PREFERRED STOCK PURCHASE AGREEMENT BETWEEN AIMS Worldwide, Inc. AND Liberty Investment and Trust Fund LP
Exhibit 10.02
PREFERRED STOCK PURCHASE AGREEMENT
BETWEEN
AIMS Worldwide, Inc.
AND
Liberty Investment and Trust Fund LP
___________________________________________________________________________
SCHEDULES & EHIBITS
Schedule 3.2
Deliveries by the Company
Per Section 3.2 of the Agreement, the Company has provided to the escrow agent, the following:
(a)
The executed Agreement;
(b)
The executed Certificate of Designation;
(c)
The executed Registration Rights Agreement;
(d)
The executed Escrow Agreement;
(e)
The executed Warrant;
(f)
Evidence of approval of the Board of Directors, and Shareholders if required by the Company’s by-laws, of the Company of the Transaction Documents and the transactions contemplated hereby;
(g)
Certificate of Good Standing
(h)
Certificate of the President and the Secretary of the Company that the Certificate of Designation has been adopted and filed and a copy of the filed and accepted Certificate of Designation;
(i)
Certificates of Existence or Authority to Transact Business of the Company issued by each of the Secretary of State for the State of Nevada and the Clerk of the Commonwealth of Virginia State Corporation Commission;
(j)
An opinion from the Company’s counsel concerning the Transaction Documents and the transactions contemplated hereby in form and substance reasonably acceptable to Investor;
(k)
Stock Certificate in the name of Investor evidencing the Preferred Stock;
(l)
Executed Agreements for the acquisitions of all of the issued and outstanding shares of the Target Acquisitions
(m)
Such other Corporate documents evidencing that the Target Acquisitions have been purchased by the Company
(n)
Such other documents or certificates as shall be reasonably requested by Investor or its counsel.
2
Schedule 3.2 (f)
Evidence of approval of the Board of Directors
3
Schedule 3.2 (g)
Certificate of Good Standing
4
Schedule 3.2 (h)
Certificate of the President and the Secretary of the Company that the
Certificate of Designation has been adopted and filed
5
Schedule 3.2 (i)
Certificates of Existence or Authority to Transact Business for the
State of Nevada and the Commonwealth of Virginia
6
7
Schedule 3.2 (j)
Opinion of Company’s Counsel
8
Schedule 3.2 (k)
Preferred Stock Certificate
9
10
11
Schedule 3.2 (l)
12
Executed Agreements for Target Acquisitions
13
Schedule 4.4.2
Holdings Contested by the Company
14
Schedule 4.4.3
Capitalization Table
Schedule 4.4 .3 Capitalization Table | |||||||||
Pre-Closing | Post Closing | ||||||||
Common Shares Issued and Outstanding | Common Shares Issued and Outstanding | Preferred Shares Issued and Outstanding | |||||||
Consultants | 1,274,333 | 1,274,333 | |||||||
Employees | 155,500 | 155,500 | |||||||
Officers | 12,130,041 | 12,130,041 | |||||||
Other | 7,849,147 | 7,849,147 | |||||||
Freely-traded Shares | 13,418,138 | 13,418,138 | |||||||
IKON Holdings Shareholders | 1,650,000 | ||||||||
Target America Shareholders | 277,778 | ||||||||
Liberty Investment & Trust Fund LP | 4,800,000 | ||||||||
|
|
| |||||||
Total Shares | 34,827,159 | 36,754,937 | 4,800,000 |
15
Schedule 4.7.1
Financial Statements
Schedule 4.7.1 | |||||
AIMS Worldwide, Inc. | AIMS Worldwide, Inc, no add’l acquisitions | ||||
10-KSB | 10-KSB | ||||
BALANCE SHEET | ACTUAL | ACTUAL | 10-QSB | ||
12/31/2004 | 12/31/2005 | 3/31/2006 | |||
Cash Assets | $923,518 | $282,566 | $499,323 | ||
