UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

Amendment No. 1

FORM 8-K/A

 

CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): July 1, 2015

 

Western Capital Resources, Inc.

(Exact name of registrant as specified in its charter)

 

Minnesota 000-52015 47-0848102
(State or other jurisdiction of
incorporation)
(Commission File Number) (IRS Employer
Identification No.)

 

11550 “I” Street, Suite 150, Omaha, NE 68137

(Address of principal executive offices) (Zip Code)

 

(402) 551-8888

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: 

   
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a.12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

  

 
 

 

Explanatory Note

 

On July 1, 2015, Western Capital Resources, Inc. filed a Form 8-K reporting the July 1, 2015 completion of its acquisition of the businesses of Restorers Acquisition, Inc. (“Restorers”), J&P Park Acquisitions, Inc., and J&P Real Estate, LLC, pursuant to the Merger and Contribution Agreement entered into June 9, 2015, by and among Western Capital Resources, Inc. (“Western Capital”), WCRS Restorers Acquisition Co., a wholly owned subsidiary of Western Capital, Restorers, J&P Park Acquisitions, J&P Real Estate, and certain other parties. Prior to the July 1, 2015 acquisition, Western Capital, Restorers, J&P Park Acquisitions, and J&P Real Estate were affiliated entities under common control. As contemplated under the Merger and Contribution Agreement, the business of Restorers was acquired through a triangular merger and all of the ownership interests in J&P Park Acquisitions and J&P Real Estate were acquired through contributions of such ownership interests by their respective holders. In exchange for the foregoing, Western Capital issued to the holders of equity of Restorers, J&P Park Acquisitions and J&P Real Estate 3.5 million shares of Western Capital common stock representing approximately 37% of the total issued and outstanding common stock of Western Capital after consummation of the acquisition transaction. This Amendment No. 1 to Western Capital’s Current Report on Form 8-K amends the original Current Report on Form 8-K to file (i) the unaudited pro forma condensed combined consolidated financial statements and related notes thereto in connection with Western Capital’s acquisition of Restorers, J&P Park Acquisitions and J&P Real Estate and (ii) the audited financial statements of Restorers and J&P Park Acquisitions and subsidiary.

 

Item 9.01. Financial Statements and Exhibits

 

(a)   Financial Statements of Business Acquired

 

J&P Real Estate, LLC was a variable interest entity over which J&P Park Acquisition, Inc. had a primary beneficial interest and therefore had been consolidated into J&P Park Acquisitions. J&P Park Acquisitions, Inc. and Subsidiary’s audited consolidated balance sheets at December 27, 2014 and December 28, 2013, audited consolidated statements of income, net worth and cash flows for the years then ended, and the notes related thereto, are filed as Exhibit 99.1 hereto and incorporated herein by reference.

 

Restorers Acquisitions, Inc.’s audited consolidated balance sheets at December 31, 2014 and 2013, audited statements of operations, stockholders’ equity and cash flows for the years then ended, and the notes related thereto, are filed as Exhibit 99.2 hereto and incorporated herein by reference.

 

(b)   Pro Forma Financial Information

 

The unaudited pro forma condensed combined consolidated financial statements give effect to the aforementioned acquisition based on the assumptions and adjustments set forth in the accompanying notes to the unaudited pro forma condensed combined consolidated financial statements, which management believes are reasonable, and are filed as Exhibit 99.3 hereto and are incorporated in this report by reference. The unaudited pro forma condensed combined consolidated balance sheet represents the consolidated financial position of Western Capital, Restorers J&P Park Acquisitions and J&P Real Estate as of June 30, 2015 as if the acquisition had been consummated on that date. The unaudited pro forma condensed combined consolidated statements of operations give effect to the acquisition of Restorers, J&P Park Acquisitions and J&P Real Estate as if it had been consummated on January 1, 2014, the latter of the beginning of the earliest pro forma period presented and the date of common control. These unaudited pro forma condensed combined consolidated financial statements and accompanying notes should be read in conjunction with the audited historical consolidated financial statements and related notes of J&P Park Acquisitions, Inc., and Subsidiary and with the audited historical financial statements and related notes of Restorers, each of which are included in this report.

 

The unaudited pro forma condensed consolidated statements of operations for the six months ended June 30, 2015 includes the results of operations of Restorers and J&P Park Acquisitions and subsidiary for the six months ended June 30, 2015 and June 27, 2015, respectively, which results have been derived from the unaudited internal financial records of Restorers, J&P Park Acquisitions and subsidiary. The unaudited pro forma condensed combined consolidated statement of operations for the year ended December 31, 2014 include Restorers’ audited statement of operations for the year ended December 31, 2014 and J&P Park Acquisition’s and subsidiary’s audited consolidated statement of income for the year ended December 27, 2014. The unaudited pro forma condensed combined consolidated balance sheet as of June 30, 2015 includes Restorers’ condensed balance sheet as of June 30, 2015 and J&P Park Acquisition’s and subsidiary’s condensed consolidated balance sheet as of June 27, 2015, which have been derived from unaudited internal financial records.

 

The unaudited pro forma financial information is presented for illustrative purposes only and is not necessarily indicative of the operating results that would have been achieved if Western Capital’s acquisition of Restorers, J&P Park Acquisitions and J&P Real Estate had been consummated as of the beginning of the period indicated, nor is it necessarily indicative of the results of future operations.

 

(c)   Exhibits. 

     
Exhibit No.   Description
99.1   Audited consolidated financial statements of J & P Park Acquisitions, Inc. (filed herewith)
99.2   Audited consolidated financial statements of Restorers Acquisition, Inc. (filed herewith)
99.3   Unaudited pro forma condensed combined consolidated financial statements (filed herewith)

 

 
 

 

SIGNATURE

 

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. 

       
  WESTERN CAPITAL RESOURCES, INC.
     
Date:  September 10, 2015 BY: /s/ John Quandahl  
    John Quandahl
    Chief Executive Officer

 

 
 

  

EXHIBIT INDEX

 

Exhibit No.   Description
99.1   Audited consolidated financial statements of J & P Park Acquisitions, Inc. (filed herewith)
99.2   Audited consolidated financial statements of Restorers Acquisition, Inc. (filed herewith)
99.3   Unaudited pro forma condensed combined consolidated financial statements (filed herewith)

  

 

 

 

 



 

Exhibit 99.1

 

J & P PARK ACQUISITIONS, INC.

AND SUBSIDIARY

 

CONSOLIDATED FINANCIAL STATEMENTS

 

YEARS ENDED DECEMBER 27, 2014

AND DECEMBER 28, 2013

 

 
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

CONSOLIDATED FINANCIAL STATEMENTS

 

YEARS ENDED DECEMBER 27, 2014

AND DECEMBER 28, 2013

 

Contents

 

    Page
Independent Auditor’s Report   1
     
Consolidated Balance Sheets   2
     
Consolidated Statements of Income   3
     
Consolidated Statements of Net Worth   4
     
Consolidated Statements of Cash Flows   5
     
Notes to Consolidated Financial Statements   6
     
Supplementary Information   18
     
Independent Auditor’s Report on Supplementary Information   19
     
Consolidating Balance Sheets   20
     
Consolidating Statements of Income   22
     
Capitalization Tables   24

 

 
 

 

 (GREEN HASSON JANKS LOGO)

10990 Wilshire Boulevard

16th Floor

Los Angeles, CA 90024 

310-873-1600 T 

310-873-6600 F

www.greenhassonjanks.com

  

INDEPENDENT AUDITOR’S REPORT

 

To the Board of Directors of

J & P Park Acquisitions, Inc. and Subsidiary

 

Report on the Consolidated Financial Statements

We have audited the accompanying consolidated financial statements of J & P Park Acquisitions, Inc. and Subsidiary (the Company), which comprise the consolidated balance sheets as of December 27, 2014 and December 28, 2013, and the related consolidated statements of income, net worth, and cash flows for the years then ended, and the related notes to the consolidated financial statements.

  

Management’s Responsibility for the Consolidated Financial Statements 

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

  

Auditor’s Responsibility

Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement.

  

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.

  

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Opinion

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of J & P Park Acquisitions, Inc. and Subsidiary as of December 27, 2014 and December 28, 2013, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United Statements of America.

  

   -s- GREEN HASSON & JANKS LLP

   

March 27, 2015 

Los Angeles, California

 

An independent member of HLB International, a worldwide network of accounting firms and business advisors.

 

 
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

CONSOLIDATED BALANCE SHEETS

         
  December 27, 2014   December 28, 2013 
ASSETS          
CURRENT ASSETS:          
Cash  $2,979,662   $1,919,262 
Accounts Receivable – Trade (Net of Allowance for Doubtful Accounts of $35,354 in 2014 and $56,232 in 2013)   385,252    394,039 
Inventory   1,880,772    1,960,741 
Prepaid Expenses and Other Current Assets   1,038,571    1,397,819 
           
TOTAL CURRENT ASSETS   6,284,257    5,671,861 
           
PROPERTY AND EQUIPMENT (Net)   6,671,951    6,797,077 
           
OTHER ASSETS:          
Goodwill and Intangible Assets (Net)   145,711    165,911 
Deferred Income Taxes       111,000 
           
TOTAL OTHER ASSETS   145,711    276,911 
           
TOTAL ASSETS  $13,101,919   $12,745,849 
           
LIABILITIES AND NET WORTH          
           
CURRENT LIABILITIES:          
Accounts Payable  $2,222,486   $3,597,963 
Accrued Expenses and Other Current Liabilities   891,657    622,250 
Income Tax Payable   416,000     
Deferred Sales   547,545    587,198 
Merchandise Credits and Gift Card Liabilities   464,020    399,639 
Deferred Income Taxes   53,000    151,000 
Current Maturities of Long-Term Debt - Bank   400,008    2,469,984 
           
TOTAL CURRENT LIABILITIES   4,994,716    7,828,034 
           
OTHER LIABILITIES          
Long-Term Debt – Related Party       749,185 
Deferred Income Taxes   190,000     
Long-Term Debt - Bank   3,338,126     
           
TOTAL OTHER LIABILITIES   3,528,126    749,185 
           
TOTAL LIABILITIES   8,522,842    8,577,219 
           
COMMITMENTS & CONTINGENCIES          
           
NET WORTH:          
Common Stock - $0.01 Par Value, 10,000 Shares Authorized; 4,536 Shares Issued and Outstanding   45    45 
Preferred Stock - $0.01 Par Value, 3,000 Shares Authorized; 3,061 Shares Issued and Outstanding   31    31 
Additional Paid-In Capital   739,842    739,842 
Retained Earnings   2,100,658    951,133 
Non-Controlling Interest   1,738,501    2,477,579 
           
TOTAL NET WORTH   4,579,077    4,168,630 
           
TOTAL LIABILITIES AND NET WORTH  $13,101,919   $12,745,849 
           

 

The Accompanying Notes are an Integral Part of These Consolidated Financial Statements

 

2
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

CONSOLIDATED STATEMENTS OF INCOME

 

   Years Ended 
   December 27, 2014   December 28, 2013 
   Amount   % of
Net Sales
   Amount   % of
Net Sales
 
                 
NET SALES  $32,306,912    100.0   $32,820,580    100.0 
                     
COST OF SALES   14,843,685    45.9    16,296,257    49.7 
                     
GROSS PROFIT   17,463,227    54.1    16,524,323    50.3 
                     
OPERATING EXPENSES:                    
Selling   8,317,780    25.7    8,393,757    25.6 
General and Administrative   6,004,879    18.6    6,311,646    19.2 
                     
TOTAL OPERATING EXPENSES   14,322,659    44.3    14,705,403    44.8 
                     
INCOME FROM OPERATIONS   3,140,568    9.8    1,818,920    5.5 
                     
OTHER EXPENSES:                    
Interest Expense   255,365    0.8    411,567    1.2 
Amortization   20,200    0.1    20,200    0.1 
Management Fees – Blackstreet   353,953    1.1    337,063    1.0 
Board of Director Fees   125,187    0.4    132,870    0.4 
One Time Costs           647,010    2.0 
Other Expenses   156,988    0.5    32,256    0.1 
                     
TOTAL OTHER EXPENSES   911,693    2.9    1,580,966    4.8 
                     
INCOME BEFORE PROVISION FOR (BENEFIT FROM)INCOME TAXES   2,228,875    6.9    237,954    0.7 
                     
Provision for (Benefit from) Income Taxes   568,000    1.8    (92,000)   (0.3)
                     
NET INCOME   1,660,875    5.1    329,954    1.0 
                     
Net Income Attributable to Non-Controlling Interest   511,350    1.6    468,758    1.4 
                     
NET INCOME (LOSS) ATTRIBUTABLE TO STOCKHOLDERS  $1,149,525    3.5   $(138,804)   (0.4)

 

The Accompanying Notes are an Integral Part of These Consolidated Financial Statements

 

