Attached files

file filename
EX-99.1 - IORA SOFTWARE LIMITED'S AUDITED FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBE - BTHC X INCf8k021317a1ex99i_bthcxinc.htm
EX-16.1 - LETTER OF BMKR, LLP DATED AUGUST 22, 2017 TO THE SECURITIES AND EXCHANGE COMMISS - BTHC X INCf8k021317a1ex16i_bthcxinc.htm
8-K/A - AMENDED CURRENT REPORT - BTHC X INCf8k021317a1_bthcxinc.htm

Exhibit 99.2

 

Unaudited Pro Forma Consolidated Financial Statements

(Introductory Note)

 

The unaudited pro forma consolidated balance sheet as of December 31, 2016 for iOra Software Limited. (“iOra”) and BTHC X Inc. (“BTHC”), and the unaudited pro forma consolidated statements of operations for 2016 and 2015, give effect to transactions between iOra and BTHC occurring in connection with the Contribution Agreement that was executed on December 31, 2016 and closed on February 13, 2017, and are based on the historical financial statements of iOra, as if those transactions occurred on January 1, 2016 for purposes of the pro forma consolidated balance sheet, and on the first day of the respective periods for purposes of the pro forma consolidated statement of operations.

 

The unaudited pro forma consolidated financial information is presented for illustrative purposes only and does not purport to represent what iOra's actual results of operations or financial position would have been had the transactions actually been completed on or at the beginning of the indicated periods, and is not indicative of future results of operations or financial condition.

 

The unaudited pro forma consolidated financial information should be read in conjunction with iOra's audited consolidated financial statements and notes thereto. The pro forma adjustments are based upon available information and assumptions that management believes are reasonable.

 

 

 

BTHC X Inc
Unaudited Pro Forma Consolidated Balance Sheets
December 31, 2016
                        
   iOra Software Limted at December 31, 2016   BTHC X Inc at December 31, 2016   Combined   Pro Forma Adjustments   Notes  Consolidated Pro Forma 
ASSETS                       
                        
Current assets                       
Accounts receivables  $10,194   $-   $10,194   $-      $10,194 
Other prepaid expenses   1,926    2,750    4,676    -       4,676 
Total current assets   12,120    2,750    14,870    -       14,870 
                             
Furniture, equipment and software, net   54,747    -    54,747    -       54,747 
Intangible asset, net   92,960    -    92,960    -       92,960 
Deposit   30,238    -    30,238    -       30,238 
Total assets  $190,065   $2,750   $192,815   $-      $192,815 
                             
LIABILITIES AND STOCKHOLDERS’ DEFICIT                            
                             
Current liabilities                            
Bank overdraft  $547   $-   $547   $-      $547 
Accounts payable and accrued liabilities   632,419    172,272    804,691    -       804,691 
Accrued payroll   441,179    -    441,179    -       441,179 
Loan payable   1,015,786    -    1,015,786    -       1,015,786 
Due to related party   3,000,539    302,515    3,303,054    (288,882)  (a) (c) (d)   3,014,172 
Deferred income - short-term portion   670,937    -    670,937    -       670,937 
Total current liabilities   5,761,407    474,787    6,236,194    (288,882)      5,947,312 
                             
                             
Deferred income - long-term portion   119,903    -    119,903    -       119,903 
Total liabilities   5,881,310    474,787    6,356,097    (288,882)      6,067,215 
                             
                             
Stockholder’s deficit                            
Preferred stock - $0.001 par value 10,000,000 shares authorized             -    -   (a)   - 
Common stock, $0.001 par value, 450,000,000 share authorized   130    5,840    5,970    411,168   (a)   417,138 
Additional paid in capital   -    65,140    65,140    (31,968)  (a) (b) (c) (e)   33,172 
Accumulated other comprehensive income   915,679    -    915,679    -       915,679 
Current year loss   (2,415,041)   (61,683)   (2,476,724)   (571,652)   (d) (e)   (3,048,376)
Accumulated deficit   (4,192,013)   (481,334)   (4,673,347)   481,334    (b)   (4,192,013)
Total stockholder’s deficit   (5,691,245)   (472,037)   (6,163,282)   288,882       (5,874,400)
Total liabilities and stockholder’s deficit  $190,065   $2,750   $192,815   $-      $192,815 

 

2

 

 

BTHC X Inc
Unaudited Pro Forma Consolidated Statements of Operations
December 31, 2016
                        
   iOra Software Limted December 31, 2016   BTHC X Inc for December 31, 2016   Combined   Pro Forma Adjustments      Consolidated Pro Forma 
                        
Revenues                       
License revenue  $553,064   $-   $553,064   $-      $553,064 
Service revenue   1,437,410    -    1,437,410    -       1,437,410 
Total revenues   1,990,474    -    1,990,474    -       1,990,474 
                             
