Attached files
file | filename |
---|---|
8-K - CURRENT REPORT ON FORM 8-K - LENCO MOBILE INC. | lenco_8k.htm |
Exhibit 99.1
ARCHER USA INC.
BALANCE SHEET
As of
unaudited
February 28, 2015 | January 31, 2015 | December 31, 2014 | November 30, 2014 | October 31, 2014 | ||||||||||||||||
Assets | ||||||||||||||||||||
Current Assets | ||||||||||||||||||||
Cash and Cash Equivalents | $ | 2,236,441 | $ | 2,466,025 | $ | 2,503,751 | $ | 2,691,823 | $ | 334,759 | ||||||||||
Accounts Receivable, Net | 442,854 | 452,091 | 443,737 | 510,796 | 285,498 | |||||||||||||||
Prepaid Expenses | 58,432 | 61,396 | 64,359 | 58,435 | 58,491 | |||||||||||||||
Intercompany Receivable | 1,200,070 | 1,200,069 | 1,200,070 | 1,100,070 | 110,070 | |||||||||||||||
Other Current Assets | 11,653 | 11,653 | 11,653 | 11,653 | 18,955 | |||||||||||||||
Total Current Assets | 3,949,450 | 4,191,235 | 4,223,570 | 4,372,777 | 1,797,773 | |||||||||||||||
Fixed Assets, Net | ||||||||||||||||||||
Fixed Assets | 82,652 | 82,652 | 82,652 | 82,652 | 82,652 | |||||||||||||||
Accumulated Depreciation | 82,652 | (82,652 | ) | (82,652 | ) | (82,652 | ) | (82,652 | ) | |||||||||||
Total Fixed Assets, Net | 0 | – | – | – | – | |||||||||||||||
Intangible Assets, Net | ||||||||||||||||||||
Intangible Assets | 2,128,199 | 2,128,199 | 2,128,199 | 2,128,199 | 5,004,100 | |||||||||||||||
Amortization | 2,128,199 | (2,128,199 | ) | (2,171,043 | ) | (2,144,811 | ) | (2,118,579 | ) | |||||||||||
Total Intangible Assets, Net | (0 | ) | – | (42,844 | ) | (16,612 | ) | 2,885,521 | ||||||||||||
Total Assets | $ | 3,949,450 | $ | 4,191,235 | $ | 4,180,726 | $ | 4,356,165 | $ | 4,683,294 | ||||||||||
Liabilities and Equity | ||||||||||||||||||||
Current Liabilities | ||||||||||||||||||||
Accounts Payable | $ | 3,138,468 | $ | 3,195,378 | $ | 3,236,810 | $ | 3,236,965 | $ | 3,068,651 | ||||||||||
Accrued Liabilities | 3,402,382 | 3,398,218 | 3,363,131 | 3,155,748 | 3,053,228 | |||||||||||||||
Deferred Revenue | 291,025 | 298,358 | 294,191 | 301,692 | 348,205 | |||||||||||||||
Intercompany Payable | 21,177,172 | 21,177,172 | 21,020,297 | 21,020,297 | 21,020,297 | |||||||||||||||
Note Payable - Current Portion | 776,614 | 767,015 | 757,416 | 747,817 | 738,218 | |||||||||||||||
Total Current Liabilities | 28,785,661 | 28,836,141 | 28,671,846 | 28,462,519 | 28,228,600 | |||||||||||||||
Stockholders Equity | ||||||||||||||||||||
Additional Paid In Capital | 19,413,194 | 19,413,194 | 19,413,194 | 19,413,194 | 19,413,194 | |||||||||||||||
Retained Earnings | (44,059,056 | ) | (43,861,471 | ) | (43,554,434 | ) | (42,960,391 | ) | (42,521,277 | ) | ||||||||||
Net Income (Loss) | (190,349 | ) | (196,630 | ) | (349,880 | ) | (559,156 | ) | (437,223 | ) | ||||||||||
Total Stockholders Equity | (24,836,212 | ) | (24,644,906 | ) | (24,491,120 | ) | (24,106,354 | ) | (23,545,306 | ) | ||||||||||
Total Liabilities and Equity | $ | 3,949,450 | $ | 4,191,235 | $ | 4,180,726 | $ | 4,356,165 | $ | 4,683,294 |
1 |
ARCHER USA INC.
