UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Exhibit 99.4
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
On July 1, 2014, EFactor Group Corp. (the “Company”) entered into an Exchange Agreement (the “Agreement”) by and among the Company, Member Digital Ltd., an entity organized under laws of the England and Wales (“Member Digital”), and the shareholders of Member Digital (the “Sellers”). On the same date, the parties consummated the transaction, pursuant to which the Sellers sold, and the Company purchased, all of Member Digital’s outstanding capital stock (the “Transaction”), in exchange for 1,250,000 unregistered shares of the Company’s common stock (“Common Stock”).
The following tables set forth certain Unaudited Pro Forma Condensed Consolidated Financial Statements giving effect to the Company’s acquisition of Member Digital. The historical financial information included in the Unaudited Pro Forma Condensed Consolidated Financial Statements for both the Company and Member Digital were prepared in conformity with U.S. Generally Accepted Accounting Principles.
The Unaudited Pro Forma Condensed Consolidated Financial Statements were prepared for informational purposes only and are not indicative of the consolidated results of operations or financial positions that the Company would have reported had the acquisition occurred at the previous dates presented, nor do they project results of future operations as a consolidated entity. The Unaudited Pro Forma Condensed Consolidated Financial Statements do not reflect any operating efficiencies and/or cost savings that the Company may achieve with respect to the combined business operations.
The historical financial information has been adjusted in the Unaudited Pro Forma Condensed Consolidated Financial Statements to reflect pro forma events that are (i) directly attributable to the acquisition, (ii) factually supportable, and (iii) with respect to the statements of earnings, expected to have a continuing impact on the combined results of the businesses.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
JUNE 30, 2014
| Pro Forma | EFactor | |||||||||||||||
| EFactor | Member Digital | Adjustments | Pro Forma | |||||||||||||
| ASSETS | ||||||||||||||||
| Cash | $ | 126,326 | $ | 8,305 | $ | - | $ | 134,631 | ||||||||
| Accounts receivable | 80,334 | 4,465 | - | 84,799 | ||||||||||||
| Inventory | 150,250 | - | - | 150,250 | ||||||||||||
| Other current assets | 8,986 | 88,025 | (16,093 | ) | 80,918 | |||||||||||
| Total current assets | 365,896 | 100,795 | (16,093 | ) | 450,598 | |||||||||||
| Property, website and equipment, net | 474,817 | - | - | 474,817 | ||||||||||||
| Intangible assets | - | - | - | - | ||||||||||||
| Goodwill | 3,646,994 | - | 933,660 | B | 4,580,654 | |||||||||||
| Deferred Financing Costs | 219,594 | - | - | 219,594 | ||||||||||||
| TOTAL ASSETS | $ | 4,707,301 | $ | 100,795 | $ | 917,567 | $ | 5,725,663 | ||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||||
| Accounts payable | $ | 1,461,498 | $ | 18,316 | $ | $ | 1,479,814 | |||||||||
| Accounts payable - related party | 735,709 | 735,709 | ||||||||||||||
| Accrued expenses | 946,672 | 46 | 946,718 | |||||||||||||
| Operating line of Credit | 1,110,005 | 1,110,005 | ||||||||||||||
| Deferred revenue | 68,730 | 68,730 | ||||||||||||||
| Current portion of note payable - third parties, net of discount | 277,131 | 277,131 | ||||||||||||||
| Current portion of convertible note payable - third parties, net of discount | 1,221,442 | 1,221,442 | ||||||||||||||
| Current portion of note payable - related parties, net of discount | 288,678 | 288,678 | ||||||||||||||
| Total current liabilities | 6,109,865 | 18,362 | 6,128,227 | |||||||||||||
| Other Long-term obligations | 116,587 | - | 116,587 | |||||||||||||
| Non-current portion of convertible note payable - third parties net of discount | 10,294 | 10,294 | ||||||||||||||
