Attached files

file filename
EX-99.2 - ARISTA CAPITAL LTD. UNAUDITED FINANCIAL STATEMENTS AND NOTES THE NINE MONTHS END - Arista Financial Corp.f8k121417ex99-2_pracocorp.htm
EX-99.1 - ARISTA CAPITAL LTD. AUDITED FINANCIAL STATEMENTS AND NOTES FOR THE YEARS ENDED D - Arista Financial Corp.f8k121417ex99-1_pracocorp.htm
EX-23.1 - CONSENT OF CIRO E. ADAMS, CPA, LLC - Arista Financial Corp.f8k121417ex23-1_pracocorp.htm
EX-16.1 - LETTER OF FRIEDMAN LLP - Arista Financial Corp.f8k121417ex16-1_pracocorp.htm
EX-10.3 - EMPLOYMENT AGREEMENT BETWEEN REGISTRANT AND PAUL PATRIZIO DATED AS OF DECEMBER 1 - Arista Financial Corp.f8k121417ex10-3_pracocorp.htm
EX-10.2 - PURCHASE AND SERVICE AGREEMENT BETWEEN ARISTA AND BCL-EQUIPMENT LEASING LLC DATE - Arista Financial Corp.f8k121417ex10-2_pracocorp.htm
EX-10.1 - PURCHASE AND SERVICE AGREEMENT BETWEEN ARISTA AND BCL-EQUIPMENT LEASING LLC DATE - Arista Financial Corp.f8k121417ex10-1_pracocorp.htm
8-K - CURRENT REPORT - Arista Financial Corp.f8k121417_pracocorp.htm

Exhibit 99.3

 

PRACO CORPORATION

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

The unaudited pro forma condensed combined balance sheet as of September 30, 2017, combines the historical balance sheets of Praco Corporation (“Praco”) and Arista Capital Ltd. (“Arista”), giving effect to the acquisition of Praco by Arista as if it had occurred on September 30, 2017.

 

The unaudited pro forma condensed combined statements of operations for the fiscal year ended December 31, 2016 and for the nine months ended September 30, 2017, are prepared by Praco and give effect to the following transactions as if they had occurred on January 1, 2016:

 

the anticipated reverse acquisition of Praco by Arista, including the related equity to be issued to complete the acquisition.

 

The historical financial information has been adjusted to give effect to pro forma events that are (1) directly attributable to the aforementioned transaction, (2) factually supportable, and (3) with respect to the statements of operations, expected to have a continuing impact on the combined results. The unaudited pro forma condensed combined financial information should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial statements. In addition, the unaudited pro forma condensed combined financial information was based on and should be read in conjunction with the:

 

separate audited financial statements of Arista as of and for the years ended December 31, 2016, and the related notes included herein;

 

audited financial statements of Praco as of and for the year ended June 30, 2017, and the related notes included in Praco’s Annual Report on Form 10-K for the year ended June 30, 2017;

 

separate unaudited financial statements of Arista as of and for the nine months ended September 30, 2017, and the related notes; and

 

unaudited financial statements of Praco as of and for the quarters ended December 31, 2016, and the related notes included in Praco’s Quarterly Report on Form 10-Q for the quarter ended December 31, 2016, and,

 

unaudited financials of Praco for the six months ended June 30, 2016 which have been derived from the statement of operations of Praco as reflected in Praco’s 2016 Form 10-K less amounts reflected in the statement of operations of Praco’s Form 10-Q for the six months ended December 31, 2015.

 

The unaudited pro forma condensed combined financial information has been presented for informational purposes only. The pro forma information is not necessarily indicative of what the combined company’s financial position or results of operations actually would have been had the acquisition been completed as of the dates indicated. In addition, the unaudited pro forma condensed combined financial information does not purport to project the future financial position or operating results of the combined company.

 

Any material transactions between Arista and Praco during the periods presented in the unaudited pro forma condensed combined financial statements have been eliminated.

 

The unaudited pro forma condensed combined financial information has been prepared using the acquisition method of accounting under U.S. GAAP. The accounting for the acquisition of Praco is dependent upon certain valuations that are provisional and are subject to change. Arista will finalize these amounts as it obtains the information necessary to complete the measurement process. Accordingly, the pro forma adjustments are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed combined financial information. Differences between these preliminary estimates and the final acquisition accounting may occur and these differences could be material. Additionally, the differences, if any, could have a material impact on the accompanying unaudited pro forma condensed combined financial statements and Arista’s future results of operations and financial position.

