UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
CURRENT REPORT
Pursuant To Section 13 OR 15(d) Of The Securities Exchange Act Of 1934
December 23, 2003 |
Date of Report (date of earliest event reported) |
|
|
HOST AMERICA CORPORATION |
(Exact Name of Registrant as Specified in its Charter) |
| Colorado | | 0-16196 | | 06-1168423 | |
| (State or Other Jurisdiction of Incorporation) | | (Commission File Number) | | (IRS Employer Identification Number) |
|
Two Broadway |
Hamden, Connecticut 06518 |
(Address of Principal Executive Offices |
Including Zip Code) |
|
|
(203) 248-4100 |
(Registrant’s telephone number, |
Including area code) |
Not Applicable
(Former name or former address, if changed since last report)
| Item 1. | | Changes in Control of Registrant |
| | | |
| | | N/A |
| | | |
| Item 2. | | Acquisition or Disposition of Assets |
| | | |
| | | On December 23, 2003, Host Acquisition Corporation (“HAC”), a wholly-owned subsidiary of Host America Corporation (“Host” or the “Registrant”) merged with and into GlobalNet Energy Investors, Inc. (“GlobalNet”) pursuant to the terms and conditions of the Amended and Restated Merger Agreement dated December 2, 2003 (the “Agreement”). As a result of the merger, GlobalNet, as the surviving corporation, became a wholly-owned subsidiary of Host and the shareholders of GlobalNet received in the aggregate, 550,000 shares of Host’s “restricted” common stock in exchange for all of their outstanding GlobalNet common stock. The merger became effective upon the filing of Articles of Merger with the Colorado and Texas Secretary of States on December 23, 2003. The Agreement contained numerous representations, warranties and covenants by the parties, including the allocation, on an as received basis, of 80% of the net proceeds from the exercise of Host’s 1,150,000 warrants, exercisable at $5.50 per warrant, that are currently publicly traded under the NASDQ Symbol CAFEW. Prior to exercise of these warrants, Host will file a post-effective amendment to its registration statement (SEC Registration No. 333-50673). A complete description of all representations, warranties and covenants is set forth in the Agreement included as an Exhibit to this Report.
Concurrent with the closing of the merger, Host and Eric Barger entered into an employment agreement pursuant to which Mr. Barger was to be employed for a term extending through June 30, 2007 as the President of Host’s GlobalNet operations and was appointed as Class III Director to Host’s Board of Directors. In addition, Peter Sarmanian was also appointed as a Class III Director. However, effective February 26, 2004, Eric Barger resigned as President of GlobalNet and as a Director of Host. In connection with his resignation, Mr. Barger’s employment agreement was terminated with the exception of those provisions relating to confidentiality and non-competition. Further, Mr. Barger has agreed to return his shares of Host common stock that he received pursuant to the merger pending a final accounting of any monies he may owe to GlobalNet. |
| | | |
| Item 3. | | Bankruptcy or Receivership |
| | | |
| | | N/A |
| | | |
| | | |
| | | -2- |
| | | |
| Item 4. | | Changes in Registrant’s Certifying Accountants |
| | | |
| | | N/A |
| | | |
| Item 5. | | Other Events |
| | | |
| | | N/A |
| | | |
| Item 6. | | Resignations of Registrant’s Directors |
| | | |
| | | N/A |
| | | |
| Item 7. | | Financial Statements and Exhibits |
| | | |
| | | (a) | Financial Statements of Business Acquired. |
- -3-
INDEPENDENT AUDITORS' REPORT
To the Board of Directors and Stockholders of
GlobalNet Energy Investors, Inc.
We have audited the accompanying balance sheet of GlobalNet Energy Investors, Inc. (A Development Stage Company) (the “Company”) as of December 31, 2002, and the related statements of operations, changes in stockholders’ deficiency, and cash flows for the period from May 16, 2002 (inception) through December 31, 2002. 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 audit.
We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. 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 audit provides 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 GlobalNet Energy Investors, Inc.(A Development Stage Company) as of December 31, 2002, and the results of its operations and its cash flows for the period from May 16, 2002 (inception) through December 31, 2002 in conformity with accounting principles generally accepted in the United States of America.
