Attached files

file filename
EX-10 - PURCHASE AGREEMENT - AXIOM CORP.exhibit105.htm
EX-10 - CONSULTING AGREEMENT - AXIOM CORP.exhibit107.htm
EX-10 - PURCHASE AGREEMENT - AXIOM CORP.exhibit106.htm
8-K/A - AXIOM CORP. - AMENDMENT NO. 3 TO THE CURRENT REPORT FOR FEBRUARY 26, 2015 - AXIOM CORP.axiomcorp-form8ka3for0226.htm
EX-10 - SUPPLY AGREEMENT - AXIOM CORP.exhibit108.htm
 

Exhibit 99.2

 

Axiom Corp.

 

 

 

 

 

Pro-Forma Consolidated Balance Sheet

 

 

 

 

 

Expressed in United States dollars

 

 

 

 

 

 

 

 

 

As at December 31, 2014

 

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PaperNuts

 

Axiom

Note

 

Pro Forma

 

Pro Forma

 

 

Canada

 

Corp.

2

 

Adjustments

 

Consolidation

Assets

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

8,602

$

822

 

$

-

$

9,424

Accounts receivable

 

2,388

 

-

 

 

-

 

2,388

Inventory

 

13,410

 

-

 

 

-

 

13,410

Prepaid expenses and deposits

 

21,870

 

-

 

 

-

 

21,870

Total current assets

 

46,270

 

822

 

 

-

 

47,092

Non-current assets

 

 

 

 

 

 

 

 

 

Equipment

 

13,250

 

-

 

 

-

 

13,250

Intangible assets

 

65,851

 

-

 

 

-

 

65,851

Total non-current assets

 

79,101

 

-

 

 

-

 

79,101

 Total assets

$

125,371

$

822

 

$

-

$

126,193

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

$

132,493

$

22,387

(b)

$

45,000

$

199,880

Other taxes payable

 

7,190

 

-

 

 

-

 

7,190

Current portion of deferred revenue

 

9,482

 

-

 

 

-

 

9,482

Due to related parties

 

99,812

 

810

 

 

-

 

100,622

Loans payable

 

-

 

59,868

 

 

-

 

59,868

Total current liabilities

 

248,977

 

83,065

 

 

45,000

 

377,042

Non-current liabilities

 

 

 

 

 

 

 

 

 

Deferred revenue

 

22,125

 

-

 

 

-

 

22,125

Total non-current liabilities

 

22,125

 

-

 

 

-

 

22,125

Total liabilities

 

271,102

 

83,065

 

 

45,000

 

399,167

 

 

 

 

 

 

 

 

 

 

Stockholder’s equity (deficiency)

 

 

 

 

 

 

 

 

 

Capital stock

 

798,587

 

564

(c)(i)

 

(564)

 

1,061

 

 

 

 

 

(c)(ii)

 

497

 

 

 

 

 

 

 

(d)

 

(798,023)

 

 

Additional paid-in capital

 

-

 

45,086

(c)(i)

 

(45,086)

 

715,282

 

 

 

 

 

(c)(ii)

 

123,790

 

 

 

 

 

 

 

(d)

 

798,023

 

 

 

 

 

 

 

(c)(iii)

 

(206,530)

 

 

Cumulative translation adjustment

 

(60,963)

 

-

 

 

-

 

(60,963)

Deficit

 

(883,355)

 

(127,893)

(b)

 

(45,000)

 

(928,355)

 

 

 

 

 

(c)(i)

 

127,893

 

 

Total Stockholder’s (deficiency) 

 

(145,731)

 

(82,243)

 

 

(45,000)

 

(272,974)

 Total liabilities and Stockholder’s (deficiency)

$

125,371

$

822

 

$

0

$

126,193

The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.

 

1


 
 

 

 

Axiom Corp.

Pro-Forma Consolidated Statement of Operations and Comprehensive Loss

Expressed in United States dollars

For the year ended December 31, 2014

(Unaudited)

 

 

PaperNuts

 

Axiom

Note

 

Pro Forma

 

Pro Forma

 

 

Canada

 

Corp.