3
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

CONSOLIDATED STATEMENTS OF NET WORTH

Years Ended December 27, 2014 and December 28, 2013

                                                         
    Common Stock   Preferred Stock   Additional       Total   Non-Controlling      
    Number of       Number of       Paid-In   Retained   Stockholders’   Interest in   Total  
    Shares   Amount   Shares   Amount   Capital   Earnings   Equity   Subsidiary   Net Worth  
Balance at December 29, 2013     5,000   $ 50     2,500   $ 25   $ 739,843   $ 1,089,937   $ 1,829,855   $ 1,973,884   $ 3,803,739  
                                                         
Purchases:                                                        
Common Stock     (465 )   (5 )           (167,772 )       (167,777 )   (585 )   (168,362 )
Preferred Stock             (216 )   (2 )   (64,132 )       (64,134 )   (49,098 )   (113,232 )
                                                         
Issuances:                                                        
Common Stock     1                 1,158         1,158     623     1,781  
Preferred Stock             777     8     230,745         230,753     123,997     354,750  
                                                         
Distributions                                 (40,000 )   (40,000 )
                                                         
Net Income (Loss)                         (138,804 )   (138,804 )   468,758     329,954  
                                                       
BALANCE AT DECEMBER 28, 2013     4,536     45     3,061     31     739,842     951,133     1,691,051     2,477,579     4,168,630  
                                                         
Distributions                                 (1,250,428 )   (1,250,428 )
                                                         
Net Income                         1,149,525     1,149,525     511,350     1,660,875  
                                                         
BALANCE AT DECEMBER 27, 2014     4,536   $ 45     3,061   $ 31   $ 739,842   $ 2,100,658   $ 2,840,576   $ 1,738,501   $ 4,579,077  

 

The Accompanying Notes are an Integral Part of These Consolidated Financial Statements

 

4
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

   Years Ended 
   December 27, 2014   December 28, 2013 
         
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net Income  $1,660,875   $329,954 
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:          
Depreciation   313,538    293,644 
Amortization of Intangible Assets   20,200    20,200 
Bad Debt Provision (Reversal)   (20,878)   69,346 
Deferred Income Tax Expense   203,000     
Decrease in:          
Accounts Receivable – Trade   29,665    294,112 
Inventory   79,969    507,061 
Prepaid Expenses and Other Current Assets   359,248    882 
Increase (Decrease) in:          
Accounts Payable   (1,375,477)   194,403 
Accrued Expenses and Other Current Liabilities   269,407    191,318 
Income Tax Payable   416,000     
Deferred Sales   (39,653)   58,856 
Merchandise Credits and Gift Card Liabilities   64,381    119,670 
           
NET CASH PROVIDED BY OPERATING ACTIVITIES   1,980,275    2,079,446 
           
CASH FLOWS USED IN INVESTING ACTIVITY:          
Acquisition of Property and Equipment   (188,412)   (297,723)
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Principal Payments on Long-Term Debt   (261,866)   (2,129,942)
Proceeds from Long-Term Debt   780,831     
Purchase of Common and Preferred Stock       (281,594)
Issuance of Common and Preferred Stock       356,531 
Distributions to Non-Controlling Interest in Subsidiary   (1,250,428)   (40,000)
           
NET CASH USED IN FINANCING ACTIVITIES   (731,463)   (2,095,005)
           
NET INCREASE (DECREASE) IN CASH   1,060,400    (313,282)
           
Cash – Beginning of Year   1,919,262    2,232,544 
           
CASH – END OF YEAR  $2,979,662   $1,919,262 
           
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:          
Cash Paid During the Year for:          
Interest  $255,365   $468,758 
Income Taxes   225,000     
           
SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING ACTIVITIES          
Refinancing of Long-Term Debt  $3,219,169   $ 
           

The Accompanying Notes are an Integral Part of These Consolidated Financial Statements

 

5
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 27, 2014 and December 28, 2013

 

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

(a)NATURE OF OPERATIONS

 

The consolidated financial statements include the accounts of J & P Park Acquisitions, Inc. (JPPA) and J & P Real Estate, LLC (JPRE) (hereafter, collectively, the Company).

 

J & P Park Acquisitions, Inc. was incorporated in August of 2010 under the laws of the State of Delaware and is a majority-owned subsidiary of BCP II J&P, LLC (BCP). JPPA, headquartered in Greenwood, South Carolina, is an online and direct marketing distribution business operating in the retail market under Park Seed, Jackson & Perkins, and Wayside Gardens, and in the wholesale market under Park Wholesale. JPPA’s product offering includes seeds, live goods and garden accessories. JPPA’s distribution facility is located in Greenwood, South Carolina. In 2010, the stockholders of JPPA formed JPRE, to own the office and warehouse facility in Greenwood, South Carolina and to lease this facility to JPPA under a non-cancellable operating lease.

 

(b)PRINCIPLES OF CONSOLIDATION

 

Management determined JPRE to be a variable interest entity over which JPPA has a primary beneficial interest and therefore has consolidated JPRE under the guidance of Accounting Standards Codification (ASC) 810. JPPA retains no effective ownership in JPRE. JPPA is a guarantor on a credit facility with JPRE, and the economic substance of the relationship between JPPA and JPRE is that JPPA has a controlling financial interest in JPRE, even though it does not have an ownership interest. Accordingly, the accompanying financial statements present the consolidated financial results of JPPA and JPRE, with all significant balances and transactions between the two entities eliminated.

 

The lease between the entities was extended for a total of 5 years and expires in June 2019. JPPA has the option to extend the lease for up to 11 successive 1 year terms. The total rent paid to JPRE amounted to $967,173 and $943,234 for the years ended December 27, 2014 and December 28, 2013, respectively.

 

(c)FISCAL YEAR

 

The Company generally maintains its books using a 52-53 week year that ends on the last Saturday of December. The years ended December 27, 2014 and December 28, 2013 consisted of 52 weeks. All references to years relate to fiscal years rather than calendar years.

 

(d)MANAGEMENT’S USE OF ESTIMATES

 

The preparation of consolidated financial statements in accordance with accounting principles generally accepted in the United States of America requires management to use certain estimates and assumptions. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses during the reporting period. Although management believes its estimates are appropriate, changes in assumptions utilized in preparing such estimates could cause these estimates to change sometime in the future.

 

6
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 27, 2014 and December 28, 2013

 

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

(e)CASH

 

The Company maintains its cash in bank deposit accounts which, at times, may exceed federally-insured limits. The Company has not experienced any losses in such accounts. The Company believes it is not exposed to any significant credit risk regarding cash.

 

(f)TRADE AND OTHER RECEIVABLES

 

Receivables are recorded when billed or accrued and represent claims against third parties that will be settled in cash. The carrying value of receivables, net of the allowance for doubtful accounts, represents their estimated net realizable value. The allowance for doubtful accounts is estimated based on historical collection trends, type of customer, the age of outstanding receivables and existing economic conditions. If events or changes in circumstances indicate that specific receivable balances may be impaired, further consideration is given to the collectability of those balances and the allowance is adjusted accordingly. Past due receivable balances are written-off when internal collection efforts have been unsuccessful in collecting the amount due.

 

(g)INVENTORY

 

Inventory is valued at the lower of cost or market using the weighted average method of determining cost.

 

(h)PROPERTY AND EQUIPMENT

 

Property and equipment are carried at cost, net of accumulated depreciation. Depreciation has been provided by using the straight-line method over the estimated useful lives of the assets as follows:

 

Building   39 Years 
Computer Equipment & Software   3-10 Years 
Warehouse Improvements and Equipment   3-15 Years 

 

The cost of maintenance and repairs is charged to operations as incurred while renewals and betterments are capitalized.

 

The Company capitalizes certain internal costs, including payroll costs, incurred in connection with the development of software for internal use. These costs are capitalized beginning when the Company has entered the application development stage and ceases when the software is substantially complete and ready for its intended use. Costs incurred for enhancements that are expected to result in additional features or functionality are capitalized and expensed over the estimated useful life of the enhancements.

 

7
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 27, 2014 and December 28, 2013

 

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

(i)GOODWILL AND INTANGIBLE ASSETS

 

The excess of the purchase price over the fair market value of identifiable assets acquired, net of liabilities assumed, is recorded as goodwill.

 

Intangibles with finite useful lives are carried at estimated fair value at the date of the business combination, net of accumulated amortization. These assets are assessed for impairment upon the occurrence of a triggering event. Amortization has been provided by using the straight-line method over the estimated useful lives of the assets as follows:

 

Marketing Intangibles 10 Years

 

(j)LONG-LIVED ASSETS

 

The Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate the book value of an asset may not be recoverable. An impairment loss is recognized when the sum of the undiscounted future cash flows is less than the carrying amount of the assets, in which case a write-down is recorded to reduce the related asset to its estimated value. No such impairment losses have been recognized for the years ended December 27, 2014 and December 28, 2013.

 

(k)DEFERRED SALES

 

Sales billed or cash received in advance of actual delivery are deferred and recorded as income in the period in which the related deliveries are made.

 

(l)MERCHANDISE CREDITS AND GIFT CARD LIABILITIES

 

The Company maintains a liability for unredeemed gift cards, gift certificates and merchandise credits until the earlier of redemption, escheatment or a maximum of two years. The Company has concluded that the likelihood of these liabilities being redeemed beyond two years from the date of issuance is remote.

 

(m)SHIPPING AND HANDLING COSTS

 

The Company includes shipping and handling fees billed to customers in net sales. Shipping and handling costs are expensed as incurred and included in cost of sales.

 

8
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 27, 2014 and December 28, 2013

 

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

(n)ADVERTISING

 

The Company expenses advertising costs as they are incurred, except for direct-response advertising, which is capitalized and amortized over its expected period of future benefits. Direct-response advertising consists primarily of catalog book production, printing, and postage costs. They are capitalized and amortized over the expected life of the catalog, not to exceed six months. As of December 27, 2014 and December 28, 2013, capitalized direct-response costs totaling $622,123 and $1,083,990, respectively, are included in prepaid expenses and other current assets. Total advertising costs for the years ended December 27, 2014, and December 28, 2013 amounted to $5,724,578 and $5,778,926, respectively.

 

(o)STOCK-BASED COMPENSATION

 

The Company accounts for stock-based awards to employees using the fair value method using a Black-Scholes valuation model.

 

Determining the estimated fair value of share-based awards is subjective in nature and involves the use of significant estimates and assumptions, including the term of the share-based awards, risk-free interest rates over the vesting period, expected dividend rates, the price volatility of the company’s shares and forfeiture rates of the awards. The Company bases its fair value estimates on assumptions it believes to be reasonable but that are inherently uncertain. Stock-based compensation expense for the periods ended December 27, 2014 and December 28, 2013 was not material to the consolidated financial statements and, thus, was not recorded.

 

(p)INCOME TAXES

 

Income taxes are provided on income reported in the consolidated financial statements and adjusted for transactions that do not enter the computation of income tax payable.

 

Deferred income taxes are recognized for the tax consequences of “temporary differences” by applying currently enacted statutory tax rates applicable to future years’ differences between the consolidated financial statement carrying amounts and the tax bases of existing assets and liabilities. The effect on deferred income taxes of a change in tax rates is recognized in the period that includes the enactment date.

 

A valuation allowance is provided against deferred income tax assets when their estimated realization is uncertain.

 

The Company recognizes the effect of income tax positions only if those positions are more likely than not to be sustained. Recognized income tax positions are measured at the largest amount that has a greater than 50% likelihood of being realized. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs.

 

9
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 27, 2014 and December 28, 2013

 

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

(p)INCOME TAXES (continued)

 

The Company is subject to U.S. federal and state income tax examinations by tax authorities for the period ended December 25, 2010, which represents the company’s first taxable year of operations, and for all subsequent operating years through December 27, 2014.

 

JPPA is a C corporation for federal and state income tax purposes.

 

JPRE is a limited liability company and has elected to be taxed as a partnership for income tax purposes. Accordingly, income is allocated and taxed to its members in their respective income tax returns.

 

(q)VARIABLE INTEREST ENTITIES (VIEs)

 

VIEs are primarily entities that lack sufficient equity to finance their activities without additional subordinated financial support from other parties or whose equity holders as a group lack certain power, obligations, or rights. Management analyzes the Company’s variable interests including loans, guarantees, and equity investments, to determine if the Company has any variable interests in variable interest entities. This analysis includes both qualitative and quantitative reviews. Qualitative analysis is based on an evaluation of the design of the entity, its organizational structure including decision making ability, and financial agreements. Quantitative analysis is based on the entity’s forecasted cash flows. Generally accepted accounting principles require a reporting entity to consolidate a variable interest entity when the reporting entity has a variable interest that provides it with a controlling financial interest in the variable interest entity. The entity that consolidates a variable interest entity is referred to as the primary beneficiary of that variable interest entity. The Company uses qualitative and quantitative analyses to determine if it is the primary beneficiary of variable interest entities.

