EX-99.3 7 atomic_993.htm PRO FORMA UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS EXHIBIT 99

EXHIBIT 99.3

ATOMIC GUPPY INC.

UNAUDITED PROFORMA BALANCE SHEET

 

 

Atomic Guppy
January 31,
2009

 

WQN
March 31,
2009

 

Effect of
WQN
Acquisition

 

Post
Acquisition

 

ASSETS

     

 

                   

     

 

                   

     

 

                   

     

 

                   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

508

 

$

13,137

 

 

 

 

$

13,645

 

Accounts receivable, net

 

 

 

 

34,574

 

 

 

 

 

34,574

 

Prepaid expenses and deposits

 

 

400

 

 

137,646

 

 

 

 

 

138,046

 

Total current assets

 

 

908

 

 

185,357

 

 

 

 

186,265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

 

 

294,053

 

 

 

 

 

294,053

 

Goodwill

 

 

 

 

367,589

 

 

 

 

 

367,589

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

908

 

$

846,999

 

$

 

$

847,907

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

.

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

372,987

 

$

132,676

 

 

 

 

$

505,663

 

Convertible notes payable

 

 

399,500

 

 

 

$

   (399,500

)

 

 

Unearned revenue

 

 

 

 

298,529

 

 

 

 

 

298,529

 

Payable to shareholder

 

 

23,908

 

 

 

 

(23,908

)

 

 

Current portion of notes payable

 

 

 

 

38,644

 

 

 

 

 

38,644

 

Total current liabilities

 

 

796,395

 

 

469,849

 

 

(423,408

)

 

842,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncurrent portion of notes payable

 

 

 

 

20,190

 

 

 

 

 

20,190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

 

796,395

 

 

490,039

 

 

(423,408

)

 

863,026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock - $0.001 par value; 200,000,000 shares|
authorized; 1,821,879 shares issued and outstanding

 

 

1,822

 

 

 

 

 

160,150

 

 

161,972

 

Common stock - $0.001 par value; 50,000,000 shares
authorized; 1,000,000 shares issued and outstanding

 

 

 

 

 

1,020

 

 

(1,020

)

 

 

Additional paid-in capital

 

 

4,439,601

 

 

418,980

 

 

201,238

 

 

5,059,819

 

Retained earnings (deficit)

 

 

(5,236,910

)

 

(63,040

)

 

63,040

 

 

(5,236,910

)

Total shareholders' equity

 

 

(795,487

)

 

356,960

 

 

423,408

 

 

(15,119

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

 

$

908

 

$

846,999

 

$

 

$

847,907

 




F-1




ATOMIC GUPPY INC.

UNAUDITED PROFORMA STATEMENTS OF OPERATIONS

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

January 31,
2009
Atomic Guppy

 

March 31,
2009
WQN

 

Effect of
WQN
Acquisition

 

Post
Acquisition

 

 

 

 

                   

 

 

                   

 

 

                   

 

 

                   

 

Revenues

     

$

     

$

712,850

     

 

 

     

$

712,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

407,595

 

 

 

 

 

407,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

 

305,255

 

 

 

 

305,255

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and related expenses

 

 

 

 

229,063

 

 

 

 

 

229,063

 

General and administrative expenses

 

 

60,170

 

 

123,426

 

 

 

 

 

183,596

 

Depreciation

 

 

 

 

16,070

 

 

 

 

 

16,070

 

Total operating expenses

 

 

60,170

 

 

368,558

 

 

 

 

428,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations before income taxes

 

 

(60,170

)

 

(63,303

)

 

 

 

(123,474

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

1,500

 

 

2,592

 

 

(1,500

)

 

2,592

 

Total other expense

 

 

1,500

 

 

2,592

 

 

(1,500

)

 

2,592

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

(61,670

)

 

(65,895

)

 

1,500

 

 

(126,066

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

(971

)

 

 

 

 

(971

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(61,670

)

$

(64,925

)

$

1,500

 

$

(125,095

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations before income taxes

 

$

(0.03

)

$

(0.06

)

 

 

 

$

(0.00

)

Income tax expense

 

 

 

 

(0.00

)

 

 

 

 

(0.00

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share

 

$

(0.03

)

$

(0.06

)

 

 

 

$

(0.00

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding

 

 

1,821,879

 

 

1,020,000

 

 

 

 

 

164,721,879

 




F-2




ATOMIC GUPPY INC.

UNAUDITED PROFORMA STATEMENTS OF OPERATIONS

 

 

Twelve Months Ended

 

 

 

 

 

 

 

 

 

October 31,
2008
Atomic Guppy

 

December 31,
2008
WQN

 

Effect of
WQN
Acquisition

 

Post
Acquisition

 

 

     

 

                   

     

 

                   

     

 

                   

     

 

                   

 

Revenues

 

$

 

$

3,755,916

 

 

 

 

$

3,755,916

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

2,412,209

 

 

 

 

 

2,412,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

 

1,343,707

 

 

 

 

1,343,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and related expenses

 

 

 

 

805,243

 

 

 

 

 

805,243

 

General and administrative expenses

 

 

228,586

 

 

425,623

 

 

 

 

 

654,209

 

Depreciation

 

 

 

 

58,435

 

 

 

 

 

58,435

 

Total operating expenses

 

 

228,586

 

 

1,289,300

 

 

 

 

1,517,886

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations before income taxes

 

 

(228,586

)

 

54,407

 

 

 

 

(174,179

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

15,556

 

 

11,945

 

 

(15,556

)

 

11,945

 

Total other expense

 

 

15,556

 

 

11,945

 

 

(15,556

)

 

11,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

(244,142

)

 

42,462

 

 

15,556

 

 

(186,124

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

14,437

 

 

 

 

 

14,437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(244,142

)

$

28,025

 

$

15,556

 

$

(200,561

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations before income taxes

 

$

(0.10

)

$

0.04

 

 

 

 

$

(0.00

)

Income tax expense

 

 

 

 

0.01

 

 

 

 

 

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share

 

$

(0.10

)

$

0.03

 

 

 

 

$

(0.00

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding

 

 

2,340,890

 

 

1,000,000

 

 

 

 

 

164,721,879

 




F-3