Attached files

file filename
EX-99.1 - EXHIBIT 99.1 THE AUDITED FINANCIAL STATEMENTS OF KANNALIFE AS OF DECEMBER 31, 20 - NEUROPATHIX, INC.f8ka092818_ex99z1.htm
EX-99.2 - EXHIBIT 99.2 THE UNAUDITED FINANCIAL STATEMENTS OF KANNALIFE AS OF JUNE 30, 2018 - NEUROPATHIX, INC.f8ka092818_ex99z2.htm
8-K/A - FORM 8-K/A AMENDED CURRENT REPORT - NEUROPATHIX, INC.f8ka092818_8kz.htm

 

Unaudited Pro Forma Financial Statements

 

On July 25, 2018, Kannalife Sciences, Inc. (the "Company") entered into a Share Exchange Agreement with TYG Solutions Corp. ("TYYG"), a publicly traded entity (the “Share Exchange”). The transaction was accounted for as a reverse recapitalization whereby the Company is the accounting acquirer and TYYG is the accounting acquire.

 

The following unaudited pro forma condensed combined financial statements have been prepared to give effect to the Share Exchange. These unaudited pro forma condensed combined financial statements are derived from the historical consolidated financial statements of the Company and TYYG. These financial statements have been adjusted as described in the notes to the unaudited pro forma condensed combined financial statements.

 

The unaudited pro forma condensed combined balance sheet combines the historical consolidated balance sheets of the Company and TYYG, has been prepared assuming the Share Exchange closed on June 30, 2018, and includes preliminary adjustments to reflect the events that are directly attributable to the Share Exchange and factually supportable. In addition, the unaudited pro forma condensed combined statement of operations combines the historical consolidated statements of operations of the Company and TYYG and has also been adjusted to give effect to pro forma events that are directly attributable to the Share Exchange, factually supportable and expected to have a continuing impact on the combined results. The unaudited pro forma combined consolidated statements of operations for the years ended December 31, 2017 and 2016, and the six months ended June 30, 2018 are presented as if the Share Exchange had occurred on January 1, 2016. The Share Exchange will be accounted for as a capital transaction, or reverse recapitalization.

 

The Company has prepared the unaudited pro forma combined condensed financial statements based on available information using assumptions that it believes are reasonable. These pro forma financial statements are being provided for informational purposes only and do not claim to represent the Company's actual financial position or results of operations had the Share Exchange occurred on that date specified nor do they project the Company's results of operations or financial position for any future period or date. The actual results reported by the combined company in periods following the Share Exchange may differ significantly from these unaudited pro forma combined condensed financial statements for a number of reasons. The pro forma financial statements do not account for the cost of any restructuring activities or synergies resulting from the Share Exchange or other costs relating to the integration of the two companies, or other historical acquisitions that were undertaken by the Company.

 

These unaudited pro forma combined condensed financial statements should be read in conjunction with the Company's historical financial statements and accompanying notes included in the Company's Financial Statements for the years ended December 31, 2017 and 2016, and June 30, 2018 contained in this Form 8-K.


1


 

 

 

Unaudited Pro Forma Combined Balance Sheet

 

As of June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Kannalife

Sciences, Inc.

 

TYG Solutions

Corp.

 

Pro Forma

Adjustments

 

 

Pro Forma

Combined

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

48,696

$

297,646

$

353,000

C,D

$

699,342

Marketable security (available for sale)

 

4,158,333

 

-

 

-

 

 

4,158,333

Other receivables

 

400

 

-

 

-

 

 

400

Due from related party

 

-

 

142,500

 

-

 

 

142,500

Total Current Assets

 

4,207,429

 

440,146

 

353,000

 

 

5,000,575

 

 

 

 

 

 

 

 

 

 

Security deposits

 

17,121

 

-

 

-

 

 

17,121

TOTAL ASSETS

$

4,224,550

$

440,146

$

353,000

 

$

5,017,696

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIENCY)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

$

184,076

$

495

$

-

 

$

184,571

Notes payable

 

712,500

 

-

 

-

 

 

712,500

Note payable - related party

 

-

 

500,000

 

-

 