 

Management has concluded that JPRE is a VIE and JPPA is the primary beneficiary of JPRE because (i) all of the equity owners of JPRE are considered related parties; (ii) the stockholders share power over the significant activities of JPRE; and (iii) JPPA’s activities are most closely associated with JPRE. Accordingly, the Company’s consolidated financial statements include the accounts of JPRE. The land and buildings included in property and equipment comprise substantially all of JPRE’s assets, and the long-term debt - bank comprises substantially all of its liabilities.

 

(r)SUBSEQUENT EVENTS

 

The Company has evaluated events and transactions occurring subsequent to the consolidated balance sheet date of December 27, 2014, for items that should potentially be recognized or disclosed in these consolidated financial statements. The evaluation was conducted through March 27, 2015, the date these consolidated financial statements were available to be issued. No such material events or transactions were noted to have occurred.

 

10
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 27, 2014 and December 28, 2013

 

NOTE 2 – PROPERTY AND EQUIPMENT

 

Property and equipment consist of the following:

               
   2014    2013  
Building  $4,800,000   $4,800,000 
Land   1,200,000    1,200,000 
Computer Equipment and Software   1,430,121    1,314,418 
Warehouse Improvements and Equipment   317,795    245,086 
           
TOTAL   7,747,916    7,559,504 
           
Less: Accumulated Depreciation   (1,075,965)   (762,427)
           
PROPERTY AND EQUPIMENT (NET)  $6,671,951   $6,797,077 

 

Depreciation expense charged to operations for the years ended December 27, 2014 and December 28, 2013 amounted to $313,538 and $293,644, respectively.

 

NOTE 3 – GOODWILL AND INTANGIBLE ASSETS

 

Goodwill and intangible assets consist of the following:

                
   Gross Carrying
Amount
  Accumulated
Amortization
   Net Carrying
Amount
December 27, 2014:               
Subject to Amortization:               
Marketing Intangibles  $202,000   $(87,533)  $114,467 
                
Net Subject to Amortization:               
Goodwill   31,244        31,244 
                
TOTAL GOODWILL AND INTANGIBLE ASSETS  $233,244   $(87,533)  $145,711 
                
December 28, 2013:               
Subject to Amortization:               
Marketing Intangibles  $202,000   $(67,333)  $134,667 
                
Net Subject to Amortization:               
Goodwill   31,244        31,244 
                
TOTAL GOODWILL AND INTANGIBLE ASSETS  $233,244   $(67,333)  $165,911 

 

Amortization expense charged to operations was $20,200 for the years ended December 27, 2014 and December 28, 2013. Estimated amortization expense for each of the ensuing five years is approximately $20,200. There were no other changes to goodwill and intangible assets during the years ended December 27, 2014 and December 28, 2013.

 

11
 

 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY 

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

December 27, 2014 and December 28, 2013  

  

NOTE 4 – INCOME TAXES 

 

The provision for (benefit from) income taxes consists of the following:  

         
   2014   2013 
Current – Federal  $637,000   $ 
Current – State   4,000     
Prior Year Over-Provision   (276,000)   (92,000)
Deferred Income Tax Expense   203,000     
           
PROVISION FOR (BENEFIT FROM) INCOME TAXES  $568,000   $(92,000)

 

Deferred tax assets (liabilities) are comprised of the following:  

             
   December 27, 2014   December 28, 2013 
DEFERRED TAX ASSETS:          
Inventory  $160,000   $183,000 
Allowance for Doubtful Accounts   14,000    22,000 
Goodwill   263,000    263,000 
Other Deferred Tax Assets   91,000    103,000 
NOL Carryover       253,000 
State Taxes   11,000     
           
TOTAL DEFERRED TAX ASSETS   539,000    824,000 
           
DEFERRED TAX LIABILITIES:          
Property and Equipment   (351,000)   (288,000)
Other Deferred Tax Liabilities   (109,000)   (84,000)
Prepaid Expenses   (322,000)   (490,000)
State Taxes       (2,000)
           
TOTAL DEFERRED TAX LIABILITIES   (782,000)   (864,000)
           
NET DEFERRED INCOME TAX LIABILITIES  $(243,000)  $(40,000)
           
DEFERRED INCOME TAXES:          
Current  $(53,000)  $(151,000)
Long-Term   (190,000)   111,000 
           
NET DEFERRED INCOME TAX LIABILITIES  $(243,000)  $(40,000)

   

The difference between the provision for (benefit from) income taxes as a percentage of income before provision for (benefit from) income taxes and the federal statutory rate of 34% is due primarily to the prior year over year provision and state income taxes.

 

12
 

  

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY  

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

December 27, 2014 and December 28, 2013

 

NOTE 5 – LINE OF CREDIT 

 

The Company has a revolving line of credit providing for maximum borrowings of $4,250,000. The line of credit is collateralized by substantially all the assets of the Company. Interest is payable monthly at LIBOR plus 2.75%. The line matures July 2016. There were no advances made from the line of credit at December 27, 2014 and December 28, 2013. Available financing subject to borrowing constraints under the line of credit at December 27, 2014 was $4,250,000. At December 27, 2014 the London Inter-Bank Offering Rate (LIBOR) was 0.25%. 

 

The line of credit contains various covenants and restrictions including, but not limited to, maintenance of certain debt service and leverage ratios.

  

NOTE 6 – LONG-TERM DEBT – RELATED PARTIES 

 

JPRE had subordinated secured promissory notes payable to minority stockholders of which $74,936 was repaid during the year ended December 28, 2013. JPRE had remaining subordinated secured promissory notes payable to BCP and other stockholders totaling $749, 185 as of December 28, 2013, which were repaid in full during t he year ended December 31, 2014. 

 

JPRE was charged interest totaling $43,853 and $130,626 on these notes for the years ended December 27, 2014 and December 28, 2013, respectively.

  

NOTE 7 – LONG-TERM DEBT – BANK 

 

Long-term debt – bank consists of the following:  

         
   2014   2013 
Note Payable (JPRE) - Bank; Collateralized by Substantially All of the Assets of the Company; Payable in Monthly Principal Installments of $33,333 Beginning February 2012; Remaining Balance Due June 30, 2014; Interest Payable Monthly at the Bank’s Prime Rate plus 3.75%; Refinanced June 10, 2014  $   $2,469,984 
Note Payable (JPRE) - Bank; Collateralized by Substantially All of the Assets of JPRE; Payable in Monthly Principal Installments of $33,334 Plus Annual Paydowns Equal to JPRE’s Net Cash Flow from Operations Due within 120 Days of the Company’s Year End. Remaining Balance Due June 5, 2019; Interest Payable Monthly at the LIBOR plus 3.5%   3,738,134     
           
TOTAL   3,738,134    2,469,984 
           
Less:  Current Maturities   (400,008)   (2,469,984)
           
LONG-TERM DEBT - BANK  $3,338,126   $ 

 

13
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY  

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

December 27, 2014 and December 28, 2013

 

NOTE 8 – PREFERRED STOCK 

 

The Company’s preferred stock is entitled to a preferred return equal to the original issue price of each preferred share prior to any dividends or other payments are payable to common stockholders. Preferred shareholders also have conversion rights that allow each preferred share to be converted into a common share. 

 

NOTE 9 – RELATED PARTY TRANSACTIONS 

 

JPPA paid Blackstreet Capital Management, LLC (Blackstreet), a company related to BCP with some minority common ownership, a management fee for consulting and management services provided under an agreement executed on August 25, 2010 and amended on April 1, 2012 (the Management and Advisory Agreement). The total expense incurred for these services for the years ended December 27, 2014 and December 28, 2013, totaled $353,916 and $337,063, respectively, and is included in other expenses.

  

In June 2014, JPRE paid Blackstreet a finance fee of $80,000 in connection with the refinancing of certain credit facilities.

  

On June 27, 2011, JPPA entered into an agreement with Scrubs AC, Inc. (Scrubs) a company related to BCP with some minority common ownership, to provide management services. Under the terms of this agreement, Scrubs provided JPPA with financial, managerial, strategic, and operational advice in addition to assistance in connection with its day-to-day operations. The total expenses incurred for these services for the years ended December 27, 2014 and December 28, 2013 were $101,230 and $188,486, respectively, and are included in general and administrative expenses. As of December 27, 2014 and December 28, 2013, there was $6,534 and $21,707 due to Scrubs included in accounts payable, respectively. This agreement was amended on April 1, 2013 and further amended on April 14, 2014 and terminates upon mutual consent of both parties.

  

On June 1, 2013, JPPA entered into an agreement with Restorers Acquisition Inc. (RAI), a BCP II company related to the majority shareholder by some common ownership through different funds, to provide management services including finance, marketing, accounting, human resources, administration, information technology services and use of office space. During the years ended December 27, 2014 and December 28, 2013, JPPA charged $831,728 and $647,044, respectively, for labor and operational support and $43,200 and $32,700, respectively, for the use of certain office space in JPPA’s facility. As of December 27, 2014 and December 28, 2013, there was $118,458 and $86,297 due from RAI and is included in prepaid expenses and other current assets. The agreement with RAI was amended on October 1, 2014 and is terminable upon mutual consent of both parties.

 

14
 

  

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY  

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

December 27, 2014 and December 28, 2013 

  

NOTE 10 – 401(K) PLAN 

 

JPPA has a contributory 401 (K) profit sharing plan that covers substantially all employees of the company. All employees meeting certain age and service requirements may contribute a portion of their compensation up to the maximum allowed under applicable tax laws. JPPA made no contributions to the plan during the years ended December 27, 2014 and December 28, 2013. JPPA may also elect to make a discretionary profit sharing contribution to the plan. For the years ended December 27, 2014 and December 28, 2013, JPPA did not elect to make a profit sharing contribution to the plan.

  

NOTE 11 – WARRANTS 

 

As of December 27, 2014 and December 28, 2013, the Company had a warrant outstanding which enables the majority stockholder to purchase shares of common stock in an amount equal to 25%, of the issued and outstanding common share capital of JPPA on a fully diluted basis, at a per share price equal to $0.01 per share. This warrant expires in 2025.

  

NOTE 12 – STOCK OPTIONS 

 

On September 1, 2010, JPPA adopted the 2010 stock option plan (the plan). The plan provides for the award of stock options to purchase common and preferred stock of JPPA. The aggregate amount of common and preferred stock available for issuance under this plan may not exceed 10,000 and 5,000 shares, respectively. Options awarded vest over ten years with no vesting in the first year. The options will also vest immediately upon a sale of JPPA, once vested, the options may be exercised at any point for seven years.

  

Common stock option activity for 2014 and 2013 was as follows:  

                 
   Stock
Options
   Weighted-
Average
Exercise Price
   Average
Remaining Contractual
Life
   Aggregate
Intrinsic
Value
 
Outstanding at December 30, 2012   62.79   $0.75    9.5   $43 
                     
Granted   46.05    1,940.00    11.0    14,998 
                     
OUTSTANDING AT DECEMBER 28, 2013   108.84    821.24    9.13    15,041 
                     
Granted, Exercised or Forfeited                
                     
OUTSTANDING AT DECEMBER 27, 2014   108.84   $821.24    9.13   $15,041 

 

15
 

  

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY 

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

December 27, 2014 and December 28, 2013

 

NOTE 12 – STOCK OPTIONS (continued) 

 

The following assumptions were used in the Black-Scholes model to value the common stock options at grant date during the year ended December 28, 2013:

 

Expected Life   11 Years 
Risk-Free Interest Rate   3.25%
Dividend Yield   0%
Expected Volatility   100%

  

Preferred stock option activity for 2014 and 2013 was as follows:  

                         
   Stock
Options
   Weighted-
Average
Exercise Price
   Average
Remaining Contractual
Life
   Aggregate
Intrinsic
Value
 
Outstanding at December 30, 2012   31.39   $296.86    9.5   $3,412 
                     
Granted   31.04    296.86    11.0    3,374 
                     
OUTSTANDING AT DECEMBER 28, 2013   62.43    296.86    9.2    6,786 
                     
Granted, Exercised or Forfeited                 
                     
OUTSTANDING AT DECEMBER 27, 2014   62.43   $296.86    8.2   $6,786 

  

The following assumptions were used in the Black-Scholes model to value the preferred stock options at grant date during the year ended December 28, 2013: 

 

Expected Life   11 Years 
Risk-Free Interest Rate   3.25%
Dividend Yield   8%
Expected Volatility   100%

  

The compensation expense related to the common and preferred stock options for the years ended December 27, 2014 and December 28, 2013 was not material to the consolidated financial statements and, thus, was not recorded. 

