Attached files

file filename
8-K/A - CURRENT REPORT AMENDMENT NO. 2 - NAKED BRAND GROUP INC.form8ka.htm
EX-99.2 - UNAUDITED INTERIM FINANCIAL STATEMENTS - NAKED BRAND GROUP INC.exhibit99-2.htm
EX-99.1 - AUDITED ANNUAL FINANCIAL STATEMENTS - NAKED BRAND GROUP INC.exhibit99-1.htm
EX-10.16 - CONSULTING AGREEMENT WITH GEORGE CREATIVE CONSULTANTS INC. - NAKED BRAND GROUP INC.exhibit10-16.htm
EX-10.17 - CONSULTING AGREEMENT WITH KOSICK COMMUNICATIONS LTD. - NAKED BRAND GROUP INC.exhibit10-17.htm


  Search By Headlines.com Corp.
  Pro Forma Consolidated Financial Statements
  (Unaudited)
  (Expressed in US Dollars)



Search By Headlines.com Corp.
 
Pro Forma Consolidated Financial Statements
(Unaudited)
(Expressed in US Dollars)



Pro Forma Consolidated Financial Statements (Expressed in US Dollars)  
   
Pro Forma Consolidated Balance Sheet as of April 30, 2012 (unaudited) 5
   
Pro Forma Consolidated Statement of Operations (unaudited) for the year ended January 31, 2012 6
   
Pro Forma Consolidated Statement of Operations (unaudited) for the three months ended April 30, 2012 7
   
Notes to Pro Forma Consolidated Financial Statements (unaudited) 8-12

2



Financial Statements


Unaudited Pro Forma Consolidated Financial Information

The following unaudited pro forma consolidated financial information (i) presents the historical balance sheet of Naked Boxer Brief Clothing Inc. (“Naked”) as of April 30, 2012 giving pro forma effect to the July 30, 2012 reverse merger of Naked with Search by Headlines.com Corp., (the “Company”) as if the reverse merger of Naked with the Company had occurred on April 30, 2012 (ii) consolidates the historical statement of operations of Naked for the year ended January 31, 2012 giving pro forma effect to the reverse merger of Naked with the Company as if they had occurred on February 1, 2011, and (iii) combines the historical statement of operations of Naked for the three months ended April 30, 2012 with that of the Company.

As the Company’s previous year end was July 31 and the year end prospectively will be Naked’s year end of January 31, the results of the Company for the year ended January 31, 2012 were determined by combining the result of operations for the six months ended July 31, 2011 and the six months ended January 31, 2012 adjusted for the effect of the private placement transactions detailed in note 4(a).

The historical financial information has been adjusted to give pro forma effect to events that are directly attributable to the reverse merger of Naked with the Company, are factually supportable and, in the case of the pro forma statements of operations, have a recurring impact. The pro forma adjustments are preliminary, and the unaudited pro forma consolidated financial information is not necessarily indicative of the financial position or results of operations that may have actually occurred had the reverse merger taken place on the dates noted, or the future financial position or operating results of the combined company. The pro forma adjustments are based upon available information and assumptions that we believe are reasonable.

The reverse merger of Naked with the Company is being accounted for as a capital transaction. Transactions involving the merger of a private company whereby the shareholders of a private operating company gain effective control of a public company with nominal assets and limited operations generally do not meet the accounting definition of a business acquisition and therefore are accounted for as capital transactions. The reverse merger has been accounted for as if Naked issued its own shares to acquire the Company and includes the recapitalization of Naked to conform its capital structure to the legal capital structure of the Company.

