Attached files

file filename
EX-99.1 - GENESIS FINANCIAL INCex99-1.htm
EX-23.1 - GENESIS FINANCIAL INCex23-1.htm
8-K/A - GENESIS FINANCIAL INCform8-k.htm

 

EXHIBIT 99.2

 

Genesis Financial, Inc. and Subsidiaries

Unaudited Pro Forma Combined Financial Information

 

The unaudited pro forma combined balance sheet has been derived from the unaudited balance sheet of Genesis Financial, Inc. (“Genesis”) at December 31, 2017, and adjusts such information to give the effect of the acquisitions of EPOINT Payment Corp. (“Epoint”) and Fintech Holdings LLC (“Fintech LLC”), as if they would have occurred on January 1, 2017. The unaudited combined pro forma balance sheet gives effect to the share exchange agreements between Genesis and the shareholders of Epoint and Fintech.

 

The unaudited pro forma combined statement of operations for the year ended December 31, 2017 have been derived from the consolidated statements of operations of Genesis and Epoint.

 

The unaudited pro forma combined balance sheet and unaudited combined statement of operations are presented for informational purposes only and do not purport to be indicative of the combined financial condition that would have resulted if the acquisition would have occurred on January 1, 2017.

 

   
 

 

Genesis Financial, Inc. and Subsidiaries

Unaudited Pro Forma Combined Balance Sheet

December 31, 2017

 

    Genesis Financial, Inc.     EPOINT Payment Corp. and Subsidiary     Pro Forma Adjustments     Pro Forma  
    December 31, &2017     December 31, 2017     Dr     Cr     Balances  
Assets                                        
Current assets:                                        
Cash and cash equivalents   $ 5,215     $ 756,515 (2)   $ 14,666  (1)   $ 5,215          
                (7)     25,562             $ 796,743  
Accounts receivable     -       - (7)     10,000       -       10,000  
Interest and other receivables     2,635       -       -  (1)     2,635       -  
Investments in real estate limited liability companies     103,584       -       -  (1)     103,584       -  
Loans held for sale     306,109       -       -  (1)     306,109       -  
Prepaid expenses and other current assets     -       25,000 (2)       25,000  (3)     25,000       25,000  
Total current assets     417,543       781,515       75,228       442,543       831,743  
Long-term investment     212,619                  (1)     212,619       -  
Real estate leasehold interest, net     93,000                  (1)     93,000       -  
Technology and equipment, net     511       171,889  (7)     287,500  (1)     511          
                         (3)     48,750       410,639  
Goodwill     -       - (2)     1,835,684       -       1,835,684  
Other assets     -       1,000       -       -       1,000  
Total Assets   $ 723,673     $ 954,404     $ 2,198,412     $ 797,423     $ 3,079,066  
                                         
Liabilities and Stockholders’ Equity (Deficit)                                        
Current liabilities:                                        
Line of credit, affiliated company   $ 930,000     $ - (1)   $ 930,000     $ -     $ -  
Line of credit, bank     195,000       - (1)     195,000       -       -  
Accounts payable and accrued expenses     -       112,437 (3)       25,000  (2)     15,850          
                         (7)     431,736       535,023  
Note payable, affiliated company     47,002       - (1)     47,002       -       -  
Loans payable and accrued interest, net     -       1,344,933 (4)       238,193  (2)     100,000       1,206,740  
Other current liabilities     10,902       - (1)     10,902       -       -  
Total liabilities     1,182,904       1,457,370       1,446,097       547,586       1,741,763  
                                         
Stockholders’ equity (deficit):                                        
Preferred stock, $0.0001 par value, 6,000,000 total authorized, 2,500,000 authorized are designated as Series A 8% cumulative convertible preferred, 1,690,000 Series A 8% cumulative convertible preferred issued and outstanding (liquidation value of $5,070,000)     -       2,943,265  (6)     2,943,265       -       -  
Series A common stock, $0.0001 par value, 15,000,000 authorized, 10,000,000 issued and outstanding     -       -       -       -       -  
Common stock, $.001 par value; 100,000,000 authorized, 879,750 and 35,646,890 issued and outstanding     880       -          (6)     8,332          
                         (7)     26,436       35,648  
Additional paid-in capital     8,653,072       1,218,490  (8)       8,653,952  (2)     1,759,500          
                         (4)     250,000          
                         (5)     776,397          
                         (6)     2,934,933          
                       (7)    

