Item 9.01 |
Financial
Statements and Exhibits. |
| (a) | Financial
Statements of Business Acquired. In accordance with Item 9.01(a), AmeriGuard Security Services, Inc. audited financial statements for the period from December 31, 2021 and
2020 and reviewed financial statements for the nine months ended September 30, 2022
is filed in this Current Report on Form 8-K on F-2-18, respectively, as required by
Regulation S-X Rule 3-05(b). |
| (b) | Pro
forma financial information. |
In
accordance with Item 9.01(b), unaudited pro forma condensed combined financial statements as of September 30, 2022, adjusted
to give the effect of the acquisition of AmeriGuard, as if the acquisition had occurred at January 1, 2021, and the accompanying
notes are included in this Report beginning on Page F-19.
9.01(a)
Financial Statements of Business Acquired
Financial
Statements
Table
of Contents
Audited
Balance Sheets of AmeriGuard Security Services, Inc. as of December 31, 2021 and 2020, and the Related Audited Statements of Operations,
Shareholders’ Equity, and Cash Flows for the years ended December 31, 2021 and 2020.
Reviewed
Balance Sheet of AmeriGuard Security Services, Inc. as of September 30, 2022, and the Related Audited Statements of Operations,
Shareholders’ Equity, and Cash Flows for the nine months ended September 30, 2022.
Report
of Independent Registered Public Accounting Firm
To
the shareholders and the board of directors of AmeriGuard Security Services, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying balance sheets of AmeriGuard Security Services, Inc. as of December 31, 2021 and 2020, the related
statements of operations, stockholders’ equity (deficit), and cash flows for the years then ended, and the related notes (collectively
referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects,
the financial position of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for
the years then ended, in conformity with accounting principles generally accepted in the United States.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits
we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or
fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides
a reasonable basis for our opinion.
/s/
BF Borgers CPA PC
BF
Borgers CPA PC
We
have served as the Company’s auditor since 2021
Lakewood,
CO
April 25,
2022
AmeriGuard Security Services, Inc.
BALANCE SHEETS
| |
December 31, | | |
December 31, | |
| |
2021 | | |
2020 | |
Assets | |
| | |
| |
Current Assets | |
| | | |
| | |
Cash | |
$ | 2,129,801 | | |
$ | 3,056,449 | |
Accounts receivable, net (note 1) | |
| 2,215,198 | | |
| 2,191,826 | |
Prepaid insurance | |
| 107,883 | | |
| 74,934 | |
Related Party Receivable (note 3) | |
| 10,596 | | |
| - | |
Total Current Assets | |
| 4,463,478 | | |
| 5,323,209 | |
| |
| | | |
| | |
Other Non-Current Assets | |
| | | |
| | |
Fixed assets, net depreciation (note 4) | |
| 132,802 | | |
| 175,564 | |
Receivable from related party | |
| - | | |
| - | |
Total Non-Current Assets | |
| 132,802 | | |
| 175,564 | |
Total Assets | |
$ | 4,596,280 | | |
$ | 5,498,773 | |
| |
| | | |
| | |
Liabilities | |
| | | |
| | |
Current Liabilities | |
| | | |
| | |
Accounts payable | |
$ | 418,341 | | |
$ | 384,598 | |
Accrued Payroll | |
| 657,741 | | |
| 582,048 | |
Payroll liability - Pension (note 5) | |
| 616,579 | | |
| 539,342 | |
Current portion of notes payable (note 6) | |
| 127,615 | | |
| 194,856 | |
Total Current Liabilities | |
| 1,820,276 | | |
| 1,700,844 | |
| |
| | | |
| | |
Long Term Liabilities | |
| | | |
| | |
Long term portion of notes payable (note 6) | |
| 780,845 | | |
| 944,964 | |
Total Liabilities | |
| 2,601,121 | | |
| 2,645,808 | |
| |
| | | |
| | |
Stockholders’ equity | |
| | | |
| | |
Common stock, $1.00 par value, 1,000 shares issued and outstanding at December 31, 2019 and 2020 (Note 7) | |
| 1,000 | | |
| 1,000 | |
Retained earnings | |
| 1,994,159 | | |
| 2,851,965 | |
Total Stockholders’ Equity | |
| 1,995,159 | | |
| 2,852,965 | |
Total Liabilities and Stockholders’ Equity | |
$ | 4,596,280 | | |
$ | 5,498,773 | |
See accompanying notes to financial statements
AmeriGuard Security Services, Inc.
