EX-99.2 6 d69202_ex99-2.htm UNAUDITED PRO FORMA CONDENSED FINAN STATE

Exhibit 99.2


CLEAR CHOICE FINANCIAL, INC.

UNAUDITED PRO FORMA FINANCIAL STATEMENT NOTES

 

Introduction

On May 31, 2006, Clear Choice Financial, Inc., (“CCF”) consummated the acquisition (the “Acquisition”) of Bay Capital Corp., (“Bay”). The stock purchase agreement, (“SPA”) was previously filed with our 10-QSB on February 10, 2006, whereby the original terms of the SPA outlined the purchase of all of Bay’s then outstanding stock. Amendments 1-4 to the SPA are attached as exhibits to this 8-K filing and should be read in conjunction with the original filed document.

 

The following unaudited pro forma consolidated condensed financial statements have been prepared based on the historical financial statements of CCF after giving effect to the acquisition Bay. The acquisition-purchase adjustment is being accounted from the perspective that CCF was the acquirer of Bay’s net assets in accordance with Statement of Financial Accounting Standards No. 141, “Business Combinations,” and Emerging Issues Task Force Issue 98-03, “Determining Whether a Nonmonetary Transaction Involves Receipt of Productive Assets of a Business.”

The unaudited pro forma consolidated condensed statement of operations for the year ended June 30, 2005 gives effect to the acquisition of Bay and the related acquisition-purchase adjustment as if it had occurred at the beginning of the year and has been derived from:

 

 

 

the audited historical statement of operations of Bay Capital Corp. for the year ended December 31, 2004 and 2005; and

 

 

 

the audited historical statement of operations of Clear Choice Financial Inc. for the year ended June 30, 2005.

Because these unaudited pro forma consolidated condensed financial statements have been prepared based on preliminary estimates of fair values attributable to the acquisition, the actual amounts recorded for the acquisition may differ from the information presented in these unaudited pro forma consolidated condensed financial statements. The total purchase price has been allocated on a preliminary basis to assets acquired and liabilities assumed based on management’s preliminary estimates of fair value. Management is still in the process of evaluating the assets acquired and liabilities assumed. The allocations made are subject to change pending a final analysis of the fair value of the assets acquired and liabilities assumed, which could result in material changes from the information presented. The pro forma consolidated condensed balance sheet does not purport to be indicative of the financial position that would have resulted had the transaction taken place on July 1, 2005.

The pro forma information presented is for illustrative purposes only and is not necessarily indicative of the operating results that would have been achieved if the acquisition had occurred at the beginning of the periods presented, nor is it indicative of future operating results. The unaudited pro forma consolidated condensed financial statements do not reflect any operating efficiencies and cost savings that we may achieve with respect to the consolidated companies. The pro forma information should be read in conjunction with the accompanying notes thereto, and in conjunction with the historical financial statements and accompanying notes of Clear Choice Financial, Inc. included in its annual reports on Form 10-KSB and quarterly reports on Form 10-QSB. The pro forma adjustments are based upon available information and certain assumptions that we believe are reasonable.

 

Purchase Price  

The total estimated purchase price of the acquisition was $4,097,879.

Preliminary Purchase Price Allocation  

The total purchase price has been allocated on a preliminary basis to assets acquired and liabilities assumed based on management’s preliminary estimates of fair value. Management is still in the process of evaluating the assets acquired and liabilities assumed. The allocations made are subject to change pending a final analysis of the fair value of the assets acquired and liabilities assumed, which could result in material changes from the information presented. This assessment is expected to be completed by September 30, 2006 and may result in fair values that are different than the preliminary estimates of these amounts. Adjustments to these estimates will be included in the allocation of the purchase price, if the adjustment is determined within the purchase price allocation period of up to twelve months.

The total estimated purchase price of $4,097,879 has been allocated as follows:

 

  Purchase Price $ 4,097,879  
  Net liabilities assumed $ 1,238,298  

 
  Goodwill $ 5,336,179  

 

 

F-1

 


 

CLEAR CHOICE FINANCIAL, INC.
PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE FISCAL YEAR ENDED JUNE 30, 2005
(UNAUDITED)

Clear Choice
Financial, Inc.

  Bay Capital Corp.
  Pro Forma
 
Revenues     $ 357,546   $ 23,287,173   $ 23,644,719  
Cost of revenues       249,726     2,838,578     3,088,304  

 
 
 
   Gross profit       107,820     20,448,595     20,556,415  
                       
OPERATING EXPENSES                      
Sales and marketing       795,508     954,560     1,750,068  
General and administrative       1,216,743     19,568,111     20,784,854  

 
 
 
   Total operating expenses       2,012,251     20,522,671     22,534,922  
           

 
 
 
OPERATING LOSS       (1,904,431 )   (74,076 )   (1,978,507 )

 
 
 
     
NONOPERATING INCOME (EXPENSE)                      
Interest income       15,171     1,982     17,153  
Interest expense       (17,202 )   (56,178 )   (73,380 )
Other expense             (16,750 )   (16,750 )
Gain on forgiveness of accrued interest       4,945           4,945  

 
 
 
  Non-operating (expense) income, net       2,914     (70,946 )   (68,032 )
           

 
 
 
LOSS BEFORE BENEFIT FROM INCOME TAXES:     $ (1,901,517 ) $ (145,022 ) $ (2,046,539 )

 
 
 
     
BENEFIT FROM INCOME TAXES:                      
Current       (61,889 )       (61,889 )
Deferred                

 
 
 
  Benefit from income taxes       (61,889 )       (61,889 )
           

 
 
 
NET LOSS     $ (1,963,406 ) $ (145,022 ) $ (2,108,428 )

 
 
 
                       
Net loss per common share, basic and diluted     $ (0.19 )       $ (0.21 )

 
 
 
Weighted average number of common shares
outstanding- basic and diluted
      10,131,520           10,131,520  

 
 
 

 

F-1


 

CLEAR CHOICE FINANCIAL, INC.
PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
AS OF MARCH 31, 2006
(UNAUDITED)










Clear Choice
Financial, Inc.