STATEMENT OF OPERATIONS
As of
unaudited
February 28, 2015 | January 31, 2015 | December 31, 2014 | November 30, 2014 | October 31, 2014 | ||||||||||||||||
Revenue | ||||||||||||||||||||
Revenue - Sales | $ | 1,302 | $ | 1,098 | $ | 873 | $ | 835 | $ | 168,185 | ||||||||||
Revenue - Services | 12,082 | 17,333 | 24,270 | 418,236 | 159,405 | |||||||||||||||
Revenue - Other | 10,305 | 312 | 221 | 16,702 | 88,495 | |||||||||||||||
Sales Returns and Discounts | 3,149 | (1,056 | ) | (197 | ) | (2,353 | ) | (4,138 | ) | |||||||||||
Total Revenue | 20,540 | 17,687 | 25,167 | 433,420 | 411,947 | |||||||||||||||
Cost of Revenue | ||||||||||||||||||||
Cost of Sales Revenue | 8,608 | (32,972 | ) | 82,203 | 127,660 | 114,356 | ||||||||||||||
Cost of Goods Sold | 2,000 | 2,000 | (32,965 | ) | 2,000 | (35,452 | ) | |||||||||||||
Cost of Other Revenue | 3,775 | 14,167 | 12,054 | 12,054 | 52,861 | |||||||||||||||
Total Cost of Revenue | 14,383 | (16,806 | ) | 58,787 | 141,714 | 131,764 | ||||||||||||||
Gross Profit | 6,157 | 34,493 | (33,620 | ) | 291,706 | 280,182 | ||||||||||||||
Operating Expenses | ||||||||||||||||||||
General and Administrative Expenses | 92,033 | 108,199 | 132,299 | 197,194 | 257,294 | |||||||||||||||
Marketing and Advertising Expenses | 858 | 2,660 | 2,711 | 5,198 | 7,947 | |||||||||||||||
Depreciation and Amortization Expenses | – | – | 26,232 | 26,232 | 32,441 | |||||||||||||||
Payroll and Related Expenses | 75,344 | 94,837 | 138,921 | 164,995 | 248,703 | |||||||||||||||
Utilities and Facilities | 2,857 | 2,858 | 1,909 | 11,856 | 11,699 | |||||||||||||||
Operating and Maintenance Expenses | 3,745 | 1,082 | (4,384 | ) | 449,933 | 122,876 | ||||||||||||||
Taxes and Insurance | 11,397 | 11,407 | 11,397 | 19,196 | 21,566 | |||||||||||||||
Total Operating Expenses | 186,233 | 221,042 | 309,084 | 874,604 | 702,526 | |||||||||||||||
Other Income (Expense) | ||||||||||||||||||||
Interest Income | 17 | 20 | 21 | 13 | 0 | |||||||||||||||
Other Income | (690 | ) | (502 | ) | (610 | ) | (1,558 | ) | (3,434 | ) | ||||||||||
Interest Expenses | (9,599 | ) | (9,599 | ) | (9,599 | ) | (9,599 | ) | (14,295 | ) | ||||||||||
Other Expense | – | – | 3,012 | 0 | 0 | |||||||||||||||
Total Other Income (Expense) | (10,272 | ) | (10,080 | ) | (7,176 | ) | (11,144 | ) | (17,729 | ) | ||||||||||
Net Income (Loss) | $ | (190,349 | ) | $ | (196,630 | ) | $ | (349,880 | ) | $ | (594,042 | ) | $ | (440,072 | ) |
2 |
ARCHER USA INC.
STATEMENT OF CASH RECEIPTS AND DISBURSEMENTS
As of
unaudited
February 28, 2015 | ||||
Beginning Cash | $ | 2,466,025 | ||
Transfer in from other estate bank accounts | 341,875 | |||
Cash receipts deposited to this account | 65,912 | |||
Financing or other loaned funds | 0 | |||
Total cash available this month | 2,873,813 | |||
Transfers out to other estate bank accounts | (341,875 | ) | ||
Cash disbursements from this account | (295,497 | ) | ||
Adjustments | 0 | |||
Ending cash balance | $ | 2,236,441 |
3 |
LENCO MOBILE, INC.