4



Search By Headlines.com Corp.
Pro Forma Consolidated Balance Sheet
(Unaudited)
(Expressed in US Dollars)

Naked Boxer Search by Note Pro Forma Pro Forma
Brief Clothing Headlines.com Reference Adjustments Consolidated
As at April 30, 2012 Inc. Corp.
ASSETS
Current assets
Cash and cash equivalents $  8,420 $  51,166 4(a)(i) $  80,500 $  529,410
4(a)(ii) 720,000
4(a)(ii) (295,000 )
4(d) (35,676 )
Accounts receivable, net of allowance for doubtful accounts of $1,774 and $4,000, respectively 32,015 32,015
Loan receivable 226,896 4(b) (226,896 ) -
Inventory 99,126 99,126
Prepaid expenses 26,898 26,898
Total current assets 166,459 278,062 242,928 687,449
Long term assets
Property, plant, and equipment, net 1,071 1,071
Intangible assets, net 59,294 59,294
Total long term assets 60,365 - - 60,365
TOTAL ASSETS $  226,824 $  278,062 $  242,928 $  747,814
LIABILITIES AND STOCKHOLDERS' DEFICIENCY
Current liabilities
Accounts payable $  137,000 $  79,866 $  216,866
Notes payable 235,836 4(b) (226,896 ) 8,940
Related party payables 68,187 45,872 114,059
TOTAL LIABILITIES 441,023 125,738 (226,896 ) 339,865
SHAREHOLDER'S EQUITY (DEFICIENCY)
Common stock 638,972 9,010 4(a)(i) 1,610 27,000
4(a)(ii) 2,880
4(c) 13,500
4(c) (638,972 )
Additional paid in capital 54,090 4(a)(i) 78,890 1,595,120
4(a)(i) 322,000
4(a)(ii) 717,120
4(c) (824,600 )
4(c) 644,324
4(c) 638,972
4(d) (35,676 )
Common shares to be issued 256,000 4(a)(ii) (256,000 ) -
Accumulated deficit (839,804 ) (174,160 ) 4(a)(i) (322,000 ) (1,200,804 )
4(a)(ii) (39,000 )
4(c) 174,160
Accumulated other comprehensive income (loss) (13,367 ) 7,384 4(c) (7,384 ) (13,367 )
Total stockholders' equity (deficiency) (214,199 ) 152,324 469,824 407,949
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $  226,824 $  278,062 $  242,928 $  747,814

The accompanying notes are an integral part of these unaudited financial statements.

5



Search By Headlines.com Corp.
Pro Forma Consolidated Statement of Operations
(Unaudited)
(Expressed in US Dollars)

Naked Boxer Search by
Brief Headlines.com Note Pro Forma Pro Forma
For the year ended January 31, 2012 Clothing Inc. Corp. Reference Adjustments Consolidated
Net sales $  193,505 $  - $  - $  193,505
Cost of sales 145,213 - 145,213
Gross profit 48,292 - - 48,292
Operating Expenses
   General and administrative expenses 583,964 37,749 4(a)(i) 322,000 943,713
   Depreciation and amortization 2,761 - 2,761
   Foreign currency transactions 3,133 - 3,133
Total operating expenses 589,858 37,749 322,000 949,607
Operating loss (541,566 ) (37,749 ) (322,000 ) (901,315 )
Other income (expense)
   Interest expense (4,176 ) - (4,176 )
   Interest income - 141 141
   Finance charges (5,150 ) - (5,150 )
   Miscellaneous income 408 - 408
   Gain on settlement of debt - - -
(8,918 ) 141 - (8,777 )
Net income (loss) $  (550,484 ) $  (37,608 ) $  (322,000 ) $  (910,092 )
Other comprehensive income (loss)
Foreign currency translation adjustment (12,879 ) 371 (12,508 )
Comprehensive income (loss) $  (563,363 ) $  (37,237 ) $  (322,000 ) $  (922,600 )
Basic and diluted net loss per share $  (0.12 ) $  (0.00 ) $  (0.03 )
Weighted average shares used in computing
basic and diluted net loss per share 4,523,341 13,500,000 27,000,000

The accompanying notes are an integral part of these unaudited financial statements.