STATEMENTS OF OPERATIONS
| |
For the
Years Ended | |
| |
December 31, | | |
December 31, | |
| |
2021 | | |
2020 | |
Revenue | |
| | |
| |
Security Services | |
$ | 22,418,328 | | |
$ | 19,468,546 | |
Other related income | |
| 24,185 | | |
| 22,651 | |
Total Revenue | |
| 22,442,513 | | |
| 19,491,197 | |
| |
| | | |
| | |
Cost of Services | |
| | | |
| | |
Salaries and related taxes | |
| 13,873,242 | | |
| 11,843,458 | |
Employee benefits | |
| 2,915,323 | | |
| 2,446,800 | |
Sub-Contractor payments | |
| 3,433,959 | | |
| 2,363,121 | |
Guard training | |
| 222,298 | | |
| 179,871 | |
Vehicles and equipment expenses | |
| 184,176 | | |
| 219,246 | |
Total Cost of Services | |
| 20,628,998 | | |
| 17,052,496 | |
| |
| | | |
| | |
Gross Margin | |
| 1,813,515 | | |
| 2,438,701 | |
| |
| | | |
| | |
Operating Expenses | |
| | | |
| | |
Salaries, payroll taxes and benefits | |
| 365,433 | | |
| 407,819 | |
Vehicle expense | |
| 295,054 | | |
| 248,098 | |
Professional services | |
| 301,854 | | |
| 234,353 | |
Cellular services | |
| 112,140 | | |
| 108,216 | |
General liability insurance | |
| 111,287 | | |
| 76,635 | |
Advertising and marketing | |
| 77,349 | | |
| 72,370 | |
General and administrative expenses | |
| 289,333 | | |
| 288,430 | |
Loan interest | |
| 59,439 | | |
| 63,232 | |
Depreciation expense | |
| 52,273 | | |
| 58,238 | |
Total Operating Expenses | |
| 1,664,162 | | |
| 1,557,391 | |
| |
| | | |
| | |
Net Income/(Loss) from Operations | |
| 149,353 | | |
| 881,310 | |
| |
| | | |
| | |
Other Income (Expense) | |
| | | |
| | |
Other Income | |
| - | | |
| 2,031,197 | |
Other (Expense) | |
| (500,000 | ) | |
| | |
Total Other Income (Expense) | |
| - | | |
| 2,031,197 | |
| |
| | | |
| | |
Net Income/(loss) before Income Taxes | |
| (350,647 | ) | |
| 2,912,507 | |
| |
| | | |
| | |
Income tax expense | |
| 33,923 | | |
| 48,498 | |
| |
| | | |
| | |
Net Income/(loss) | |
$ | (384,570 | ) | |
$ | 2,864,009 | |
| |
| | | |
| | |
Net Income/(loss) per Common Share - Basic and Diluted | |
$ | (384.57 | ) | |
$ | 2,864.01 | |
| |
| | | |
| | |
Weighted Average Number of Common Shares Outstanding - Basic and Diluted | |
| 1,000 | | |
| 1,000 | |
See
accompanying notes to financial statements
AmeriGuard Security Services, Inc.
STATEMENTS OF STOCKHOLDERS’ DEFICIT
FOR
THE YEARS ENDED December 31, 2020 and 2021
| |
| | |
| | |
Additional | | |
| | |
Total | |
| |
Common Stock | | |
Paid-In | | |
Stockholders’ | | |
Stockholders’ | |
| |
Shares | | |
Amount | | |
Capital | | |
Equity | | |
Equity | |
Balance, December 31, 2019 | |
| 1,000 | | |
$ | 1,000 | | |
$ | - | | |
$ | 318,013 | | |
$ | 319,013 | |
Owner draws | |
| - | | |
| - | | |
| | | |
| (330,057 | ) | |
| (330,057 | ) |
Net Income for year ended December 31, 2020 | |
| | | |
| | | |
| | | |
| 2,864,009 | | |
| 2,864,009 | |
Balance, December 31, 2020 | |
| 1,000 | | |
$ | 1,000 | | |
$ | - | | |
$ | 2,851,965 | | |
$ | 2,852,965 | |
Owner draws | |
| | | |
| - | | |
| - | | |
| (473,236 | ) | |
| (473,236 | ) |
Net Income for year ended December 31, 2021 | |
| | | |
| | | |
| | | |
| (384,570 | ) | |
| (384,570 | ) |
Balance, December 31, 2021 | |
| 1,000 | | |
$ | 1,000 | | |
$ | - | | |
$ | 1,994,159 | | |
$ | 1,995,159 | |
See
accompanying notes to financial statements
AmeriGuard Security Services, Inc.