 

500,000

Payroll and related liabilities

 

243,809

 

-

 

-

 

 

243,809

Loan payable - related party

 

-

 

25,822

 

-

 

 

25,822

Due to related parties

 

-

 

27,305

 

-

 

 

27,305

Other current liabilities

 

-

 

5,000

 

-

 

 

5,000

Interest payable- related party

 

-

 

5,559

 

-

 

 

5,559

Total Current Liabilities

 

1,140,385

 

564,181

 

-

 

 

1,704,566

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

1,140,385

 

564,181

 

-

 

 

1,704,566

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIENCY):

 

 

 

 

 

 

 

 

 

Series A preferred stock

 

12,250

 

-

 

(12,250)

B,D

 

-

Series B preferred stock

 

-

 

-

 

-

D

 

-

Common stock

 

139,051

 

953

 

(133,972)

A

 

6,032

Additional paid-in capital

 

6,010,036

 

34,797

 

(26,103)

 

 

6,383,980

 

 

 

 

 

 

12,250

 

 

 

 

 

 

 

 

 

203,000

 

 

 

 

 

 

 

 

 

150,000

 

 

 

Treasury stock

 

(290)

 

-

 

290

A

 

-

Accumulated deficit

 

(3,076,882)

 

(159,785)

 

159,785

A

 

(3,076,882)

TOTAL STOCKHOLDERS' EQUITY (DEFICIENCY)

 

3,084,165

 

(124,035)

 

353,000

 

 

3,313,130

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIENCY)

$

4,224,550

$

440,146

$

353,000

 

$

5,017,696

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to the Unaudited Pro Forma Combined Financial Information


2


 

 

 

Unaudited Pro Forma Combined Statements of Operations

 

For the six months ended March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Kannalife Sciences, Inc.

 

TYG Solutions Corp.

 

Pro Forma Adjustments

 

 

Pro Forma Combined

 

 

 

 

 

 

 

 

 

 

NET REVENUES:

 

 

 

 

 

 

 

 

 

Grant Revenue

$

66,864

$

-

$

-

 

$

66,864

TOTAL NET REVENUES

 

66,864

 

-

 

-

 

 

66,864

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

66,864

 

-

 

-

 

 

66,864

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

Research and development expenses

 

58,637

 

-

 

-

 

 

58,637

General and administrative expenses

 

187,435

 

69,508

 

-

 

 

256,943

TOTAL OPERATING EXPENSES

 

246,072

 

69,508

 

-

 

 

315,580

 

 

 

 

 

 

 

 

 

 

LOSS FROM OPERATIONS

 

(179,208)

 

(69,508)

 

-

 

 

(248,716)

 

 

 

 

 

 

 

 

 

 

OTHER (EXPENSE) INCOME:

 

 

 

 

 

 

 

 

 

Interest income (expense), net

 

(8,150)

 

(5,708)

 

-

 

 

(13,858)

Other (expense) income, net

 

31,183

 

-

 

-

 

 

31,183

Loss on conversion

 

(61,815)

 

-

 

-

 

 

(61,815)

Realized gain on investments

 

3,901,974

 

-

 

-

 

 

3,901,974

TOTAL OTHER (EXPENSE) INCOME

 

3,863,192

 

(5,708)

 

-

 

 

3,857,484

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) BEFORE INCOME TAX

$

3,683,984

$

(75,216)

$

-

 

$

3,608,768

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

772,000

 

-

 

-

 

 

772,000

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

$

2,911,984

$

(75,216)

$

-

 

$

2,836,768

 

 

 

 

 

 

 

 

 

 

Income (Loss) per common share - basic

$

0.02

$

(0.01)

 

 

 

$

0.04

Income (Loss) per common share - diluted

$

0.02

$

(0.01)

 

 

 

$

0.04

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

138,758,161

 

9,530,000

 

 

A

 

69,854,141

Weighted average common shares outstanding - diluted

 

151,008,161

 

9,530,000

 

 

A

 

69,854,141

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to the Unaudited Pro Forma Combined Financial Information


3


 

 

 

Unaudited Pro Forma Combined Statements of Operations

 

For the year ended December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Kannalife

Sciences, Inc.