6



Search By Headlines.com Corp.
Pro Forma Consolidated Statement of Operations
(Unaudited)
(Expressed in US Dollars)

Naked Boxer Search by
Brief Headlines.com Note Pro Forma Pro Forma
For the three months ended April 30, 2012 Clothing Inc. Corp. Reference Adjustments Consolidated
Net sales $  26,122 $  - $  - $  26,122
Cost of sales 9,939 - 9,939
Gross profit 16,183 - - 16,183
Operating Expenses
   General and administrative expenses 183,771 34,102 217,873
   Depreciation and amortization 953 - 953
   Foreign currency transactions (1,555 ) - (1,555 )
Total operating expenses 183,169 34,102 - 217,271
Operating loss (166,986 ) (34,102 ) - (201,088 )
Other income (expense)
   Interest expense (2,672 ) - (2,672 )
   Interest income 1,708 1,708
   Finance charges (2,235 ) - (2,235 )
   Miscellaneous income 19 - 19
   Gain on settlement of debt - 39,000 4(a)(ii) (39,000 ) -
(4,888 ) 40,708 (39,000 ) (3,180 )
Net income (loss) $  (171,874 ) $  6,606 $  (39,000 ) $  (204,268 )
Other comprehensive income (loss)
Foreign currency translation adjustment (3,459 ) 3,454 (5 )
Comprehensive income (loss) $  (175,333 ) $  10,060 $  (39,000 ) $  (204,273 )
Basic and diluted net loss per share $  (0.03 ) $  0.00 $  (0.01 )
Weighted average shares used in computing basic and diluted net loss per share 6,069,251 13,500,000 27,000,000

The accompanying notes are an integral part of these unaudited financial statements.

7



Search By Headlines.com Corp.
Notes to Pro Forma Consolidated Financial Statements
(Expressed in US Dollars)
Unaudited

1.

Basis of Presentation

The unaudited pro forma consolidated financial statements of Search By Headlines.com Corp. (“SBH” or the “Company”) reflects financial information which gives pro forma effect to the acquisition agreement dated February 28, 2012 with Naked Boxer Brief Clothing Inc. (“Naked”) (the “Agreement” or “Acquisition”). At the closing of the transaction outlined in the Agreement on July 30, 2012, SBH acquired 100% of the issued and outstanding common shares of Naked in exchange for the issuance of 13,500,000 common shares of SBH. These pro-forma consolidated financial statements are prepared on the basis of the assumptions and adjustments as described in Note 4 below.

At the closing of the transaction, the former shareholders of Naked will control 50% of the issued and outstanding voting shares of SBH and former management of Naked will comprise more than 50% of the Board of Directors of SBH. Additionally, Naked’s management became the Company’s management. For accounting purposes, Naked is considered the acquirer and the resulting unaudited pro forma consolidated financial statements included herein are presented as a continuation of Naked and reflect the transaction as a recapitalization of Naked follow accounting rules applicable for reverse recapitalizations. Such financial information has been prepared from, and should be read in conjunction with, the historical financial statements and notes thereto of Naked included in this Form 8-K Report and SBH’s interim and annual reports on Form 10-Q and Form 10-K, respectively.

The pro forma consolidated statement of operations gives effect to the transaction as if it had occurred on February 1, 2011, combining the results of SBH with the results of Naked for the year ended January 31, 2012. As SBH’s previous year end was July 31 and the year end prospectively will be Naked’s year end of January 31, the results of SBH for the year ended January 31, 2012 were determined by combining the result of operations for the six months ended July 31, 2011 and the six months ended January 31, 2012 adjusted for the effect of the private placement transactions detailed in note 4(a). In addition, the unaudited pro forma interim consolidated statement of operations combines the results of SBH and Naked for the three month period ended April 30, 2012 adjusted for the effect of the private placement transactions detailed in note 4(a). The unaudited pro forma consolidated balance sheet was prepared as if the above acquisition occurred on April 30, 2012 combining the April 30, 2012 financial position of SBH adjusted for the effect of the private placement transactions detailed in note 4(a) with that of Naked.

The pro forma consolidated financial information is unaudited. The unaudited pro forma consolidated financial information is not necessarily indicative of the consolidated results which actually would have occurred if the above transaction had been consummated at the beginning of the periods presented; nor does it purport to present the results of operations for future periods.

