Pro Forma Schedules | Pro Forma Schedules SEPTEMBER 30, 2021 DECEMBER 31, 2020 FICAAR HYEDGE Merger Pro Forma FICAAR HYEDGE Merger Pro Forma INC. INC. Adjustments Combined INC. INC. Adjustments Combined (Public Co.) (Private Co.) (Public Co.) (Private Co.) Accounting Accounting Accounting Accounting Acquiree Acquiror Acquiree Acquiror ASSETS CURRENT ASSETS: Cash $ – $ 38,200 $ 38,200 $ – 70,256 $ 70,256 Accounts receivable – 106,832 106,832 – 139,315 139,315 Loan receivable 402,000 – bb (402,000 ) – – – – Inventory – 406,449 406,449 – 383,245 383,245 Other current assets – 59,306 59,306 – 74,321 74,321 TOTAL CURRENT ASSETS 402,000 610,787 610,787 – 667,137 667,137 PROPERTY AND EQUIPMENT, net – 278,241 278,241 – 324,937 324,937 Assets $ 402,000 889,028 $ 889,028 $ – $ 992,074 $ 992,074 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) CURRENT LIABILITIES Accounts payable and accrued expenses $ 71,938 $ 3,233,948 $ 3,305,886 $ 33,203 $ 3,022,191 $ 3,055,394 Notes payable- Shareholders 6,525 635,116 641,641 – 635,116 635,116 Government Loans – 160,000 160,000 – 272,715 272,715 Loan payable – 402,000 bb 402,000 – – – – Current portion of notes payable, net of debt discount 220,341 73,000 293,341 – – – Derivative liabilities 528,733 – 528,733 – – – Warrant liabilities 181,543 – 181,543 – – – Other current liabilities – 150,102 150,102 33,491 – 33,491 TOTAL CURRENT LIABILITIES 1,009,080 4,654,165 5,261,245 66,694 3,930,022 3,996,716 NON-CURRENT LIABILITIES Other non-current liabilities – – – – 45,496 45,496 Notes payable- Shareholders – – – 114,721 – 114,721 TOTAL NON-CURRENT LIABILITIES – – – 114,721 45,496 160,217 TOTAL LIABILITIES 1,009,080 4,654,165 5,261,245 181,415 3,975,518 4,156,933 STOCKHOLDERS' EQUITY (DEFICIT): Preferred stock 1,003 – aa 1,003 – 245 aa 758 1,003 Common stock 74,291 – aa 74,291 44,093 143 aa 30,055 74,291 Common stock options – – aa – – 58 aa (58 ) – Warrants – – aa – – 18 aa (18 ) – Additional paid-in capital (75,294 ) 10,226,770 aa (13,991,907 ) (3,840,431 ) (44,093 ) 9,826,305 aa (12,840,950 ) (3,058,738 ) Accumulated earnings (deficit) (607,080 ) (13,991,907 ) aa 13,991,907 (607,080 ) (181,415 ) (12,810,213 ) aa 12,810,213 (25,801,841 ) TOTAL STOCKHOLDERS' EQUITY (DEFICIT) (607,080 ) (3,765,137 ) (4,372,217 ) (181,415 ) (2,983,444 ) (3,164,859 ) Total Liabilities and Stockholders' Deficit $ 402,000 $ 889,028 – $ 889,028 $ – $ 992,074 (0 ) $ 992,074 See accompanying notes to the Unaudited Pro Forma Condensed Combined Financial Information FICAAR, INC. PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS (Unaudited) NINE MONTHS ENDED SEPTEMBER 30,2021 YEAR ENDED DECEMBER 31, 2020 FICAAR HYEDGE Merger Pro Forma FICAAR HYEDGE Merger Pro Forma INC. INC. Adjustments Combined INC. INC. Adjustments Combined (Public Co.) (Private Co.) (Public Co.) (Private Co.) Accounting Accounting Accounting Accounting Acquiree Acquiror Acquiror Acquiror REVENUES Net Sales $ – $ 1,522,428 $ 1,522,428 $ – $ 2,279,297 $ 2,279,297 TOTAL REVENUES COST OF REVENUES – 669,436 669,436 – 966,747 966,747 GROSS PROFIT – 852,991 852,991 – 1,312,550 1,312,550 OPERATING EXPENSES Manufacturing expenses – 90,114 – – – – Sales and Marketing – 1,276,867 1,276,867 – 2,386,482 2,386,482 General and administrative 15,133 643,453 658,586 16,562 1,185,773 1,202,335 Total Expenses 15,133 2,010,434 1,935,453 16,562 3,572,255 3,588,817 INCOME (LOSS) FROM OPERATIONS (15,133 ) (1,157,442 ) (1,082,462 ) (16,562 ) (2,259,705 ) (2,276,267 ) OTHER INCOME (EXPENSE) Amortization of debt discount (387,996 ) – (387,996 ) – – – Derivative expense 97,654 – 97,654 – – – Change in FMV of derivatives (124,406 ) – – – – – Interest expense (18,266 ) (124,639 ) (142,904 ) (8,687 ) (101,685 ) (110,372 ) Other income (expense) 22,482 100,840 123,322 – (209,533 ) (209,533 ) TOTAL OTHER INCOME (EXPENSE) (410,532 ) (23,798 ) (309,924 ) (8,687 ) (311,218 ) (319,905 ) NET INCOME (LOSS) $ (425,665 ) $ (1,181,241 ) $ (1,392,386 ) $ (25,249 ) $ (2,570,923 ) $ (2,596,172 ) Common stock outstanding 44,093,276 – 44,093,276 44,093,276 – 44,093,276 Common stock issued in merger – – aa 30,895,530 30,895,530 – – aa 30,895,530 30,895,530 Total common stock outstanding 44,093,276 – – 74,988,806 44,093,276 74,988,806 NET LOSS PER SHARE $ (0.0097 ) $ – $ – $ (0.0186 ) $ (0.0006 ) $ (0.0346 ) |