Attached files

file filename
EX-2.1 - EXHIBIT 2.1 - PowerComm Holdings Inc.v451138_ex2-1.htm
8-K - 8-K - PowerComm Holdings Inc.v451138_8k.htm

Exhibit 99.1

 

POWERCOMM HOLDINGS, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
 

The following unaudited pro forma condensed combined financial information and related notes present the historical condensed combined financial information of Powercomm Holdings, Inc. and its wholly owned subsidiary (hereinafter referred to as "Powercomm Holdings", "we," "our," "us" and similar terms unless the context indicates otherwise) Powercomm Construction Inc. ("Powercomm Construction") after giving effect to Powercomm Holdings' acquisition of Powercomm Construction that was completed on November 15, 2016 (the "Acquisition Date").

 

On November 15, 2016, PowerComm Holdings, Inc. a Delaware corporation (the “Company”), entered into a merger agreement (the “Acquisition”) with PowerComm Construction, Inc., a Virginia corporation (“PCC”).The Acquisition was effected by the Company through the exchange of all the outstanding shares of common stock of PCC for 200,000 shares of common stock of the Company. At the time of the Acquisition, there was one shareholder of the Company who is also a shareholder and president of PCC. PCC has become a wholly owned subsidiary of the Company and the Company has taken over its operations and business plan. Prior to the Acquisition, the Company had no ongoing business or operations.

 

Since the Company and PCC were entities under common control prior to the Worldwide Acquisition, the transaction is accounted for as a restructuring transaction. The Company has recast prior period financial statements to reflect the conveyance of PCC’s common shares as if the restructuring transaction had occurred as of the earliest date of the financial statements.

 

The unaudited pro forma condensed combined financial information gives effect to our acquisition of Powercomm Construction based on the assumptions, reclassifications and adjustments described in the unaudited pro forma condensed combined financial information.

 

The unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2015, and the six months ended June 30, 2016, have been prepared giving effect to the acquisition of PowerComm Construction as if the transaction had occurred on January 1, 2015, the beginning of the earliest period presented. The unaudited pro forma condensed consolidated balance sheet gives effect to the acquisition of PowerComm Construction as if the transaction had occurred as of the earliest date of the financial statements.

 
The unaudited pro forma adjustments are not necessarily indicative of or intended to represent the results that would have been achieved had the transaction been consummated as of the dates indicated or that may be achieved in the future. The actual results reported by the combined company in periods following the acquisition may differ significantly from those reflected in these unaudited pro forma condensed combined financial information for a number of reasons, including cost saving synergies from operating efficiencies and the effect of the incremental costs incurred to integrate the two companies.

 

The unaudited pro forma condensed combined financial information should be read in conjunction with our historical consolidated financial statements and accompanying notes included in our Annual Report on Form 10-K for the year ended December 31, 2015, our Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2016, the historical financial statements of Powercomm Holdings for the year ended December 31, 2015, and the historical unaudited financial statements of Powercomm Construction as of and for the six months ended June 30, 2016 contained in this Form 8-K/A.

 

 

 

 

POWERCOMM HOLDINGS, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
AS OF JUNE 30, 2016

 

   Historical         
   Powercomm
Construction, Inc.
   Powercomm
Holdings, Inc.
   Pro Forma
Adjustments
   Pro Forma
Combined
 
Assets                    
Current assets:                    
Cash and cash equivalents  $17,039   $-   $-   $17,039 
Accounts receivable, net   190,008    -    -    190,008 
Due from related parties   15,298    -    -    15,298 
Prepaid expenses and other current assets   3,000    -    -    3,000 
Total current assets   225,345    -    -    225,345 
Property and equipment, net   756,447    -    -    756,447 
Other assets   -    -    -    - 
Total assets  $981,792   $-   $-   $981,792 
                     