Cost of revenues   5,219    -    5,219    -       5,219 
Total cost of revenues   5,219    -    5,219    -       5,219 
                             
Gross profit   1,985,255    -    1,985,255    -       1,985,255 
                             
Operating expenses                            
Selling expense   19,370    -    19,370    -       19,370 
General and administrative expense   1,505,410    61,683    1,567,093    571,652    (d) (e)   2,138,745 
Management fees – related party   2,968,370    -    2,968,370    -       2,968,370 
Total operating expenses   4,493,150    61,683    4,554,833    571,652       5,126,485 
                             
Loss from operations   (2,507,895)   (61,683)   (2,569,578)   (571,652)      (3,141,230)
                             
Interest expense   (73,580)   -    (73,580)   -       (73,580)
Total interest expense   (73,580)   -    (73,580)   -       (3,214,810)
                             
Loss from operations before provision for income taxes   (2,581,475)   (61,683)   (2,643,158)   (571,652)      (3,214,810)
                             
Benefit for income taxes   166,434    -    -    -       - 
                             
Net loss  $(2,415,041)  $(61,683)  $(2,476,724)  $(571,652)     $(3,214,810)
                             
Other comprehensive loss                            
Currency translation adjustments   737,093    -    737,093    -       737,093 
Comprehensive loss  $(1,677,948)   (61,683)   (1,739,631)   (571,652)      (2,477,717)
                             
Weighted average common shares - basic and diluted   100    5,839,933         10,000,000       10,000,000 

  

3

 

 

BTHC X Inc
Unaudited Pro Forma Consolidated Statements of Operations
December 31, 2015
                     
   iOra Software Limted for the year ended December 31, 2015   BTHC X Inc for the year ended December 31, 2015   Consolidated   Pro Forma Adjustments   Consolidated Pro Forma 
                     
Revenues                    
License revenue  $197,342   $-   $197,342   $-   $197,342 
Service revenue   1,331,323    -    1,331,323    -    1,331,323 
Total revenues   1,528,665    -    1,528,665    -    1,528,665 
                          
Cost of revenues   4,053    -    4,053    -    4,053 
Total cost of revenues   4,053    -    4,053    -    4,053 
                          
Gross profit   1,524,612    -    1,524,612    -    1,524,612 
                          
Operating expenses                         
Selling expense   161,473    -    161,473    -    161,473 
General and administrative expense   2,307,305    61,955    2,369,260    -    2,369,260 
Management fees – related party   808,227    -    808,227    -    808,227 
Total operating expenses   3,277,005    61,955    3,338,960    -    3,338,960 
                          
Loss from operations   (1,752,393)   (61,955)   (1,814,348)   -    (1,814,348)
                          
Other income   43,080    -    43,080         43,080 
Interest expense   (44,781)   -    (44,781)        (44,781)
Total other expense   (1,701)   -    (1,701)   -    (1,701)
                          
Loss from operations before provision for income taxes   (1,754,094)   (61,955)   (1,816,049)   -    (1,816,049)
                          
Benefit for income taxes   178,057    -    178,057    -    178,057 
                          
Net loss  $(1,576,037)   (61,955)   (1,637,992)   -    (1,637,992)
                          
Other comprehensive income                         
Currency translation adjustments   115,353    -    115,353    -    115,353 
Comprehensive loss  $(1,460,684)  $(61,955)  $(1,522,639)  $-   $(1,522,639)
                          
Weighted average common shares - basic and diluted   100    5,839,933         10,000,000    10,000,000 

   

4

 

 

BTHC X, Inc.

Notes to Pro Forma Financial Statements

(Unaudited)

 

Note 1 - INTRODUCTION

 

On December 31, 2016, BTHC X, Inc., a Delaware corporation (the “Company”), entered into a Contribution Agreement (the “Contribution Agreement”) with iOra Software Limited, a United Kingdom company (“iOra”), the shareholders of iOra, each of whom contributed their iOra shares to the Company (the “Contributors”), Mark Thompson in his capacity as representative for the Contributors (the “Contributor Representative”), and George Syllantavos in his capacity as representative to the Company (the “Company Representative”), pursuant to which the Company effected an acquisition of iOra and, as a result, indirectly acquired iOra’s wholly owned U.S. subsidiary, iOra, Inc. (such transaction referred to herein as the “Business Combination”). The Business Combination closed on February 13, 2017 and, pursuant to the terms of the Contribution Agreement, iOra became a wholly-owned subsidiary of the Company.

