Attached files

file filename
8-K/A - EMSF 8-K 10/09/15 - INTEGRATED VENTURES, INC.emsf8k_100915apg.htm
EX-99.1 - EXHIBIT 99.1 - INTEGRATED VENTURES, INC.ex99_1apg.htm


EXHIBIT 99.2


EMS Find, INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

EMS Find, Inc.

 

March 31, 2015

  

 

 

EMS Factory

 

December 31, 2014

 

Pro Forma

Adjustments

(Note 3)

 

Pro Forma

Combined

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

 

$

168 

 

$

 

$

168 

 

Accounts receivable

 

 

 

 

6,980 

 

 

 

 

 

6,980 

Total Current Assets

 

 

 

7,148 

 

 

 

 

 

7,148 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Assets , net

 

 

 

32,584 

 

 

 

 

 

32,584 

 

Intangible assets

 

 

 

1,903 

 

 

 

 

 

1,903 

Total Other Assets

 

 

 

 

34,487 

 

 

 

 

 

34,487 

TOTAL ASSETS

 

 

 

41,635 

 

 

 

 

 

41,635 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

11,091 

 

 

 

 

 

 

 

11,091 

 

Notes payable

 

 

 

 

 

 

 

 

 

Due to related party

 

7,187 

 

 

 

 

 

 

7,187 

Total Short Term Liabilities

 

18,278 

 

 

 

 

 

 

18,278 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

      TOTAL LIABILITIES

$

18,278 

 

$

 

 

 

 

$

18,278 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares payable

 

 

 

 

 

 

 

 

 

 

Series A Preferred stock

 

1,000 

 

 

 

 

 

 

1,000 

 

Common stock

 

28,335 

 

 

2,000 

 

 

(2,000)

1

 

28,335 

 

Additional paid in capital

 

112,700 

 

 

 

 

 

(314,667)

1,2,3

 

(201,967)

 

Distribution

 

 

 

 

(156,354)

 

 

156,354 

2

 

 

Retained earnings

 

(160,313)

 

 

195,989 

 

 

160313 

3

 

195,989 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Stockholders' Deficit

 

(18,278)

 

 

41,635 

 

 

 

 

 

23,357 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   TOTAL LIABILITIES &

 

 

 

 

 

 

 

 

 

 

 

 

   STOCKHOLDERS' DEFICIT

$

 

$

41,635 

 

 

 

 

$

41,635 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 To eliminate subsidiaries stock issuances

2  Adjust to eliminate Member draw and reclass to APIC

3  To eliminate prior retained Earnings




1




EMS FIND , INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

EMS Find, Inc.

 

Year Ended

March 31, 2015

  

EMS Factory, Inc

 

Year Ended

December 31, 2014

 

Pro Forma

Adjustments

(Note 3)

 

Pro Forma

Combined

Sales

  

$

 

$

264,672

 

 

-

 

$

264,672

Cost of goods sold

 

 

 

 

170,879

 

 

 

 

 

170,879

 

 

 

 

 

93,793

 

 

 

 

 

93,793

 

 

 

 

 

Costs and Expenses:

  

 

 

 

 

 

 

 

 

 

 

 

Selling and general corporate expenses

  

 

43,025 

 

 

50,413

 

$

(43,025)

4

 

50,413

 

  

 

 

 

 

 

 

 

 

 

 

 

    Operating Income (Loss)

  

$

(43,025)

 

$

43,380

 

 

 

$

43,380

 

  

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

  

 

(43,025)

 

 

43,380

 

 

 

 

43,380

 

  

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

  

$

(43,025)

 

$

43,380

 

 

 

$

43,380

 

  

 

 

  

 

 

 

 

 

 

 

 

See accompanying notes to unaudited pro forma condensed combined financial statements

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - to eliminate expenses

 

 

 

 

 

 

 

 

 

 

 

 




2




EMS FIND, INC. AND SUBSIDIARIE

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

(in thousands)


NOTE 1—DESCRIPTION OF TRANSACTION


On March 31, 2015, the Company signed the share exchange agreement with EMS Factory, Inc., a company incorporated under the laws of the State of Pennsylvania (“EMS”), and the shareholder of EMS (the “Selling Shareholder”) pursuant to a share exchange agreement by and among the Company, EMS and the Selling Shareholder. The Company will acquire 100% of the issued and outstanding securities of EMS in exchange for the issuance of 10,000,000 shares of the Company’s Restricted Common Stock, par value $0.001 per share and 500,000 shares of the Company’s Series A Preferred Stock, par value $0.001. The Company received funding commitment of $300,000 over the next one hundred and twenty days, to support the continued development and commercialization of EMS’ technology, in the following manner:


As a result of the Agreement the Selling Shareholder will acquire up to 49% of the voting rights of Company’s currently issued and outstanding shares of common stock.  Upon completion of the Agreement, EMS will become the wholly-owned subsidiary and the Company acquired the business and operations of EMS.  Further, on the Closing date of the Agreement, Steve Rubakh, shall also be appointed the President, Chief Executive Officer, Chief Financial Officer, Treasurer, Secretary and a Director of the Company, in conjunction with the appointments, Mr. Matveev Anton will resign all of his positions with the Company. The Agreement is to be completed contingent on the successful financial audit of EMS Factory, Inc.


NOTE 2—BASIS OF PRESENTATION


The unaudited pro forma condensed combined statements of operations have been prepared using the acquisition method of accounting under accounting principles generally accepted in the United States of America (“U.S. GAAP”). The acquisition accounting is dependent upon certain valuations and other studies that have yet to commence or progress to a stage where there is sufficient information for a definitive measurement. Accordingly, the pro forma adjustments are preliminary and have been made solely for the purpose of providing the unaudited pro forma condensed combined statements of operations. Differences between these preliminary estimates and the final acquisition accounting will occur and these differences could have a significant impact on the unaudited pro forma condensed combined statements of operations and the combined company’s future results of operations and financial position.

The unaudited pro forma condensed combined statements of operations for the fiscal year ended December 31, 2014 and for Year ended March 31, 2015. The unaudited pro forma condensed combined statement of operations for the fiscal year ended March 31, 2015 combines the Registrant’s audited consolidated statement of operations for the fiscal year ended March 31, 2015 with EMS Factory, Inc. audited consolidated statement of operations for the twelve months ended December 31, 2014.


The pro forma condensed combined statements of operations have been prepared for informational purposes only and do not purport to be indicative of the actual results that would have been achieved by the Registrant or the combined Registrant for the periods presented or that will be achieved by the Registrant or the combined Registrant in the future.

EMS Find, Inc. and EMS Factory, Inc. consolidated statements of operations were prepared in accordance with U.S. GAAP.


The unaudited pro forma condensed combined statements of operations included herein have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and certain note disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been omitted pursuant to such rules and regulations; however, management believes that the disclosures are adequate to make the information presented not misleading.

 





3



NOTE 3—UNAUDITED PRO FORMA ADJUSTMENTS TO CONDENSED COMBINED FINANCIAL STATEMENTS


1. To eliminate Distributions and reclass to Additional paid in capital


2. To eliminate the subsidiaries stock issuances


3. To eliminate prior retained earnings.


4. To eliminate the cost of operations for the merged in company.




4