Carlin, Charron & Rosen, LLP
Glastonbury, Connecticut
January 29, 2004
- -4-
GLOBALNET ENERGY INVESTORS, INC. (A DEVELOPMENT STAGE COMPANY) BALANCE SHEET DECEMBER 31, 2002 |
|
ASSETS |
|
PROPERTY AND EQUIPMENT, net of accumulated depreciation | $ 7,277 |
| |
Total assets | $ 7,277 |
|
LIABILITIES AND STOCKHOLDERS' DEFICIENCY |
|
CURRENT LIABILITIES | |
Cash overdraft | $ 297 |
Due to an officer and a director | 14,668 |
Total current liabilities | 14,965 |
| |
STOCKHOLDERS' DEFICIENCY | |
Common stock, $1.00 par value; 100,000 shares authorized | |
2,700 |
Deficit accumulated during the development stage | (10,388) |
Total stockholders' deficiency | (7,688) |
|
| $ 7,277 |
The accompanying notes are an integral part of these financial statements.
-5-
GLOBALNET ENERGY INVESTORS, INC. (A DEVELOPMENT STAGE COMPANY) STATEMENT OF OPERATIONS FOR THE PERIOD FROM MAY 16, 2002 (INCEPTION) THROUGH DECEMBER 31, 2002 |
| |
| |
| |
NET REVENUES | $ 69,272 |
| |
COST OF GOODS SOLD | 32,291 |
| |
Gross profit | 36,981 |
| |
OPERATING EXPENSES | 47,369 |
| |
Loss before provision for income taxes | (10,388) |
| |
PROVISION FOR INCOME TAXES | - |
| |
Net loss | $ (10,388) |
The accompanying notes are an integral part of these financial statements.
-6-
GLOBALNET ENERGY INVESTORS, INC. (A DEVELOPMENT STAGE COMPANY) STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIENCY FOR THE PERIOD FROM MAY 16, 2002 (INCEPTION) THROUGH DECEMBER 31, 2002 |
| |
| | | |
| |
| | Common Stock | | | Deficit Accumulated | | Total | | |
| | Shares | | | During The | | Stockholders' | | |
| | Outstanding | | Amount | | | Development Stage | | Deficiency | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Issuance of common stock in connection with incorporation (May 16, 2002) | | 2,700 | | $ 2,700 | | | $ - | | $ 2,700 | | |
| | | | | | | | | | | |
Net loss | | - | | - | | | (10,388) | | (10,388) | | |
| | | | | | | | | | | |
Balance, December 31, 2002 | | 2,700 | | $ 2,700 | | | $ (10,388) | | $ (7,688) | | |
| | | | | | | | | | | |
The accompanying notes are an integral part of these financial statements.
-7-
GLOBALNET ENERGY INVESTORS, INC. (A DEVELOPMENT STAGE COMPANY) STATEMENT OF CASH FLOWS FOR THE PERIOD FROM MAY 16, 2002 (INCEPTION) THROUGH DECEMBER 31, 2002 |
| | |
| | |
| | |
CASH FLOWS FROM OPERATING ACTIVITIES | | |
Net loss | | $ (10,388) |
Adjustment to reconcile the net loss to net cash | | |
used in operating activities: | | |
Depreciation | | 1,132 |
Net cash used in operating activities | | (9,256) |
| | |
CASH FLOWS FROM INVESTING ACTIVITIES | | |
Purchases of property and equipment | | (8,409) |
Net cash used in investing activities | | (8,409) |
| | |
CASH FLOWS FROM FINANCING ACTIVITIES | | |
Cash received from an officer and a director | | 14,668 |
Proceeds from issuance of common stock | | 2,700 |
Net cash provided by investing activities | | 17,368 |
| | |
| | |
NET DECREASE IN CASH | | (297) |
| | |
CASH, beginning of period | | - |
| | |
CASH OVERDRAFT, end of period | | $ (297) |
The accompanying notes are an integral part of these financial statements.