Accounts Receivable | $0 | $760,129 | $486,787 | ||
Current Assets | $7,655 | $23,477 | $3,939 | ||
Property and Equipment | $4,370 | $239,508 | $230,841 | ||
Other Assets | $25,000 | $1,578,213 | $1,833,501 | ||
Investment in Subsidiary | $0 | $0 | $0 | ||
Total Assets | $960,543 | $2,883,893 | $3,054,391 | ||
Accounts Payable | $358,722 | $320,047 | $364,975 | ||
Other Current Liabilities | $4,522,432 | $3,819,522 | $3,868,056 | ||
Long-term Liabilities | $0 | $316,000 | $216,000 | ||
Owner Equity | $22,077 | $31,858 | $33,012 | ||
Paid-in Capital | $0 | $4,274,804 | $4,923,093 | ||
Retained Earnings | ($3,942,688) | ($5,878,338) | ($6,350,745) | ||
Total Liabilities and Equity/Capital | $960,543 | $2,883,893 | $3,054,391 |
16
Schedule 4.7.1 | |||||
AIMS Worldwide, Inc. | AIMS Worldwide, Inc, no addl acquisitions |
INCOME STATEMENT | ACTUAL | ACTUAL | |||
2004 | 2005 | 1st Qtr 2006 | |||
Gross Revenue | |||||
Gross Revenue | $652,404 | $1,161,440 | $285,231 | ||
Total Gross Revenue | $652,404 | $1,161,440 | $285,231 | ||
Cost of Sales | |||||
Cost of Sales | $537,112 | $430,068 | $120,224 | ||
Total Cost of Sales | $537,112 | $430,068 | $120,224 | ||
Net Revenue | |||||
Net Revenue | $115,292 | $731,372 |
| $165,007 | |
Total Net Revenue | $115,292 | $731,372 | $165,007 | ||
General & Admn | |||||
G&A TOTAL | $3,232,040 | $2,658,100 | $637,414 | ||
Total General & Admn | $3,232,040 | $2,658,100 | $637,414 | ||
EBITDA Sub-total | ($3,116,748) | ($1,926,728) | ($472,407) | ||
Adj. to EBITDA | $2,133,953 | $1,066,667 | $40,000 | ||
Adjusted EBITDA | ($982,795) | ($860,061) | ($432,407) |
17
Schedule 4.7.1 | ||||
AIMS Worldwide + IKON & Target America | ||||
BALANCE SHEET | ACTUAL | ACTUAL | ||
12/31/2004 | 12/31/2005 | 3/31/2006 | ||
Cash Assets | $1,715,131 | $324,445 | $529,789 | |
Accounts Receivable | $478,649 | $961,857 | $621,977 | |
Current Assets | $236,290 | $40,862 | $149,293 | |
Property and Equipment, Net | $67,360 | $405,889 | $436,822 | |
Other Assets | $32,400 | $1,647,895 | $1,846,126 | |
Investment in Subsidiaries/Cash | $0 | $0 | $0 | |
Total Assets | $2,529,830 | $3,380,948 | $3,584,008 | |
Accounts Payable | $424,665 | $320,047 | $364,975 | |
Other Current Liabilities | $4,835,622 | $4,051,700 | $4,368,313 | |
Long-term Liabilities | $24,302 | $481,708 | $462,494 | |
Capital Payable | ||||
Owner Equity | $31,827 | $41,608 | $92,762 | |
Paid-in Capital | $0 | $4,324,804 | $4,973,093 | |
Retained Earnings | ($2,786,586) | ($5,838,920) | ($6,677,630) | |
Total Liabilities and Equity/Capital | $2,529,830 | $3,380,948 | $3,584,007 | |
18
Schedule 4.7.1 | ||
AIMS Worldwide + IKON & Target America |
INCOME STATEMENT | AIMS ACTUAL / | ||
ACQUISITIONS PROJ. | ACTUAL | ||
2004 | 2005 | 1st Qtr 2006 | |
Gross Revenue | |||
Total Gross Revenue | $12,709,520 | $4,869,887 | $1,059,039 |
$0 | |||
Cost of Sales | |||
Total Cost of Sales | $4,905,259 | $1,519,532 | $311,575 |
$0 | |||
Gross Profit | |||
Total Net Revenue | $7,804,261 | $3,350,355 | $747,464 |
$0 | |||
General & Admn Expenses | |||
Total G&A and Corp Expenses | $9,600,478 | $5,330,201 | $1,438,758 |
$0 | |||
EBITDA | |||
EBITDA | ($1,796,217) | ($1,979,846) | ($691,294) |
$0 | $0 | $0 | |
$0 | |||
Adjustment to EBITDA - Financing | $0 | $0 | $0 |
Proceed from Disposal of Asset | $0 | $0 | $0 |
Income Before Taxes | ($1,796,217) | ($1,979,846) | ($691,294) |
Interest | $0 | $0 | $0 |
Tax - 35% | $0 | $0 | $0 |
Depreciation | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 |