 

16
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY  

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 

December 27, 2014 and December 28, 2013 

 

 

NOTE 13 – COMMITMENTS AND CONTINGENCIES 

 

(a)RESEARCH AND DEVELOPMENT AGREEMENT

 

During November 2011, JPPA entered into an agreement with Weeks Roses (Weeks), a third party wholesale grower of Bareroot roses, that is in effect until 2019. Weeks has agreed to perform research for JPPA and maintain JPPA’s research crop in exchange for a reduction in royalties to be paid to JPPA for growing JPPA’s patented roses. There is an option to renew the agreement for consecutive two year terms and the agreement calls for a 24 month notice prior to termination.

  

(b)EMPLOYMENT CONTRACT

 

The Company has an employment agreement with an employee which provides the employee with additional compensation. These include the achievement of specific financial results as well as certain liquidity events as defined in the agreement.

  

17
 

 

J & P PARK ACQUISITIONS, INC.

AND SUBSIDIARY

 

SUPPLEMENTARY INFORMATION

 

YEARS ENDED DECEMBER 27, 2014

AND DECEMBER 28, 2013

 

18
 

 

(GREEN HASSON JANKS LOGO)

10990 Wilshire Boulevard

16th Floor

Los Angeles, CA 90024

310-873-1600 T

310-873-6600 F

www.greenhassonjanks.com

 

  

INDEPENDENT AUDITOR’S REPORT

ON SUPPLEMENTARY INFORMATION

 

To the Board of Directors of

J & P Park Acquisitions, Inc. and Subsidiary

 

We have audited the consolidated financial statements of J & P Park Acquisitions, Inc. and Subsidiary as of and for the years ended December 27, 2014 and December 28, 2013, and our report thereon dated March 27, 2015, which expressed an unmodified opinion on those consolidated financial statements, appears on Page 1. Our audit was conducted for the purpose of forming an opinion on the consolidated financial statements as a whole. The accompanying consolidating balance sheets and capitalization tables at December 27, 2014 and December 28, 2013, and consolidating statements of income for the years then ended are presented for purposes of additional analysis and is not a required part of the consolidated financial statements. Such information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the consolidated financial statements. The information has been subjected to the auditing procedures applied in the audit of the consolidated financial statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the consolidated financial statements or to the consolidated financial statements themselves, and other additional procedures in accordance with auditing standards generally accepted in the United States of America. In our opinion, the information is fairly stated in all material respects in relation to the consolidated financial statements as a whole.

 

   -s- GREEN HASSON & JANKS LLP

 

March 27, 2015

Los Angeles, California 

 

An independent member of HLB International, a worldwide network of accounting firms and business advisors.

 

19
 

  

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

CONSOLIDATING BALANCE SHEET

December 27, 2014

 

   JPPA   JPRE   Eliminations   Consolidated 
ASSETS                    
                     
CURRENT ASSETS:                    
Cash  $2,979,647   $15   $   $2,979,662 
Accounts Receivable Trade (Net)   385,252            385,252 
Inventory   1,880,772            1,880,772 
Prepaid Expenses and Other Current Assets   992,783    45,788        1,038,571 
                     
TOTAL CURRENT ASSETS   6,238,454    45,803        6,284,257 
                     
PROPERTY AND EQUIPMENT (Net)   1,220,740    5,451,211        6,671,951 
                     
OTHER ASSETS:                    
Goodwill and Intangible Assets (Net)   145,711            145,711 
                     
TOTAL ASSETS  $7,604,905   $5,497,014   $   $13,101,919 
                     
LIABILITIES AND NET WORTH                    
                     
CURRENT LIABILITIES:                    
Accounts Payable  $2,222,486   $   $   $2,222,486 
Accrued Expenses and Other Current Liabilities   871,278    20,379        891,657 
Income Tax Payable   416,000            416,000 
Deferred Sales   547,545            547,545 
Merchandise Credits and Gift Card Liabilities   464,020            464,020 
Deferred Income Taxes   53,000            53,000 
Current Maturities of Long-Term Debt - Bank       400,008        400,008 
                     
TOTAL CURRENT LIABILITIES   4,574,329    420,387        4,994,716 
                     
OTHER LIABILITIES:                    
Deferred Income Taxes   190,000            190,000 
Long-Term Debt - Bank       3,338,126        3,338,126 
                     
TOTAL OTHER LIABILITIES   190,000    3,338,126        3,528,126 
                     
TOTAL LIABILITIES   4,764,329    3,758,513        8,522,842 
                     
NET WORTH:                    
Common Stock/Units   45    6,339    (6,339)   45 
Preferred Stock/Units   31    280,763    (280,763)   31 
Additional Paid-In Capital   739,842            739,842 
Retained Earnings   2,100,658    1,451,399    (1,451,399)   2,100,658 
Non-Controlling Interest           1,738,501    1,738,501 
                     
TOTAL NET WORTH   2,840,576    1,738,501        4,579,077 
                     
TOTAL LIABILITIES AND NET WORTH  $7,604,905   $5,497,014   $   $13,101,919 

 

See Independent Auditor’s Report on Supplementary Information

 

20
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

CONSOLIDATING BALANCE SHEET

December 28, 2013

 

   JPPA   JPRE   Eliminations   Consolidated 
ASSETS                    
                     
CURRENT ASSETS:                    
Cash  $1,826,417   $92,845   $   $1,919,262 
Accounts Receivable Trade (Net)   394,039            394,039 
Inventory   1,960,741            1,960,741 
Prepaid Expenses and Other Current Assets   1,396,291    29,620    (28,092)   1,397,819 
                     
TOTAL CURRENT ASSETS   5,577,488    122,465    (28,092)   5,671,861 
                     
PROPERTY AND EQUIPMENT (Net)   1,222,794    5,574,283        6,797,077 
                     
OTHER ASSETS:                    
Goodwill and Intangible Assets (Net)   165,911            165,911 
Deferred Income Taxes   111,000            111,000 
                     
TOTAL OTHER ASSETS   276,911            276,911 
                     
TOTAL ASSETS  $7,077,193   $5,696,748   $(28,092)  $12,745,849 
                     
LIABILITIES AND NET WORTH                    
                     
CURRENT LIABILITIES:                    
Accounts Payable  $3,597,963   $   $   $3,597,963 
Accrued Expenses and Other Current Liabilities   650,342        (28,092)   622,250 
Deferred Sales   587,198            587,198 
Merchandise Credits and Gift Card Liabilities   399,639            399,639 
Deferred Income Taxes   151,000            151,000 
Current Maturities of Long-Term Debt - Bank       2,469,984        2,469,984 
                     
TOTAL CURRENT LIABILITIES   5,386,142    2,469,984    (28,092)   7,828,034 
                     
OTHER LIABILITIES:                    
Long-Term Debt – Related Party       749,185        749,185 
                     
TOTAL LIABILITIES   5,386,142    3,219,169    (28,092)   8,577,219 
                     
NET WORTH:                    
Common Stock/Units   45    6,338    (6,338)   45 
Preferred Stock/Units   31    1,263,990    (1,263,990)   31 
Additional Paid-In Capital   739,842            739,842 
Retained Earnings   951,133    1,207,251    (1,207,251)   951,133 
Non-Controlling Interest           2,477,579    2,477,579 
                     
TOTAL NET WORTH   1,691,051    2,477,579        4,168,630 
                     
TOTAL LIABILITIES AND NET WORTH  $7,077,193   $5,696,748   $(28,092)  $12,745,849 

 

See Independent Auditor’s Report on Supplementary Information

 

21
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

CONSOLIDATING STATEMENT OF INCOME

Year Ended December 27, 2014

 

   JPPA   JPRE   Eliminations   Consolidated 
                     
NET REVENUE  $32,306,912   $967,173   $(967,173)  $32,306,912 
                     
COST OF SALES   14,843,685            14,843,685 
                     
GROSS PROFIT   17,463,227    967,173    (967,173)   17,463,227 
                     
OPERATING EXPENSES:                    
Selling   8,317,780            8,317,780 
General and Administrative   6,806,905    165,147    (967,173)   6,004,879 
                     
TOTAL OPERATING EXPENSES   15,124,685    165,147    (967,173)   14,322,659 
                     
INCOME FROM OPERATIONS   2,338,542    802,026        3,140,568 
                     
OTHER EXPENSES:                    
Interest Expense   52,264    203,101        255,365 
Amortization   20,200            20,200 
Management Fees – Blackstreet   353,953            353,953 
Board of Director Fees   125,187            125,187 
Other Expenses   69,413    87,575        156,988 
                     
TOTAL OTHER EXPENSES   621,017    290,676        911,693 
                     

INCOME BEFORE PROVISION FOR INCOME TAXES

   1,717,525    511,350        2,228,875 
                     
Provision for Income Taxes   568,000            568,000 
                     
NET INCOME   1,149,525    511,350        1,660,875 
                     
Net Income Attributable to Non-Controlling Interest           511,350    511,350 
                     
NET INCOME ATTRIBUTABLE TO STOCKHOLDERS  $1,149,525   $511,350   $(511,350)  $1,149,525 

 

See Independent Auditor’s Report on Supplementary Information

 

22
 

  

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

CONSOLIDATING STATEMENT OF INCOME

Year Ended December 28, 2013

 

   JPPA   JPRE   Eliminations   Consolidated 
                     
NET REVENUE  $32,820,580   $943,234   $(943,234)  $32,820,580 
                     
COST OF SALES   16,296,257             16,296,257 
                     
GROSS PROFIT   16,524,323    943,234    (943,234)   16,524,323 
                     
OPERATING EXPENSES:                    
Selling   8,393,757            8,393,757 
General and Administrative   7,123,339    131,541    (943,234)   6,311,646 
                     
TOTAL OPERATING EXPENSES   15,517,096    131,541    (943,234)   14,705,403 
                     
INCOME FROM OPERATIONS   1,007,227    811,693        1,818,920 
                     
OTHER EXPENSES:                    
Interest Expense   86,965    324,602        411,567 
Amortization   20,200            20,200 
Management Fees – Blackstreet   337,063            337,063 
Board of Director Fees   132,870            132,870 
One Time Costs   647,010            647,010 
Other Expenses   13,923    18,333        32,256 
                     
TOTAL OTHER EXPENSES   1,238,031    342,935        1,580,966 
                     

INCOME BEFORE PROVISION FOR INCOME TAXES

   (230,804)   468,758        237,954 
                     
Benefit from Income Taxes   (92,000)           (92,000)
                     
NET INCOME (LOSS)   (138,804)   468,758        329,954 
                     
Net Income Attributable to Non-Controlling Interest           468,758    468,758 
                     
NET INCOME (LOSS) ATTRIBUTABLE TO STOCKHOLDERS  $(138,804)  $468,758   $(468,758)  $(138,804)
                     

See Independent Auditor’s Report on Supplementary Information

 

23
 

 

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

CAPITALIZATION TABLE

 

As of December 27, 2014

                                                   
                                       Revised 
                                       Own% 
   Shared Held Equity Own % Fully Diluted Own % Original / Strike Price   Warrants for   Common 
Shareholder  Common   Preferred   Common   Preferred   Common   Preferred   Common   Preferred   Common (d)   w/Warrants 
BCP II J&P, LLC   3,336.96    2,992.77    73.56%   97.76%   71.84%   95.81%  $0.75   $296.86    1,098.06    76.52%
BCA II J&P, LLC   1,095.39        24.15%   0.00%   23.58%   0.00%  $0.75   $        18.90%
Minority Shareholder (a)           0.00%   0.00%   0.00%   0.00%  $0.75   $296.86        0.00%
Minority Shareholder (b)           0.00%   0.00%   0.00%   0.00%  $0.75   $296.86        0.00%
Minority Shareholder (c)           0.00%   0.00%   0.00%   0.00%  $1.939.71   $296.86        0.00%
Minority Shareholder   57.57    38.80    1.27%   1.27%   1.24%   1.24%  $0.75   $296.86    14.39    1.24%
Minority Shareholder   37.75    25.44    0.83%   0.83%   0.81%   0.81%  $0.75   $296.86    9.44    0.81%
Minority Shareholder   8.51    4.26    0.19%   0.14%   0.18%   0.14%  $0.75   $296.61    2.13    0.18%
                                                   
Subtotal Outstanding Shares   4,536.18    3,061.27    100.00%   100.00%   97.66%   98.00%   NA   $NA    1,124.02    97.65%
                                                   
Options and Warrants:                                                  
Minority Shareholder (a)   50.23    25.11              1.08%   0.80%  $0.75   $296.86    12.56    1.08%
Minority Shareholder (b)   12.56    6.28              0.27%   0.20%  $0.75   $296.86    3.14    0.27%
Minority Shareholder (c)   46.05    31.04    NA    NA    0.99%   0.99%  $1.939.71   $296.86    11.51    0.99%
                                                   
Subtotal Options and Warrants   108.84    62.43    NA    NA    2.34%   2.00%   NA   $NA    27.21    2.35%
                                                   
Total Fully Diluted Shares   4,645.02    3,123.70    NA    NA    100.00%   100.00%   NA    NA    1,151.23    100.00%

 

(a) Minority shareholder was granted options on January 1, 2011 for both preferred and common shares with a strike price of each of $296.86 and $0.75, respectively. These options vest 10% per year over 5 years with the balance vesting upon a liquidity event. The warrants for common shares are not available for exercise until such time as the associated options are exercised.