-8-
GLOBALNET ENERGY INVESTORS, INC. (A DEVELOPMENT STAGE COMPANY) NOTES TO FINANCIAL STATEMENTS DECEMBER 31, 2002 |
NOTE 1 - | | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
| | |
| | NATURE OF OPERATIONS |
| | |
| | GlobalNet Energy Investors, Inc. (A Development Stage Company) (the “Company”) is a distributor of technologically sophisticated industrial energy control panels which are used to reduce electrical consumption. |
| | |
| | DEVELOPMENT STAGE OPERATIONS |
| | |
| | The Company was incorporated in the State of Texas on May 16, 2002. Operations from the Company’s inception through December 31, 2002 were devoted primarily to financial planning, raising capital, establishing supply sources and developing new business opportunities. |
| | |
| | USE OF ESTIMATES |
| | |
| | The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts and disclosures in the financial statements. Actual results could differ from those estimates. |
| | |
| | CASH EQUIVALENTS |
| | |
| | For the purpose of the statement of cash flows, the Company defines cash equivalents as highly liquid instruments with an original maturity of three months or less. The Company had no cash equivalents at December 31, 2002. |
| | |
| | PROPERTY AND EQUIPMENT |
| | |
| | Property and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets. Expenditures which substantially increase the useful lives of the related assets are capitalized. Maintenance, repairs and minor renewals on property and equipment are charged to operations as incurred. |
| | |
| | REVENUE RECOGNITION |
| | |
| | The Company recognizes revenue when the energy control panels are installed. |
- -9-
GLOBALNET ENERGY INVESTORS, INC. (A DEVELOPMENT STAGE COMPANY) NOTES TO FINANCIAL STATEMENTS (Continued) DECEMBER 31, 2002 |
NOTE 1 - | | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
| | |
| | INCOME TAXES |
| | |
| | The Company recognizes deferred tax liabilities and assets for the expected future tax consequences of events that have been included in the financial statements or tax returns. Deferred tax liabilities and assets are determined based on the differences between the financial statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The Company has reflected a net loss of $10,388 for the period from May 16, 2002 (inception) through December 31, 2002. Differences between the financial statement and tax bases of assets, liabilities, and other transactions did not result in a provision for current or deferred income taxes for the period from May 16, 2002 (inception) through December 31, 2002. |
| | |
NOTE 2 - | | FINANCIAL INSTRUMENTS |
| | |
| | CONCENTRATIONS OF CREDIT RISK |
| | |
| | The Company’s financial instruments that are exposed to concentrations of credit risk consist primarily of cash. |
| | |
| | • Cash - The Company places its cash and temporary cash investments with high credit quality institutions. As of December 31, 2002, such investments were not in excess of the FDIC insurance limit. |
| | |
| | FAIR VALUE OF FINANCIAL INSTRUMENTS |
| | |
| | Statement of Financial Accounting Standards (SFAS) No. 107, Fair Value of Financial Instruments, requires disclosure of the fair value of financial instruments for which the determination of fair value is practicable. SFAS No. 107 defines the fair value of a financial instrument as the amount at which the instrument could be exchanged in a current transaction between willing parties. |
| | |
| | The carrying amount of the Company’s financial instruments approximates their fair value as outlined below: |
| | |
| | • Cash overdraft and due to officer and director – The carrying amounts approximate their fair value because of the short maturity of those instruments. |
| | |
| | The Company’s financial instruments are held for other than trading purposes. |
- -10-
GLOBALNET ENERGY INVESTORS, INC. (A DEVELOPMENT STAGE COMPANY) NOTES TO FINANCIAL STATEMENTS (Continued) DECEMBER 31, 2002 |
NOTE 3 - | | PROPERTY AND EQUIPMENT |
| | |
| | A summary of property and equipment as of December 31, 2002 is as follows: |
Computer equipment | | $ 4,687 |
Tools | | 3,722 |
| | 8,409 |
Less: accumulated depreciation | | 1,132 |
| | $ 7,277 |
| | Depreciation expense for the period from May 16, 2002 (inception) through December 31, 2002 totaled $1,132. |
| | |
NOTE 4 - | | RELATED PARTY TRANSACTIONS |
| | |
| | During the period May 16, 2002 (inception) through December 31, 2002, an officer and a director provided short-term working capital advances totaling $14,668. Such advances are non-interest bearing and are due on demand. |
| | |
NOTE 5 - | | SUBSEQUENT EVENT |
| | |
