Attached files
Exhibit 99.4
The Notes from the audited financial statements in Exhibit 99.3 are incorporated and are applicable to the unaudited financial statements in this Exhibit.
Forta Financial Group, Inc.
Condensed Balance Sheets
June 30, 2020 | June 30, 2019 | |||||||
Unaudited | Unaudited | |||||||
ASSETS | ||||||||
Current Assets | ||||||||
Total Bank Accounts | $ | 565,834 | $ | 192,614 | ||||
Total Accounts Receivable | 30,328 | – | ||||||
Total Other Current Assets | 164,519 | 112,577 | ||||||
Total Current Assets | 760,681 | 305,191 | ||||||
Fixed Assets | – | – | ||||||
Total Fixed Assets | – | 7,842 | ||||||
Other Assets | – | – | ||||||
Total Other Assets | 516,469 | 133,003 | ||||||
TOTAL ASSETS | 1,277,150 | 446,036 | ||||||
LIABILITIES AND EQUITY | ||||||||
Liabilities | ||||||||
Current Liabilities | ||||||||
Total Accounts Payable | 17,254 | 9,213 | ||||||
Other Current Liabilities | 214,846 | 172,892 | ||||||
Total Current Liabilities | 232,100 | 182,104 | ||||||
Long-Term Liabilities | ||||||||
Total Long-Term Liabilities | 760,104 | – | ||||||
Total Liabilities | 992,204 | 182,104 | ||||||
Equity | ||||||||
300 Common stock | 354,343 | 354,343 | ||||||
303 Treasury Stock | (1,001 | ) | (1,001 | ) | ||||
305 Paid In Capital | 921,193 | 921,193 | ||||||
32000 Retained Earnings | (988,975 | ) | (1,023,225 | ) | ||||
Net Income | (614 | ) | 12,622 | |||||
Total Equity | 284,946 | 263,932 | ||||||
TOTAL LIABILITIES AND EQUITY | $ | 1,277,150 | $ | 446,036 |
1 |
Forta Financial Group, Inc.
Condensed Statements of Operations
Nine Months Ending June 30, 2020 Unaudited | Nine Months Ending June 30, 2019 Unaudited | |||||||
Income | ||||||||
Revenue | $ | 2,737,721 | $ | 3,108,246 | ||||
Gross Profit | 2,737,721 | 3,108,246 | ||||||
Expenses | ||||||||
Marketing | 118,269 | 89,719 | ||||||
Compensation | 1,728,617 | 1,695,485 | ||||||
General & Administrative | 864,152 | 1,268,486 | ||||||
Depreciation Expense | 6,182 | 4,900 | ||||||
Legal Services | 6,986 | 16,529 | ||||||
Total Expenses | 2,724,206 | 3,075,120 | ||||||
Net Operating Income | 13,515 | 33,126 | ||||||
Other Expenses | ||||||||
Income Taxes | 893 | 33,740 | ||||||
Total Other Expenses | 893 | 33,740 | ||||||
Net Other Income | (893 | ) | (33,740 | ) | ||||
Net Loss | $ | 12,622 | $ | (614 | ) |
2 |
Forta Financial Group, Inc.
Statement of Cash Flows
Nine Months Ending June 30, 2020 | Nine Months Ending June 30, 2019 | |||||||
Unaudited | Unaudited | |||||||
OPERATING ACTIVITIES | ||||||||
Net Loss | $ | 12,622 | $ | (614 | ) | |||
Adjustments to reconcile Net Loss to Net Cash provided by operations: | ||||||||
Accounts Receivable | – | (30,328 | ) | |||||
Accrued Revenue | (6,438 | ) | (59,677 | ) | ||||
Advances to Employees | – | 2,500 | ||||||
Due from clearing house | (6,010 | ) | (7,383 | ) | ||||
Prepaid Expenses | 229 | 20,825 | ||||||
Accounts Payable | (179 | ) | (5,324 | ) | ||||
401k Payable | 1,072 | 722 | ||||||
Accrued Payroll Taxes | 152 | (1,226 | ) | |||||
Federal Income Tax Payable | – | 11,799 | ||||||
Other Accrued Liabilities | 1,475 | (12,611 | ) | |||||
Payable to Advisors:Accrued Revenue Payable | (18,252 | ) | 1,742 | |||||
Payable to Advisors:Commissions Payable - Internal advisors | 9,403 | (9,860 | ) | |||||
Payable to Advisors:Commissions payable - External advisors | 19,998 | – | ||||||
Payroll Payable | 16,238 | – | ||||||
Payroll Taxes | 4,402 | – | ||||||
Vacation Pay Liability | 4,212 | 30,125 | ||||||
Prepaid Income | – | 3,000 | ||||||
State Corp. Tax Liability | – | 10,044 | ||||||
Total Adjustments to reconcile Net Income to Net Cash provided by operations: | 6,304 | (25,654 | ) | |||||
Net cash provided by operating activities | 18,925 | (26,268 | ) | |||||
INVESTING ACTIVITIES | ||||||||
Leasehold Improvements | (7,842 | ) | 4,900 | |||||
– | (20,000 | ) | ||||||
Deposits | (5,364 | ) | 5,364 | |||||
Net cash provided by investing activities | (13,206 | ) | (9,736 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Treasury Stock | (1 | ) | – | |||||
Net cash provided by financing activities | 5,719 | 377,700 | ||||||
Net cash increase for period | 5,718 | 341,696 | ||||||
Cash at beginning of period | 186,895 | 224,137 | ||||||
Cash at end of period | $ | 192,614 | $ | 565,834 |
3 |