 

(b) Minority shareholder was granted options on August 15, 2011 for both preferred and common shares with a strike price of each of $296.86 and $0.75, respectively. These options vest 10% per year over 5 years with the balance vesting upon a liquidity event. The warrants for common shares are not available for exercise until such time as the associated options are exercised.

 

(c) Minority shareholder was granted options on January 1, 2013 for both preferred and common shares with a strike price of each of $296.86 and $1,939.71, respectively. These options vest 10% per year over 5 years with the balance vesting upon a liquidity event. The warrants for common shares are not available for exercise until such time as the associated options are exercised.

 

(d) Warrants are only exercisable if BCP II J&P, LLC does not earn a 30% return.

 

See Independent Auditor’s Report on Supplementary Information

 

24
 

  

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

CAPITALIZATION TABLE

 

As of December 28, 2013

                                                   
                                       Revised 
                                       Own% 
   Shared Held Equity Own % Fully Diluted Own % Original / Strike Price   Warrants for   Common 
Shareholder  Common   Preferred   Common   Preferred   Common   Preferred   Common   Preferred   Common (d)   w/Warrants 
BCP II J&P, LLC   3,326.17    2,987.37    73.33%   97.59%   71.61%   95.64%  $0.75   $296.86    1,095.39    76.28%
BCA II J&P, LLC   1,095.39        24.15%   0.00%   23.58%   0.00%  $0.75   $        18.90%
Minority Shareholder (a)           0.00%   0.00%   0.00%   0.00%  $0.75   $296.86        0.00%
Minority Shareholder (b)           0.00%   0.00%   0.00%   0.00%  $0.75   $296.86        0.00%
Minority Shareholder (c)           0.00%   0.00%   0.00%   0.00%  $1,939.71   $296.86        0.00%
Minority Shareholder   57.57    38.80    1.27%   1.27%   1.24%   1.24%  $0.75   $296.86    14.39    1.24%
Minority Shareholder   37.75    25.44    0.82%   0.82%   0.81%   0.81%  $0.75   $296.86    9.44    0.81%
Minority Shareholder           0.00%   0.00%   0.00%   0.00%  $0.75   $296.86        0.00%
Minority Shareholder   8.51    4.26    0.19%   0.14%   0.18%   0.14%  $0.75   $296.61    2.13    0.18%
Minority Shareholder   8.63    4.32    0.19%   0.14%   0.19%   0.14%  $0.75   $296.39    2.16    0.19%
Minority Shareholder   2.16    1.08    0.05%   0.04%   0.05%   0.03%  $0.75   $296.39    0.54    0.05%
                                                   
Subtotal Outstanding Shares   4,536.18    3,061.27    100.00%   100.00%   97.66%   98.00%   NA    NA    1,124.05    97.65%
                                                   
Options and Warrants:                                                  
Minority Shareholder (a)   50.23    25.11              1.08%   0.80%  $0.75   $296.86    12.56    1.08%
Minority Shareholder (b)   12.56    6.28              0.27%   0.20%  $0.75   $296.86    3.14    0.27%
Minority Shareholder (c)   46.05    31.04    NA    NA    0.99%   1.00%  $1,939.71   $296.86    11.51    1.00%
                                                   
Subtotal Options and Warrants   108.84    62.43    NA    NA    2.34%   2.00%   NA    NA    27.21    2.35%
                                                   
Total Fully Diluted Shares   4,645.02    3,123.70    NA    NA    100.00%   100.00%   NA    NA    1,151.26    100.00%

 

(a) Minority shareholder was granted options on January 1, 2011 for both preferred and common shares with a strike price of each of $296.86 and $0.75, respectively. These options vest 10% per year over 5 years with the balance vesting upon a liquidity event. The warrants for common shares are not available for exercise until such time as the associated options are exercised.

 

(b) Minority shareholder was granted options on August 15, 2011 for both preferred and common shares with a strike price of each of $296.86 and $0.75, respectively. These options vest 10% per year over 5 years with the balance vesting upon a liquidity event. The warrants for common shares are not available for exercise until such time as the associated options are exercised.

 

(c) Minority shareholder was granted options on January 1, 2013 for both preferred and common shares with a strike price of each of $296.86 and $1,939.71, respectively. These options vest 10% per year over 5 years with the balance vesting upon a liquidity event. The warrants for common shares are not available for exercise until such time as the associated options are exercised.

 

(d) Warrants are only exercisable if BCP II J&P, LLC does not earn a 30% return.

 

See Independent Auditor’s Report on Supplementary Information

 

25
 

  

J & P PARK ACQUISITIONS, INC. AND SUBSIDIARY

 

CAPITALIZATION TABLES

 

As of December 31, 2014

                                                                           
                                                    Revised  
                                                    Own%  
    Shared Held Equity Own %   Fully Diluted Own %   Original / Strike Price   Warrants for     Common  
Shareholder   Common   Preferred (b)   Common     Preferred     Common     Preferred     Common     Preferred (b)   Common (c)     w/Warrants  
BCP II J&P, LLC     3,341.22     2,463.54     73.59 %     97.75 %     73.59 %     97.75 %   $ 1.41     $ 505.56     1,099.51       78.37 %
BCA II J&P, LLC     1,096.81         24.15 %     0.00 %     24.15 %     0.00 %   $ 1.41     $           19.36 %
Minority Shareholder (a)     56.97     31.65     1.25 %     1.26 %     1.25 %     1.26 %   $ 1.27     $ 505.56     14.24       1.26 %
Minority Shareholder (a)     37.36     20.75     0.82 %     0.82 %     0.82 %     0.82 %   $ 1.27     $ 505.56     9.34       0.82 %
Minority Shareholder (a)     8.51     4.26     0.19 %     0.17 %     0.19 %     0.17 %   $ 1.27     $ 505.56     2.13       0.19 %
                                                                           
Subtotal Outstanding Shares     4,540.87     2,520.20     100.00 %     100.00 %     100.00 %     100.00 %     NA       NA     1,125.22       100.00 %
                                                                           
Options and Warrants:                                                                          
None             NA       NA       0.00 %     0.00 %   $     $           0.00 %
                                                                           
Subtotal Options and Warrants             NA       NA       0.00 %     0.00 %     NA       NA           0.00 %
                                                                           
Total Fully Diluted Shares     4,540.87     2,520.20     NA       NA       100.00 %     100.00 %     NA       NA     1,125.22       100.00 %

  

 

(a)Non-fund investors can only exercise their warrants for common if BCP II J&P, LLC exercises the warrants.
(b)Each preferred unit has a liquidation preference of $505.56.
(c)Warrants are only exercisable if BCP II J&P, LLC does not earn a 30% return.

 

  

As of December 31, 2013

                                                                             
                                                      Revised  
                                                      Own%  
    Shared Held Equity Own %   Fully Diluted Own %   Original / Strike Price   Warrants for     Common  
Shareholder   Common     Preferred (b)   Common     Preferred     Common     Preferred     Common     Preferred (b)   Common (c)     w/Warrants  
BCP II J&P, LLC     3,330.43       2,458.14     73.35 %     97.54 %     73.35 %     97.54 %   $ 1.41     $ 505.56     1,096.81       78.13 %
BCA II J&P, LLC     1,096.81           24.15 %     0.00 %     24.15 %     0.00 %   $ 1.41     $           19.36 %
Minority Shareholder (a)     56.97       31.65     1.25 %     1.26 %     1.25 %     1.26 %   $ 1.27     $ 505.56     14.24       1.26 %
Minority Shareholder (a)     37.36       20.75     0.82 %     0.82 %     0.82 %     0.82 %   $ 1.27     $ 505.56     9.34       0.82 %
Minority Shareholder (a)     8.51       4.26     0.19 %     0.17 %     0.19 %     0.17 %   $ 1.27     $ 505.56     2.13       0.19 %
Minority Shareholder (a)     8.63       4.32     0.19 %     0.17 %     0.19 %     0.17 %   $ 1.27     $ 505.56     2.16       0.19 %
Minority Shareholder (a)     2.16       1.08     0.05 %     0.04 %     0.05 %     0.04 %   $ 1.27     $ 505.56     0.54       0.05 %
                                                                             
Subtotal Outstanding Shares     4,540.87       2,520.20     100.00 %     100.00 %     100.00 %     100.00 %     NA       NA     1,125.22       100.00 %
                                                                             
Options and Warrants:                                                                            
None               NA       NA       0.00 %     0.00 %   $     $           0.00 %
                                                                             
Subtotal Options and Warrants               NA       NA       0.00 %     0.00 %     NA       NA           0.00 %
                                                                             
Total Fully Diluted Shares     4,540.87       2,520.20     NA       NA       100.00 %     100.00 %     NA       NA     1,125.22       100.00 %

 

(a)Non-fund investors can only exercise their warrants for common if BCP II J&P, LLC exercises the warrants.
(b)Each preferred unit has a liquidation preference of $505.56.
(c)Warrants are only exercisable if BCP II J&P, LLC does not earn a 30% return.

 

See Independent Auditor’s Report on Supplementary Information

 

26

 



Exhibit 99.2

 

RESTORERS ACQUISITON, INC.

 

FINANCIAL STATEMENTS

 

YEARS ENDED 

DECEMBER 31, 2014 and 2013

 

 
 

  

RESTORERS ACQUISITION, INC.

 

FINANCIAL STATEMENTS

 

YEARS ENDED DECEMBER 31, 2014 AND 2013

 

CONTENTS 

 

    Page
Independent Auditor’s Report   1
     
Balance Sheets   2
     
Statements of Operations   3
     
Statements of Stockholders’ Equity   4
     
Statements of Cash Flows   5
     
Notes to Financial Statements   6
     
Supplementary Information   14
     
Independent Auditor’s Report on Supplementary Information   15
     
Capitalization Table   16

 
 

 

(GREEN HASSON JANKS LOGO)

10990 Wilshire Boulevard 

16th Floor 

Los Angeles, CA 90024

310-873-1600 T 

310-873-6600 F 

www.greenhassonjanks.com

  

INDEPENDENT AUDITOR’S REPORT

 

To the Board of Directors of 

Restorers Acquisition, Inc.

 

Report on the Financial Statements 

We have audited the accompanying financial statements of Restorers Acquisition, Inc. (the company), which comprise the balance sheets as of December 31, 2014 and 2013, and the related statements of operations, stockholders’ equity, and cash flows for the years then ended and the related notes to the financial statements.

 

Management’s Responsibility for the Financial Statements 

Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditor’s Responsibility 

Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting principles used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

 

Opinion 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Restorers Acquisition, Inc. as of December 31, 2014 and 2013, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United Statements of America.

  

   -s- GREEN HASSON & JANKS LLP

 

March 27, 2015 

Los Angeles, California

 

An independent member of HLB International, a worldwide network of accounting firms and business advisors.

 

 
 

  

RESTORERS ACQUISITION, INC.

 

BALANCE SHEETS 

         
   December 31 
  2014   2013 
ASSETS        
CURRENT ASSETS:          
Accounts Receivable – Trade (Net of Allowance for Doubtful Accounts of $22,000 in 2013)  $98,970   $159,219 
Inventory   2,128,096    2,174,093 
Prepaid Expenses and Other Current Assets   306,831    131,888 
Deferred Income Tax Assets   156,000    137,000 
           
TOTAL CURRENT ASSETS   2,689,897    2,602,200 
           
PROPERTY AND EQUIPMENT (Net)   35,935    62,211 
           
OTHER ASSETS:          
Debt Issuance Costs (Net)   27,255    55,469 
           
TOTAL ASSETS  $2,753,087   $2,719,880 
           
LIABILITIES AND STOCKHOLDERS’ EQUITY          
           
CURRENT LIABILITIES:          
Book Overdraft  $223,546   $198,279 
Accounts Payable   753,620    464,660 
Line of Credit   340,000     
Accrued Expenses and Other Liabilities   68,801    169,562 
Related Party Payables   26,291    19,733 
           
TOTAL CURRENT LIABILITIES   1,412,258    852,234 
           
OTHER LIABILITIES:          
Deferred Income Tax Liabilities   16,000    23,000 
Line of Credit       465,615 
           
TOTAL OTHER LIABILITIES   16,000    488,615 
           
TOTAL LIABILITIES   1,428,258    1,340,849 
           
COMMITMENTS & CONTINGENCIES          
           
STOCKHOLDERS’ EQUITY          
Common Stock - $0.01 Par Value, 5,000 Shares Authorized; 573 Shares Issued and Outstanding at December 31, 2014 and 2013.   6    6 
Additional Paid-In Capital   588,709    588,709 
Retained Earnings   736,114    790,316 
           
TOTAL STOCKHOLDERS’ EQUITY   1,324,829    1,379,031 
           
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY  $2,753,087   $2,719,880 

 

  The Accompanying Notes are an Integral Part of These Financial Statements

 

2
 

 

RESTORERS ACQUISITION, INC.