| | On December 23, 2003, all of the issued and outstanding shares of the Company were acquired by Host America Corporation (“Host”) in exchange for 550,000 shares of Host’s “restricted” common stock valued at $4,840,000. Host’s operations are concentrated in the food service and pre-employment screening industries. |
- -11-
GLOBALNET ENERGY INVESTORS, INC. (A DEVELOPMENT STAGE COMPANY) CONDENSED BALANCE SHEETS |
| |
ASSETS | |
| | | | | | | | | | |
| | | | | | | September 30, 2003 | | December 31, 2002 | |
| | | | | | | (Unaudited) | | (Audited) | |
| | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | |
Cash | | | | | | | $ 7,247 | | $ - | |
Accounts receivable, net | | | | | | | 366,010 | | - | |
Inventory | | | | | | | 208,118 | | - | |
Total current assets | | | | | | | 581,375 | | - | |
| | | | | | | | | | |
PROPERTY AND EQUIPMENT, net | | | | | 74,908 | | 7,277 | |
| | | | | | | | | | |
OTHER ASSETS | | | | | | | | | | |
Other | | | | | | | 7,446 | | - | |
Accounts receivable, net | | | | | | | 318,299 | | - | |
| | | | | | | 325,745 | | - | |
| | | | | | | $ 982,028 | | $ 7,277 | |
| | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' DEFICIENCY | |
| | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | |
Current portion of notes payable - related parties | | | $ 535,378 | | $ - | |
Due to an officer and director | | | | | | 14,668 | | 14,668 | |
Cash overdraft | | | | | | | - | | 297 | |
Accounts payable and accrued expenses | | | | 81,300 | | - | |
Total current liabilities | | | | | | | 631,346 | | 14,965 | |
| | | | | | | | | | |
OTHER LIABILITIES | | | | | | | | | | |
Notes payable - related parties, less current portion included above | | 351,335 | | - | |
| | | | | | | | | | |
Total liabilities | | | | | | | 982,681 | | 14,965 | |
| | | | | | | | | | |
STOCKHOLDERS' DEFICIENCY | | | | | | | | | | |
Common stock | | | | | | | 100,000 | | 2,700 | |
Deficit accumulated during the development stage | | (100,653) | | (10,388) | |
Total stockholders' deficiency | | | | | (653) | | (7,688) | |
| | | | | | | $ 982,028 | | $ 7,277 | |
The accompanying notes are an integral part of these condensed financial statements.
- -12-
GLOBALNET ENERGY INVESTORS, INC. (A DEVELOPMENT STAGE COMPANY) CONDENSED STATEMENTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 AND FOR THE PERIOD FROM MAY 16, 2002 (INCEPTION) THROUGH SEPTEMBER 30, 2002 |
| | | | | | | |
| | | | | | | |
| | | | 2003 | | 2002 | |
| | | | (Unaudited) | | (Unaudited) | |
| | | | | | | |
NET REVENUES | | | | $ 865,694 | | $ 56,787 | |
| | | | | | | |
OPERATING COSTS AND EXPENSES | | | | | | | |
Purchases | | | | 313,233 | | 31,810 | |
Labor and benefits | | | | 359,395 | | 16,172 | |
Contracted services | | | | 80,955 | | - | |
Depreciation and amortization | | | | 6,628 | | 555 | |
Other | | | | 105,110 | | 15,397 | |
| | | | 865,321 | | 63,934 | |
| | | | | | | |
Income (loss) from operations | | | | 373 | | (7,147) | |
| | | | | | | |
INTEREST EXPENSE | | | | 53,338 | | - | |
| | | | | | | |
Loss before provision for income taxes | | | | (52,965) | | (7,147) | |
| | | | | | | |
PROVISION FOR INCOME TAXES | | | | 37,300 | | - | |
| | | | | | | |
Net loss | | | | $ (90,265) | | $ (7,147) | |
The accompanying notes are an integral part of these condensed financial statements.
- -13-
GLOBALNET ENERGY INVESTORS, INC. (A DEVELOPMENT STAGE COMPANY) CONDENSED STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 AND FOR THE PERIOD FROM MAY 16, 2002 (INCEPTION) THROUGH SEPTEMBER 30, 2002 |
| | | | | |
| | 2003 | | | 2002 |
| | (Unaudited) | | | (Unaudited) |
| | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | |
Net loss | | $ (90,265) | | | $ (7,147) |
Adjustments to reconcile net loss to net cash used in operating activities | | | | | |
Depreciation and amortization | | 6,628 | | | 555 |
Compensation expense pursuant to issuance of common stock | | 97,300 | | | - |
Compensation expense pursuant to notes payable – related parties | | 150,000 | | | - |
Changes in operating assets and liabilities | | (818,573) | | | - |
Net cash used in operating activities | | (654,910) | | | (6,592) |
| | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | |
Purchases of property and equipment | | (74,259) | | | (7,651) |
Net cash used in investing activities | | (74,259) | | | (7,651) |
| | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | |
Proceeds from notes payable - related parties | | 815,492 | | | 15,569 |
Proceeds from issuance of common stock | | - | | | 2,700 |
Principal payments on notes payable - related parties | | (78,779) | | | - |
Net cash provided by financing activities | | 736,713 | | | 18,269 |
| | | | | |
| | | | | |
NET INCREASE IN CASH | | 7,544 | | | 4,026 |
| | | | | |
CASH (OVERDRAFT), beginning of period | | (297) | | | - |
| | | | | |
CASH, end of period | | $ 7,247 | | | $ 4,026 |
The accompanying notes are an integral part of these condensed financial statements.