 

TYG Solutions

Corp.

 

Pro Forma Adjustments

 

 

Pro Forma Combined

 

 

 

 

 

 

 

 

 

 

NET REVENUES:

 

 

 

 

 

 

 

 

 

Grant Revenue

$

-

$

-

$

-

 

$

-

Revenue

 

-

 

1,154

 

-

 

 

1,154

TOTAL NET REVENUES

 

-

 

1,154

 

-

 

 

1,154

 

 

 

 

 

 

 

 

 

 

COST OF SALES:

 

 

 

 

 

 

 

 

 

Cost of sales

 

-

 

-

 

-

 

 

-

TOTAL COST OF SALES

 

-

 

-

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

-

 

1,154

 

-

 

 

1,154

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

Research and development expenses

 

4,000

 

-

 

-

 

 

4,000

General and administrative expenses

 

1,190,362

 

23,597

 

-

 

 

1,213,959

TOTAL OPERATING EXPENSES

 

1,194,362

 

23,597

 

-

 

 

1,217,959

 

 

 

 

 

 

 

 

 

 

LOSS FROM OPERATIONS

 

(1,194,362)

 

(22,443)

 

-

 

 

(1,216,805)

 

 

 

 

 

 

 

 

 

 

OTHER (EXPENSE) INCOME:

 

 

 

 

 

 

 

 

 

Interest income (expense), net

 

(98,893)

 

-

 

-

 

 

(98,893)

TOTAL OTHER (EXPENSE) INCOME

 

(98,893)

 

-

 

-

 

 

(98,893)

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) BEFORE INCOME TAX

$

(1,293,255)

$

(22,443)

$

-

 

$

(1,315,698)

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

350,000

 

-

 

-

 

 

350,000

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

$

(1,643,255)

$

(22,443)

$

-

 

$

(1,665,698)

 

 

 

 

 

 

 

 

 

 

Income (Loss) per common share - basic

$

(0.01)

$

(0.00)

 

 

 

$

(0.02)

Income (Loss) per common share - diluted

$

(0.01)

$

(0.00)

 

 

 

$

(0.02)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

121,421,482

 

9,530,000

 

 

A

 

69,854,141

Weighted average common shares outstanding - diluted

 

121,421,482

 

9,530,000

 

 

A

 

69,854,141

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to the Unaudited Pro Forma Combined Financial Information


4


 

 

 

Unaudited Pro Forma Combined Statements of Operations

 

For the year ended December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Kannalife Sciences, Inc.

 

TYG Solutions Corp.

 

Pro Forma Adjustments

 

 

Pro Forma Combined

 

 

 

 

 

 

 

 

 

 

NET REVENUES:

 

 

 

 

 

 

 

 

 

Grant Revenue

$

-

$

-

$

-

 

$

-

Revenue

 

-

 

34,970

 

-

 

 

34,970

TOTAL NET REVENUES

 

-

 

34,970

 

-

 

 

34,970

 

 

 

 

 

 

 

 

 

 

COST OF SALES:

 

 

 

 

 

 

 

 

 

Cost of sales

 

-

 

21,000

 

-

 

 

21,000

TOTAL COST OF SALES

 

-

 

21,000

 

-

 

 

21,000

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

-

 

13,970

 

-

 

 

13,970

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

Research and development expenses

 

88,780

 

-

 

-

 

 

88,780

General and administrative expenses

 

1,298,222

 

30,264

 

-

 

 

1,328,486

Sales and marketing expenses

 

-

 

15,730

 

-

 

 

15,730

TOTAL OPERATING EXPENSES

 

1,387,002

 

45,994

 

-

 

 

1,432,996

 

 

 

 

 

 

 

 

 

 

LOSS FROM OPERATIONS

 

(1,387,002)

 

(32,024)

 

-

 

 

(1,419,026)

 

 

 

 

 

 

 

 

 

 

OTHER (EXPENSE) INCOME:

 

 

 

 

 

 

 

 

 

Interest income (expense), net

 

(65,897)

 

-

 

-

 

 

(65,897)

Other (expense) income, net

 

