Attached files

file filename
8-K/A - FORM 8-K/A - Cybergy Holdings, Inc.d8ka.htm
EX-99.2 - EXHIBIT 99.2 - Cybergy Holdings, Inc.exhibit99-2.htm

Exhibit 99.1 

 

MOUNT KNOWLEDGE USA, INC.
(A Development Stage Company)

FINANCIAL STATEMENTS

 

 


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and
Stockholders of Mount Knowledge USA, Inc.
(A Development Stage Company)
Las Vegas, Nevada

We have audited the accompanying balance sheets of Mount Knowledge USA, Inc. (a development stage company) (the “Company”) as of December 31, 2010 and 2009, and the related statements of operations, stockholders’ equity (deficit), and cash flows for the year ended December 31, 2010 and for the period from September 1, 2009 (inception) through December 31, 2009 and for the period from September 1, 2009 (inception) through December 31, 2010. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform an audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2010 and 2009 and the results of its operations and cash flows for the year ended December 31, 2010 and for the period from September 1, 2009 (inception) through December 31, 2009 and for the period from September 1, 2009 (inception) through December 31, 2010, in conformity with accounting principles generally accepted in the United States of America.

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 2 to the financial statements, the Company has incurred losses since inception, which raises substantial doubt about its ability to continue as a going concern. Management’s plans regarding those matters also are described in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty

/s/ MaloneBailey, LLP

www.malonebailey.com
Houston, Texas
March 25, 2011



MOUNT KNOWLEDGE USA, INC.
(A DEVELOPMENT STAGE COMPANY)
BALANCE SHEETS

    DECEMBER 31,  
    2010     2009  
             

ASSETS

           

Current Assets

           

Cash

$  40,557   $  27,663  

Expense advances made to a related party

  41,573     45,500  

Advances to affiliate

  405,950     -  

Total current assets

  488,080     73,163  
             

TOTAL ASSETS

$  488,080   $  73,163  
             

LIABILITIES

           

Current Liabilities

           

Accounts payable and accrued liabilities

$  43,000   $  -  

Accounts payable – related party

  16,840     -  

Advances payable

  869,354     -  

Total current liabilities

  929,194     -  
             

STOCKHOLDERS’ EQUITY (DEFICIT)

           

Preferred stock, $0.0001 par value, 300,000,000 shares authorized, 250,000,000 shares undesignated

Series A convertible preferred stock, $0.0001 par value, 50,000,000 shares authorized, 8,888,888 shares issued and outstanding

889 889

Common stock, $0.0001 par value, 500,000,000 shares authorized, 19,917,571 and 10,106,066 shares issued and outstanding

1,992 1,011

Additional paid-in capital

  2,770,283     475,564  

Subscription receivable

  (5,000 )   -  

Deficit accumulated during the development stage

  (3,209,278 )   (404,301 )

Total stockholders’ equity (deficit)

  (441,114 )   73,163  
             

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

$  488,080   $  73,163  

The accompanying notes are an integral part of these financial statements.



MOUNT KNOWLEDGE USA, INC.
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF OPERATIONS

          SEPTEMBER 1     SEPTEMBER 1  
          2009     2009  
    YEAR     (INCEPTION)     (INCEPTION)  
    ENDED     THROUGH     THROUGH  
    DECEMBER 31,     DECEMBER 31,     DECEMBER 31,  
    2010     2009     2010  
                   
Revenue $  -   $  -   $  -  
                   
Operating Expenses                  

Consulting and technology development services

  2,129,092     117,500     2,246,592  

Sales and marketing services

  507,000     250,000     757,000  

Management and advisory services

  89,920     15,000     104,920  

Accounting and audit

  10,450     3,000     13,450  

Legal services

  10,000     15,465     25,465  

Other general and administrative

  58,515     3,336     61,851  
Total operating expenses   2,804,977     404,301     3,209,278  
                   
Net Loss $  (2,804,977 ) $  (404,301 ) $  (3,209,278 )
                   
Net Loss Per Common Share - Basic and Diluted $  (0.22 ) $  (0.05 )      
                   
Weighted Average Common Shares Outstanding                  
 – Basic and Diluted   12,679,792     8,023,237        

The accompanying notes are an integral part of these financial statements.