52,844,772

     

59,783,212

 
Accumulated deficit     (9,113,183 )     (4,664,721 ) (5)     776,397  (1)     459,231          
                  (4)     11,807  (8)     8,653,952          
                  (7)    

52,979,882

                 
                  (3)     48,750              

(58,481,557

)
Total stockholders’ equity (deficit)     (459,231 )     (502,966 )    

65,414,053

     

67,713,553

      1,337,303  
                                         
Total Liabilities and Stockholders’ Equity (Deficit)   $ 723,673     $ 954,404     $

66,860,150

    $

68,261,139

    $ 3,079,066  

 

See accompanying notes to unaudited pro forma combined financial statements.

 

 
 

 

Genesis Financial, Inc.

Unaudited Pro Forma Combined Statement of Operations

 

    Genesis Financial, Inc.     EPOINT Payment Corp. and Subsidiary     Pro Forma Adjustments        
    For the Year Ended
December 31, 2017
    For the Year Ended
December 31, 2017
    Dr     Cr     Pro Forma Balances  
                               
Revenue:                                        
Interest (net of write-offs), processing fees and other income   $ 36,986     $ -     $ -     $ -     $ 36,986  
Rental income     11,925       -       -       -       11,925  
Total Operating Income     48,911       -       -       -       48,911  
Expenses:                                        
Fair value adjustments     121,102       -       -       -       121,102  
Loss on impairment on long term investment     150,000       -       -       -       150,000  
Bad debt     16,986       -       -       -       16,986  
Loss (gain) on rental property     17,329       -       -       -       17,329  
Loss (gain) on real estate limited liability corporations     6,149       -       -       -       6,149  
Interest expense and fees, related party     18,219       -       -       -       18,219  
Interest expense, other     10,293       -       -       -       10,293  
Rental property expense     6,302       -       -       -       6,302  
Compensation, payroll taxes and benefits     36,000       341,890       -       -       377,890  
Professional services     -       336,698       -       -       336,698  
Technologies and telecomm     -       163,623       -       -       163,623  
Depreciation and amortization     11,455       52,917       -       -       64,372  
Stock compensation expense                (5)     776,397       -       776,397  
Other operating expenses     178,112       38,311       -       -       216,423  
Total Operating Expenses     571,947       933,439       776,397       -       2,281,783  
                                         
Net loss from operations     (523,036 )     (933,439 )     (776,397 )     -       (2,232,872 )
                                         
Interest income     -       48       -       -       48  
Interest expense     -       (14,433 )(4)     11,807       -       (26,240 )
Gain on extinguishment of debt     -       -       -  (1)     459,231       459,231  
                                         
Net loss   $ (523,036 )   $ (947,824 )   $ (788,204 )   $ 459,231     $ (1,799,833 )
                                         
Loss per share of common stock, basic and diluted   $ (0.59 )   $ (0.12 )                   $ (0.05 )
                                         
Weighted-average number of common shares outstanding, basic and diluted     879,750       8,231,536                       35,646,890  

 

See accompanying notes to unaudited pro forma combined financial statements.

 

 
 

 

1.Acquisition Disclosure

 

Epoint was incorporated as a C-Corp in the state of Delaware in May 2015. Its headquarters are in Las Vegas, Nevada.

 

Epoint is in the business of providing a range of alternate financial products designed for cost-efficient delivery via a smart phone or other mobile device. Epoint intends to initiate financial services offerings with an integrated “Mobile First” enabled program targeting underbanked and unbanked consumers, initially in North America, which will include micro credit, mobile phone device financing programs, money transfers, prepaid debit cards, bill payments, mobile top up, check processing, insurance and travel.

 

Epoint intends to leverage its relationships and agreements with key technology and media participants, together with appropriate financial institutions and distribution collaborators, to offer target consumers a wide range of price leading and more convenient local and international financial services, including money transfer, bill payment, mobile top up, Point of Sale (POS) payments, instant micro loans, check processing, insurance and travel services, all of which are to be delivered via an advanced proprietary platform technology.

 

Epoint plans to initiate its service offering with products designed to appeal to key underbanked consumer market segments including ex-patriate Spanish speaking consumers in the United States.

