EX-99.1 2 cosm_ex991.htm PRO FORMA BALANCE SHEET cosm_ex991.htm

EXHIBIT 99.1

 

 

 

Aug 31, 2021

 

 

 

 (Unaudited)

 

ASSETS

 

 

 

CURRENT ASSETS:

 

 

Cash and cash equivalents

 

$ 1.623.006

 

Accounts receivable, net

 

28.145.850

 

Accounts receivable - related party

 

3.128.877

 

Marketable securities

 

 

215.316

 

Inventory

 

3.841.719

 

Prepaid expenses and other current assets

 

5.700.664

 

Prepaid expenses and other current assets - related party

 

2.888.574

 

Operating lease right-of-use asset

 

 

954.780

 

Financing lease right-of-use asset

 

 

231.469

 

 

 

 

 

 

TOTAL CURRENT ASSETS

 

46.730.255

 

 

 

 

 

 

Property and equipment, net

 

2.058.293

 

Goodwill and intangible assets, net

 

 

209.929

 

Other assets

 

 

760.364

 

Deferred tax assets

 

 

283.068

 

 

 

 

 

 

TOTAL ASSETS

 

$ 50.041.909

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

Accounts payable and accrued expenses

 

$ 14.614.393

 

Accounts payable and accrued expenses - related party

 

 

156.325

 

Accrued interest

 

 

924.799

 

Customer advances

 

 

46.818

 

Convertible notes payable, net of unamortized discount of $418,504 and $494,973, respectively

 

 

426.624

 

Derivative liability - convertible note

 

 

435.478

 

Notes payable

 

7.603.625

 

Notes payable - related party

 

 

433.521

 

Lines of credit

 

5.493.546

 

Loans payable - related party

 

 

708.344

 

Taxes payable

 

 

760.932

 

Operating lease liability, current portion

 

 

172.530

 

Financing lease liability, current portion

 

 

96.323

 

Other current liabilities

 

 

498.248

 

 

 

 

 

 

TOTAL CURRENT LIABILITIES

 

32.371.506

 

 

 

 

 

 

Share settled debt obligation

 

1.554.590

 

Notes payable - long term portion

 

10.235.503

 

Operating lease liability, net of current portion

 

 

767.853

 

Financing lease liability, net of current portion

 

 

151.839

 

Other liabilities

 

 

103.365

 

TOTAL LIABILITIES

 

45.184.656

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

Preferred stock, $0.001 par value; 100,000,000 shares authorized; 0 shares issued and outstanding as of August 31, 2021

 

 

-

 

Common stock, $0.001 par value; 300,000,000 shares authorized; 17,389,748 shares issued as of August 31, 2021

 

 

17.390

 

Additional paid-in capital

 

29.439.037

 

Treasury stock, 350,328 and 415,328 shares as of August 31, 2021

 

 

(611.204 )

Accumulated deficit

 

(24.352.672)

 

Accumulated other comprehensive income

 

 

364.702

 

 

 

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

 

4.857.253

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$ 50.041.909

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.