MOUNT KNOWLEDGE USA, INC.
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF CASH FLOWS

          SEPTEMBER 1     SEPTEMBER 1  
          2009     2009  
    YEAR     (INCEPTION)     (INCEPTION)  
    ENDED     THROUGH     THROUGH  
    DECEMBER 31     DECEMBER 31     DECEMBER 31  
    2010     2009     2010  
                   
Cash Flows from Operating Activities:                  

Net loss

$  (2,804,977 ) $  (404,301 ) $  (3,209,278 )

Adjustments to reconcile net loss to net cash used in operating activities:

Common shares issued for services

  123,000     37,500     160,500  

Warrant expense

  1,458,492     -     1,458,492  

Changes in operating assets and liabilities:

                 

Expense advances to a related party

  3,927     (45,500 )   (41,573 )

Accounts Payable – Related Party

  16,840     -     16,840  

Accounts payable and accrued liabilities

  43,000     -     43,000  
Net cash used in operating activities   (1,159,718 )   (412,301 )   (1,572,019 )
                   
Cash Flows from Investing Activity:                  

Advances to affiliate

  (405,950 )   -     (405,950 )
Net cash used in investing activities   (405,950 )   -     (405,950 )
                   
Cash Flows from Financing Activities:                  

Advances received

  869,354     -     869,354  

Proceeds from exercise of warrant

  423           423  

Proceeds from issuance of preferred stock

  -     889     889  

Proceeds from issuance of common stock

  708,785     439,075     1,147,860  
Net cash provided by financing activities   1,578,562     439,964     2,018,526  
                   
Net Increase In Cash   12,894     27,663     40,557  
Cash, Beginning Of Period   27,663     -     -  
Cash, End Of Period $  40,557   $  27,663   $  40,557  
                   
Supplemental Cash Flow Information:                  

Cash paid for:

                 

Interest

$  -   $  -   $  -  

Income taxes

  -     -     -  

The accompanying notes are an integral part of these financial statements.



MOUNT KNOWLEDGE USA, INC.
(A DEVELOPMENT STAGE COMPANY)
STATEMENT OF STOCKHOLDERS’ EQUITY (DEFICIT)
SEPTEMBER 1, 2009 (INCEPTION) THROUGH DECEMBER 31, 2010

                                        DEFICIT        
                                        ACCUMULATED        
                            ADDITIONAL           DURING THE        
    PREFERRED STOCK     COMMON STOCK     PAID-IN     SUBSCRIPTION      DEVELOPMENT        
    SHARES     AMOUNT     SHARES     AMOUNT     CAPITAL     RECEIVABLE     STAGE     TOTAL  

Sale of preferred stock to founders

  8,888,888   $  889     -   $  -   $  -   $  -   $  -   $  889  

Sale of common stock to founders

  -     -     6,933,352     693     -     -     -     693  

Sale of common stock

  -     -     2,922,714     293     438,089     -     -     438,382  

Common stock issued for services

  -     -     250,000     25     37,475     -     -     37,500  

Net loss

  -     -     -     -     -     -     (404,301 )   (404,301 )

Balances, December 31, 2009

  8,888,888     889     10,106,066     1,011     475,564     -     (404,301 )   73,163  

Sale of common stock

  -     -     4,758,167     476     713,309     (5,000 )   -     708,785  

Common stock issued for services

  -     -     820,000     82     122,918     -     -     123,000  

Warrant expense

  -     -     -     -     1,458,492     -     -     1,458,492  

Issuance of common stock for the exercise of warrants

- - 4,233,338 423 - - - 423

Net loss

  -     -     -     -     -     -     (2,804,977 )   (2,804,977 )

Balances, December 31, 2010

  8,888,888   $  889     19,917,571   $  1,992   $  2,770,283   $  (5,000 ) $  (3,209,278 ) $  (441,114 )

The accompanying notes are an integral part of these financial statements.



MOUNT KNOWLEDGE USA, INC.
(A Development Stage Company)
NOTES TO FINANCIAL STATEMENTS

1.

BUSINESS, BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

 

 

Organization

 

 

Mount Knowledge USA, INC. (“the Company”) is a privately held company and was incorporated in the State of Nevada, U.S.A., on September 1, 2009. The Company’s principal executive offices are in the state of Michigan. The Company was formed for the purpose of providing marketing and sales services of educational bases products and services and, since its formation, has not yet realized any revenues from its planned operations.

 

 

Development Stage Company

 

 

The Company is a development stage company, as defined by ASC 915 (formerly SFAS 7). The Company is devoting substantially all of its present efforts to developing its business. Costs of start up activities, including organizational costs, are expensed as incurred.

 

 

Basic and Diluted Loss per Share

 

 

In accordance with ASC Topic 260, “Earnings Per Share” (formerly SFAS 128), the basic loss per common share is computed by dividing net loss available to common stockholders by the weighted average number of common shares outstanding. Diluted loss per common share is computed similar to basic loss per common share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. Loss per share is rounded to the nearest penny. The Company’s outstanding common stock warrants and convertible preferred stock were excluded from the diluted loss per share calculation as their impact would have been anti-dilutive.