- -14-
GLOBALNET ENERGY INVESTORS, INC. NOTES TO CONDENSED FINANCIAL STATEMENTS |
NOTE A - | | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
| | |
| | BASIS OF PRESENTATION |
| | |
| | The financial statements of GlobalNet Energy Investors, Inc. as of and for the nine months ended September 30, 2003, and for the period from May 16, 2002 (inception) through September 30, 2002, have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for interim financial reporting. These financial statements are unaudited and, in the opinion of management, include all adjustments (consisting only of normal recurring adjustments) and disclosures necessary to present fairly the financial position, results of operations and cash flows for the periods presented in accordance with accounting principles generally accepted in the United States of America. The results of operations for the interim periods are not necessarily indicative of the results for the entire fiscal year. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted in accordance with the rules and regulations of the SEC. These financial statements should be read in conjunction with GlobalNet’s December 31, 2002 audited financial statements, and accompanying notes. |
| | |
| | INVENTORY |
| | |
| | Inventory as of September 30, 2003 consists primarily of electrical components for energy control panels and is stated at the lower of cost or market, with cost determined on a first-in, first-out basis. |
| | |
NOTE B - | | ACCOUNTS RECEIVABLE, NET |
| | |
| | The accounts receivable relate to long-term financing arrangements on the sale of energy control panels and include charges for equipment installations. Account receivables are generally financed over two to three years and are recorded net of unamortized discounts and allowances for uncollectible amounts. |
| | |
| | The provision for uncollectible amounts for the nine months ended September 30, 2003 was $18,000. |
| | |
NOTE C - | | RELATED PARTY OBLIGATIONS |
| | |
| | A principal shareholder has provided GlobalNet with debt financing. As of September 30, 2003 there were four outstanding promissory notes payable to this individual with a total balance due of $631,221. These notes, which bear interest at 12% and 15%, mature from November 2003 through August 2006. In addition, as of September 30, 2003, there is a promissory note payable with an outstanding balance of $75,492 due to a company with which GlobalNet has signed a letter of intent (see, Note D). The note bears interest at 9.25% and is due on December 31, 2003. The proceeds from these notes were used for working capital and fixed asset purchases. GlobalNet also has promissory notes payable to two officers and a director totaling $180,000. The notes were executed for compensation of $150,000 and for working capital advances totaling $30,000. The notes will be non-interest bearing if they are paid in full before December 31, 2003. |
- -15-
GLOBALNET ENERGY INVESTORS, INC. NOTES TO CONDENSED FINANCIAL STATEMENTS (Continued) |
NOTE C | | RELATED PARTY OBLIGATIONS (continued) |
| | |
| | As of September 30, 2003 and December 31, 2002, there was an outstanding balance of $14,668 for working capital advances provided by an officer and a director. Such advances are non-interest bearing and are due on demand. |
| | |
NOTE D - | | SUBSEQUENT EVENT |
| | |
| | On December 23, 2003, all of the issued and outstanding shares of the Company were acquired by Host America Corporation (“Host”) in exchange for 550,000 shares of Host “restricted” common stock valued at $4,840,000. |
- -16-
| | | | |
| | | (b) | Pro Forma Financial Information. |
SUMMARY UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS |
The following unaudited pro forma combined financial statements are based on the historical financial statements of GlobalNet Energy Investors, Inc. (A Development Stage Company) (GlobalNet) and Host America Corporation and subsidiaries (Host) which appear, or are incorporated by reference, elsewhere herein and has been prepared on a pro forma basis to give effect to the acquisition under the purchase method of accounting, as if the transaction had occurred at the beginning of each operating period presented. The pro forma information was prepared based upon certain assumptions described in the notes to the pro forma combined financial statements and may not be indicative of results that actually would have occurred had the acquisition occurred at the beginning of the last full fiscal year or interim period presented or of results which may occur in the future. The unaudited pro forma combined financial statements and accompanying notes should be read in conjunction with the annual and interim financial statements and notes thereto of GlobalNet and Host appearing elsewhere and incorporated by reference herein.
