.htm
EX-10.13 - PROMISSORY NOTE - Echo Automotive, Inc.exhibit10-13.htm

     UNAUDITED PRO FORMA CONDENSED FINANCIAL STATEMENTS

     The following unaudited condensed pro forma balance sheet as of June 30, 2012 was prepared as if the merger was effective as of such date. The unaudited condensed pro forma statement of operations for the six months ended June 30, 2012 was prepared as if the merger was effective on June 30, 2012. The consolidated balance sheet as of June 30, 2010 and the statement of operations for the six months then ended of Echo Automotive, LLC (“Echo”) was used for pro forma purposes.

     The unaudited condensed pro forma financial statements should be read in conjunction with the notes included herein for Canterbury Resources, Inc. (“Canterbury,” the “Company,” “we,” “us” or “our”) and the unaudited financial statements of Echo. The pro forma financial information is presented for illustrative purposes only and is not necessarily indicative of the future financial position or future results of operations of the combined enterprise after the merger of Echo with Canterbury, or of the financial position or results of operations of the combined enterprise that would have actually occurred had the merger been effected as of the dates described above. The merger will be accounted for as a reverse acquisition wherein Echo will be treated as the acquirer for accounting purposes since it will control the combined enterprise.


Condensed Pro Forma Balance Sheet as of June 30, 2012 (Unaudited)

Echo Automotive, Inc.
(A Development Stage Company)
Pro Forma Combined Balance Sheet

    Accounting Acquirer     Legal Survivor              
                      Echo  
    Echo Automotive     Canterbury           Automotive,  
    LLC     Resources, Inc.           Inc.  
    June 30, 2012     June 30, 2012     Pro Forma     June 30, 2012  
ASSETS   (Unaudited)     (Unaudited)     Adjustments     (Unaudited)  
Current Assets                        
   Cash and cash equivalents $  46,931     -     -   $  46,931  
   Accounts receivable   6,100     -     -     6,100  
   Prepaid expenses   50,000     -     -     50,000  
   Promissory note receivable   -     530,013     (530,013 ) (b)   -  
           Total Current Assets   103,031     530,013     (530,013 )   103,031  
Prototype equipment, net   139,189     -     -     139,189  
Intangible, net   50,000     -     -     50,000  
Total Assets $  292,220   $  530,013   $  (530,013 ) $  292,220  
                         
LIABILITIES AND MEMBERS DEFICIT                        
Current Liabilities                        
   Accounts payable $  10,000   $  29,820   $  (29,820 ) (c) $  10,000  
   Accrued interest   22,684     -     (22,684 ) (d)   -  
   Advances from related parties   -     91,762     (91,762 ) (c)   -  
   Current portion of debt   1,050,000     -     (1,050,000 ) (d)   -  
           Total Current Liabilities   1,082,684     121,582     (1,194,266 )   10,000  
Accrued Interest, net of current maturities   7,697     -     (7,697 ) (d)   -  
Long-Term Debt, net of current maturities   110,000     -     55,000 (d)   165,000  
           Total Liabilities   1,200,381     121,582     (1,146,963 )   175,000  
Stockholders Deficit                        
   Common stock   -     11,500     738,500 (a)   750,000  
   Common stock to be issued   -     528,000     (528,000 ) (a)   -  
   Additional paid in capital         36,250     (210,500 ) (a)      
                (530,013 ) (b)      
    -           29,820 (c)      
                91,762 (c)      
                995,000 (d)      
                (167,319 ) (e)   245,000  
   Deficit accumulated during pre-exploration/development stage   (908,161 )   (167,319 )   30,381 (d)   (877,780 )
    -     -     167,319 (e)   -  
           Total stockholder equity   (908,161 )   408,431     616,950     117,220  
                         
           Total Liabilities and Members Deficit $  292,220   $  530,013   $  (530,013 ) $  292,220  

(a)

To record the issuance of 75,000,000 shares of $01 par value common stock and the remainder to Additional Paid in Capital

(b)

To record capitalization of the notes receivable and interest due to Canterbury from Echo Automotive, Inc. as Additional Paid in Capital

(c)

To record the pro forma adjustments for all related party liabilites trasnferred to the stockholder of Canterbury in the merger.

(d)

To record the proforma adjustment for notes payable and accrued interest transfared to the single member in the merger.

(e)

To record the proforma adjustment to eliminate the accumulated deficit of the Legal Survivor (Accounting Acquiree) in the merger.