Interest, Tax, Depr., Amortization | $0 | $0 | $0 |
Net Income | ($1,796,217) | ($1,979,846) | ($691,294) |
Adjustments to EBITDA | $4,204,721 | $1,679,990 | $340,747 |
note: transaction costs have not been capitalized on above balance sheet | |||
Adjusted Net Income | $2,408,504 | ($299,856) | ($350,547) |
19
Schedule 4.7.2
Supporting June Financial Projections
Schedule 4.7.2 | |||
AIMS Worldwide, Inc. with No Additional Acquisitions | |||
BALANCE SHEET | 10-QSB | PROJ | |
3/31/2006 | 6/30/2006 | ||
Cash Assets | $499,323 | $290,500 | |
Accounts Receivable | $486,787 | $1,045,073 | |
Current Assets | $3,939 | $3,093 | |
Property and Equipment | $230,841 | $253,219 | |
Other Assets | $1,833,501 | $1,461,500 | |
Investment in Subsidiary | $0 | $0 | |
Total Assets | $3,054,391 | $3,053,385 | |
Accounts Payable | $364,975 | $315,500 | |
Other Current Liabilities | $3,868,056 | $3,969,560 | |
Long-term Liabilities | $216,000 | $216,000 | |
Owner Equity | $33,012 | $34,827 | |
Paid-in Capital | $4,923,093 | $5,088,522 | |
Retained Earnings | ($6,350,745) | ($6,571,025) | |
Total Liabilities and Equity/Capital | $3,054,391 | $3,053,384 |
20
Schedule 4.7.2 | |||
AIMS Worldwide, Inc. with No Additional Acquisitions |
INCOME STATEMENT | 6 months | |||
1st Qtr 0000 | 0xx Xxx 0000 | Xxxx 6/30/06 | ||
Gross Revenue | ||||
Gross Revenue | $285,231 | $573,352 | $858,583 | |
Total Gross Revenue | $285,231 | $573,352 | $858,583 | |
Cost of Sales | ||||
Cost of Sales | $120,224 | $78,563 | $198,787 | |
Total Cost of Sales | $120,224 | $78,563 | $198,787 | |
Net Revenue | ||||
Net Revenue | $165,007 | $494,789 | $659,796 | |
Total Net Revenue | $165,007 | $494,789 | $659,796 | |
General & Admn | ||||
G&A TOTAL | $637,414 | $715,069 | $1,352,483 | |
Total General & Admn | $637,414 | $715,069 | $1,352,483 | |
EBITDA Sub-total | ($472,407) | ($220,280) | ($692,687) | |
Adj. to EBITDA | $40,000 | $40,000 | $80,000 | |
Adjusted EBITDA | ($432,407) | ($180,280) | ($612,687) |
21
Schedule 4.7.2 | ||||
AIMS Worldwide, Inc. + IKON and Target America | ||||
BALANCE SHEET | Quarterly | |||
3/31/2006 | 6/30/2006 | |||
Cash Assets | $529,789 | $297,163 | ||
Accounts Receivable | $621,977 | $1,334,459 | ||
Current Assets | $149,293 | $72,231 | ||
Property and Equipment, Net | $436,822 | $499,458 | ||
Other Assets | $1,846,126 | $1,474,125 | ||
Investment in Subsidiaries/Cash | $0 | $0 | ||
Total Assets | $3,584,008 | $3,677,436 | ||
Accounts Payable | $364,975 | $315,500 | ||
Other Current Liabilities | $4,368,313 | $4,266,613 | ||
Long-term Liabilities | $462,494 | $531,333 | ||
Capital Payable | $0 | |||
Owner Equity | $92,762 | $94,577 | ||
Paid-in Capital | $4,973,093 | $5,148,522 | ||
Retained Earnings | ($6,677,630) | ($6,679,110) | ||
Total Liabilities and Equity/Capital | $3,584,007 | $3,677,435 | ||
22
Schedule 4.7.2 | |||
AIMS Worldwide, Inc. + IKON and Target America |
INCOME STATEMENT | |||||
6 months | |||||
1st Qtr 0000 | 0xx Xxx 0000 | Xxxx 6/30/06 | |||
Gross Revenue | |||||
Total Gross Revenue | $1,059,039 | $2,878,748 | $3,937,787 | ||
Cost of Sales | |||||
Total Cost of Sales | $311,575 | $1,492,158 | $1,803,733 | ||
Gross Profit | |||||
Total Net Revenue | $747,464 | $1,386,590 | $2,134,054 | ||
General & Admn Expenses | |||||
Total G&A and Corp Expenses | $1,438,758 | $1,401,550 | $2,840,308 | ||
EBITDA | |||||
EBITDA | ($691,294) | ($14,960) | ($706,254) | ||
$0 | ($0) | ||||
