Pro-forma Consolidated Information | Pro-forma Consolidated Information On June 12, 2015, the Company consummated a share exchange with Amgentech, Inc., the result of which was Amgentech became the successor issuer for reporting and accounting purposes. These financial statements reflect the results of operations of Amgentech from the date of the share exchange through August 31, 2015 for all periods presented exclusive of the predecessor company operations. The tables below represent the results of operations and financial position of the Company on a pro-forma consolidated basis as if the share exchange had occurred at November 30, 2014. November 30, 2014 November 30, 2014 Telco Cuba Amgentech Inc Eliminations Total Cash 2 16,091 16,093 Accounts receivable - 5,690 5,690 Security Deposit - 1,632 1,632 2 23,413 23,415 Fixed Assets - 6,416 6,416 - 6,416 6,416 Less accumulated depreciation - (4,772) (4,772) - 1,645 1,645 - - - - 2 25,058 - 25,060 Current Liabilities Accounts payable 101,390 101,390 Accrued payroll 1,297,949 1,297,949 Convertible debentures 375,925 375,925 Accrued Interest 383,401 383,401 Accrued Expenses 64,000 - 64,000 Due to Officers 18,861 15,100 33,961 Notes payable 2,233,331 2,233,331 Derivative Liability 498,942 498,942 4,973,800 15,100 4,988,900 Total Liabilities 4,973,800 15,100 4,988,900 Stockholders' Equity (Deficit) Preferred A Stock 3 3 Preferred B Stock 88 50 (50) 88 Preferred C Stock - - Common Stock 15,885 15,885 Recapitalization - (4,764,563) (4,764,563) Additional paid-in-capital 12,384,985 950 (12,385,935) - Retained Earning (17,149,549) (77,476) 17,150,549 (76,476) Net Income(Loss) (225,210) 86,434 - (138,776) Stockholders' Equity (Deficit) (4,973,798) 9,958 0 (4,963,840) Liabilities and Stockholder's Equity 2 25,058 1 25,060 Pro-forma consolidated revenues for the year ended November 30, 2014 were: November 30, 2014 November 30, 2014 Telco Cuba Amgentech Inc Eliminations Total Revenues - - Sales 246,878 - 246,878 Sales discounts - - 246,878 - 246,878 Expenses - Automobile Expenses - 15,869 - 15,869 Bank Charges - 778 - 778 Bad Debt Expenses 13,333 13,333 Depreciation Expense - 1,086 - 1,086 Insurance - 1,917 - 1,917 Interest Expenses 165,766 - - 165,766 Change in Fair Value (303,211) - - (303,211) Foreign Exchange (2,597) - - (2,597) General and Administrative - 5,096 - 5,096 Marketing - 4,238 - 4,238 Payroll Expenses - - - - Professional fees - 57,273 - 57,273 Production Expenses - 28,990 - 28,990 Other 365,251 31,862 - 397,114 225,210 160,444 - 385,653 (225,210) 86,434 - (138,776) Other Income Extinguishment of Debt - - - - - - 225,210 160,444 - 385,653 Net (loss) Income (225,210) 86,434 - (138,776) |