EX-99.2 4 poci_ex9902.htm UNAUDITED INTERIM FINANCIAL STATEMENTS OF LIGHTHOUSE IMAGING, LLC AS OF SEPTEMBER 30, 2021 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021

Exhibit 99.2

 

Lighthouse Imaging LLC

 

Balance Sheets

 

September 30, 2021

(Unaudited)

 

 

   September 30, 2021   December 31, 2020 
         
ASSETS          
Current Assets:          
Cash  $323,391   $151,831 
Accounts receivable (net of allowance for doubtful accounts of $0 at September 31, 2021 and $12,578 at December 31, 2020)   794,824    365,001 
Inventories   456,008    414,563 
Prepaid Expense   73,125    67,584 
Total current assets   1,647,348    998,979 
           
Property and Equipment:          
Machinery and equipment   213,110    193,814 
Leasehold improvements   109,798    109,798 
Furniture and fixtures   121,872    97,054 
    444,780    400,666 
Less: Accumulated depreciation and amortization   (368,888)   (345,434)
Net property and equipment   75,892    55,232 
           
Other Assets:          
Goodwill, net   135,613    217,738 
Other Intangibles, net   18,462    20,883 
Deposit   14,464    14,464 
Note receivable – related party   61,780    61,780 
Total other assets   230,319    314,865 
           
TOTAL ASSETS  $1,953,559   $1,369,076 
           
LIABILITIES AND MEMBER’S DEFICIT          
Current Liabilities:          
Related party line of credit  $1,237,073   $1,227,210 
Accounts payable and accrued expense   365,884    259,239 
Customer deposits   826,679    630,759 
Accrued employee compensation   151,819    126,534 
Total current liabilities   2,281,455    2,243,742 
           
Notes payable – related party   400,000    400,000 
         
Member’s deficit   (1,027,896)   (1,274,666)
           
TOTAL LIABILITIES AND MEMBER’S DEFICIT  $1,953,559   $1,369,076 

  

 

 1 

 

 

Lighthouse Imaging LLC

 

Statements of Operations

 

For the Nine Months Ended September 30, 2021

(Unaudited)

 

 

  

Nine-months Ended

Sept 30, 2021

  

Year Ended

Dec 31 2020

 
         
Revenues  $3,942,493   $3,709,137 
Cost of goods sold   2,693,394    2,613,345 
           
Gross profit   1,249,099    1,095,792 
           
Selling, general and administrative expenses   1,079,353    1,303,109 
           
Net income (loss) from operations   169,746    (207,317)
           
Other income (expense)          
Interest expense   (53,580)   (85,994)
Paycheck protection program loan forgiveness       320,480 
Employee Retention Tax Credit   117,846     
Other   12,758    (16,709)
    77,024    217,777 
           
NET INCOME  $246,770   $10,460 

 

 

 

 

 2 

 

 

Lighthouse Imaging LLC

 

Statement of Changes in Members’ Deficit

 

For the Nine-Months Ended September 30, 2021 and the Year Ended December 31, 2020

(Unaudited)

 

 

 

   Members’ 
   Deficit 
     
Balance, January 1, 2020  $(1,285,126)
      
Net loss   10,640 
      
Balance, December 31, 2020  $(1,274,666)
      
Net income   246,770 
      
Balance, September 30, 2021  $(1,027,896)

 

 

 

 

 

 

 

 3 

 

 

Lighthouse Imaging LLC

 

Statements of Cash Flows

 

For the Nine-Months Ended September 30, 2021 and the Year Ended December 31, 2020

 

 

   September 30, 2021   December 31, 2020 
         
Cash Flows from Operating Activities:          
Net income (loss)  $246,770   $10,460 
Adjustments to reconcile net income to net cash provided by (used in) operating activities-          
Depreciation and amortization   108,000    137,342 
Paycheck Protection Program loan forgiveness       (320,480)
Changes in operating assets and liabilities-          
Accounts receivable   (429,823)   74,105 
Inventories   (41,445)   (16,503)
Prepaid expenses   (5,541)   (39,475)
Accounts payable and accrued expense   106,645    (80,304)
Customer deposits   195,920    383,379 
Accrued employee compensation   25,285    101,312 
Net cash provided by (used in) operating activities   205,811    249,836 
           
Cash Flows from Investing Activities:          
           
Purchases of property and equipment   (44,114)   (22,817)
           
Cash Flows from Financing Activities:          
Repayment of bank line of credit, net       (205,613)
Paycheck Protection Program loan proceeds       320,480 
Net repayment (advances from) related party line of credit   9,863    (351,775)
           
Net cash (used for) provided by financing activities   9,863    (236,908)
           
Net (decrease) increase in cash and cash equivalents   171,560    (9,889)
Cash and cash equivalents, beginning of year   151,831    161,720 
           
Cash, end of period  $323,391   $151,831 
           
Supplemental disclosure of cash flow information:          
Interest paid during the period  $52,955   $85,994 

 

 

 

 

 

 

 

 4