Attached files
| file | filename |
|---|---|
| EX-99.1 - FINANCIAL STATEMENTS - GridIron BioNutrients, Inc. | mycloudz_ex991.htm |
| EX-10.3 - INDEMNIFICATION AGREEMENT - GridIron BioNutrients, Inc. | mycloudz_ex103.htm |
| EX-10.2 - INDEMNIFICATION AGREEMENT - GridIron BioNutrients, Inc. | mycloudz_ex102.htm |
| EX-10.1 - INDEMNIFICATION AGREEMENT - GridIron BioNutrients, Inc. | mycloudz_ex101.htm |
| EX-2.1 - SHARE EXCHANGE AGREEMENT - GridIron BioNutrients, Inc. | mycloudz_ex21.htm |
| 8-K - FORM 8-K - GridIron BioNutrients, Inc. | mycloudz_8k.htm |
EXHIBIT 99.2
MY CLOUDZ, INC.
(Gridiron Bionutrients, Inc.)
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEETS
AS OF AUGUST 31, 2017
|
|
| My Cloudz, Inc. |
|
| Gridiron Bionutrients, Inc. |
|
| Adjustments |
|
| Pro-Forma Combined |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
| Assets | ||||||||||||||||
| Current Assets |
|
|
|
|
|
|
|
|
|
|
|
| ||||
| Cash |
| $ | 4,877 |
|
| $ | 25 |
|
| $ | - |
|
| $ | 4,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Current Assets |
|
| 4,877 |
|
|
| 25 |
|
|
| - |
|
|
| 4,902 |
|
| Trademarks |
|
| - |
|
|
| 2.800 |
|
|
| - |
|
|
| 2,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Assets |
| $ | 4,877 |
|
| $ | 2,825 |
|
| $ | - |
|
| $ | 7,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liabilities and Stockholders’ Deficit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts payable and accrued liabilities |
| $ | 774 |
|
| $ | - |
|
| $ | - |
|
| $ | 774 |
|
| Due to related party |
|
| 75,907 |
|
|
| 16,101 |
|
|
| - |
|
|
| 92,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Current Liabilities |
|
| 76,681 |
|
|
| 16,101 |
|
|
| - |
|
|
| 92,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Deficit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock |
|
| 62,638 |
|
|
| 200 |
|
|
| - |
|
|
| 62,838 |
|
| Additional paid-in-capital |
|
| (43,619 | ) |
|
| - |
|
|
| - |
|
|
| (43,619 | ) |
| Accumulated deficit |
|
| (90,823 | ) |
|
| (13,476 | ) |
|
| - |
|
|
| (104,299 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Stockholders’ Deficit |
|
| (71,804 | ) |
|
| (13,276 | ) |
|
| - |
|
|
| (85,080 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Liabilities and Stockholders’ Deficit |
| $ | 4,877 |
|
| $ | 2,825 |
|
| $ | - |
|
| $ | 7,702 |
|
| 1 |
MY CLOUDZ, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED AUGUST 31, 2017
|
|
| My Cloudz, Inc. |
|
| Gridiron Bionutrients, Inc. |
|
| Adjustments |
|
| Pro-Forma Combined |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
| Revenues |
| $ | - |
|
| $ | - |
|
| $ | - |
|
| $ | - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Office and general expense |
|
| 14,175 |
|
|
| 13,476 |
|
|
| - |
|
|
| 27,651 |
|
| Professional fees |
|
| 23,550 |
|
|
| - |
|
|
| - |
|
|
| 23,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Expenses |
|
| (37,725 | ) |
|
| (13,476 | ) |
|
| - |
|
|
| (51,201 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Loss the year |
| $ | (37,725 | ) |
| $ | (13,476 | ) |
| $ | - |
|
| $ | (51,201 | ) |
| 2 |