Adjustment to EBITDA - Financing | $0 | $0 | $0 | ||
Proceed from Disposal of Asset | $0 | $0 | $0 | ||
Income Before Taxes | ($691,294) | ($14,960) | ($706,254) | ||
Interest | $0 | $0 | $0 | ||
Tax - 35% | $0 | $0 | $0 | ||
Depreciation | $0 | $0 | $0 | ||
Amortization | $0 | $0 | $0 | ||
Interest, Tax, Depr., Amortization | $0 | $0 | $0 | ||
Net Income | ($691,294) | ($14,960) | ($706,254) | ||
Adjustments to EBITDA | $340,747 | $26,520 | $367,267 | ||
note: transaction costs have not been capitalized on above balance sheet |
|
|
| ||
Adjusted Net Income | ($350,547) | $11,560 | ($338,987) |
23
Schedule 4.7.3
Supporting December Financial Projections
Schedule 4.7.3 | ||
AIMS Worldwide, Inc, no addl acquisitions | ||
BALANCE SHEET | PROJ | |
12/31/2006 | ||
Cash Assets | $3,124,259 | |
Accounts Receivable | $952,713 | |
Current Assets | $13,383 | |
Property and Equipment | $286,777 | |
Other Assets | $1,453,681 | |
Investment in Subsidiary | $0 | |
Total Assets | $5,830,813 | |
Accounts Payable | $1,960,951 | |
Other Current Liabilities | $3,969,560 | |
Long-term Liabilities | $216,000 | |
Owner Equity | $34,827 | |
Paid-in Capital | $5,088,522 | |
Retained Earnings | ($5,439,047) | |
Total Liabilities and Equity/Capital | $5,830,813 |
24
Schedule 4.7.3 | ||
AIMS Worldwide, Inc, no addl acquisitions |
INCOME STATEMENT | PROJ | |
2006 | ||
Gross Revenue | ||
Gross Revenue | $5,612,355 | |
Total Gross Revenue | $5,612,355 | |
Cost of Sales | ||
Cost of Sales | $1,131,401 | |
Total Cost of Sales | $1,131,401 | |
Net Revenue | ||
Net Revenue | $4,480,954 | |
Total Net Revenue | $4,480,954 | |
General & Admn | ||
G&A TOTAL | $4,041,663 | |
Total General & Admn | $4,041,663 | |
EBITDA Sub-total | $439,291 | |
Adj. to EBITDA | $160,000 | |
Adjusted EBITDA | $599,291 |
25
Schedule 4.7.3 | ||
AIMS Worldwide + IKON & Target America | ||
BALANCE SHEET | PROJ | |
12/31/2006 | ||
Cash Assets | $5,418,985 | |
Accounts Receivable | $1,242,099 | |
Current Assets | $82,521 | |
Property and Equipment, Net | $533,016 | |
Other Assets | $1,466,306 | |
Investment in Subsidiaries/Cash | $0 | |
Total Assets | $8,742,927 | |
Accounts Payable | $1,960,951 | |
Other Current Liabilities | $4,266,613 | |
Long-term Liabilities | $531,333 | |
Capital Payable | $0 | |
Owner Equity | $94,577 | |
Paid-in Capital | $5,148,522 | |
Retained Earnings | ($3,259,069) | |
Total Liabilities and Equity/Capital | $8,742,927 | |
26
Schedule 4.7.3 | ||
AIMS Worldwide + IKON & Target America |
INCOME STATEMENT | ||
PROJ | ||
2006 | ||
Gross Revenue | ||
Total Gross Revenue | $21,102,626 | |
$0 | ||
Cost of Sales | ||
Total Cost of Sales | $4,117,344 | |
$0 | ||
Gross Profit | ||
Total Net Revenue | $16,985,283 | |
$0 | ||
General & Admn Expenses | ||
Total G&A and Corp Expenses | $12,607,263 | |
$0 | ||
EBITDA | ||
EBITDA | $4,378,020 | |
$0 | ||
($0) | ||
Adjustment to EBITDA - Financing | $0 | |
Proceed from Disposal of Asset | $0 | |
Income Before Taxes | $4,378,020 | |
Interest | $0 | |
Tax - 35% | ($58,808) | |
Depreciation | $0 | |
Amortization | $0 | |
Interest, Tax, Depr., Amortization | ($58,808) | |
Net Income | $4,436,828 | |
Adjustments to EBITDA | ($1,216,966) | |
note: transaction costs have not been capitalized on above balance sheet | ||
Adjusted Net Income | $3,219,861 |
27
Exhibit A
Form of Certificate of Designations of Preferences, Rights and Limitations
28
Exhibit B
Registration Rights Agreement
29
Exhibit C
Escrow Agreement
30
Exhibit D
Warrant
31