Condensed Pro Forma Statements of Operations for the six months ended June 30, 2012 (Unaudited)

Echo Automotive, Inc.
(A Development Stage Company)
Pro Forma Combined Statement of Operations
For the Six Months Ended

    Accounting Acquirer     Legal Survivor              
          Canterbury Resources,              
    Echo Automotive LLC     Inc.           Echo Automotive, Inc.  
    June 30, 2012     June 30, 2012     Pro Forma     June 30, 2012  
    (Unaudited)     (Unaudited)     Adjustments     (Unaudited)  
                         
Revenues                        
   Miscellaneous $  6,100   $  2,014   $  (2,014 ) (b) $  6,100  
                         
General and administrative   655,145     3,582     -     658,727  
Professional fees   -     38,759     -     38,759  
Interest Expense   22,478     -     (22,478 ) (a)   -  
             Total expenses   677,623     42,341     (22,478 )   697,486  
             Net Loss $  (671,523 ) $  (40,327 ) $  20,464   $  (691,386 )

(a)

To record proforma adjustment of interest expense related to notes payable converted to equity.

(b)

To record proforma adjustment for interest income related to notes receivable converted to equity.

NOTES TO THE CONDENSED PRO FORMA FINANCIAL STATEMENTS (UNAUDITED)

     As a result of the merger, Echo became Canterbury’s wholly-owned subsidiary and the security holders of Echo received an aggregate of 52,500,000 shares of common stock. As a result of the merger and the issuance of stock to the security holders of Echo, the former security holders of Echo held approximately 70% of Canterbury’s outstanding common stock immediately after the merger. Accounting principles generally accepted in the United States generally require that a company whose security holders retain the majority voting interest in the combined business be treated as the acquirer for financial reporting purposes. The acquisition will be accounted for as a reverse acquisition whereby Echo was deemed to be the “accounting acquirer.”

(a) To record the issuance of 75,000,000 shares of $01 par value common stock and the remainder to Additional Paid in Capital
(b) To record capitalization of the notes receivable and interest due to Canterbury from Echo Automotive, Inc. as Additional Paid in Capital
(c) To record the pro forma adjustments for all related party liabilities transferred to the stockholder of Canterbury in the merger.
(d) To record the proforma adjustment for notes payable and accrued interest transferred to the single member in the merger.
(e) To record the proforma adjustment to eliminate the accumulated deficit of the Legal Survivor (Accounting Acquiree) in the merger.
(f) To record proforma adjustment of interest expense related to notes payable converted to equity.
(g) To record proforma adjustment for interest income related to notes receivable converted to equity.


Unaudited Condensed Pro Forma Statement of Operations

     The following unaudited condensed pro forma statement of operations for the year ended December 31, 2011 was prepared as if the merger was effective as of December 31, 2011. The statement of operations for the year ended December 31, 2011 of Echo Automotive, LLC (“Echo”) was used for pro forma purposes, as that is Echo’s year-end.

     The unaudited condensed pro forma financial statements should be read in conjunction with the audited consolidated historical financial statements and notes thereto included herein for Canterbury Resources, Inc. (“Canterbury,” the “Company,” “we,” “us” or “our”) and the audited financial statements of Echo. The pro forma financial information is presented for illustrative purposes only and is not necessarily indicative of the future results of operations of the combined enterprise after the merger of Echo with Canterbury, or of the results of operations of the combined enterprise that would have actually occurred had the merger been effected as of the dates described above. The merger will be accounted for as a reverse acquisition wherein Echo will be treated as the acquirer for accounting purposes since it will control the combined enterprise.

Condensed Pro Forma Statements of Operations for the year ended December 31, 2011 (Unaudited)

Echo Automotive, Inc.
(A Development Stage Company)
Pro Forma Combined Statement of Operations
For the Year Ended

    Accounting Acquirer     Legal Survivor              
          Canterbury Resources,              
    Echo Automotive LLC     Inc.           Echo Automotive, Inc.  
    December 31, 2011     December 31, 2011     Pro Forma     December 31, 2011  
    (Unaudited)     (Unaudited)     Adjustments     (Unaudited)  
                         
Revenues                        
   Miscellaneous $  69,100   $  -   $  -   $  69,100  
                         
General and administrative   361,739     19,400     -     381,139  
Exploration   -     13,951     -     13,951  
Interest Expense   7,903     -     (7,697 ) (a)   206  
             Total expenses   369,642     33,351     (7,697 )   395,296  
             Net Loss $  (300,542 ) $  (33,351 ) $  7,697   $  (326,196 )

(a)

To record proforma adjustment of interest expense related to notes payable converted to equity.