 

 

Income Taxes

 

 

The Company has adopted ASC Topic 740, “Accounting for Income Taxes” (formerly SFAS 109). This standard requires the use of an asset and liability approach for financial accounting and reporting on income taxes. If it is more likely than not that some portion or all of a deferred tax asset will not be realized, a valuation allowance is recognized.

 

 

Financial Instruments

 

 

The Company’s financial instruments consist of cash and expense advances.

 

 

Unless otherwise noted, it is management’s opinion that the Company is not exposed to significant interest or credit risks arising from these financial instruments.




Use of Estimates

 

 

The preparation of financial statements in accordance with United States generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses in the reporting period. The Company regularly evaluates estimates and assumptions related to deferred income tax asset valuations. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.

 

 

Recently Issued Accounting Pronouncements

 

 

The Company does not expect the adoption of any recently issued accounting pronouncements to have a significant impact on its financial position, results of operations or cash flows.

 

 

2.

GOING CONCERN

 

 

The accompanying financial statements have been prepared assuming the Company will continue as a going concern.

 

 

As shown in the accompanying financial statements, for the period from September 1, 2009, (inception) through December 31, 2010, the Company generated no revenue and incurred accumulated net losses of $3,209,278. These conditions raise substantial doubt as to the Company’s ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent upon its ability to obtain financing. Management has plans to seek additional capital through debt, and private and public offerings of its common stock. The financial statements do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts of and classification of liabilities that might be necessary in the event the Company cannot continue in existence.

 

 

3.

EXPENSE ADVANCES TO A RELATED PARTY

 

 

At December 31, 2010, a company, controlled by a shareholder of Mount Knowledge USA, Inc., providing management and advisory services held prepaid expenses from the Company in the amount of $41,573 (2009 - $45,500). These expense advances are non- interest bearing and will be applied to future services to be rendered.

 

 

4.

RELATED PARTY TRANSACTIONS

 

 

During the period from September 1, 2009 (inception) through December 31, 2010, the Company incurred the following expenses with related parties in the normal course of business measured at the exchange amount:




  a)

sales and marketing services of $507,000 (2009 - $250,000) to a corporate majority shareholder with common directorships; and

   

 

  b)

management and advisory services of $89,920 (2009 - $15,000) and mileage reimbursement of $1,013 (2009 - $1,200) to a company with common directorships;

   

 

  c)

technology development services of $417,000 (2009 – Nil) to a corporate shareholder with common directorships.


Accounts payable to related parties totaled $16,840 and zero as of December 31, 2010 and 2009, respectively. These represented payables for services provided by an entity controlled by the Company’s president.

 

 

During 2010, the Company made advances to its affiliate, Mount Knowledge Holdings, Inc., totaling $405,950. The advances are unsecured, bear no interest and are due on demand. As of December 31, 2010, the unpaid balance of these advances was $405,950.

 

 

During 2010, the Company received cash advances from shareholders totaling $869,354. The advances are unsecured, bear no interest and are due on demand. In March 2011, $719,354 of these advances were converted into 4,795,694 common shares of the Company.

 

 

Sales Agent Agreement

 

 

On September 4, 2009, the Company entered into an agreement to acquire the assignment of a sales agent agreement with the Company’s sole shareholder at the time, Mount Knowledge Inc. The sales agent agreement was originally executed on March 12, 2009 between Mount Knowledge USA, Inc. and Tianjin You He Trading Co., Ltd. The Company received all rights, title, interest and benefits of the contract; and in addition to assume and agreed to perform all the remaining executor obligations of assignor under the contract.

 

 

As consideration for the assignment, the Company gave the assignor rights to purchase 8,888,888 shares of Series A Convertible Preferred Stock at $0.0001 per share, and warrants to purchase 4,233,338 shares of common stock at $0.0001 per share, with a term of 12 months. The rights to purchase the preferred shares and the common stock warrants were issued to the Company’s founders. As the rights to purchase the preferred shares and the common stock warrant were issued at inception to the Company’s founders, the fair value of the instruments was considered to be nominal.

 

 

5.

ADVANCES PAYABLE

 

 

During 2010, the Company received cash advances totaling $869,354. On December 31, 2010, these advances were converted to notes payable which are unsecured, bear interest at 5% per annum beginning December 31, 2010 and mature on December 31, 2011. In March 2011, $719,354 of these advances was converted into 4,795,694 common shares of the Company.

 

 

6.

STOCKHOLDERS’ EQUITY

 

 

As of December 31, 2010, the Company’s authorized shares consisted of the following:


  a)

300,000,000 preferred shares with 50,000,000 designated as Series A convertible, par value $0.0001

   

 

  b)

500,000,000 common shares, par value $0.0001



Preferred Stock

On September 4, 2009, the Company sold an aggregate of 8,888,888 shares of Series A Convertible Preferred Stock for an aggregate amount of $889 at $0.0001 per share to the Company’s founders. The Series A preferred shares have the right to vote at one vote per share. In addition, the shares are convertible into shares of common stock of the Company on a basis of one-to-two (1:2) ratio at a rate of 25% the end of each calendar year quarter or convert any or all shares after 2 years. The preferred shares do not bear dividends.

