Attached files
| file | filename |
|---|---|
| 8-K/A - AMENDMENT NO.1 - WHITE FOX VENTURES, INC. | b3301508k.htm |
| EX-99.1 - EXHIBIT 99.1 - WHITE FOX VENTURES, INC. | ex99_1.htm |
| EX-99.3 - EXHIBIT 99.3 - WHITE FOX VENTURES, INC. | ex99_3.htm |
Exhibit 99.2
Breathe eCig Corp.
Unaudited Proforma Consolidated Balance Sheet
December 31, 2013
|
ASSETS
|
Breathe
|
DNAP
|
Adjustments
|
Consolidated
|
||||||||||||||||||
|
Current Assets:
|
||||||||||||||||||||||
|
Cash
|
$ | 13,346 | $ | 53,813 | E | $ | 20,000 | B | $ | 25,514 | $ | 61,645 | ||||||||||
|
Prepaid expenses
|
189,528 | B | 137,919 | 51,609 | ||||||||||||||||||
|
Sales tax receivable
|
27,943 | B | 17,097 | 10,846 | ||||||||||||||||||
|
Due from former subsidiary (post spinoff)
|
B | 5,288,703 | C | 5,288,703 | - | |||||||||||||||||
|
Total Current Assets
|
13,346 | 271,284 | 5,308,703 | 5,469,233 | 124,100 | |||||||||||||||||
|
Fixed Assets:
|
||||||||||||||||||||||
|
Fixed assets, net
|
- | 138,124 | B | 138,124 | - | |||||||||||||||||
|
Total Fixed Assets
|
- | 138,124 | - | 138,124 | - | |||||||||||||||||
|
Non-current Assets:
|
||||||||||||||||||||||
|
Deferred financing fees, net
|
- | 12,366 | 12,366 | |||||||||||||||||||
|
Mining rights
|
- | 1,035,818 | B | 1,035,818 | - | |||||||||||||||||
|
Goodwill
|
- | - | F | 9,000,000 | 9,000,000 | |||||||||||||||||
|
Total Non-current Assets
|
- | 1,048,184 | 9,000,000 | 1,035,818 | 9,012,366 | |||||||||||||||||
|
TOTAL ASSETS
|
$ | 13,346 | $ | 1,457,592 | $ | 14,308,703 | $ | 6,643,175 | $ | 9,136,466 | ||||||||||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
Breathe
|
DNAP
|
Adjustments
|
Consolidated
|
||||||||||||||||||
|
Current Liabilities:
|
||||||||||||||||||||||
|
Accounts payable and accrued expenses
|
$ | 45,606 | $ | 217,507 | B | $ | 127,640 | $ | - | $ | 135,473 | |||||||||||
|
Derivative liability - warrants
|
- | 197,040 | 197,040 | |||||||||||||||||||
|
Note payable - related party
|
5,000 | - | 5,000 | |||||||||||||||||||
|
Note payable - current portion
|
22,209 | B | 22,209 | - | ||||||||||||||||||
|
Total Current Liabilities
|
50,606 | 436,756 | 149,849 | - | 337,513 | |||||||||||||||||
|
Long-Term Liabilities
|
||||||||||||||||||||||
|
Note payable - net of current portion
|
- | 105,314 | B | 105,314 | - | |||||||||||||||||
|
Asset retirement obligation
|
- | 107,749 | B | 107,749 | - | |||||||||||||||||
|
Total Long-Term Liabilities
|
- | 213,063 | 213,063 | - | - | |||||||||||||||||
|
TOTAL LIABILITIES
|
50,606 | 649,819 | 362,912 | - | 337,513 | |||||||||||||||||
|
STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||
|
Total Equity
|
||||||||||||||||||||||
|
Members Equity
|
(37,260 | ) | - | A | 37,260 | - | ||||||||||||||||
|
Peferred stock par value $.001 per share;
Authorized 10,000,000 shares
|
- | - | - | |||||||||||||||||||
|
Common stock, par value $.001 per share;
Authorized 500,000,000 shares
|
||||||||||||||||||||||
|
Issued and outstanding, 106,586,000 shares
|
- | 106,586 | E | 12,050 | 268,636 | |||||||||||||||||
| F | 150,000 | |||||||||||||||||||||
|
Additional paid in capital
|
8,579,861 | C | 4,188,806 | 17,983,051 | ||||||||||||||||||
| A | 37,260 | B | 4,188,806 | |||||||||||||||||||
| E | 590,450 | |||||||||||||||||||||
|
Retained earnings
|
F | 8,850,000 | ||||||||||||||||||||
|
Accumulated deficit
|
(7,770,337 | ) | C | 1,099,897 | (9,452,734 | ) | ||||||||||||||||
| E | 582,500 | |||||||||||||||||||||
|
Accumulated other comprehensive income (loss)
|
(108,337 | ) | B | 108,337 | - | |||||||||||||||||
|
Total Equity
|
(37,260 | ) | 807,773 | 5,908,463 | 13,936,903 | 8,798,953 | ||||||||||||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 13,346 | $ | 1,457,592 | $ | 6,271,375 | $ | 13,936,903 | $ | 9,136,466 | ||||||||||||
| 20,580,078 | 20,580,078 | |||||||||||||||||||||
Breathe eCig Corp.