| Total Non-Current Liabilities | 126,881 | - | 126,881 | |||||||||||||
| TOTAL LIABILITIES | 6,236,746 | 18,362 | 6,255,108 | |||||||||||||
| Commitments and contingencies | ||||||||||||||||
| STOCKHOLDERS' EQUITY | ||||||||||||||||
| Preferred stock | 2,500 | - | - | 2,500 | ||||||||||||
| Common stock | 64,556 | 642 | 608 | A,B | 65,806 | |||||||||||
| Accumulated other comprehensive income | (29,943 | ) | 282 | (282 | )A | (29,943 | ) | |||||||||
| Additional paid-in capital | 21,455,815 | 14,510 | 984,240 | A,B | 22,454,565 | |||||||||||
| Accumulated deficit | (23,022,373 | ) | 66,999 | (66,999 | )A | (23,022,373 | ) | |||||||||
| Total stockholders' equity | (1,529,445 | ) | 82,433 | 917,567 | (529,445 | ) | ||||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 4,707,301 | $ | 100,795 | $ | 917,567 | $ | 5,725,663 | ||||||||
See notes to pro forma condensed consolidated financial statements
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
TWELVE MONTHS ENDED DECEMBER 31, 2013
| Pro Forma | EFactor | |||||||||||||||
| EFactor | Member Digital | Adjustments | Pro Forma | |||||||||||||
| Net revenues | $ | 741,785 | $ | 161,674 | $ | - | $ | 903,459 | ||||||||
| Operating expenses | ||||||||||||||||
| Cost of revenue | 219,931 | 6,204 | - | 226,135 | ||||||||||||
| Sales and marketing | 422,138 | 1,201 | - | 423,339 | ||||||||||||
| General and administrative | 3,946,635 | 109,100 | - | 4,055,735 | ||||||||||||
| Depreciation and amortization | 246,603 | - | - | 246,603 | ||||||||||||
| Total operating expenses | 4,835,307 | 116,505 | - | 4,951,812 | ||||||||||||
| Loss from operations | (4,093,522 | ) | 45,169 | - | (4,048,353 | ) | ||||||||||
| Other income (expense): | ||||||||||||||||
| Interest expense | (911,527 | ) | - | - | (911,527 | ) | ||||||||||
| Loss on conversion of debt | (1,026,859 | ) | - | - | (1,026,859 | ) | ||||||||||
| Other income (expense) | 84,829 | 1 | - | 84,830 | ||||||||||||
| Total other income (expense), net | (1,853,557 | ) | 1 | - | (1,853,556 | ) | ||||||||||
| Loss before income taxes | (5,947,079 | ) | 45,170 | - | (5,901,909 | ) | ||||||||||
| Income tax expense | - | - | - | - | ||||||||||||
| Net loss | $ | (5,947,079 | ) | $ | 45,170 | $ | - | $ | (5,901,909 | ) | ||||||
| Other comprehensive gain (loss): | ||||||||||||||||
| Foreign currency translation adjustment | (5,244 | ) | 4,756 | - | (488 | ) | ||||||||||
| Comprehensive gain (loss) | $ | (5,952,323 | ) | $ | 49,926 | $ | - | $ | (5,902,397 | ) | ||||||
| Basic and diluted net loss per common share | $ | (0.15 | ) | $ | (0.15 | ) | ||||||||||
| Weighted average shares used in completing basic and diluted net loss per common share | 40,101,081 | 40,101,081 | ||||||||||||||
See notes to pro forma condensed consolidated financial statements
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
SIX MONTHS ENDED JUNE 30, 2014
| Pro Forma | EFactor | |||||||||||||||
| EFactor | Member Digital | Adjustments | Pro Forma | |||||||||||||
| Net revenues | $ | 265,131 | $ | 114,416 | $ | - | $ | 379,547 | ||||||||
| Operating expenses | ||||||||||||||||
| Cost of revenue | 77,755 | 144 | - | 77,899 | ||||||||||||
| Sales and marketing | 119,407 | 2,279 | - | 121,686 | ||||||||||||
| General and administrative | 3,169,520 | 98,488 | - | 3,268,008 | ||||||||||||
| Depreciation and amortization | 114,866 | - | - | 114,866 | ||||||||||||
| (Gain) loss on forgiveness/settlement of liabilities | 32,778 | - | - | 32,778 | ||||||||||||
| Total operating expenses | 3,514,326 | 100,911 | - | 3,582,459 | ||||||||||||
| Loss from operations | (3,249,195 | ) | 13,505 | - | (3,202,912 | ) | ||||||||||
| Other income (expense): | ||||||||||||||||
| Interest expense | (1,463,149 | ) | 1 | - | (1,463,148 | ) | ||||||||||
| Loss on conversion of debt | (49,926 | ) | - | - | (49,926 | ) | ||||||||||
| Derivative loss | (576,143 | ) | - | - | (576,143 | ) | ||||||||||