Liabilities and stockholders' equity                    
Current liabilities:                    
Short-term loan  $614,796   $-   $-   $614,796 
Long-term debt, current   95,886    -    -    95,886 
Accrued expenses and other current liabilities   140,759    9,500    -    150,259 
Other current liabilities   45,145    -    -    45,145 
Total current liabilities   896,586    9,500    -    906,086 
Long-term debt   318,989    -    -    318,989 
Other liabilities   -    -    -    - 
Total liabilities   1,215,575    9,500    -    1,225,075 
                     
Stockholders' equity:                    
Preferred stock   -    -    -    - 
Common stock   -    2,050    20(a)   2,070 
Discount on common stock   -    (2,050)   -    (2,050)
Additional paid-in capital   500    1,058    (20)(a)   1,538 
Accumulated deficit   (234,283)   (10,558)   -    (244,841)
Total stockholders' equity   (233,783)   (9,500)   -    (243,283)
Total liabilities and stockholders' equity  $981,792   $-   $-   $981,792 

 

(a) This adjustment reflects the issuance of 200,000 shares of Powercomm Holdings’ common stock for the Acquisition of all issued and outstanding shares of common stock of Powercomm Construction to arrive at common stock $2,070 (20,700,000 shares with $0.0001 per value) and the decrease of additional paid-in capital in $20 as a result of the transaction.

 

 

 

POWERCOMM HOLDINGS, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2015

 

   Historical         
   Powercomm
Construction, Inc.
   Powercomm
Holdings, Inc.
   Pro Forma
Adjustments
   Pro Forma
Combined
 
Net Revenue  $3,063,319   $-   $-   $3,063,319 
Cost of revenue   (849,165)   -    -    (849,165)
Gross Profit   2,214,154    -    -    2,214,154 
Salaries and wages   (1,218,662)   -    -    (1,218,662)
General and administrative expenses   (1,107,043)   (7,158)   -    (1,114,201)
Total operating expense   (2,325,705)   (7,158)   -    (2,332,863)
Operating loss   (111,551)   (7,158)   -    (118,709)
                     
Interest income   -    -    -    - 
Interest expense   (32,022)   -         (32,022)
Other income (expense), net   -    -    -    (32,022)
Total other expense   (32,022)   -    -    (32,022)
                     
Loss from operations before income taxes   (143,573)   (7,158)   -    (150,731)
Provision for income taxes   -    -    -    - 
Net loss  $(143,573)  $(7,158)  $-   $(150,731)
                     
Earnings per share:                    
Basic & diluted earnings per share  $(14.36)  $(0.00)  $-   $(0.01)
Weighted-average shares outstanding:                    
Basic & diluted weighted average shares outstanding   10,000    20,099,125    190,000    20,299,125 

 

 

 

 

POWERCOMM HOLDINGS, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2016

 

   Historical         
   Powercomm
Construction, Inc.
   Powercomm
Holdings, Inc.
   Pro Forma
Adjustments
   Pro Forma
Combined
 
Revenue  $1,290,450   $-   $-   $1,290,450 
Cost of revenue   (313,887)   -    -    (313,887)
Gross profit   976,563    -    -    976,563 
Salaries and wages   (680,771)   -    -    (680,771)
General and administrative expenses   (508,735)   (3,000)   -    (511,735)
Total operating expense   (1,189,506)   (3,000)   -    (1,192,506)
Operating loss   (212,943)   (3,000)   -    (215,943)
                     
Interest income   -    -    -    - 
Interest expense   (21,340)   -         (21,340)
Other income (expense), net         -    -    - 
Total other expense   (21,340)   -    -    (21,340)
                     
Loss from operations before income taxes   (234,283)   (3,000)   -    (237,283)
Provision for income taxes   -    -    -    - 
Net loss  $(234,283)  $(3,000)  $-   $(237,283)
                     
Earnings per share:                    
Basic & diluted earnings per share  $(23.43)  $(0.00)  $-   $(0.01)
Weighted-average shares outstanding:                    
Basic & diluted weighted average shares outstanding   10,000    20,500,000    190,000    20,700,000