Unaudited Proforma Consolidated Statement of Operations
For the Year Ended December 31, 2014
|
Breathe
|
DNAP
|
Adjustments
|
Consolidated
|
|||||||||||||||||||
|
Revenues
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||
|
Cost of Revenues
|
- | - | - | - | - | |||||||||||||||||
|
Gross Profit
|
- | - | - | - | - | |||||||||||||||||
|
Operating Expenses
|
||||||||||||||||||||||
|
Exploration costs
|
- | 349,597 | - | 349,597 | - | |||||||||||||||||
|
Salaries and related expenses
|
- | 427,568 | - | 180,834 | 246,734 | |||||||||||||||||
|
General and administration
|
6,204 | 389,521 | - | 247,850 | 147,875 | |||||||||||||||||
|
Professional fees
|
38,795 | 303,229 | E | 582,500 | 130,829 | 793,695 | ||||||||||||||||
|
Rent
|
- | 40,005 | - | 40,005 | - | |||||||||||||||||
|
Depreciation, amortization and impairment
|
- | 1,262,629 | - | 1,253,912 | 8,717 | |||||||||||||||||
|
Total operating expenses
|
44,999 | 2,772,549 | 582,500 | 2,203,027 | 1,197,021 | |||||||||||||||||
|
Total operating income (loss)
|
(44,999 | ) | (2,772,549 | ) | (582,500 | ) | (2,203,027 | ) | (1,197,021 | ) | ||||||||||||
|
Other income
|
(4,167 | ) | (287,266 | ) | - | 437,707 | (729,140 | ) | ||||||||||||||
|
Total income (loss) before income taxes
|
(49,166 | ) | (3,059,815 | ) | (582,500 | ) | (1,765,320 | ) | (1,926,161 | ) | ||||||||||||
|
Provision for income taxes
|
- | - | - | - | - | |||||||||||||||||
|
Net inome (loss)
|
$ | (49,166 | ) | $ | (3,059,815 | ) | $ | (582,500 | ) | D | $ | (1,765,320 | ) | $ | (1,926,161 | ) | ||||||
|
Per share, basic and diluted
|
$ | - | $ | (0.03 | ) | $ | (0.01 | ) | ||||||||||||||
|
Weighted average number of common shares outstanding
|
||||||||||||||||||||||
|
Basic
|
96,010,164 | 258,060,164 | ||||||||||||||||||||
|
Diluted
|
96,010,164 | 258,060,164 | ||||||||||||||||||||
BREATHE ECIG CORP.
PRO FORMA UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
The following unaudited pro forma consolidated financial statements give effect to the acquisition of the outstanding common shares of Breathe eCig Corp., (“Breathe”) on January 16, 2015 by DNA Precious Metals, Inc. (“DNAP” and the “Company”) as well as the spinoff of DNA Canada, Inc. on February 3, 2015 and are based on estimates and assumptions set forth herein and in the notes to such pro forma statements.
On January 16, 2015, Breathe, a Tennessee corporation entered into a Share Exchange Agreement (the “Exchange Agreement”) with the Company, whereby the Company acquired all of the issued and outstanding shares of common stock of Breathe in consideration for the issuance of 150,000,000 shares of common stock.
As a result of the transaction effected by the Exchange Agreement, at closing Breathe became a wholly owned subsidiary of the Company, with the former Breathe shareholders owning approximately 56% of the then issued and outstanding common stock of the Company.