 

In addition, the unaudited pro forma condensed combined financial information does not reflect any cost savings, operating synergies or revenue enhancements that the combined company may achieve as a result of the acquisition of Praco, the costs to integrate the operations of Arista, Praco, or the costs necessary to achieve these cost savings, operating synergies and revenue enhancements.

 

 1 

 

 

PRACO CORPORATION

UNAUDITED PRO FORMA COMBINED BALANCE SHEET

September 30, 2017

 

   Praco Corporation   Arista Capital Ltd.             
   September 30,   September 30,   Pro Forma Adjustments   Pro Forma 
   2017   2017   Dr   Cr.   Balances 
   (Unaudited)   (Unaudited)           (Unaudited) 
ASSETS                    
                     
CURRENT ASSETS:                    
Cash  $5,167   $108,038   $-   $-   $113,205 
Financing leases receivable, net   -    116,387    -    -    116,387 
Accrued interest receivable   -    2,292    -    -    2,292 
Prepaid expenses   -    15,969    -(4)   15,000    969 
                          
Total Current Assets   5,167    242,686    -    15,000    232,853 
                          
LONG-TERM ASSETS:                         
Financing leases receivable, net   -    -    -    -    - 
Property and equipment, net   -    50    -    -    50 
                          
Total Long-term Assets   -    50    -    -    50 
                          
Total Assets  $5,167   $242,736   $-   $15,000   $232,903 
                          
LIABILITIES AND STOCKHOLDERS' DEFICIT                         
                          
CURRENT LIABILITIES:                         
Notes payable  $9,000   $-   $-   $-   $9,000 
Notes payable - related parties   384,266    -(2)   384,266    -    - 
Accounts payable   53,217    23,900    -    -    77,117 
Accrued interest payable   -    15,869    -    -    15,869 
Accrued interest payable - related parties   -    756    -    -    756 
Accrued expenses   103,385    37,932(4)   15,000    -    126,317 
                          
Total Current Liabilities   549,868    78,457    399,266    -    229,059 
                          
LONG-TERM LIABILITIES:                         
Convertible notes payable, net   -    476,605(3)   181,583    -    295,022 
Convertible notes payable - related parties, net   -    29,578(3)   29,578    -    - 
                          
Total Long-term Liabilities   -    506,183    211,161    -    295,022 
                          
Total Liabilities   549,868    584,640    610,427    -    524,081 
                          
STOCKHOLDERS' DEFICIT:                         
Preferred stock, $0.0001 par value; 378,788 authorized none issued and outstanding at August 31, 2015   -    -    -    -    - 
Common stock: $.0001 par value, 7,575,758 shares authorized; 522,558 shares and 2,993,222 proforma shares issued and outstanding at September 30, 2017   52    104(2)    104(2)(3)    247    299 
Paid-in capital   343,895    339,644(1)(2)    888,856(2)(3)    644,331    439,014 
Accumulated deficit   (888,648)   (681,652)(3)   48,839(1)   888,648    (730,491)
                          
Total Stockholders' Deficit   (544,701)   (341,904)   937,799    1,533,226    (291,178)
                          
Total Liabilities and Stockholders' Deficit  $5,167   $242,736   $1,548,226   $1,533,226   $232,903 

 

See accompanying notes to unaudited pro forma combined financial statements.

 

 2 

 

 

PRACO CORPORATION

UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017

 

   Praco Corporation   Arista Capital Ltd.             
   For the Year   For the Nine Months             
   Ended
June 30,
   Ended
September 30,
   Pro Forma Adjustments   Pro Forma 
   2017   2017   Dr   Cr.   Balances 
                   (Unaudited) 
                     
REVENUES  $-   $22,613   $-   $-   $22,613 
                          
OPERATING EXPENSES                         
Compensation and benefits   72,923    139,090    -    -    212,013 
Professional fees   64,343    64,750              129,093 
Provision for lease losses   -    24,500              24,500 
General and administrative expenses   8,767    16,656    -    -    25,423 
                          