478

 

-

 

-

 

 

478

Realized gain on investments

 

232,510

 

-

 

-

 

 

232,510

TOTAL OTHER (EXPENSE) INCOME

 

167,091

 

-

 

-

 

 

167,091

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) BEFORE INCOME TAX

$

(1,219,911)

$

(32,024)

$

-

 

$

(1,251,935)

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

-

 

-

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

$

(1,219,911)

$

(32,024)

$

-

 

$

(1,251,935)

 

 

 

 

 

 

 

 

 

 

Income (Loss) per common share - basic

$

(0.01)

$

(0.00)

 

 

 

$

(0.02)

Income (Loss) per common share - diluted

$

(0.01)

$

(0.00)

 

 

 

$

(0.02)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

121,316,018

 

9,530,000

 

 

A

 

69,854,141

Weighted average common shares outstanding - diluted

 

121,316,018

 

9,530,000

 

 

A

 

69,854,141

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to the Unaudited Pro Forma Combined Financial Information


5


 

 

Notes to Unaudited Pro Forma Condensed Financial Information

 

NOTE 1 - BASIS OF PRESENTATION

 

The historical consolidated financial statements have been adjusted in the unaudited pro forma condensed financial statements to give effect to the pro forma events that are (i) directly attributable to the reverse recapitalization transaction between the Company ("accounting acquirer") and TYG Solutions Corp. ("accounting acquire"), (ii) factually supportable, and (iii) with respect to the unaudited pro forma condensed statement of operations, expected to have a continuing impact on the results following the reverse recapitalization. The Share Exchange will be accounted for as a capital transaction, or reverse recapitalization.

 

NOTE 2 - DESCRIPTION OF TRANSACTION

 

On July 25, 2018, TYG Solutions Corp., a Delaware corporation (“TYYG”), entered into a Share Exchange Agreement (the “Share Exchange Agreement”) with Kannalife Sciences, Inc., a Delaware corporation (“Kannalife”) and certain stockholders of Kannalife (the “Kannalife Stockholders”).

 

Pursuant to the terms of the Share Exchange Agreement, TYYG acquired approximately 99.7% of the issued and outstanding shares of Kannalife by means of a share exchange with the Kannalife Stockholders in exchange for 60,324,141 newly issued shares of the common stock of TYYG (the “Share Exchange”), which increased the Company's issued and outstanding shares of common stock to 69,854,141. As a result of the Share Exchange, Kannalife became a 99.7% owned subsidiary of TYYG, which on a going forward basis will result in consolidated financial reporting by TYYG to include the results of Kannalife. The initial closing of the Share Exchange occurred concurrently with entry into the Share Exchange Agreement (the “Initial Closing”). After the Initial Closing and for a period of no more than 120 days thereafter, unless extended in the sole discretion of TYYG, TYYG may issue, on the same terms and conditions as those contained in the Share Exchange Agreement, additional shares of the common stock of TYYG to Kannalife Stockholders that did not participate in the Initial Closing, provided that each additional Kannalife Stockholder becomes a party to the transaction documents (the “Additional Closing”).

 

NOTE 3 - PRO FORMA ADJUSTMENTS

 

The following adjustments have been reflected in the unaudited pro forma condensed financial information:

 

A.To adjustment common stock, additional paid-in capital and accumulated deficit to effect the reverse recapitalization. 

 

B.On July 24, 2018, holders of Kannalife Series A Preferred stock converted 12,250,000 shares into common stock of Kannalife just prior to the Share Exchange on a 1-to-1 basis.  

 

C.On July 24, 2018, TYYG entered into a stock purchase agreement with an accredited investor pursuant to which it sold 2,030,000 shares of TYYG common stock to the investor in exchange for aggregate gross proceeds of $203,000. Prior to the closing of the stock purchase agreement, 2,030,000 shares of TYYG common stock were surrendered to TYYG by certain stockholders. 

 

D.On July 24, 2018, TYYG issued 75 shares of TYYG’s Series A Preferred Stock and 75 shares of TYYG’s Series B Preferred Stock to accredited investors in exchange for aggregate gross proceeds of $150,000. 


6