- -17-
HOST AMERICA CORPORATION AND SUBSIDIARIES PRO FORMA COMBINED BALANCE SHEET SEPTEMBER 30, 2003 |
ASSETS | |
| | | | | Historical Financial Statements | | | | | |
| | | Host America Corporation | | GlobalNet Energy Investors, Inc. | | Pro Forma Adjustments
| | Pro Forma | |
|
|
CURRENT ASSETS | | | | | | | | | | |
Cash | | | $ 627,859 | | $ 7,247 | | $ (172,517) | | $ 462,589 | |
Accounts receivable, net | | | 3,035,068 | | 366,010 | | - | | 3,401,078 | |
Inventory | | | 602,600 | | 208,118 | | - | | 810,718 | |
Prepaid expenses and other | | | 579,062 | | - | | - | | 579,062 | |
Total current assets | | | 4,844,589 | | 581,375 | | (172,517) | | 5,253,447 | |
| | | | | | | | | | | | |
PROPERTY AND EQUIPMENT, net | | | 770,289 | | 74,908 | | - | | 845,197 | |
| | | | | | | | | | | | |
OTHER ASSETS | | | | | | | | | | |
Other | | | 151,063 | | 7,446 | | - | | 158,509 | |
Accounts receivable, net | | | - | | 318,299 | | | | 318,299 | |
Customer lists, net | | | 693,605 | | - | | - | | 693,605 | |
Goodwill | | | 5,280,800 | | - | | 5,013,170 | | 10,293,970 | |
| | | | | 6,125,468 | | 325,745 | | 5,013,170 | | 11,464,383 | |
| | | | | $ 11,740,346 | | $ 982,028 | | $ 4,840,653 | | $ 17,563,027 | |
| | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIENCY) | |
| | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | |
Demand note payable | | | $ 424,889 | | $ - | | $ - | | $ 424,889 | |
Current portion of long-term debt | | | 1,232,318 | | - | | - | | 1,232,318 | |
Notes payable – related parties | | | - | | 535,378 | | - | | 535,378 | |
Due to an officer and director | | | - | | 14,668 | | - | | 14,668 | |
Accounts payable | | | 2,205,365 | | - | | - | | 2,205,365 | |
Accrued expenses and other | | | 725,652 | | 81,300 | | - | | 806,952 | |
Total current liabilities | | | 4,588,224 | | 631,346 | | - | | 5,219,570 | |
| | | | | | | | | | | | |
OTHER LIABILITIES | | | | | | | | | | |
Long-term debt, less current portion included above | | | 67,765 | | - | | - | | 67,765 | |
|
Subordinated debt | | | 1,106,100 | | - | | - | | 1,106,100 | |
Notes payable – related parties, less current portion included above | | | - | | 351,335 | | - | | 351,335 | |
| | | | | 1,173,865 | | 351,335 | | - | | 1,525,200 | |
Total liabilities | | | 5,762,089 | | 982,681 | | - | | 6,744,770 | |
| | | | | | | | | | | | |
STOCKHOLDERS' EQUITY (DEFICIENCY) | | | | | | | | | | |
Preferred stock | | | 267 | | - | | - | | 267 | |
Common stock | | | 2,936 | | 100,000 | | (99,450) | | 3,486 | |
Additional paid-in capital | | | 12,360,870 | | - | | 4,839,450 | | 17,200,320 | |
Deficit accumulated during the development stage | | - | | (100,653) | | 100,653 | | - | |
Deficit | | | (6,385,816) | | - | | - | | (6,385,816) | |
Total stockholders' equity (deficiency) | | | 5,978,257 | | (653) | | 4,840,653 | | 10,818,257 | |
| | | | | $ 11,740,346 | | $ 982,028 | | $ 4,840,653 | | $ 17,563,027 | |
The accompanying notes are an integral part of these pro forma combined financial statements.