Total Operating Expenses   146,033    244,996    -    -    391,029 
                          
LOSS FROM OPERATIONS   (146,033)   (222,383)   -    -    (368,416)
                          
OTHER EXPENSE:                         
    (23)   (81,370)(3)   (48,417)        (129,810)
Interest expense - related parties   -    (2,812)(3)   (422)   -    (3,234)
                          
Total Other Expense   (23)   (84,182)   (48,839)   -    (133,044)
                          
LOSS BEFORE PROVISION FOR INCOME TAXES   (146,056)   (306,565)   (48,839)   -    (501,460)
                          
INCOME TAXES   -    -    -    -    - 
                          
NET LOSS  $(146,056)  $(306,565)  $(48,839)  $-   $(501,460)
                          
NET LOSS PER COMMON SHARE:                         
Net loss per common share - basic and diluted  $(0.28)                 $(0.08)
                          
Weighted average shares outstanding:                         
Basic and diluted   522,558                   2,993,222 

 

See accompanying notes to unaudited pro forma combined financial statements.

 

 3 

 

 

PRACO CORPORATION

UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

 FOR THE YEAR ENDED DECEMBER 31, 2016

 

   Praco Corporation   Praco Corporation   Arista Capital Ltd.             
   For the Six Months   For the Six Months   For the Year             
   Ended
December 31,
   Ended
June 30,
   Ended
December 31,
   Pro Forma Adjustments   Pro Forma 
   2016   2016   2016   Dr   Cr.   Balances 
                       (Unaudited) 
                         
REVENUES  $-   $-   $14,028   $-   $-   $14,028 
                               
OPERATING EXPENSES                              
Compensation and benefits   -    -    104,180    -    -    104,180 
Professional fees   29,670    17,664    16,028    -    -    63,362 
Provision for lease losses   -    -    79,000    -    -    79,000 
General and administrative expenses   30,275    6,304    13,538    -    -    50,117 
                               
Total Operating Expenses   59,945    23,968    212,746    -    -    296,659 
                               
LOSS FROM OPERATIONS   (59,945)   (23,968)   (198,718)   -    -    (282,631)
                               
OTHER EXPENSE:                              
Interest expense   (23)   (13,045)   (47,302)(5)   (69,681)   -    (130,051)
Interest expense - related parties   -    -    (3,764)(5)   (991)   -    (4,755)
                               
Total Other Expense   (23)   (13,045)   (51,066)   (70,672)   -    (134,806)
                               
LOSS BEFORE PROVISION FOR INCOME TAXES   (59,968)   (37,013)   (249,784)   (70,672)   -    (417,437)
                               
INCOME TAXES   -    -    -    -    -    - 
                               
NET LOSS  $(59,968)  $(37,013)  $(249,784)  $(70,672)  $-   $(417,437)
                               
NET LOSS PER COMMON SHARE:                              
Net loss per common share - basic and diluted  $(0.11)  $(0.07)                 $(0.08)
                               
Weighted average shares outstanding:                              
Basic and diluted   522,558    522,558                   2,993,222 

 

See accompanying notes to unaudited pro forma combined financial statements.

 

 4 

 

 

PRACO CORPORATION

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION (continued)

 

Note 1: Description of Transaction

 

Arista Capital Ltd. (“Arista”) was formed under the laws of the State of Nevada in June 2014 and is a finance company that provides financing to other very small finance companies that do not have significant access to the capital markets. Typically, Arista does this by acquiring lease portfolios from such lenders at a purchase price that yields Arista an annual return and these lenders continue to service the portfolios purchased by Arista. Arista is currently focused on leases for trucks and construction equipment.

 

On April 19, 2017 and amended and effective on December 14, 2017, Praco Corporation entered into a share exchange agreement (the “Exchange Agreement”) with Arista and the shareholders of Arista. Pursuant to the Exchange Agreement, Praco acquired 100% of Arista’s issued and outstanding common stock from the Arista shareholders in exchange for the issuance of 2,470,666 shares of the Praco’s common stock, representing 80.0% of the outstanding common stock (the “Exchange”). Accordingly, the Arista shareholders became shareholders of the combined Company, and Arista became a subsidiary of Praco.