 

STATEMENTS OF OPERATIONS

 

   Years Ended December 31 
   2014   2013 
   Amount   % of  
Net Sales
   Amount   % of  
Net Sales
 
                 
NET SALES  $11,314,990    100.0   $12,070,151    100.0 
                     
COST OF SALES   6,287,162    55.6    6,493,449    53.8 
                     
GROSS PROFIT   5,027,828    44.4    5,576,702    46.2 
                     
OPERATING EXPENSES:                    
Selling   2,789,103    24.6    2,738,988    22.7 
General and Administrative   1,968,871    17.4    1,883,503    15.6 
                     
TOTAL OPERATING EXPENSES   4,757,974    42.0    4,622,491    38.3 
                     
INCOME FROM OPERATIONS   269,854    2.4    954,211    7.9 
                     
OTHER EXPENSES:                    
Interest Expense   54,608    0.5    108,569    0.9 
Other Expenses   295,448    2.6    246,907    2.0 
                     
TOTAL OTHER EXPENSES   350,056    3.1    355,476    2.9 
                     
INCOME (LOSS) BEFORE PROVISION FOR (BENEFIT FROM) INCOME TAXES   (80,202)   (0.7)   598,735    5.0 
                     
Provision for (Benefit from) Income Taxes   (26,000)   (0.2)   189,000    1.6 
                     
NET INCOME (LOSS)  $(54,202)   (0.5)  $409,735    3.4 

 

The Accompanying Notes are an Integral Part of These Financial Statements

3
 

 

RESTORERS ACQUISITION, INC.

 

STATEMENTS OF STOCKHOLDERS’ EQUITY 

Years Ended December 31, 2014 and 2013

 

   Common Stock   Additional
Paid-In
Capital
       
   Number of
Shares
   Amount      Retained Earnings   Stockholders’ Equity 
                     
Balance at January 1, 2013   595   $6   $603,809   $380,581   $984,396 
                          
Purchase of Common Stock   (22)       (15,100)       (15,100)
Net Income               409,735    409,735 
                          
BALANCE AT DECEMBER 31, 2013   573    6    588,709    790,316    1,379,031 
                          
Net Loss               (54,202)   (54,202)
                          
BALANCE AT DECEMBER 31, 2014   573   $6   $588,709   $736,114   $1,324,829 
                          

The Accompanying Notes are an Integral Part of These Financial Statements

 

4
 

  

RESTORERS ACQUISITION, INC.

 

STATEMENTS OF CASH FLOWS

 

   Years Ended December 31 
   2014   2013 
         
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net Income (Loss)  $(54,202)  $409,735 
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by Operating Activities:          
Depreciation and Amortization   27,943    27,177 
Amortization of Debt Issuance Costs   38,982    11,094 
Reversal of Allowance for Doubtful Accounts   (22,000)    
Deferred Income Tax Benefit   (26,000)   (68,000)
(Increase) Decrease in:          
Accounts Receivable – Trade   82,249    (65,548)
Inventory   45,997    130,147 
Prepaid Expenses and Other Current Assets   (176,610)   135,965 
Increase (Decrease) in:          
Book Overdraft   25,267    198,279 
Accounts Payable   288,960    (365,688)
Accrued Expenses and Other Liabilities   (100,761)   (61,793)
Related Party Payables   6,558    (99,542)
           
NET CASH PROVIDED BY OPERATING ACTIVITIES   136,383    251,826 
           
CASH FLOWS USED IN INVESTING ACTIVITY:          
Acquisition of Property and Equipment       (12,990)
           
CASH FLOWS FROM FINANCING ACTIVITIES:          
Debt Issuance Costs   (10,768)   (66,563)
Net Proceeds from (Repayments on) Line of Credit   (125,615)   465,615 
Principal Payments on Long-Term Debt – Related Party       (1,187,437)
Purchase of Common Stock       (15,100)
           
NET CASH USED IN FINANCING ACTIVITIES   (136,383)   (803,485)
           
NET DECREASE IN CASH       (564,649)
           
Cash – Beginning of Year       564,649 
           
CASH – END OF YEAR  $   $ 
           
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:          
Cash Paid During the Year for:          
Interest  $54,608   $108,569 
Income Taxes   131,000    132,000 

 

The Accompanying Notes are an Integral Part of These Financial Statements

 

5
 

 

RESTORERS ACQUISITION, INC.

 

NOTES TO FINANCIAL STATEMENTS 

December 31, 2014 and 2013

 

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

(a)NATURE OF OPERATIONS

 

Restorers Acquisition, Inc. (the company) was incorporated on October 5, 2010 under the laws of the State of Delaware and is a majority-owned subsidiary of Scrubs AC LLC. The company is primarily a retail seller of home improvement and restoration products. The company sells over the internet through the domain name of www.Vandykes.com and through direct mail catalogs. The company’s receiving, accounts receivable, warehousing and shipping functions are operated by an outside logistics company located in Missouri.

 

(b)MANAGEMENT’S USE OF ESTIMATES

 

The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires management to use certain estimates and assumptions. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses during the reporting period. Although management believes its estimates are appropriate, changes in assumptions utilized in preparing such estimates could cause these estimates to change sometime in the future.

 

(c)CASH

 

The company maintains its cash in bank deposit accounts which, at times, may exceed federally-insured limits. The company has not experienced any losses in such accounts. The company believes it is not exposed to any significant credit risk regarding cash.

 

(d)TRADE AND OTHER RECEIVABLES

 

Receivables are recorded when billed or accrued and represent claims against third parties that will be settled in cash. The carrying value of receivables, net of the allowance for doubtful accounts, represents their estimated net realizable value. The allowance for doubtful accounts is estimated based on historical collection trends, type of customer, the age of outstanding receivables and existing economic conditions. If events or changes in circumstances indicate that specific receivable balances may be impaired, further consideration is given to the collectability of those balances and the allowance is adjusted accordingly. Past due receivable balances are written-off when internal collection efforts have been unsuccessful in collecting the amount due.

 

(e)INVENTORY

 

Inventory is valued at the lower of cost or market using the Weighted Average method of determining cost.

 

6
 

  

RESTORERS ACQUISITION INC.

 

NOTES TO FINANCIAL STATEMENTS 

December 31, 2014 and 2013

 

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

(f)PROPERTY AND EQUIPMENT

 

Property and equipment are carried at cost, net of accumulated depreciation. Depreciation has been provided by using the straight-line method over the estimated useful lives of the assets as follows:

 

Computer Equipment 3 - 5 Years
Computer Software 3 Years

  

The cost of maintenance and repairs is charged to operations as incurred while renewals and betterments are capitalized.

 

(g)DEBT ISSUANCE COSTS

 

Debt issuance costs are amortized by use of the straight-line method over the anticipated maturity of the related loans.

 

(h)INTANGIBLE ASSETS

 

Intangibles with finite useful lives are carried at estimated fair value at the date of the business combination, net of accumulated amortization. These assets are assessed for impairment upon the occurrence of a triggering event. Intangible assets (net) of $17,985 and $19,652 are included in prepaid expenses and other current assets at December 31, 2014 and 2013, respectively. Amortization has been provided by using the straight-line method over the estimated useful lives of the assets as follows:

 

Trade Name 15 Years

 

(i)ADVERTISING

 

The company expenses pay-per-click advertising costs as they are incurred. Catalog costs are capitalized and are recognized as an expense over the expected future benefit period. As of December 31, 2014 and 2013, catalog costs included in prepaid expenses and other assets amounted to $252,665 and $98,909, respectively. Total advertising costs for the years ended December 31, 2014 and 2013, amounted to $1,844,560 and $1,756,754, respectively.

 

(j)SHIPPING AND HANDLING COSTS

 

The company includes shipping and handling fees billed to customers in net sales. Shipping and handling costs are expensed as incurred and included in cost of sales.

 

7
 

 

RESTORERS ACQUISITION INC.

 

NOTES TO FINANCIAL STATEMENTS 

December 31, 2014 and 2013

 

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

(k)INCOME TAXES

 

Income taxes are provided on income reported in the financial statements and adjusted for transactions that do not enter the computation of income tax payable.

 

Deferred income taxes are recognized for the tax consequences of “temporary differences” by applying currently enacted statutory tax rates applicable to future years’ differences between the financial statement carrying amounts and the tax bases of existing assets and liabilities. The effect on deferred income taxes of a change in tax rates is recognized in the period that includes the enactment date.

 

A valuation allowance is provided against deferred income tax assets when their estimated realization is uncertain.

 

In accordance with the accounting pronouncement, Accounting for Uncertainty in Income Taxes, the company recognizes the effect of income tax positions only if those positions are more likely than not to be sustained. Recognized income tax positions are measured at the largest amount that has a greater than 50% likelihood of being realized. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs.

 

The company is subject to U.S. federal income tax and state income tax examinations by tax authorities for all fiscal years in operation including the period ended December 31, 2010, which represents the company’s first taxable year of operations.

 

(l)STOCK-BASED COMPENSATION

 

The Company accounts for stock-based awards to employees using the fair value method using a Black-Scholes valuation model.

 

Determining the estimated fair value of share-based awards is subjective in nature and involves the use of significant estimates and assumptions, including the term of the share-based awards, risk-free interest rates over the vesting period, expected dividend rates, the price volatility of the company’s shares and forfeiture rates of the awards. The company bases its fair value estimates on assumptions it believes to be reasonable but that are inherently uncertain. Stock-based compensation expense for both the years ended December 31, 2014 and 2013 was not material to the financial statements and, thus, was not recorded.

 

(m)SUBSEQUENT EVENTS

 

The company has evaluated events and transactions occurring subsequent to the balance sheet date of December 31, 2014, for items that should potentially be recognized or disclosed in these financial statements. The evaluation was conducted through March 27, 2015, the date these financial statements were available to be issued. No such material events or transactions were noted to have occurred.

 

8
 

 

RESTORERS ACQUISITION INC.

 

NOTES TO FINANCIAL STATEMENTS 

December 31, 2014 and 2013

 

NOTE 2 – PROPERTY AND EQUIPMENT

 

Property and equipment consist of the following:

         
   2014   2013 
Computer Equipment  $13,610   $17,991 
Computer Software   96,865    99,821 
           
TOTAL   110,475    117,812 
           
Less:  Accumulated Depreciation   (74,540)   (55,601)
           
PROPERTY AND EQUPIMENT (NET)  $35,935   $62,211 

 

Depreciation expense charged to operations for the years ended December 31, 2014 and 2013 amounted to $26,276 and $25,510, respectively.

 

NOTE 3 – DEBT ISSUANCE COSTS

 

Debt issuance costs consist of the following:

   2014   2013 
Debt Issuance Costs  $77,331   $66,563 
Less:  Accumulated Amortization   (50,076)   (11,094)
           
DEBT ISSUANCE COSTS (NET)  $27,255   $55,469 

  

During the years ended December 31, 2014 and 2013, the company incurred debt issuance costs totaling $10,768 and $66,563, respectively, in connection with obtaining the line of credit. Estimated amortization expense for the year ended December 31, 2015 is $27,255.

 

NOTE 4 – LINE OF CREDIT

 

During August 2013, the company obtained a revolving line of credit from a bank (the line) providing for maximum borrowings of $2,000,000. The line is collateralized by substantially all the assets of the company. Interest is payable monthly at LIBOR plus 3.50%. LIBOR was approximately 0.13% as of December 31, 2014. The amount outstanding under the line at December 31, 2014 and 2013 was $340,000 and $465,615, respectively. There was $1,660,000 available on the line as of December 31, 2014. The line matures in August 2015 and all unpaid principal is due on maturity. The line contains various covenants and restrictions including, but not limited to, the maintenance of certain equity and profitability ratios.

9
 

 

RESTORERS ACQUISITION INC.