  Bay Capital
Corp.

  Pro Forma
Adjustments

    Pro Forma
 
                      ASSETS                                
Current assets:    
  Cash and cash equivalents     $ 3,647,664   $ 771,116   $ (300,000 ) [A]   $ 4,118,780  
  Restricted cash       200,000                 200,000  
  Accounts receivable           196,698             196,698  
  Notes receivable       1,000,000         (500,000 ) [B]     500,000  
  Mortgage receivable, net of allowance for loan loss of $541,918           31,243,012             31,243,012  
  Interest receivable       22,389     75,596     (2,975 ) [B]     95,010  
  Prepaid expenses       555,116     113,049             668,165  
  Income tax receivable       61,889                 61,889  


 
   
 
                            Total current assets       5,487,058     32,399,471             37,083,554  
                                 
  Goodwill       5,336,178                 5,336,178  
  Deposits       9,351     17,649             27,000  
  Property and equipment, net       223,030     475,264             698,294  
  Other assets       29,345                 29,345  


 
   
 
                              Total other assets       5,597,904     492,913               6,090,817  


 
   
 
                   Total assets     $ 11,084,962   $ 32,892,384             $ 43,174,371  


 
   
 
     
LIABILITIES AND STOCKHOLDERS’ EQUITY                                
Current Liabilities:                                
  Accounts payable     $ 22,111   $ 504,736   $       $ 526,847  
  Bank Line of Credit       199,757                 199,757  
  Accrued liabilities       131,435     1,260,398             1,391,833  
  Warehouse line payable           30,622,109             30,622,109  
  Interest payable           173,520             173,520  
  Unearned Income       13,742     101,831             115,573  
  Notes payable - current       2,009,674     500,000     (500,000 ) [B]     2,009,674  
  Notes payable officer - current       3,051     300,000     (300,000 ) [A]     3,051  


 
   
 
                       Total current liabilities       2,379,770     33,462,594             35,042,364  
  Long term notes payable - officer       249,824     443,723             693,547  


 
   
 
                               Total liabilities       2,629,594     33,906,317             35,735,911  


 
   
 
     
COMMITMENTS AND CONTINGENCIES                                
STOCKHOLDERS’ EQUITY (DEFICIT)                                
  Preferred stock, $.0001 par value; 10,000,000 shares authorized; none
  issued or outstanding
                       
  Common stock, $.0001 par value; 60,000,000 shares authorized;
  15,571,262 issued and outstanding
      1,557     450,000     (450,000 ) [C]     1,557.00  
  Additional paid in capital       11,960,051     220,227     (220,227 ) [C]     11,960,051  
  Accumulated deficit       (3,506,240 )   (1,684,160 )   667,252   [C]     (4,523,148 )


 
   
 
            Total stockholders’ equity (deficit)       8,455,368     (1,013,933 )             7,438,460  


 
   
 
               


 
   
 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY     $ 11,084,962   $ 32,892,384             $ 43,174,371  


 
   
 

F-1

 


 

CLEAR CHOICE FINANCIAL, INC.
UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS
FOR THE NINE MONTHS ENDED MARCH 31, 2006

Clear Choice
Financial, Inc.

  Bay Capital
Corp.

  Pro Forma
Adjustments

      Pro Forma
 
Revenues     $ 1303,774   $ 17,682,748             $ 17,986,522  
Cost of revenues       120,806     1,516,142               1,636,948  


 
   
 
    Gross profit       182,968     16,166,606               16,349,574  
     
OPERATING EXPENSES                                
Sales and marketing       410,391     629,740               1,040,131  
General and administrative       1,289,687     16,774,627               18,064,314  


 
   
 
    Total operating expenses       1,700,078     17,404,367               19,104,445  
               


 
   
 
OPERATING LOSS       (1,517,110 )   (1,237,761 )             (2,754,871 )


 
   
 
     
NONOPERATING INCOME (EXPENSE)                                
Interest income       65,317     7,680     (2,795 ) [A]     70,202  
Interest expense       (140,538 )   (19,417 )   2,795   [A]     (157,160 )
Other expense             2,482               2,482  


 
   
 
    Non-operating (expense) income, net       (75,221 )   (9,255 )             (84,476 )
                                 


 
   
 
NET LOSS     $ (1,592,331 ) $ (1,247,016 )           $ (2,839,347 )


 
   
 
                                 
Net loss per common share, basic and diluted     $ (0.10 )                 $ (0.18 )


 
   
 
Weighted average number of common shares
outstanding- basic and diluted
      16,171,262                     16,171,262  


 
   
 

ADJUSTMENTS TO THE CONDENSED CONSOLIDATED PRO FORMA UNAUDITED FINANCIAL STATEMENTS

 

The following pro forma adjustments are incorporated into the pro forma condensed consolidated balance sheet as of March 31, 2006 and the pro forma condensed consolidated statement of operations for the nine months ended March 31, 2006.

 

CONDENSED CONSOLIDATED BALANCE SHEET

 

A)

Eliminate note payable due to shareholder in which said note was satisfied the day before closing, in cash.

 

B)

Eliminate the note due to Clear Choice Financial from Bay Capital Corp. and the corresponding accrued interest.

 

C)

Eliminate equity and the prior retained earnings to reflect Pro Forma results..

 

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

 

A)

Eliminate interest income and expense on note payable from Bay Capital Corp.

 

 

 

F-1