-18-
HOST AMERICA CORPORATION AND SUBSIDIARIES PRO FORMA COMBINED STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003 |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | Historical Financial Statements | | | | |
| | | | Host | | GlobalNet | | | | |
| | | | America | | Energy | | Pro Forma | | |
| | | | Corporation | | Investors, Inc. | | Adjustments | | Pro Forma |
| | | | | | | | | | |
NET REVENUES | | $ 6,513,010 | | $ 16,476 | | $ - | | $ 6,529,486 |
| | | | | | | | | | |
OPERATING COSTS AND EXPENSES | | | | | | | | |
Food and paper products | | 2,797,894 | | - | | - | | 2,797,894 |
Labor and benefits | | 2,571,762 | | 139,333 | | (92,800) | | 2,618,295 |
Contracted services | | 329,938 | | 53,095 | | - | | 383,033 |
Depreciation and amortization | | 88,520 | | 3,242 | | - | | 91,762 |
Other | | 728,830 | | 79,147 | | - | | 807,977 |
Bank and related fees | | 18,083 | | - | | - | | 18,083 |
| | | | 6,535,027 | | 274,817 | | (92,800) | | 6,717,044 |
| | | | | | | | | | |
Loss from operations | | (22,017) | | (258,341) | | 92,800 | | (187,558) |
| | | | | | | | | | |
OTHER EXPENSE | | 99,856 | | 28,613 | | - | | 128,469 |
| | | | | | | | | | |
Loss before provision for income taxes | | (121,873) | | (286,954) | | 92,800 | | (316,027) |
| | | | | | | | | | |
PROVISION FOR INCOME TAXES | | 5,000 | | (52,700) | | - | | (47,700) |
| | | | | | | | | | |
Net loss | | $ (126,873) | | $ (234,254) | | $ 92,800 | | $ (268,327) |
| | | | | | | | | | |
LOSS PER COMMON SHARE | | $ (0.05) | | | | | | $ (0.08) |
| | | | | | | | | | |
WEIGHTED AVERAGE SHARES OUTSTANDING | 2,753,430 | | | | | | 3,303,430 |
The accompanying notes are an integral part of these pro forma combined financial statements.
- -19-
HOST AMERICA CORPORATION AND SUBSIDIARIES PRO FORMA COMBINED STATEMENT OF OPERATIONS FOR THE YEAR ENDED JUNE 30, 2003 |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | Historical Financial Statements | | | | |
| | | | Host | | GlobalNet | | | | |
| | | | America | | Energy | | Pro Forma | | |
| | | | Corporation | | Investors, Inc. | | Adjustments | | Pro Forma |
| | | | | | | | | | |
NET REVENUES | | $ 25,198,585 | | $ 918,491 | | $ - | | $ 26,117,076 |
| | | | | | | | | | |
OPERATING COSTS AND EXPENSES | | | | | | | | |
Food and paper products | | 11,178,694 | | - | | - | | 11,178,694 |
Labor and benefits | | 9,658,017 | | 239,811 | | 18,000 | | 9,915,828 |
Contracted services | | 1,151,248 | | 28,885 | | - | | 1,180,133 |
Depreciation and amortization | | 429,593 | | 4,518 | | - | | 434,111 |
Other | | 2,649,450 | | 381,824 | | - | | 3,031,274 |
Impairment charge | | 121,000 | | - | | - | | 121,000 |
Bank and related fees | | 261,594 | | - | | - | | 261,594 |
| | | | 25,449,596 | | 655,038 | | 18,000 | | 26,122,634 |
| | | | | | | | | | |
Income (loss) from operations | | (251,011) | | 263,453 | | (18,000) | | (5,558) |
| | | | | | | | | | |
OTHER EXPENSE | | 351,147 | | 24,724 | | - | | 375,871 |
| | | | | | | | | | |
Income (loss) before provision for income taxes | (602,158) | | 238,729 | | (18,000) | | (381,429) |
| | | | | | | | | | |
PROVISION FOR INCOME TAXES | | 38,000 | | 90,000 | | (7,000) | | 121,000 |
| | | | | | | | | | |
Net income (loss) | | $ (640,158) | | $ 148,729 | | $ (11,000) | | $ (502,429) |
| | | | | | | | | | |
LOSS PER COMMON SHARE | | $ (0.29) | | | | | | $ (0.18) |
| | | | | | | | | | |
WEIGHTED AVERAGE SHARES OUTSTANDING | 2,178,234 | | | | | | 2,728,234 |
The accompanying notes are an integral part of these pro forma combined financial statements.
- -20-
HOST AMERICA CORPORATION AND SUBSIDIARIES NOTES TO PRO FORMA COMBINED FINANCIAL STATEMENTS |
On December 23, 2003, Host acquired all of the issued and outstanding shares of GlobalNet, in exchange for 550,000 shares of Host’s “restricted” common stock valued at $4,840,000. The acquisition was accounted for using the purchase method of accounting.
The Pro Forma Combined Financial Statements of the consolidated entity (Company) are unaudited and presented for informational purposes only and may not reflect the Company’s future results of operations and financial position or what the results of operations and financial position would have been had such transactions occurred as of the dates indicated. The unaudited Pro Forma Combined Financial Statements and Notes should be read in conjunction with the Financial Statements and Notes and “Management’s Discussion and Analysis of Results of Operations and Financial Condition” included in Host’s Annual Report on Form 10KSB for the year ended June 30, 2003.