8



Search By Headlines.com Corp.
Notes to Pro Forma Consolidated Financial Statements
(Expressed in US Dollars)
Unaudited

2.

Significant Accounting Policies

The unaudited pro forma consolidated financial information has been prepared based on the historical financial information of Naked and SBH giving effect to the reverse merger of Naked with the Company and related adjustments described in these notes. Certain note disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted as permitted by SEC rules and regulations.

3.

Reverse Take-Over

At closing of the transaction outlined in the Agreement, SBH acquired all of the issued and outstanding shares of Naked in exchange for 13,500,000 shares of SBH. As a result, each shareholder of Naked received 2.145 shares of SBH in exchange for their shares of Naked. In order to facilitate the merger, the Company was incorporated in the State of Nevada.

At Closing, 100,000 outstanding share purchase warrants exercisable for common shares of Naked were converted into share purchase warrants exercisable for common shares of SBH at the exchange ratio of 2.145. The exercise price of the warrants remained unchanged at $0.75 per share and the expiry date was changed to July 30, 2014.

Following the acquisition of the shares of Naked, SBH’s business has become the manufacture and sales of direct and wholesale undergarments to consumers and retailers. As the former shareholders of Naked will control the board and management of SBH after the closing of the transaction, the Acquisition has been accounted for as a reverse acquisition and a recapitalization of Naked. Following accounting rules applicable to a reverse acquisition, Naked is considered the accounting acquirer and the financial statements are presented as a continuation of Naked. The value attributable to the common shares reflects the carrying value, which approximates fair value, of the net assets of SBH.

Naked will pay a finder’s fee of $35,676 in connection with the acquisition to a related party (shown as a pro forma adjustment to cash).

4.

Pro Forma Assumptions and Adjustments


(a)

In connection with the Acquisition, SBH completed two private placements as follows:

     
(i)

On June 29, 2012, SBH completed a non-brokered private placement, pursuant to which the company issued 1,610,000 common shares at $0.05 per share for gross proceeds of $80,500. As these common shares were issued at a price below the fair value of the common stock, SBH recorded a compensation charge of $322,000 relating to insiders’ participating in the placement.

9



Search By Headlines.com Corp.
Notes to Pro Forma Consolidated Financial Statements
(Expressed in US Dollars)
Unaudited

4.

Pro Forma Assumptions and Adjustments – continued


(ii)

On June 30, 2012, SBH completed a non-brokered private placement, pursuant to which the company issued 2,880,000 common shares at $0.25 per share for gross proceeds of $720,000, of which $295,000 had been received at April 30, 2012. Of the $295,000, $245,000 was received in cash for the issuance of 980,000 shares at $0.25 per share and were recorded as a subscription. Private placement funds of $50,000 were accepted as consideration for the extinguishment of debt in exchange for 200,000 shares at $0.25 per share. The extinguishment of debt was recorded in SBH’s financial statements during the three months ended April 30, 2012 at the quoted market price of SBH’s shares of $0.055 per share and resulted in SBH recording a gain on extinguishment of debt of $39,000 and subscriptions of $11,000.

     

As these transactions occurred prior to the Acquisition, their effect on SBH’s net assets is included in the calculation of net assets acquired by Naked as shown below, and the $39,000 gain on extinguishment of debt is eliminated on the pro forma consolidated statement of operations as this gain occurred prior to the Acquisition.

These two private placements were consummated in connection with the Acquisition as the Agreement required that, on closing of the Acquisition, the Company have $650,000 in working capital after payment of all liabilities. Thus the private placements have been incorporated into these pro forma consolidated financial statements as a pro forma adjustment as such private placements (i) are directly attributable to the Acquisition; and (ii) have a continuing impact on the Company as these transactions have a continuing impact on the equity of the combined entity.


(b)

Pursuant to the Acquisition, the notes payable and accrued interest owing from Naked to SBH of $226,896, issued in contemplation of the Acquisition, are eliminated upon consolidation.