| Total other income (expense), net | (2,089,218 | ) | 1 | - | (2,089,217 | ) | ||||||||||
| Loss before income taxes | (5,338,413 | ) | 13,506 | - | (5,292,129 | ) | ||||||||||
| Income tax expense | - | - | - | - | ||||||||||||
| Net loss | $ | (5,338,413 | ) | $ | 13,506 | $ | - | $ | (5,292,129 | ) | ||||||
| Other comprehensive gain (loss): | ||||||||||||||||
| Foreign currency translation adjustment | (24,699 | ) | 1,585 | - | - | |||||||||||
| Comprehensive gain (loss) | $ | (5,363,112 | ) | $ | 15,091 | $ | - | $ | (5,292,129 | ) | ||||||
| Basic and diluted net loss per common share | $ | (0.08 | ) | $ | (0.08 | ) | ||||||||||
| Weighted average shares used in completing basic and diluted net loss per common share | 62,853,156 | 68,472,519 | ||||||||||||||
See notes to pro forma condensed consolidated financial statements
1. BASIS OF PRESENTATION
The accompanying Pro Forma Statement of Operations for the year ended December 31, 2013, and for the six month period ended June 30, 2014, give effect to the Company’s acquisition of Member Digital as discussed in Note 2, as if such acquisition had occurred on January 1, 2013, combining the results of the Company and Member Digital for the year ended December 31, 2013 and for the six month period ended June 30, 2014. The accompanying Pro Forma Balance Sheet as of June 30, 2014 gives effect to the Member Digital acquisition as if it had occurred on January 1, 2014, combining the consolidated balance sheets of the Company and Member Digital as of June 30, 2014.
2. MEMBER DIGITAL ACQUISITION
The total acquisition purchase price was allocated to the net assets acquired based upon their preliminary estimated fair values as of the close of business on June 30, 2014 as set forth below. The excess of the preliminary purchase price over the preliminary net assets was recorded as goodwill. The preliminary allocation of the purchase price was based upon a preliminary valuation and the estimates and assumptions are subject to change. The preliminary purchase price allocation for the acquisition is as follows:
| Total purchase price | $ | 1,000,000 | ||||||
| Book value of net assets acquired | $ | 120,570 | ||||||
| Fair value of tangible net assets acquired | $ | 120,570 | ||||||
| 120,570 | ||||||||
| Residual goodwill | $ | 879,430 |
Except as discussed in Note 3 below, the carrying value of assets and liabilities in Member Digital financial statements are considered to be a reasonable estimate of the fair value of those assets and liabilities.
3. PRO FORMA ADJUSTMENTS
The Pro Forma Financial Statements are based upon the historical consolidated financial statements of the Company and Member Digital and certain adjustments which the Company believes are reasonable to give effect to the Member Digital acquisition. These adjustments are based upon currently available information and certain assumptions, and therefore the actual adjustments will likely differ from the pro forma adjustments. The Pro Forma Financial Statements included herein were prepared using the acquisition method of accounting for the business combination. As discussed above, the purchase price allocation is considered preliminary at this time. However, the Company believes that the preliminary purchase price allocation and other related assumptions utilized in preparing the Pro Forma Financial Statements provide a reasonable basis for presenting the pro forma effects of the Member Digital acquisition.
The adjustments made in preparing the Pro Forma Financial Statements are as follows:
(A) Elimination of Member Digital Stockholder Equity
(B) Acquisition Funding
The Member Digital acquisition was funded through the issuance of 1,250,000 shares of common stock valued at $1,000,000. As a result, the Company’s initial value of goodwill is approximately $897,792 before the adjustment for the valuation of intangibles.