The Company evaluated the Series A preferred stock for derivative treatment under FASB ASC 815 and determined that the shares are not required to be accounted for as derivatives. The Company then evaluated the convertible preferred stock under FASB ASC 470 and determined it contained a beneficial conversion feature. The intrinsic value of the beneficial conversion feature was determined to be nominal. Also, the Company evaluated whether or not the convertible preferred stock should be classified as a liability or equity under ASC 815 and determined that the preferred shares met the requirements for classification as equity.

Common Stock

On September 2, 2009, the Company issued 6,933,352 common shares at $0.0001 per share for cash proceeds of $693 to its founders.

On September 16, 2009, and by subsequent amendment and restatement on February 15, 2011, the Company offered, by private placement offering memorandum, the sale of up to 30,000,000 shares of its common stock, at a price of $0.15 per share, for a maximum offering of $4,500,000. Under this offering, during 2010, the Company issued 4,758,167 common shares (2009 – 2,922,714 common shares), for cash proceeds of $708,785 and a subscription receivable of $5,000 (2009 - $438,382).

During December 2010, the Company issued 820,000 common shares (2009 – 250,000 common shares) for services valued at $123,000 (2009 - $37,500).

During 2010, 4,233,338 share purchase warrants were exercised for the issuance of 4,233,338 common shares, for proceeds of $423 received in 2011.

Common Stock Warrants

A summary of the Company’s warrant activity for the period from September 1, 2009 through December 31, 2010 is as follows:

            WEIGHTED  
            AVERAGE  
      NUMBER     EXERCISE  
      OF SHARES     PRICE  
  Balance, September 1, 2009 (inception)   -   $  -  
 

Granted

  4,233,338     0.0001  
  Balance, December 31, 2009   4,233,338     0.0001  
 

Exercised

  (4,233,338 )   (0.0001 )
 

Granted

  10,000,000     0.15  
  Balance, December 31, 2010   10,000,000   $  0.15  
               
  Exercisable at December 31, 2010   10,000,000   $  0.15  


The warrants issued during 2009 were issued to the Company’s founders. At December 31, 2010 and 2009, the exercise prices and the weighted average remaining contractual life of the warrants outstanding were $0.15 and $0.0001 and 1.99 years and 4.92 years, respectively. The intrinsic value of the exercisable warrants outstanding at December 31, 2010 and 2009 was zero.

The Company evaluated its warrants under FASB ASC 815 for consideration of derivative treatment and determined they do not qualify to be accounted for as derivatives.

On December 1, 2010, the Company entered into an agreement for consulting and advisory services. Compensation comprised cash compensation of $20,000 per month for a 12 month term, with automatic monthly renewals. Further to this agreement, the Company granted a 10,000,000 common share purchase warrant for the purchase of 10,000,000 common shares in the Company at $0.15 per share. The warrants expire on December 1, 2015 and vest immediately. The fair value of the warrants was determined to be $1,458,492 using the Black-Scholes stock option valuation model. The significant assumptions used in the valuation were: the exercise price noted above; the market value of the Company's common stock on December 1, 2010, $0.15; expected volatility of 195.51%; risk free interest rate of 1.64%; and an expected term of 5 years.

7. INCOME TAXES

  a)

Income Tax Provision

   

 

 

The provision for income taxes differs from the result which would be obtained by applying the statutory income tax rate of 34% to income before income taxes. The difference results from the following items:


      2010     2009  
  Tax benefit at the federal statutory rate $  553,447   $  137,462  
  Valuation allowance   (553,447 )   (137,462 )
  Income tax benefit (expense) $  -   $  -  

  b)

Significant components of the Company’s deferred income tax assets are as follows:


      2010     2009  
  Deferred income tax assets $  539,847   $  137,462  
  Valuation allowance   (539,847 )   (137,462 )
  Net deferred tax assets $  -   $  -  

  c)

The Company has incurred operating losses of approximately $1,627,786, which, if unutilized, will fully expire in 2030. Future tax benefits, which may arise as a result of these losses, have not been recognized in these financial statements, and have been offset by a valuation allowance.




8. SUBSEQUENT EVENTS

  a)

Between January and March 2011, the Company issued an aggregate of 2,611,667 common shares for cash proceeds of $391,705.

   

 

  b)

On March 16, 2011, the Company issued an aggregate of 4,795,694 common shares to repay $719,354 of advances payable.