 

On February 15, 2018, Genesis completed the transactions contemplated by the previously disclosed Capital Stock Exchange Agreement entered into as of September 8, 2017, as subsequently amended (the “Epoint Exchange Agreement”), by Genesis and Epoint. Pursuant to the Epoint Exchange Agreement, Genesis issued to the Epoint stockholders an aggregate of 8,231,536 shares of its common stock, par value $0.001 per share (the “Parent Common Stock”) in exchange for all of their capital holdings in Epoint.

 

At the closing, Genesis also issued warrants to purchase up to an additional 2,815,250 shares of Parent Common Stock (the “Parent Warrants”) in exchange for an equal number of Epoint common stock warrants. Of these, Parent Warrants for 845,000 shares were issued to former Epoint shareholders and are exercisable through February 12, 2028 at a per share exercise price of $3.00 and Parent Warrants for 1,970,250 Parent Common Stock, which are exercisable through February 12, 2023 at a per share exercise price of $3.00, were issued to certain partners, associates, and designees of Whitestone Investment Network, Inc. (“Whitestone”), a mergers and acquisition advisory group which was instrumental in introducing the management of Epoint to Genesis and in structuring the Epoint Exchange Agreement.

 

 
 

 

At the closing of the Epoint Exchange Agreement on February 15, 2018, noteholders of $250,000 of convertible loans payable voluntarily elected to convert their loans into 100,000 shares of Genesis common stock at a deemed conversion rate of $2.50 per share.

 

Prior to the closing, Genesis was engaged in the business of buying and selling seller financed real estate loans and originating commercial real estate loans and providing start-up funding (the “Prior Business”). In connection with the closings and as mandated by the terms of the Epoint Exchange Agreement, Genesis and the Coghlan Family Corporation (the “Coghlan Family Corporation”), an entity controlled by John R. Coghlan, one of the directors and the holder of the majority of the outstanding debt of Genesis prior to the closing, entered into an agreement with Genesis pursuant to which the Coghlan Family Corporation agreed, at a mutually agreeable date after the closings, to assume and otherwise discharge all of Genesis’ outstanding debt, except for a loan of $100,000 payable to Coghlan Family Corporation (the “CFC Loan”), in consideration of the transfer to it by Genesis of the assets related to the Prior Business (the “Purchase and Sale Agreement”). The CFC loan bears interest at an annual rate of 6% and matures on May 15, 2018. The CFC Loan provides that on the date of maturity Genesis will issue to Coghlan Family Corporation 40,000 shares of Parent Common Stock, representing a ratio of one share for each $2.50 of CFC Loan principal.

 

Immediately following the closing of the Epoint Exchange Agreement, on February 15, 2018, Genesis and Fintech Holdings, LLC (“Fintech LLC”), an Oregon limited liability company, signed and closed a Membership Interest Exchange Agreement between Genesis and Fintech LLC (the “Fintech Exchange Agreement”) pursuant to which Genesis issued to the members of Fintech LLC an aggregate of 26,435,604 shares of Parent Common Stock. Fintech Investments Inc., the wholly owned subsidiary of Fintech LLC (“Fintech Investments”) and a company formerly owned and operated by Gary Larkin, the newly appointed Executive Co-Chairman of Genesis, holds the intellectual property licenses of Epoint’s proprietary platform technologies. Given that the entities were under common control, all of the transactions performed by Fintech Investments were done at the direction of Epoint, and substantially all of the fair value of gross assets acquired is concentrated in a group of similar identifiable assets, management determined that the assets acquired do not represent a business. Accordingly, the assets and liabilities of Fintech LLC and Fintech Investments have been recorded at their historical cost basis at the merger date, and are included in the pro forma adjustments.

 

In accordance with Financial Accounting Standards Board Accounting Standards Codification section 805, “Business Combinations”, Genesis will account for the Epoint Exchange Agreement transaction as a reverse business combination using the acquisition method. This determination is based on Epoint shareholders obtaining voting control as well as management and Board control of the combined entity. Accordingly, the assets and liabilities and the historical operations that will be reflected in the Genesis consolidated financial statements going forward will be those of Epoint and will be recorded at the historical cost basis of Epoint, and the assets and liabilities of Genesis at the merger date were recorded at their fair values.