The Company declared a stock dividend to its shareholders of record as of February 3, 2015 of its wholly owned subsidiary, DNA Canada, Inc. Each shareholder of record on this date will receive one share of DNA Canada, Inc. for every two shares of the Company owned by the shareholder on this date. All stock dividends will be rounded down to the next whole number. With the completion of the stock dividend, the Company, no longer has an equity interest in DNA Canada, Inc.
The former shareholders of Breathe participating in the stock dividend were required to tender for redemption any shares of DNA Canada, Inc. common stock received pursuant to the stock dividend in accordance with the Exchange Agreement.
With the acquisition of Breathe, management determined that it would be in the best interest of the Company and its shareholders to operate each company separate and independently of each other. The operation of DNA Canada, Inc. and Breathe were inconsistent. Breathe is a manufacturer and distributor of e-cigarette and related products while DNA Canada, Inc. is an exploration stage mining company. The spin-off of DNA Canada, Inc. will allow each company to focus on its principal business activity and facilitate capital formation.
The acquisition of Breathe is being accounted for as a business combination under ASC 805, and the spinoff of DNA Canada, Inc. is being accounted for under ASC 505-60.
The following unaudited pro forma consolidated statement of operations for the year ended December 31, 2014 of the Company and Breathe gives effect to the above as if the transactions had occurred at the beginning of the period. The unaudited pro forma consolidated balance sheet at December 31, 2014 assumes the effects of the above as if this transaction had occurred as of January 1, 2014.
BREATHE ECIG CORP.
PRO FORMA UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
The unaudited pro forma consolidated financial statements are based upon, and should be read in conjunctions with DNAP’s audited financial statements as of and for the year ended December 31, 2014 and the audited financial statements of Breathe as of and for the year ended December 31, 2014.
The unaudited pro forma consolidated financial statements and notes thereto contained forward-looking statements that involve risks and uncertainties. Therefore, our actual results may vary materially from those discussed herein. The unaudited pro forma consolidated financial statements do not purport to be indicative of the results that would have been reported had such events actually occurred on the dates specified, nor is it indicative our future results.
BREATHE ECIGS CORP.
NOTES TO UNAUDITED PRO FORMA
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED DECEMBER 31, 2014
NOTE A – ACCOUNTING TREATMENT APPLIED AS A RESULT OF THIS TRANSACTION
The acquisition of Breathe is being accounted for as a business combination under ASC 805. The spinoff of DNA Canada, Inc. is being accounted for as a spinoff under ASC 505-60. The accumulated deficit of Breathe pre-acquisition are not carried forward, and the net liabilities of DNA Canada, Inc. are adjusted through additional paid in capital rather than accumulated deficits as DNA Canada, Inc. had negative book value. Earnings per share for the period prior to the transactions are restated to reflect the equivalent number of shares outstanding.
NOTE B – ADJUSTMENT
|
|
(a)
|
To eliminate pre-acquisition losses of $37,260.
|
|
|
(b)
|
To record the spinoff of the assets and liabilities of DNA Canada, Inc. and corresponding adjustment to additional paid in capital.
|
|
|
(c)
|
To write-off the receivable that is due from DNA Canada, Inc. after spinoff as uncollectible. Adjustment is first run through additional paid in capital to absorb the negative book value from entry (b) with the balance offsetting accumulated deficit as a dividend.
|
|
|
(d)
|
To eliminate the DNA Canada, Inc. expenses from the consolidated statement of operations.
|
|
|
(e)
|
To record the issuance of 12,050,000 common shares for cash and consulting services issued from January 1, 2015 through March 11, 2015.
|
|
|
(f)
|
To record the issuance of the 150,000,000 shares of common stock to acquire Breathe at a value of $9,000,000 to goodwill.
|
NOTE C – PRO FORMA WEIGHTED AVERAGES SHARES OUTSTANDING
Pro forma shares outstanding assuming the transaction occurred as of December 31, 2014:
|
DNAP Weighted Average Shares Outstanding
|
96,010,164 | |||
|
Shares issued in acquisition of Breathe
|
150,000,000 | |||
|
Shares issued for cash and services from January 1, 2015
|
||||
|
through March 11, 2015
|
12,050,000 | |||
|
|
||||
|
Pro forma shares outstanding
|
258,060,164 |