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 Companys 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. Managements 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 Companys 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 Companys 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 Companys financial instruments consist of cash and expense advances. | |
| |
Unless otherwise noted, it is managements 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 Companys 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 Companys 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 Companys 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 Companys 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 Companys founders. As the rights to purchase the preferred shares and the common stock warrant were issued at inception to the Companys 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 Companys 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 Companys 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 Companys 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 Companys 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 Companys 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. |