Basis of Presentation of Pro Forma Combined Financial Statements
The pro forma combined financial statements include a statement of operations for the year ended June 30, 2003 for Host (latest audited financial statements) and for GlobalNet. Also included is a pro forma combined balance sheet and statement of operations as of and for the three months ended September 30, 2003. Overall, adjustments were made in the pro forma financial statements to record the acquisition, and to reflect known changes being made in the operations of the business.
In the pro forma balance sheet, the acquisition entry was presented to allocate the purchase price to the assets purchased and the liabilities assumed based upon their fair values at the date of acquisition (assumed September 30, 2003), and to record the issuance of 550,000 shares of Host’s “restricted” common stock. The purchase price of $5,012,517 represents the issuance of 550,000 share of common stock at $8.80 per share (the market value of Host’s common stock on the date of purchase – December 23, 2003), and includes acquisition costs of $172,517. The excess of the purchase price over the fair value of the assets acquired and the liabilities assumed was $5,013,170.
In the pro forma statements of income, adjustments were made to reflect additional estimated benefit costs that GlobalNet employees would be entitled to of $18,000 and $4,500 for the year ended June 30, 2003 and the three months ended September 30, 2003, respectively. In addition, a pro forma adjustment was made during the three months ended September 30, 2003 to reflect a decrease in compensation expense of $97,300 recorded pursuant to the issuance of shares of GlobalNet common stock to officers, directors and shareholders of GlobalNet. The pro forma adjustment in the year ended June 30, 2003 has been shown net of an estimated income tax benefit of $7,000. There was no pro forma income tax adjustment recorded for the three months ended September 30, 2003. Such pro forma amounts are not necessarily indicative of what the actual consolidated results of operations might have been had the acquisitions been effective at the beginning of Host and GlobalNets’ fiscal years.
The weighted average shares outstanding for Host have been adjusted for the purposes of the pro forma financial statements to reflect the total shares issued in connection with the acquisition.
- -21-
Historical net loss and proforma combined net loss per common share were computed based upon 2,753,430 and 3,303,430 weighted average shares outstanding, respectively, for the three months ended September 30, 2003. The 3,303,430 pro forma combined weighted average shares outstanding are the sum of the 550,000 shares issued for the GlobalNet acquisition, based upon the assumption that the transaction had occurred on July 1, 2003, and, the 2,753,430 historical weighted average shares outstanding for the three months ended September 30, 2003. Diluted earnings per share was not presented for the historical three months ended September 30, 2003, as the potentially dilutive warrants, convertible preferred stock and stock purchase options were anti-dilutive.
Historical net loss and pro forma combined net loss per common share were computed based upon 2,178,234 and 2,728,234 weighted average shares outstanding, respectively, for the year ended June 30, 2003. The 2,728,234 pro forma combined weighted average shares outstanding are the sum of the 550,000 shares issued for the GlobalNet acquisition, based upon the assumption that the transaction had occurred on July 1, 2002, and, the 2,178,234 historical weighted average shares outstanding for the year ended June 30, 2003. Diluted earnings per share was not presented for the historical year ended June 30, 2003, as the potentially dilutive warrants, convertible preferred stock and stock purchase options were anti-dilutive.
- -22-
| | | | | | |
| | | (c) | Exhibits | | |
| | | | | | |
| | | | 10.53 | Amended and Restated Merger Agreement dated December 2, 2003* | |
| | | | | | |
| | | | 10.54 | Employment Agreement between Host America Corporation and Eric Barger dated December 23, 2003.* | |
| | | | |
| | | * previously filed | |
| | | | |
| Item 8. | | Change in Fiscal Year | |
| | | | |
| | | N/A | |
| | | | |
| Item 9. | | Regulation FD Disclosure | |
| | | | |
| | | N/A | |
| | | | |
| Item 10. | | Amendments/Waivers to the Registrant’s Code of Ethics | |
| | | | |
| | | N/A | |
| | | | |
| Item 11. | | Temporary Suspension of Trading Under Registrant’s Employee Benefit Plans | |
| | | | |
| | | N/A | |
| | | | |
| Item 12. | | Results of Operations and Financial Conditions | |
| | | | |
| | | N/A | |
| | | | |
- -23-
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| | HOST AMERICA CORPORATION |
| | |
| | |
Dated: March 5, 2004 | | By: Geoffrey Ramsey |
| | Geoffrey Ramsey |
| | Chief Executive Officer |
- -24-