 

Note 2: Basis of Presentation

 

The unaudited pro forma condensed combined financial information was prepared using the acquisition method of accounting in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805, Business Combinations, and uses the fair value concepts defined in ASC Topic 820, Fair Value Measurement, and was based on the historical financial statements of Arista and Praco.

 

Under the acquisition method of accounting, in a reverse acquisition, the accounting acquirer (Arista) usually issues no consideration for the acquiree (Praco). Instead, the accounting acquiree usually issues its equity shares to the owners of the accounting acquirer. Accordingly, the acquisition-date fair value of the consideration transferred by the accounting acquirer for its interest in the accounting acquiree is based on the number of equity interests the legal subsidiary (Arista) would have had to issue to give the owners of the legal parent (Praco) the same percentage equity interest in the combined entity that results from the reverse acquisition. Financial statements and reported results of operations of Arista issued after completion of the Praco Acquisition will reflect these values.

 

Under ASC 805, acquisition-related transaction costs (i.e., advisory, legal, valuation, other professional fees) and certain acquisition-related restructuring charges are not included as a component of consideration transferred but are accounted for as expenses in the periods in which the costs are incurred.

 

In connection with the Praco Acquisition, total acquisition-related transaction costs expected to be incurred by Arista and Praco are estimated to be approximately $150,000, consisting of acquisition-related transaction costs to be incurred by Arista. The estimated acquisition-related transaction costs will be expensed by Arista in the quarter ending December 31, 2017.

 

 5 

 

 

PRACO CORPORATION

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION (continued)

 

Note 3: Accounting Policies

 

Upon consummation of the Praco Acquisition, Arista will review, in detail, Praco’s accounting policies. As a result of that review, Arista may identify differences between the accounting policies of the two companies that, when conformed, could have a material impact on the combined financial statements. At this time, Arista is not aware of any differences that would have a material impact on the combined financial statements.

 

As a result, the unaudited pro forma condensed combined financial statements do not assume any differences in accounting policies.

 

Note 4: Pro Forma Adjustments in Connection with the Praco Acquisition

 

This note should be read in conjunction with Note 1. Description of Transaction and Note 2. Basis of Presentation. The following summarizes the pro forma adjustments in connection with the Praco Acquisition to give effect to the acquisition as if it had occurred on January 1, 2016, for purposes of the pro forma condensed combined statements of income and on September 30, 2017, for purposes of the pro forma condensed combined balance sheet:

 

The unaudited combined pro forma balance sheet at September 30, 2017, gives effect to 1) the reclassification of Praco’s accumulated deficit to paid-in capital as if the merger occurred on September 30, 2017, 2) to reflect issuance of 2,084,000 common shares pursuant to the exchange agreement, to reflect the forgiveness of notes payable – related parties, and to reclassify Arista par value to paid-in capital, 3) to reflect the forgiveness of notes payable – related parties to equity, 4) to reflect the issuance of 386,666 common shares upon the conversions of debt amounting to $260,000, and 5) to reclassify deposit for acquisition against accrued expenses, and includes the following pro forma adjustments.

 

   Debit   Credit 
At September 30, 2017        
1)  To reclassify accumulated deficit        
Paid-in capital  $888,648      
Accumulated deficit       $888,648 
           
2)  To reflect issuance of 2,084,000 common shares pursuant to the share exchange agreement, to reflect the forgiveness of notes payable – related parties, and to reclassify Arista par value to paid-in capital          
Notes payable – related parties   384,266      
Paid-in capital   208      
Common stock – Arista   104      
Paid-in capital        384,266 
Common stock        208 
Paid-in Capital        104 
           
3)  To reflect the issuance of 386,666 shares of common stock pursuant to the share exchange agreement upon the conversion of Arista debt of $260,000          
Convertible notes payable   181,583      
Convertible notes payable – related parties   29,578      
Interest expense   48,417      
Interest expense – related parties   422      
Common stock        39 
Paid-in capital        259,961 
           
4)  To eliminate deposit for acquisition against accrued expenses          
Accrued expenses   15,000      
Prepaid expenses        15,000 

 

End of Notes to

Unaudited Pro Forma Condensed Combined Financial Information

 

 6