Attached files

file filename
8-K - FORM 8-K - HashingSpace Corpmlso_2015jul10_8k.htm
EX-2.1 - EX-2.1 - HashingSpace Corpex-2_1.htm
EX-99.1 - EX-99.1 - HashingSpace Corpex-99_1.htm
Exhibit 99.2
 
INTRODUCTION TO UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION
 
On July 10, 2015, HashingSpace Corporation, a Delaware corporation ("HashingSpace") consummated a Stock Purchase Agreement, as amended (the "Agreement") entered into with Yahor Bryshtsel ("Bryshtsel") whereby HashingSpace acquired 120,000,000 shares of Common Stock held by Bryshtsel (the "Shares"). The purchase price for the Shares was Twenty Five Thousand Dollars ($25,000). The acquisition of the Shares, which represent approximately 78.6% of the Registrant's shares of outstanding Common Stock, resulted in a change in control of the Registrant.
 
On March 19, 2015, the Registrant authorized an amendment to its Articles of Incorporation (the "Amendment") to (i) change its name to HashingSpace Corporation, (ii) to increase the number of its authorized shares of capital stock from 75,000,000 to 510,000,000 shares of which 500,000,000 shares were designated common stock, par value $0.001 per share (the "Common Stock") and 10,000,000 shares were designated "blank check" preferred stock, par value $0.001 per share (the "Preferred Stock") and (iii) to effect a forward split such that 30 shares of Common Stock were issued for every 1 share of Common Stock issued and outstanding immediately prior to the Amendment (the "Split").
 
Also on July 10, 2015, the Registrant entered into and consummated the Agreement and Plan of Merger (the "Merger Agreement"), with HashingSpace, whereby HashingSpace merged with into the Registrant (the "Merger") for approximately 120,000,000 shares of the Company's Common Stock.
 
The unaudited pro forma combined balance sheet as of February 28, 2015 combines the unaudited balance sheet of the Registrant as of February 28, 2015 and the unaudited balance sheet of HashingSpace Corporation as of February 28, 2015 and assumes that the Merger was consummated on February 28, 2015.
 
The information presented in the unaudited pro forma condensed combined financial statements does not purport to represent what our financial position or results of operations would have been had the Merger occurred as of the dates indicated, nor is it indicative of our future financial position or results of operations for any period. You should not rely on this information as being indicative of the historical results that would have been achieved had the companies always been combined or the future results that the combined company will experience after the Merger.
 
The unaudited pro forma adjustments are based upon available information and certain assumptions that we believe are reasonable under the circumstances.
1

 
HashingSpace Corporation
 
Pro Forma Balance Sheet
 
   
   
   
 
 
 
February 28, 2015
   
February 28, 2015
   
   
   
 
 
 
HashingSpace
   
Milestone
   
Pro Forma
   
   
 
 
 
Corporation
   
International, Corp.
   
Adjustments
   
Note
   
Consolidated
 
ASSETS
 
   
   
   
   
 
 
 
   
   
   
   
 
Current assets:
 
   
   
   
   
 
Cash
 
$
-
   
$
-
   
$
-
   
   
$
-
 
Digital currencies
   
5,948
     
-
     
-
   
     
5,948
 
Prepaid expenses
   
8,692
     
-
     
-
   
     
8,692
 
Total current assets
   
14,640
     
-
     
-
   
     
14,640
 
 
                         
         
Property and equipment, net
   
84,098
     
-
     
-
   
     
84,098
 
Capitalized development costs, net
   
10,209
     
-
     
-
   
     
10,209
 
Total assets
 
$
108,947
   
$
-
   
$
-
   
   
$
108,947
 
 
                         
         
LIABILITIES AND STOCKHOLDERS' DEFICIT
                         
         
 
                         
         
Current liabilities:
                         
         
Accounts payable
 
$
8,765
   
$
942
   
$
-
   
   
$
9,707
 
Loan payable- related party
   
-
     
5,324
     
-
   
     
5,324
 
Total current liabilities
   
8,765
     
6,266
     
-
   
     
15,031
 
 
                         
         
Total liabilities
   
8,765
     
6,266
     
-
   
     
15,031
 
 
                         
         
Stockholders' deficit:
                         
         
Preferred stock par value $0.001: 10,000,000 shares authorized; 0 shares issued and outstanding
   
-
     
-
     
-
   
     
-
 
Common stock par value $0.001: 500,000,000 shares authorized; 152,700,000 shares issued and outstanding
   
20
     
5,090
     
147,590
     
1,2
     
152,700
 
Additional paid-in capital
   
143,465
     
20,710
     
(147,590
)
   
1,2
     
16,585
 
Deficit accumulated during the development stage
   
(43,303
)
   
(32,066
)
   
-
             
(75,369
)
Total stockholders' deficit
   
100,182
     
(6,266
)
   
-
             
93,916
 
Total liabilities and stockholders' deficit
 
$
108,947
   
$
-
   
$
-
           
$
108,947
 
 
                                       
 
                                       
 
 
Shares
   
Cash Consideration
   
Share Value
           
Paid-in Capital
 
Common stock:
                                       
(1) To give effect to the elimination of HasingSpace's common stock in Share Exchange
   
-
   
$
-
   
$
(20
)
         
$
20
 
(2)To give effect to forward stock split of 30 for 1
   
147,610,000
     
-
     
147,610
             
(147,610
)
Total common stock pro forma adjustments
   
147,610,000
   
$
-
   
$
147,590
           
$
(147,590
)
 
2

HashingSpace Corporation
 
Pro Forma Statements of Operations
 
                 
   
For the Nine Months Ended February 28, 2015
   
 
For the Nine Months Ended February 28, 2015
 
   
 
HashingSpace Corporation
   
Milestone International, Corp.
   
 
Pro Forma Adjustments
   
 
Consolidated
 
                 
Transaction verification services revenue
 
$
4,790
   
$
-
   
$
-
   
$
4,790
 
                                 
Cost of revenue
   
6,097
     
-
     
-
     
6,097
 
                                 
Operating expenses:
                               
Hosting and information system services
   
24,214
     
-
     
-
     
24,214
 
Rent
   
12,147
     
-
     
-
     
12,147
 
General and administrative
   
5,783
     
25,884
     
-
     
31,667
 
Change in fair value of digital currencies
   
(148
)
   
-
     
-
     
(148
)
Total operating expenses
   
41,996
     
25,884
     
-
     
67,880
 
                                 
Operating loss
   
(43,303
)
   
(25,884
)
   
-
     
(69,187
)
                                 
Net loss
 
$
(43,303
)
 
$
(25,884
)
 
$
-
   
$
(69,187
)
3