 

In conjunction with the Business Combination, the Company filed a certificate of designation (the “Certificate of Designation”) to designate a series of 10,000,000 convertible preferred shares, par value $0.001 per share (the “Convertible Preferred Stock”), which shall be automatically convertible into shares of common stock of the Company, par value $0.001 per share (the “Common Stock”) in accordance with the Certificate of Designation. At the same time, the Contributors contributed their iOra Shares (the “Contribution”) to the Company in exchange for 6,323,530 newly issued shares of Convertible Preferred Stock, which are convertible into Company Common Stock at the rate of 41.129815535 shares of Common Stock for each one (1) share of Convertible Preferred Stock, (the “Contribution Consideration”). The Contribution Consideration was issued to each Contributor in accordance with each Contributor’s Pro Rata shareholdings, resulting in iOra becoming a wholly-owned subsidiary of the Company and the Contributors becoming the majority owners of the Company.

 

At the closing of the Business Combination, pursuant to the terms of the Contribution Agreement, the Contributors collectively contributed an aggregate of USD $75,000 in cash to the Company, which was used to repay outstanding loans of the Company, and iOra’s 100 shares of capital stock issued and outstanding. The Convertible Preferred Stock gives the Contributors majority voting rights which will allow them to increase and then split the Company’s Common stock by way of a shareholder vote. The resulting conversion will cause the Contributors to ultimately receive an aggregate of 10,000,000 shares of Common Stock (the “Exchange Shares”), of which 2,925,000 of the Exchange Shares (the “Escrow Shares”) will be held in escrow subject to the Company achieving certain minimum financial performance targets.

 

For the accounting purposes, iOra shall be the surviving entity. The transaction is accounted for using the reverse acquisition method of accounting. As a result of the recapitalization and change in control, iOra is considered the accounting acquirer in accordance with ASC 805, Business Combinations. The financial statements of the accounting acquirer became the financial statements of the registrant. The consolidated financial statements after the acquisition include the balance sheets of both companies at historical cost, the historical results of iOra and the results of the Company from the acquisition date. The accumulated earnings of iOra will be carried forward after the completion of the reverse acquisition.

 

Note 2 - PRO FORMA PRESENTATION

 

General

 

The following unaudited pro forma consolidated balance sheet and statements of operations are based on historical financial statements of BTHC X Inc. as if the transaction had occurred during the period ended December 31, 2016, the date of accounting acquirer’s most recent period end.

 

The unaudited pro forma consolidated financial statements are provided for information purposes only. The pro forma financial statements are not necessarily indicative of what the financial position or results of operations actually would have been had the acquisition been completed at the dates indicated below. In addition, the unaudited pro forma consolidated financial statements do not purport to project the future financial position or operating results of the consolidated company. The unaudited pro forma consolidated financial information has been prepared in accordance with the rules and regulations of the Securities and Exchange Commission.

 

5

 

 

 BTHC X, Inc.

Notes to Pro Forma Financial Statements

(Unaudited)

 

For pro forma purposes:

 

  The unaudited Pro Forma Consolidated Balance Sheets as of December 31, 2016 of the companies give effect to the transaction as if it had occurred at the beginning of the most recent fiscal year; and
  The unaudited Pro Forma Consolidated Statement of Operations for the period ended December 31, 2016 consolidated the income statements of the companies for the indicated periods, giving effect to the transaction as if it had occurred at the beginning of those periods.
  The unaudited Pro Forma Consolidated Statement of Operations for the year ended December 31, 2015 consolidated the income statements of the companies for the indicated periods, giving effect to the transaction as if it had occurred at the beginning of those periods.

 

Pro forma adjustments:

 

The unaudited pro forma balance sheet and statements of operations reflect the following adjustments associated with the Share Exchange between iOra and BTHC:

 

a)Issue a total of 10,000,000 shares of Series A Convertible Preferred Stock. At such time as the Company files an amended and restated certificate of incorporation with the Secretary of State of Delaware increasing the total number of authorized shares of Common Stock to 450,000,000 shares, the Series A Convertible Preferred Stock will be automatically convertible into 411,298,155 shares of Common Stock. Of these shares, 260,085,622 (9,859,999 post reverse split) will be allocated to the Contributors pro rata to their previous shareholding in iOra, with 122,012,873 (2,924,999 post reverse split) shares held in Escrow (as described above) and 29,199,660 (699,999 post reverse split) shares issued for the conversion of 709,939 shares of Series A Convertible Preferred Stock. The 709,939 shares of Series A Convertible Preferred Stock was issued in exchange for cancellation of their debts of $33,882.

 

b)Elimination of issued share capital of iOra in exchange for convertible preference shares in BTHC.

 

c)$75,000 received from the Contributors will be used to settle existing creditors of the Company.

 

d)Forgiveness of a $180,000 loan owed by the Company to Magellan Alpha Investments Corp.

 

e)Negative additional paid-in capital during consolidation recorded to profit and loss.

 

 

 6