Attached files
Exhibit 10.1
Pro-Forma Financial Statements
Unaudited Pro-Forma Balance Sheet at September 30, 2016
|
| Actual |
| Adjustments |
| Pro-Forma |
| |||
Assets |
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
Cash |
| $ | 1,478 |
| $ | (1,314 | ) | $ | 164 |
|
Accounts receivable, net |
|
| 12,767 |
|
| (12,767 | ) |
| — |
|
TOTAL ASSETS |
| $ | 14,245 |
| $ | (14,081 | ) | $ | 164 |
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Deficit |
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
Accounts payable |
| $ | 41,355 |
| $ | (39,803 | ) | $ | 1,552 |
|
Total liabilities |
|
| 41,355 |
|
| (39,803 | ) |
| 1,552 |
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit: |
|
|
|
|
|
|
|
|
|
|
Common stock, $0.001 par value |
|
| — |
|
| — |
|
| — |
|
Additional paid-in capital |
|
| 12,083,676 |
|
| 15,585,462 |
|
| 3,501,786 |
|
Accumulated deficit |
|
| (12,056,566 | ) |
| (15,559,739 | ) |
| (3,503,174 | ) |
Total stockholders’ deficit |
|
| (27,110 | ) |
| 25,723 |
|
| (1,388 | ) |
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT |
| $ | 14,245 |
| $ | (14,080 | ) | $ | 164 |
|
- 1 -
Unaudited Pro-Forma Statement of Operations for the three-month period ended September 30, 2016
|
| For the Three-Months Ended |
| ||||||||
|
| Actual |
| Adjustments |
|
| Pro-Forma |
| |||
|
|
|
|
|
|
|
|
|
|
| |
Sales, net |
| $ | 21,722 |
| $ | (21,722 | ) |
| $ | — |
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of goods sold |
|
| 5,279 |
|
| (5,279 | ) |
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
| 16,443 |
|
| (16,443 | ) |
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
| 26,662 |
|
| (26,662 | ) |
|
| — |
|
Total Operating expenses |
|
| 26,662 |
|
| (26,662 | ) |
|
| — |
|
Operating income |
|
| (10,219 | ) |
| 10,219 |
|
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net: |
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
| (10,219 | ) |
| 10,219 |
|
|
| — |
|
Total other income (expense), net |
|
| — |
|
| — |
|
|
| — |
|
Income (loss) before income taxes |
|
| (10,219 | ) |
| 10,219 |
|
|
| — |
|
Income taxes |
|
| — |
|
| — |
|
|
| — |
|
Net loss |
| $ | (10,219 | ) | $ | 10,219 |
|
| $ | — |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings (loss) per share |
| $ | 0.00 |
| $ | 0.00 |
|
| $ | 0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average number shares outstanding |
|
| 4,655,338 |
|
| 4,655,338 |
|
|
| 4,655,338 |
|
- 2 -
Unaudited Pro-Forma Statement of Operations for the nine-month period ended September 30, 2016
|
| For the Nine-Month Period Ended |
| ||||||||
|
| Actual |
| Adjustments |
|
| Pro-Forma |
| |||
|
|
|
|
|
|
|
|
|
|
| |
Sales, net |
| $ | 62,174 |
| $ | (62,174 | ) |
| $ | — |
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of goods sold |
|
| 14,835 |
|
| (14,835 | ) |
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
| 47,339 |
|
| (47,339 | ) |
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
| 100,627 |
|
| (100,627 | ) |
|
| — |
|
Total Operating expenses |
|
| 100,627 |
|
| (100,627 | ) |
|
| — |
|
Operating income |
|
| (53,288 | ) |
| 53,288 |
|
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net: |
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
| 4,002 |
|
| (4,002 | ) |
|
| — |
|
Total other income (expense), net |
|
| 4,002 |
|
| (4,002 | ) |
|
| — |
|
Income (loss) before income taxes |
|
| (49,286 | ) |
| 49,286 |
|
|
| — |
|
Income taxes |
|
| — |
|
| — |
|
|
| — |
|
Net loss |
| $ | (49,286 | ) | $ | 49,286 |
|
| $ | — |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings (loss) per share |
| $ | (0.01 | ) | $ | (0.01 | ) |
| $ | — |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted weighted average number shares outstanding |
|
| 4,655,338 |
|
| 4,655,338 |
|
|
| 4,655,338 |
|
- 3 -