2

 

Adjustments

 

Consolidation

Revenue

$

57,605

$

-

 

$

-

$

57,605

Cost of sales

 

26,995

 

-

 

 

-

 

26,995

Gross profit

 

30,610

 

-

 

 

-

 

30,610

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Advertising and promotion

 

12,633

 

-

 

 

-

 

12,633

Interest 7

 

10,206

 

4,039

 

 

-

 

14,245

Office and general

 

24,234

 

49,646

 

 

-

 

73,880

Rent

 

14,711

 

-

 

 

-

 

14,711

Salaries and fees

 

107,790

 

-

 

 

-

 

107,790

Travel

 

19,171

 

-

 

 

-

 

19,171

Depreciation and amortization 4

 

8,084

 

-

 

 

-

 

8,084

Filing fees

 

-

 

-

(b)

 

45,000

 

45,000

Research and development

 

21,159

 

-

 

 

-

 

21,159

Professional fees

 

123,596

 

-

 

 

-

 

123,596

Total operating expenses

 

341,584

 

53,685

 

 

45,000

 

440,269

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

(310,974)

 

(53,685)

 

 

(45,000)

 

(409,659)

Gain (loss) on foreign exchange

 

(649)

 

-

 

 

-

 

(649)

Impairment of assets

 

(81,604)

 

-

 

 

-

 

(81,604)

Net loss and comprehensive loss for the year

$

(393,227)

$

(53,685)

 

$

(45,000)

$

(491,912)

 

 

 

 

 

 

 

 

 

 

Net loss per share - Basic and diluted

 

 

 

 

 

 

 

$

(0.00)

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding - Basic and diluted

 

 

 

 

 

 

 

 

106,147,975

                     

 

 

The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.

 

 

 

 

 

 

 

 

2


 
 

 

 

Axiom Corp.

Pro-Forma Consolidated Statement of Operations and Comprehensive Loss

Expressed in United States dollars

For the three months ended March 31, 2015

(Unaudited)

 

 

PaperNuts

 

Axiom

Note

 

Pro Forma

 

Pro Forma

 

 

Canada

 

Corp.

2

 

Adjustments

 

Consolidation

Revenue

$

11,301

$

-

 

$

-

$

11,301

Cost of sales

 

7,297

 

-

 

 

-

 

7,297

Gross profit

 

4,004

 

-

 

 

-

 

4,004

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Advertising and promotion

 

1,333

 

-

 

 

-

 

1,333

Interest 7

 

2,520

 

1,071

 

 

-

 

3,591

Office and general

 

7,748

 

379

 

 

-

 

8,127

Rent

 

3,273

 

-

 

 

-

 

3,273

Salaries and fees

 

156,263

 

-

 

 

-

 

156,263

Travel

 

5,160

 

-

 

 

-

 

5,160

Depreciation and amortization 4

 

5,087

 

-

 

 

-

 

5,087

Stock-based compensation

 

148,125

 

-

 

 

-

 

148,125

Filing fees

 

-

 

-

(b)

 

45,000

 

45,000

Research and development

 

683

 

-

 

 

-

 

683

Professional fees

 

25,356

 

29,997

 

 

-

 

55,353

Total operating expenses

 

355,548

 

31,447

 

 

45,000

 

431,995

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

(351,544)

 

(31,447)

 

 

(45,000)

 

(427,991)

Gain (loss) on foreign exchange

 

(1,879)

 

479

 

 

-

 

(1,400)

Net loss and comprehensive loss for the period

$

(353,423)

$

(30,968)

 

$

(45,000)

$

(429,391)

 

 

 

 

 

 

 

 

 

 

Net loss per share - Basic and diluted

 

 

 

 

 

 

 

$

(0.01)

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding - Basic and diluted

 

 

 

 

 

 

 

 

69,328,702

                     

 

The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.

 

 

 

 

 

 

 

 

3


 
 

 

AXIOM CORP.

NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

Expressed in United States Dollars

(Unaudited)


 

1.             BASIS OF PRESENTATION

 

The accompanying unaudited pro forma consolidated financial statements of Axiom Corp. (“Axiom” or the “Company”) and PaperNuts Corporation (“PaperNuts Canada”) have been prepared by management to reflect the proposed share exchange transaction (the “Transaction”) as described in Note 2. The pro forma consolidated financial statements have been prepared from information derived from and should be read in conjunction with the following:

 

1.     the audited annual financial statements of Axiom as at December 31, 2014.

 

2.     the audited annual financial statements of PaperNuts Canada as at December 31, 2014.

 

3.     The unaudited interim financial statements of Axiom as at March 31, 2015.

 

The unaudited pro forma consolidated balance sheet of Axiom and PaperNuts Canada as at December 31, 2014 has been presented assuming the Transaction had been completed on December 31, 2014. PaperNuts Canada amounts have been converted to United States dollars at the exchange rate in effect as at December 31, 2014 ($1.1601 Canadian dollars per United States dollar).

 

The unaudited pro forma consolidated statement of operations and comprehensive loss of Axiom and PaperNuts Canada for the year ended December 31, 2014 has been presented assuming the Transaction had been completed on January 1, 2014.  PaperNuts Canada amounts have been converted to United States dollars at the average exchange rate in effect for the year ending December 31, 2014 ($1.1046 Canadian dollars per United States dollar).  

 

The accompanying unaudited pro forma consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and in the opinion of management, include all adjustments necessary for fair presentation. No adjustments have been made to reflect additional costs or cost savings that could result from the combination of the operations of Axiom and PaperNuts Canada, as management does not anticipate any material costs or cost savings as a result of the Transaction. The Transaction is considered to be a reverse acquisition of Axiom by PaperNuts Canada. A reverse acquisition transaction involving a non-public operating entity and a non-operating public company is in substance a share-based payment transaction, rather than a business combination. The Transaction is equivalent to the issuance of shares by the non-public operating entity, PaperNuts Canada, for the net assets and the listing status of the non-operating public company, Axiom.  The fair value of the shares issued was determined based on the fair value of the common shares issued by Axiom.

 

The unaudited pro forma consolidated financial information is not intended to be indicative of the results that would actually have occurred, or the results expected in future periods, had the events reflected herein occurred on the dates indicated. Actual amounts recorded upon consummation of the transaction will differ from those recorded in the unaudited pro forma consolidated financial statement information.

 

Management believes that the assumptions used provide a reasonable basis for presenting all of the significant effects of the transaction and that the pro forma adjustments give appropriate effect to those assumptions and are appropriately applied in the unaudited pro forma consolidated balance sheet and statement of operations and comprehensive loss.

 

 

2.             PRO FORMA ASSUMPTIONS AND ADJUSTMENTS

 

On February 23, 2015, the Company and its controlling shareholder (the “Controlling Shareholder”) entered into a Share Exchange Agreement (the “Share Exchange Agreement”) with PaperNuts Canada, a corporation established under the laws of the Province of Ontario, Canada. PaperNuts Canada is a manufacturer and distributor of automated packaging equipment and paper based packaging products. Pursuant to the Share Exchange Agreement, the Company agreed, upon receiving the signatures of at least 90% of the shareholders of PaperNuts Canada (the “PaperNuts Canada Shareholders”) and satisfaction of other conditions of closing, to acquire up to 1,220,165  (100%) of the shares of common stock of PaperNuts Canada from the PaperNuts Canada Shareholders (the “PaperNuts Canada Shares”) in exchange for up to 52,000,000 restricted shares of Company common stock (the “Company Shares”) based on an Exchange Ratio of 42.617187019 Company Shares for each one PaperNuts Canada Share exchanged (the “Share Exchange”).

 

The Company closed the Share Exchange on February 26, 2015, with 95.6% of the PaperNuts Canada Shareholders exchanging a total of 1,166,540 PaperNuts Canada Shares for a total of 49,714,642 Company Shares. Pursuant to the Share Exchange Agreement, the Company also issued warrants to purchase a total of 5,650,000 shares of the Company’s Common Stock at exercise prices ranging from $0.056 to $0.075 per share.  These warrants have terms which are the same as and replace warrants

4


 

 

AXIOM CORP.

NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

Expressed in United States Dollars

(Unaudited)


previously held by PaperNuts warrant holders (see (c) below).

 

Additionally, on February 23, 2015, Mr. Scott MacRae, the Chief Executive Officer of PaperNuts Canada, entered into a Stock Purchase Agreement (the “Stock Purchase Agreement”) with Mr. Kranti Kumar Kotni, the Company’s sole officer and director, whereby Mr. MacRae purchased 30,000,000 shares (the “Shares”) of the Company’s common stock beneficially owned by Mr. Kotni. The Shares were purchased by Mr. MacRae for an aggregate purchase price of $75,000.

 

As a result of the Share Exchange transaction and the transaction between Mr. MacRae and Mr. Kotni, PaperNuts Canada has become a majority owned subsidiary of the Company and the Company now carries on the business of PaperNuts Canada as its primary business. The Company intends to change its name to PaperNuts Limited in the near future.

 

Additionally, as required by the Share Exchange Agreement, the Company and Mr. Kotni entered into a Share Transfer & Assignment Agreement dated February 26, 2015, pursuant to which the Company, following the Closing of the Share Exchange Agreement, transferred to Mr. Kotni all of the issued and outstanding shares of the Company’s formerly wholly-owned subsidiary, Acton Holdings Limited, a Kenyan company. Mr. Kotni assumes all the liabilities of Acton Holdings Limited. The transfer of the wholly-owned subsidiary had no material impact on the proforma financial statements.

 

The unaudited pro forma consolidated balance sheet gives effect to the following assumptions and adjustments:

 

a)      The issuance by Axiom of 49,714,642 post-Transaction common shares in exchange 95.6% of the issued and outstanding common shares of PaperNuts Canada.  The proposed Transaction will receive all required regulatory and shareholder approvals.

 

b)      The estimated Transaction costs of $45,000 including professional and filing fees that will be paid upon completion of the Transaction.

 

c)       (i)   Capital stock, additional paid-in capital, and the deficit of Axiom are eliminated.

 

(ii)   The fair value of the consideration is as follows:

 

Deemed issuance of 49,714,642 post-Transaction common shares to the former shareholders of PaperNuts Canada                                                                                                $   124,287

Total purchase consideration:                                                                                             $   124,287

 

(iii)  The allocation of the consideration is as follows:

 

Cash and cash equivalents                                                                                           $          822

Accounts payable and accrued liabilities                                                                           (22,387)

Due to related parties                                                                                                            (810)

Loans payable                                                                                                                  (59,868)

Listing costs reallocated to additional paid-in capital                                                          206,530   

Value attributed to PaperNuts shares issued                                                                $   124,287

 

Upon closing of the transactions above, the former shareholders of Axiom and PaperNuts Canada will respectively control 26,433,333 and 79,714,642 post-Transaction common shares.

 

d)      The reallocation of $798,023 of PaperNuts Canada share capital amounts from “Capital Stock” to “Additional Paid-in Capital” to reflect the legal capitalization of Axiom subsequent to the transaction.

 

 

 

 

 

 

 

 

 

 

5

 


 
 

 

AXIOM CORP.

NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

Expressed in United States Dollars

(Unaudited)


 

3.             CAPITAL STOCK CONTINUITY

 

Authorized:  200,000,000 common shares

 

Note

Number of

 

 

Pro forma Capital stock

2

Shares

 

Value

 

 

 

 

 

Common Shares:

 

 

 

 

Axiom’s common shares issued and outstanding as at December 31, 2014

 

56,433,333

$

564

Common shares of PaperNuts Canada issued as of December 31, 2014

 

1,220,165

 

798,586

Adjustment for Transaction / Elimination of PaperNuts Canada shares and the value of the Company’s capital stock

 

(1,220,165)

 

(564)

Shares issued to PaperNuts Canada Shareholders in connection with the Transaction

 

(a)

49,714,642

 

497

Reallocation of PaperNuts Canada share capital amounts to reflect the legal capitalization of Axiom subsequent to the transaction

 

(e)

-

 

(798,022)

Pro forma capital stock as at December 31, 2014

 

106,147,975

$

1,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6