 

For accounting purposes, Genesis is deemed to have issued 879,750 common shares to the legacy shareholders of Genesis. Using an estimated fair value of common stock on February 15, 2018 of $2.00 per share, the purchase price of the 879,750 shares held by the legacy shareholders of Genesis was approximately $1,759,500. The difference between the fair value of these shares and the recorded fair value of assets acquired and liabilities assumed of Genesis totaling $1,835,684 was allocated to Goodwill. The preliminary fair value estimates for the consideration paid and the assets acquired and liabilities assumed for our acquisition is based on preliminary calculations and valuations and our estimates and assumptions are subject to change as we obtain additional information for our estimates during the measurement period (up to one year from the acquisition date). The primary areas of those preliminary estimates that were not yet finalized related to valuation of goodwill and fair value of common stock.

 

2.Pro Forma Adjustments

 

We have derived Genesis’ historical financial data for the year ended December 31, 2017 from its audited financial statements contained in Form 10-K as filed with the Securities and Exchange Commission.

 

We have derived Epoint’s historical consolidated financial statements for the year ended December 31, 2017 from Epoint’s financial statements contained elsewhere in this Form 8-K. Effective February 15, 2018, all outstanding shares of Epoint were exchanged for a total of 8,231,536 common shares of Genesis as a result of the merger.

 

The unaudited combined pro forma balance sheet at December 31, 2017 gives effect to 1) reflect the assets acquired and liabilities assumed under the Epoint Exchange Agreement and the Fintech Exchange Agreement, 2) the Purchase & Sale Agreement between Coghlan Family Corporation and Genesis, 3) the reclassification of accumulated deficit to paid-in capital as if the merger occurred on January 1, 2017, and 4) other entries related to the merger, and includes the following pro forma adjustments.

 

 
 

 

At December 31, 2017  Debit   Credit 
         
1) To record the sale of assets and discharge of liabilities under the Purchase & Sale Agreement          
Line of credit, affiliated company  $930,000   $- 
Line of credit, bank   195,000      
Note payable, affiliated company   47,002      
Other current liabilities   10,902      
Cash and cash equivalents        5,215 
Interest and other receivables        2,635 
Investments in real estate limited liability companies        103,584 
Loans held for sale        306,109 
Long-term investment        212,619 
Real estate leasehold interest, net        93,000 
Technology and equipment, net        511 
Gain on extinguishment of debt        459,231 
           
2) To record assets acquired and liabilities assumed under the Epoint Exchange Agreement          
Goodwill   1,835,684      
Cash   14,666      
Prepaid expenses and other current assets   25,000      
Accounts payable and accrued expenses        15,850 
Loans payable and accrued interest, net        100,000 
Additional paid-in capital        1,759,500 
           
3) To eliminate intercompany balances          
Accumulated deficit   48,750      
Technology and equipment, net        48,750 
Accounts payable and accrued expenses   25,000      
Prepaid expenses and other current assets        25,000 
           
4) To record the conversion of promissory notes into common stock          
Loans payable and accrued interest, net   238,193      
Interest expense   11,807      
Additional paid-in capital        250,000 
           
5) To record the Black-Scholes value of warrants issued to consultants related to the merger          
Stock compensation expense   776,397      
Additional paid-in capital        776,397 
           
6) To reclassify equity per the Epoint Exchange Agreement          
Preferred stock   2,943,265      
Common stock        8,332 
Additional paid-in capital        2,934,933 
           
7) To record assets acquired and liabilities assumed under the Fintech Exchange Agreement          
Cash and cash equivalents   25,562      
Accounts receivable   10,000      
Technology and equipment, net   287,500      
Accumulated deficit   52,979,882      
Accounts payable and accrued expenses        431,736 
Common stock        26,436 
Additional paid-in capital        52,844,772 
           
8) To reclassify accumulated deficit to additional paid-in capital          
Additional Paid-in Capital   8,653,952      
Accumulated Deficit        8,653,952 

 

The information presented in the unaudited pro forma combined financial statements does not purport to represent what the financial position or results of operations of Genesis would have been had the Epoint Exchange Agreement, the Fintech Exchange Agreement and all related transactions occurred as of the dates indicated, nor is it indicative of our future combined financial position or combined results of operations for any period. You should not rely on this information as being indicative of the historical results that would have been achieved had the companies always been combined or the future results that the combined company will experience after the Epoint Exchange Agreement, the Fintech Exchange Agreement and all related transactions.

 

These unaudited pro forma combined financial statements should be read in conjunction with the accompanying notes and assumptions and the historical financial statements and related notes of Genesis and Epoint.