 

NOTES TO FINANCIAL STATEMENTS 

December 31, 2014 and 2013

 

NOTE 5 – INCOME TAXES

 

The provision for (benefit from) income taxes for the years ended December 31 consists of the following:

 

   2014   2013 
Current – Federal  $   $250,000 
Current – State       7,000 
Deferred Income Tax Benefit   (26,000)   (68,000)
           
PROVISION FOR (BENEFIT FROM) INCOME TAXES  $(26,000)  $189,000 

  

Deferred income tax assets (liabilities) are comprised of the following at December 31:

 

   2014   2013 
DEFERRED INCOME TAX ASSETS:          
Allowance for Doubtful Accounts  $   $9,000 
Inventory Capitalization   86,000    61,000 
Inventory Valuation Allowance   62,000    110,000 
Net Operating Loss Carryforwards   106,000     
           
TOTAL DEFERRED INCOME TAX ASSETS   254,000    180,000 
           
DEFERRED INCOME TAX LIABILITIES:          
Accumulated Depreciation and Amortization   (15,000)   (24,000)
Prepaid Expenses   (98,000)   (42,000)
State Taxes   (1,000)    
           
TOTAL DEFERRED INCOME TAX LIABILITIES   (114,000)   (66,000)
           
NET DEFERRED INCOME TAXES  $140,000   $114,000 
           
DEFERRED INCOME TAX ASSETS (LIABILITIES):          
Current  $156,000   $137,000 
Non-Current   (16,000)   (23,000)
           
NET DEFERRED INCOME TAXES ASSETS  $140,000   $114,000 

  

The difference between the provision for (benefit from) income taxes as a percentage of income before provision for (benefit from) income taxes and the federal statutory rate of 34% is due primarily to state income taxes.

  

At December 31, 2014, the company has net operating loss carryforwards available to be utilized for federal income tax purposes of approximately $311,000. These will begin to expire in the year 2034.

 

10
 

  

RESTORERS ACQUISITION INC.

 

NOTES TO FINANCIAL STATEMENTS 

December 31, 2014 and 2013

 

NOTE 6 – RELATED PARTY TRANSACTIONS

 

On October 16, 2010, the company entered into an agreement with Scrubs AC, Inc. (Scrubs), a company related to the majority stockholder by common ownership, to provide management services. This agreement, amended in May 2013, terminated on June 30, 2013. Scrubs provided the company with financial managerial, strategic, and operational advice in addition to assistance in connection with its day-to-day operations. The total expense incurred for these services for the years ended December 31, 2014 and 2013 totaled $91,917 and $250,886, respectively and is included in general and administrative expenses. As of December 31, 2014 and 2013, there was $2,652 and $19,414, respectively, due to Scrubs and is included in related-party payables. 

 

On June 1, 2013, the company entered into an agreement with J&P Park Acquisitions, Inc. (JPPA), a BCP II company related to the majority shareholder by some common ownership, to provide additional management services including finance, marketing, accounting, human resources, administration, information technology services and use of office space. During the years ended December 31, 2014 and 2013, the company was charged $868,562 and $647,044, respectively, for labor and operational support and $43,200 and $32,700, respectively, for the use of certain office space in JPPA's facility. As of December 31, 2014 and 2013, there was $23,639 and $319 due to JPPA and included in related party payables. The agreement with JPPA was amended on October 1, 2014 and is terminable upon mutual consent of both parties. 

 

Blackstreet Capital Management (BCM) (Blackstreet), a company related to the majority stockholder with some minority common ownership, provides management advice, business consulting and general oversight of the company’s operations throughout the year under an agreement executed on October 16, 2010 and amended on April 1, 2012. Under the agreement the company committed to pay the greater of $200,000 per year (increasing 5% per year) or 5% of EBITDA for these services until the company and BCM mutually agree to terminate the commitment. For the years ended December 31, 2014 and 2013, the company had management services fees of $234,332 and $223,143, respectively. The company is required to pay BCM a 2% fee of the amount of funds committed in any debt or equity financing from a third party as compensation for services in securing the financing. The company had expenses related to financing fees of $40,000 for the year ended December 31, 2013. In the event of an acquisition of another company, the company is required to pay a fee of $400,000 for acquisition and turnaround services to BCM, and would be subject to an increase of $60,000 per acquisition to the management fee amount described above. If a majority interest in the company is sold, a fee equal to three years of management fees is payable to BCM.

 

During the year ended December 31, 2013, the company repaid all of the promissory notes – majority stockholder and was charged interest totaling $89,262.

 

11
 

 

RESTORERS ACQUISITION INC.

 

NOTES TO FINANCIAL STATEMENTS 

December 31, 2014 and 2013

  

NOTE 7 – STOCK OPTIONS

 

On April 1, 2011, the company adopted the 2011 stock option plan (the plan). The plan provides for the award of stock options to purchase common stock of the company. The aggregate amount of shares available for issuance under this plan may not exceed 3,000 shares. Options awarded vest over ten years with no vesting in the first year. The options will also vest immediately upon a sale of the company, once vested; the options may be exercised at any point for ten years.

 

Stock option activity for 2014 and 2013 was as follows:

 

   Stock
Options
   Weighted-
Average
Exercise Price
   Average
Remaining
Contractual
Life
   Aggregate
Intrinsic
Value
 
Outstanding at January 1, 2013   9.0   $6,500    9.5   $45,452 
                     
Granted   5.8    6,426    11.0    2,702 
Forfeited   (4.5)   (6,500)        (22,726)
                     
OUTSTANDING AT DECEMBER 31, 2013   10.3    6,477    9.4    25,428 
                     
Granted, Exercised or Forfeited                
                     
OUTSTANDING AT DECEMBER 31, 2014   10.3   $6,477    9.4   $25,428 

 

The following assumptions were used in the Black-Scholes model to value the options at grant date during the year ended December 31, 2013:

  

Expected Life   11 Years 
Risk-Free Interest Rate   3.25%
Dividend Yield   0%
Expected Volatility   100%

  

The compensation expense related to these options for the years ended December 31, 2014 and 2013 was not material to the financial statements and, thus, was not recorded.

 

12
 

 

RESTORERS ACQUISITION INC.

 

NOTES TO FINANCIAL STATEMENTS

December 31, 2014 and 2013

 

NOTE 8 – OTHER EXPENSES

 

Other expenses consist of the following:

 

   2014   2013 
Amortization  $1,667   $12,761 
Management Fees – Blackstreet   234,332    223,143 
Board of Directors Fees   37,084    32,537 
Miscellaneous Expense (Income)   22,365    (21,534)
           
TOTAL OTHER EXPENSES  $295,448   $246,907 

 

NOTE 9 – COMMITMENTS AND CONTINGENCIES

 

The company has an agreement with a third party fulfillment provider located in Missouri that is in effect through January 31, 2016. There is an option to renew the agreement for a two year extension, 120 days before the end of the initial term and subject to potential changes in cost structures.

  

The fulfillment provider receives and stores inventory, performs daily cycle counts, picks, packs and ships customer orders. Additional services such as, order taking, processing of customer payments, personalization, customer services, and order processing are also performed by the fulfillment provider.

 

13
 

 

RESTORERS ACQUISITION, INC.

  

SUPPLEMENTARY INFORMATION

  

YEARS ENDED 

DECEMBER 31, 2014 AND 2013

 

14
 

  

(GREEN HASSON JANKS LOGO)

10990 Wilshire Boulevard 

16th Floor 

Los Angeles, CA 90024

310-873-1600 T 

310-873-6600 F 

www.greenhassonjanks.com

  

INDEPENDENT AUDITOR’S REPORT 

ON SUPPLEMENTARY INFORMATION

 

To the Board of Directors of 

Restorers Acquisition, Inc.

  

We have audited the financial statements of Restorers Acquisition, Inc. as of and for the years ended December 31, 2014 and 2013, and our report thereon dated March 27, 2015, which expressed an unmodified opinion on those financial statements, appears on Page 1. Our audits were conducted for the purpose of forming an opinion on the financial statements as a whole. The capitalization table for the years ended December 31, 2014 and 2013 are presented for purposes of additional analysis and are not a required part of the financial statements. Such information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the financial statements. The information has been subjected to the auditing procedures applied in the audits of the financial statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the financial statements or to the financial statements themselves, and other additional procedures in accordance with auditing standards generally accepted in the United States of America. In our opinion, the information is fairly stated in all material respects in relation to the financial statements as a whole.

 

  -s- GREEN HASSON & JANKS LLP

  

March 27, 2015 

Los Angeles, California

 

An independent member of HLB International, a worldwide network of accounting firms and business advisors.

 

15
 

 

RESTORERS ACQUISITION, INC. 

 

CAPITALIZATION TABLE 

 

As of December 31, 2014 and 2013

 

Shareholder  Shares Held   Equity
Ownership
   Fully Diluted
Ownership
  Weighted Average
Original / Strike
Price
 
Scrubs AC, LLC   528.5    92.3%   90.6%  $1,063 
Minority member   26.8    4.7%   4.6%   605 
Minority member   17.5    3.1%   3.0%   605 
Subtotal Outstanding Shares   572.8    100.0%   98.2%     
                     
Options:                    
Minority member   4.5         0.8%   6,500 
Minority member   5.8         1.0%   6,426 
Subtotal Options   10.3         1.8%     
                     
Total Fully Diluted Shares   583.1         100.0%     

 

See Independent Auditor’s Report on Supplementary Information

 

16

 



Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED FINANCIAL STATEMENTS OF WESTERN CAPITAL RESOURCES, INC. AND SUBSIDIARIES, RESTORERS, INC. AND J&P ACQUISTIIONS INC. AND SUBSIDIARY

 

The following unaudited pro forma condensed combined consolidated financial statements of Western Capital Resources, Inc. and subsidiaries (“Western Capital”), Restorers Acquisition, Inc. (“Restorers”) and J&P Park Acquisition Inc. and subsidiary (“JPPA”) give effect to the merger and contribution of Restorers and JPPA pursuant to the Merger and Contribution Agreement (“Agreement”). 

 

Western Capital completed its acquisition of the businesses and real estate operations of Restorers and JPPA after the close of business on June 30, 2015, pursuant to the Agreement entered into June 9, 2015, by and among Western Capital, WCRS Restorers Acquisition Co., a wholly owned subsidiary of Western Capital, Restorers, JPPA and other parties. Pursuant to the Agreement, the businesses of Restorers, acquired through a triangular merger, and JPPA, acquired through contributions of all ownership interests by their respective holders, were acquired in exchange for 3,500,000 shares of Western Capital common stock representing approximately 37% of the total issued and outstanding common stock of Western Capital after consummation of the acquisition.

 

Restorers owns the Van Dyke’s Restorers brand business, an online retailer of home and furniture restoration products and J&P Park Acquisitions owns and operates the Park Seed online seed store, Wayside Gardens online and Jackson & Perkins online. J&P Real Estate owns the real estate facilities which are the headquarters for Restorers and JPPA and a distribution center for J&P Park Acquisitions.

 

Western Capital, Restorers and JPPA were affiliated entities under common control prior to the acquisition. Accordingly, the assets and liabilities of the Restorers and JPPA are accounted for at their carrying amounts as of the date of transfer.

 

The unaudited pro forma condensed combined consolidated financial information has been prepared in accordance with SEC Regulation S-X Article 11. The pro forma financial information is presented for illustrative purposes only and is not necessarily indicative of the consolidated operating results that would have been achieved if the merger and contribution transaction among Restorers, JPPA and Western Capital had been consummated as of the beginning of the period indicated, nor is it necessarily indicative of the results of future operations.

 

1
 

 

WESTERN CAPITAL RESOURCES, INC. AND SUBSIDIARIES, J & P PARK ACQUSITIONS, INC. AND SUBSIDIARY AND RESTORERS ACQUISITION, INC. 

UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED BALANCE SHEET 

As of June 30, 2015 

(in Thousands)

  

   Western
Capital
   JPPA   Restorers  

Pro Forma
Adjustments

   Note 3   Pro Forma
Combined
 
ASSETS                              
                               
CURRENT ASSETS                              
Cash and cash equivalents  $3,185   $2,082   $   $        $5,267 
Loans receivable, net   4,840                      4,840 
Accounts receivable, net   876    392    136              1,404 
Inventory   2,910    1,096    2,074              6,080 
Prepaid expenses and other   1,534        7    (71)   (a)    1,470 
Deferred income taxes   643        145              788 
TOTAL CURRENT ASSETS   13,988    3,570    2,362    (71)        19,849 
                               
FIXED ASSETS, Net   1,947    6,557    34              8,538 
                               
GOODWILL   13,757    31                  13,788 
                               
INTANGIBLE ASSETS, Net   8,147    104    17              8,268 
                               
OTHER   447    596    33              1,076 
                               
TOTAL ASSETS  $38,286   $10,858   $2,446   $(71)       $51,519 
                               
LIABILITIES AND EQUITY                              
                               
CURRENT LIABILITIES                              
Accounts payable and accrued liabilities  $6,460   $1,401   $777   $(71)   (a)   $8,567 
Line of credit           120              120 
Income taxes payable   209    486    61              756 
Merchandise credit and gift card liabilities       390                  390 
Current portion long-term debt   4,500                      4,500 
Current portion capital lease obligations   32    400                  432 
Deferred revenue & Other   620    239                  859 
TOTAL CURRENT LIABILITIES   11,821    2,916    958    (71)        15,624 
                               
LONG-TERM LIABILITIES                              
Note payable, net of current portion   875    3,138                  4,013 
Capital lease obligations, net of current portion   20                      20 
Deferred income taxes   4,059    169                  4,228 
Other   106                      106 
TOTAL LONG-TERM LIABILITIES   5,060    3,307                  8,367 
                               
TOTAL LIABILITIES   16,881    6,223    958    (71)        23,991 
                               
EQUITY                              
                               
SHAREHOLDERS’ EQUITY                              
Common stock/units                   (b)     
Additional paid-in capital   22,750        589    5,871    (b)    29,210 
Retained earnings (Accumulated deficit)   (1,360)   2,743    899    (3,979)   (b)    (1,697)
TOTAL SHAREHOLDERS’ EQUITY   21,390    2,743    1,488    1,892         27,513 
                               
NONCONTROLLING INTERESTS   15    1,892        (1,892)   (b)    15 
                               
TOTAL EQUITY   21,405    4,635    1,488             27,528 
                               
TOTAL LIABILITIES AND EQUITY  $38,286   $10,858   $2,446   $(71)       $51,519 

 

The accompanying notes are an integral part of these Unaudited Pro Forma Condensed Combined Consolidated Financial Statements

 

2
 

 

WESTERN CAPITAL RESOURCES, INC. AND SUBSIDIARIES, J & P PARK ACQUSITIONS, INC. AND SUBSIDIARY AND RESTORERS ACQUISITION, INC. 

UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED STATEMENT OF OPERATIONS 

For the Six Months Ended June 30, 2015 

(in Thousands except share outstanding amounts and net income per common share)

 

   Western
Capital
   JPPA   Restorers  

Pro Forma
Adjustments

   Note 3   Pro Forma
Combined
 
REVENUES                              
Retail sales & associated fees  $13,635   $19,194   $5,670   $        $38,499 
Financing fees and interest   5,142                     5,142 
Royalty and franchise fees, net   5,080                     5,080 
Other revenue   3,381        9             3,390 
    27,238    19,194    5,679             52,111 
                               
COST OF SALES   9,313    8,842    2,789             20,944 
                               
GROSS PROFIT   17,925    10,352    2,890             31,167 
                               
OPERATING EXPENSES                              
Selling, general and administrative   15,055    7,733    2,607    (481)   (c)    24,914 
Depreciation and amortization   428    181    13             622 
    15,483    7,914    2,620    (481)        25,536 
                               
OPERATING INCOME   2,442    2,438    270    481         5,631 
                               
OTHER INCOME (EXPENSE)                              
Interest income   2                     2 
Interest expense   (203)   (94)   (27)            (324)
Other income (expense)                         
    (201)   (94)   (27)            (322)
                               
INCOME BEFORE INCOME TAXES   2,241    2,344    243    481         5,309 
                               
PROVISION FOR INCOME TAXES   973    700    80    135    (d)    1,888 
                               
NET INCOME (LOSS)   1,268    1,644    163    346         3,421 
                               
NET INCOME APPLICABLE TO NONCONTROLLING INTERESTS   (6)   (331)       331    (e)    (6)
                               
NET INCOME ATTRIBUTABLE TO WCR SHAREHOLDERS  $1,262   $1,313   $163   $677        $3,415 
                               
NET INCOME PER COMMON SHARE                              
Basic & Diluted  $0.21                       $0.36 
                               
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING                              
Basic & Diluted   5,997,588              3,500,000    (f)    9,497,588 

 

The accompanying notes are an integral part of these Unaudited Pro Forma Condensed Combined Consolidated Financial Statements

 

3
 

 

WESTERN CAPITAL RESOURCES, INC. AND SUBSIDIARIES, J & P PARK ACQUSITIONS, INC. AND SUBSIDIARY AND RESTORERS ACQUISITION, INC. 

UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED STATEMENT OF OPERATIONS 

For the Year Ended December 31, 2014 

(in Thousands except share outstanding amounts and net income per common share)

 

   Western           Pro Forma       Pro Forma 
   Capital   JPPA   Restorers   Adjustments   Note 3   Combined 
REVENUES                              
Retail sales & associated fees  $22,535   $32,307   $11,315   $       $66,157 
Financing fees and interest   11,124                      11,124 
Royalty and franchise fees, net   2,814                      2,814 
Other revenue   4,286                      4,286 
    40,759    32,307    11,315             84,381 
                               
COST OF SALES   14,701    14,844    6,360              35,905 
                               
GROSS PROFIT   26,058    17,463    4,955             48,476 
                               
OPERATING EXPENSES                              
Selling, general and administrative   21,231    14,645    4,975              40,851 
Depreciation and amortization   556    334    28              918 
    21,787    14,979    5,003             41,769 
                               
OPERATING INCOME   4,271    2,484    (48)            6,707 
                               
OTHER INCOME (EXPENSE)                              
Interest income   2                      2 
Interest expense   (316)   (255)   (55)             (626)
Other income (expense)           23              23 
    (314)   (255)   (32)            (601)
                               
INCOME BEFORE INCOME TAXES   3,957    2,229    (80)             6,106 
                               
PROVISION FOR INCOME TAXES   1,546    568    (26)   191    (d)    2,279 
                               
NET INCOME (LOSS)   2,411    1,661    (54)   (191)        3,827 
                               
NET INCOME APPLICABLE TO NON-CONTROLLING INTERESTS   (5)   (511)       511    (e)    (5)
                               
NET INCOME ATTRIBUTABLE TO WCR SHAREHOLDERS  $2,406    1,150    (54)   320         3,822 
                               
NET INCOME PER COMMON SHARE                              
Basic & Diluted  $0.64                       $0.53 
                               
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING                              
Basic & Diluted   3,763,726              3,500,000    (f)    7,263,726 

 

The accompanying notes are an integral part of these Unaudited Pro Forma Condensed Combined Consolidated Financial Statements

 

4
 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED FINANCIAL STATEMENTS OF WESTERN CAPITAL RESOURCES, INC. AND SUBSIDIARIES, RESTORERS, INC. AND J&P ACQUISTIIONS INC. AND SUBSIDIARY 

 

Note 1. Description of the Transaction

 

Western Capital Resources, Inc. (“Western Capital”) completed its acquisition of the businesses and real estate operations of Restorers Acquisition, Inc. (“Restorers”), J&P Acquisitions, Inc. and J&P Real Estate LLC after the close of business on June 30, 2015, pursuant to the Merger and Contribution Agreement (“Agreement”) entered into June 9, 2015. Pursuant to the Agreement, the businesses of Restorers, acquired through a triangular merger, J&P Acquisitions, Inc. and J&P Real Estate LLC (collectively “JPPA”), acquired through contributions of all ownership interests by their respective holders, were acquired in exchange for 3.5 million shares of Western Capital common stock representing approximately 37% of the total issued and outstanding common stock of Western Capital after consummation of the acquisition.

 

Note 2. Basis of Pro Forma Presentation

 

The unaudited pro forma condensed combined consolidated balance sheet represents the combined financial position of Western Capital, Restorers and JPPA as of June 30, 2015 as if the merger and contribution was consummated on June 30, 2015. The unaudited pro forma condensed combined consolidated statements of operations give effect to the merger of and contribution into Western Capital of Restorers and JPPA as if it had been consummated on January 1, 2014, the latter of the beginning of the earliest pro forma period presented and the date of common control.

 

The unaudited pro forma condensed combined consolidated financial statements have been derived from the historical consolidated financial statements of Western Capital, Restorers and JPPA. Assumptions and estimates underlying the pro forma adjustments are described in these notes, which should be read in conjunction with the pro forma condensed combined consolidated financial statements. 

 

The unaudited pro forma condensed consolidated statements of operations for the six months ended June 30, 2015 includes Restorers’ and JPPA’s results of operations for the six months ended June 30, 2015 and June 27, 2015, respectively, which results have been derived from Restorers’ and JPPA’s unaudited internal financial records. The unaudited pro forma condensed combined consolidated statement of operations for the year ended December 31, 2014 include Restorers’ audited statement of operations for the year ended December 31, 2014 and JPPA’s audited consolidated statement of income for the year ended December 27, 2014. The unaudited pro forma condensed combined consolidated balance sheet as of June 30, 2015 includes Restorers’ condensed balance sheet as of June 30, 2015 and JPPA’s condensed consolidated balance sheet as of June 27, 2015, which have been derived from unaudited internal financial records.

 

Demand for products sold by JPPA is cyclical in nature, sensitive to seasonal growing patterns, general weather conditions, holiday sales patterns and competitive influences. As such, JPPA’s results of operations, financial condition, cash flows and availability of credit could fluctuate significantly from period to period. The majority of JPPA revenues are derived in three selling periods, spring, fall, and the December holiday season, while the summer season accounts for a small portion of sales. Due to the lower revenues in the summer months and compounded by fixed overhead costs, JPPA historically incurs a loss in the third quarter leaving only the fourth quarter to offset it. Consequently, JPPA’s full year financial results cannot be predicted based on interim results.

 

The merger and contribution transaction into Western Capital is reflected in the unaudited pro forma condensed combined consolidated financial statements as an acquisition of entities under common control in accordance with Accounting Standards Codification Topic 805, “Business Combinations”. Under these accounting standards, Western Capital, as the acquirer, recognized the assets and liabilities of the Restorers and JPPA at their historical values as of the date of transfer.

 

Estimated transaction costs have been excluded from the unaudited pro forma condensed combined consolidated statements of operations as they reflect expenses directly related to Restorers and JPPA transaction that do not have a continuing impact. Except for payment of certain common expenses (see Note 3(a) below) there were not additional related party transactions requiring elimination in consolidation.  

 

5
 

 

Note 3. Adjustments to Unaudited Pro Forma Condensed Combined Consolidated Financial Statements

 

The unaudited adjustments included in the unaudited pro forma condensed combined consolidated financial statements are as follows: 

 

Adjustments to Unaudited Pro Forma Condensed Combined Consolidated Balance Sheet 

 

  (a) Elimination of Due to/from related party.  Certain common expenses are paid by one party and later reimbursed to the payer by the other party.  The resulting related party due to/from balance between Restorers and JPPA has been eliminated from the unaudited pro forma condensed combined consolidated balance sheet.
     
  (b) Stockholders’ equity.  The unaudited pro forma condensed combined consolidated balance sheet reflects the issuance of 3.5 million share of Western Capital no par value common stock upon the closing of the merger and contribution transaction and the replacement of Restorers’ and JPPA’s historical equity balances and JPPA’s noncontrolling interests with an increase to paid in capital equal to the net equity value and noncontrolling interests of Restorers and JPPA as of the date of the merger.

 

Adjustments to Unaudited Pro Forma Condensed Combined Consolidated Statements of Operations

 

  (c) Elimination of transaction costs. Total Western Capital, Restorers and JPPA transaction costs related to the purchase and sale, estimated to be $256,000, $32,000 and $193,000, respectively, have been recorded as a selling, general and administrative expense within the unaudited pro forma condensed combined consolidated statements of operations for the six months ended June 30, 2015. These costs have been eliminated from selling, general and administrative expenses with this adjustment for the six months ended June 30, 2015 as these costs relate directly to the transaction and do not have an ongoing impact.
     
  (d) Provision for Income Taxes.  Prior to the transaction J&P Real Estate, LLC was a limited liability company treated as a partnership for federal and state income tax purposes with all income tax liabilities and/or benefits of the Company being passed through to the members. As such, no recognition of federal or state income taxes for the Company that are organized as limited liability companies were provided for. The adjustment to income tax expense reflects the total pre-tax net pro forma adjustments to operating results of J&P Real Estate, LLC multiplied by the estimated effective income tax rate of 37.3%.
     
  (e) Net income applicable to noncontrolling interests.  J&P Real Estate, LLC was a variable interest entity consolidated with J&P Park Acquisition Inc. and as such J&P Real Estate, LLC’s net income was reported as income attributable to noncontrolling interests.  The adjustment to net income applicable to noncontrolling interests reflects the elimination of net income applicable to J&P Real Estate, LLC’s equity holders, resulting in 100% of J&P Real Estate, LLC’s net income being allocated to Western Capital shareholders.
     
  (f) Shares outstanding.  The unaudited pro forma weighted average number of basic and diluted shares outstanding is calculated for each period presented by adding Western Capital’s weighted average number of basic and diluted shares outstanding for that period and the number of Western Capital shares that would have been issued to Restorers and JPPA equity holders as a result of the Restorers and JPPA merger and contribution transaction.  There were no dilutive securities as of June 30, 2015 and December 31, 2014.

 

6
Western Capital Resources (CE) (USOTC:WCRS)
Graphique Historique de l'Action
De Mai 2024 à Juin 2024 Plus de graphiques de la Bourse Western Capital Resources (CE)
Western Capital Resources (CE) (USOTC:WCRS)
Graphique Historique de l'Action
De Juin 2023 à Juin 2024 Plus de graphiques de la Bourse Western Capital Resources (CE)