   
(c)

As SBH is considered a shell company, the shares issued for the Acquisition are considered issued in exchange for the fair value net assets of SBH as follows:


              Pre        
              Acquisition        
    Actual         Adjustment     As Adjusted  
                       
                       
Cash and cash equivalents $  51,166     Note 4 (a)(i) $  80,500   $  556,666  
          Note 4 (a)(ii)   720,000        
          Note 4 (a)(ii)   (295,000 )      
Loan receivable   226,896         -     226,896  
Accounts payable and advances payable   (79,866 )       -     (79,866 )
Due to related party   (45,872 )       -     (45,872 )
                       
Net assets acquired $  152,324       $  505,500   $  657,824  

The fair value of net assets acquired is credited to share capital.

   
(d)

In connection with the Acquisition, Naked will pay a finder’s fee of $35,676 to a related party (shown as a pro forma adjustment to cash). Following accounting rules applicable to reverse capitalizations, this transaction fee has been recorded as a charge against equity.

10



Search By Headlines.com Corp.
Notes to Pro Forma Consolidated Financial Statements
(Expressed in US Dollars)
Unaudited

5.

Pro Forma Share Capital

As of April 30, 2012, SBH’s authorized capital consisted of 100,000,000 common shares, par value $0.001 per share.

After giving effect to the pro forma assumptions and adjustments in Note 4, the issued share capital of the Company will be as follows:

                Common     Additional        
          Par     shares to be     Paid in        
    Number     Value     issued     Capital     Total  
Balance, SBH, April 30, 2012   9,010,000   $  9,010   $  256,000     54,090   $  319,100  
Private placement (Note 4(a)(i))   1,610,000     1,610     -     400,890     402,500  
Private placement (Note 4(a)(ii))   2,880,000     2,880     (256,000 )   717,120     464,000  
Acquisition of Naked (Note 3 and 4(c))   13,500,000     13,500     -     644,324     657,824  
Adjustment of SBH’s share capital*   -     -     -     (824,600 )   (824,600 )
Adjustment for Naked’s share capital   -     -     -     638,972     638,972  
Acquisition costs (Note 4(d))   -     -     -     (35,676 )   (35,676 )
    27,000,000   $  27,000   $  -     1,595,120   $ 1,622,120  

*The adjustment to SBH’s share capital is calculated as follows:

          Common              
    Common     shares to be     Additional        
    stock     issued      Paid in Capital      Total  
Balance, April 30, 2012 $  9,010    $ 256,000     54,090   $  319,100  
Pre-Acquisition Adjustment (Note 4(a)(i))   1,610     -     78,890     80,500  
Pre-Acquisition Adjustment (Note 4(a)(ii))   2,880     (295,000 )   717,120     425,000  
Elimination of Pre-Acquisition Gain (Note 4(a)(ii))   -     39,000     (39,000 )   -  
As adjusted $  13,500   $ -     811,100   $  824,600  

The following reflects the increase in weighted average basic and diluted shares outstanding for the assumed shares issued to consummate the merger. The increase in shares outstanding represents the assumed shares issued to consummate the merger as if Naked had issued its own shares to acquire the Company.

Shares held by Naked shareholders prior to merger   6,293,640  
Exchange ratio   2.145  
Shares of SBH received by Naked shareholders (in exchange for their Naked shares)   13,500,000  

11



Search By Headlines.com Corp.
Notes to Pro Forma Consolidated Financial Statements
(Expressed in US Dollars)
Unaudited

Shares held by SBH shareholders prior to merger (including shares issued to consummate the merger)   13,500,000  
       
Total common shares outstanding after the merger   27,000,000  

To recapitalize the Company’s stockholders’ equity to conform to the legal capital structure.

27,000,000 shares of common stock outstanding at $.001 par = $27,000)

Common stock at $.001 par $  27,000  
Additional paid-in capital $ 1,595,120  
Total $ 1,622,120  

12