BALANCE SHEET
As of
unaudited
February 28, 2015 | January 31, 2015 | December 31, 2014 | November 30, 2014 | October 31, 2014 | ||||||||||||||||
Assets | ||||||||||||||||||||
Current Assets | ||||||||||||||||||||
Intercompany Receivable | $ | 19,501,316 | $ | 19,501,316 | $ | 19,501,316 | $ | 19,501,316 | $ | 19,501,316 | ||||||||||
Total Current Assets | 19,501,316 | 19,501,316 | 19,501,316 | 19,501,316 | 19,501,316 | |||||||||||||||
Fixed Assets, Net | ||||||||||||||||||||
Fixed Assets | 93,568 | 93,568 | 93,568 | 93,568 | 93,568 | |||||||||||||||
Accumulated Depreciation | 93,568 | (93,568 | ) | (93,568 | ) | (93,568 | ) | (93,568 | ) | |||||||||||
Total Fixed Assets, Net | (0 | ) | – | – | – | – | ||||||||||||||
Intangible Assets, Net | ||||||||||||||||||||
Intangible Assets | 21,735,747 | 21,735,747 | 21,735,747 | 21,735,747 | 21,735,747 | |||||||||||||||
Amortization | 419,048 | (419,048 | ) | (419,048 | ) | (419,048 | ) | (419,048 | ) | |||||||||||
Total Intangible Assets, Net | 21,316,699 | 21,316,699 | 21,316,699 | 21,316,699 | 21,316,699 | |||||||||||||||
Total Assets | $ | 40,818,015 | $ | 40,818,015 | $ | 40,818,015 | $ | 40,818,015 | $ | 40,818,015 | ||||||||||
Liabilities and Equity | ||||||||||||||||||||
Current Liabilities | ||||||||||||||||||||
Accounts Payable | $ | 4,031,681 | $ | 4,031,681 | $ | 4,031,681 | $ | 4,031,681 | $ | 4,031,681 | ||||||||||
Accrued Liabilities | (0 | ) | – | 4,000 | 4,000 | 4,000 | ||||||||||||||
Deferred Revenue | 6,738,146 | 6,585,484 | 6,416,466 | 6,249,431 | 6,087,784 | |||||||||||||||
Intercompany Payable | 667,699 | 667,699 | 667,699 | 613,699 | 613,669 | |||||||||||||||
Note Payable - Current Portion | 17,326,758 | 17,238,985 | 17,148,306 | 17,158,661 | 17,069,016 | |||||||||||||||
Total Current Liabilities | 28,764,284 | 28,523,848 | 28,268,152 | 28,057,472 | 27,806,180 | |||||||||||||||
Stockholders Equity | ||||||||||||||||||||
Preferred Stock | 348 | 348 | 348 | 348 | 348 | |||||||||||||||
Common Stock | (218,111 | ) | (218,111 | ) | (218,111 | ) | (218,111 | ) | (218,111 | ) | ||||||||||
Additional Paid In Capital | 95,687,559 | 95,565,726 | 95,443,893 | 95,322,060 | 95,200,227 | |||||||||||||||
Retained Earnings | (83,206,458 | ) | (82,845,284 | ) | (82,510,788 | ) | (82,132,275 | ) | (80,756,200 | ) | ||||||||||
Net Income (Loss) | (209,607 | ) | (208,512 | ) | (165,478 | ) | (211,478 | ) | (1,214,428 | ) | ||||||||||
Total Stockholders Equity | 12,053,731 | 12,294,166 | 12,549,863 | 12,760,543 | 13,011,835 | |||||||||||||||
Total Liabilities and Equity | $ | 40,818,015 | $ | 40,818,015 | $ | 40,818,015 | $ | 40,818,015 | $ | 40,818,015 |
4 |
LENCO MOBILE, INC.
STATEMENT OF OPERATIONS
As of
unaudited
February 28, 2015 | January 31, 2015 | December 31, 2014 | November 30, 2014 | October 31, 2014 | ||||||||||||||||
Operating Expenses | ||||||||||||||||||||
Payroll and Related Expenses - Stock Option (non-cash) | $ | 121,833 | $ | 121,833 | $ | 121,833 | $ | 121,833 | $ | 121,833 | ||||||||||
Total Operating Expenses | 121,833 | 121,833 | 121,833 | 121,833 | 121,833 | |||||||||||||||
Other Income (Expense) | ||||||||||||||||||||
Interest Expenses | (87,774 | ) | (90,679 | ) | (43,645 | ) | (89,645 | ) | (1,092,595 | ) | ||||||||||
Other Income | 0 | 4,000 | ||||||||||||||||||
Total Other Income (Expense) | (87,774 | ) | 86,679 | (43,645 | ) | (89,645 | ) | (1,092,595 | ) | |||||||||||
Net Income (Loss) | $ | (209,607 | ) | $ | (208,512 | ) | $ | (165,478 | ) | $ | (211,478 | ) | $ | (1,214,428 | ) |
5 |