STATEMENTS OF CASH FLOWS
| |
For the
Years Ended | |
| |
December 31, | | |
December 31, | |
| |
2021 | | |
2020 | |
Cash Flows from Operating Activities | |
| | | |
| | |
Net Income/(Loss) | |
$ | (384,570 | ) | |
$ | 2,864,009 | |
Adjustment to reconcile net loss from operations: | |
| | | |
| | |
Changes in Operating Assets and Liabilities | |
| | | |
| | |
Accounts receivable, net | |
| (23,372 | ) | |
| (1,313,554 | ) |
Prepaid insurance | |
| (32,949 | ) | |
| (74,934 | ) |
Related Party Receivable | |
| (10,596 | ) | |
| - | |
Depreciation | |
| 52,273 | | |
| 58,238 | |
Accounts payable | |
| 33,742 | | |
| 260,967 | |
Accrued Payroll | |
| 75,693 | | |
| 133,559 | |
Payroll liability - Pension | |
| (85,867 | ) | |
| 266,542 | |
Net Cash (Used)/provided in Operating Activities | |
| (212,542 | ) | |
| 2,194,827 | |
| |
| | | |
| | |
Cash Flows Used from Financing Activities | |
| | | |
| | |
Purchase of fixed assets | |
| (24,552 | ) | |
| (157,856 | ) |
Payment online of credit | |
| - | | |
| (372,515 | ) |
Reduction in balance from AmeriGuard Security Systems, Inc | |
| - | | |
| 219,564 | |
Loan principal payments | |
| (237,816 | ) | |
| (139,845 | ) |
Owner distributions | |
| (473,238 | ) | |
| (330,057 | ) |
Net Cash Used by Investing Activities | |
| (735,606 | ) | |
| (780,709 | ) |
| |
| | | |
| | |
Cash Provided from Financing Activities | |
| | | |
| | |
Secure Transportation vehicle loan | |
| 21,500 | | |
| - | |
Master’s Security equipment loan | |
| - | | |
| 177,854 | |
SBA Loan | |
| - | | |
| 1,083,600 | |
Net Cash Provided by Financing Activities | |
| 21,500 | | |
| 1,261,454 | |
| |
| | | |
| | |
Net Increase (Decrease) in Cash | |
| (926,648 | ) | |
| 2,675,572 | |
Cash at Beginning of Period | |
| 3,056,449 | | |
| 380,877 | |
Cash at End of Period | |
$ | 2,129,801 | | |
$ | 3,056,449 | |
| |
| | | |
| | |
Supplemental Cash Flow Information: | |
| | | |
| | |
Income Taxes Paid | |
$ | 33,923 | | |
$ | 48,498 | |
Interest Paid | |
$ | 59,439 | | |
$ | 63,232 | |
See accompanying notes to financial statements
NOTE
1 – ORGANIZATION AND DESCRIPTION OF BUSINESS
AmeriGuard
Security Services, Inc., is a California Sub-Chapter S Corporations formed on November 14, 2002. The corporation was incorporated
with the issuance of 1,000 shares of no-par value stock currently held by Lawrence Garcia, President and CEO with 550 shares and Lillian
Flores, VP of Operations with 450 shares. The Company provides armed guard services as a federal contractor with licenses in 5 states
and provides commercial guard services in California.
The
Company’s accounting year end is December 31.
Basis
of Presentation
These
financial statements are presented in United States dollars and have been prepared in accordance with United States generally accepted
accounting principles.
Risks
and Uncertainties
The
risks and uncertainties described below may not be the only ones we are or may face in the future. If any of the following do occur,
our business, financial condition or results of operations could be materially adversely affected.
The
company receives over 90% of its total revenue from four Federal contracts as described in Note 9 below. These contracts have specific
terms, typically five years with the opportunity for extension, but there are no assurances they will be extended. Although we have had
several extended in the past, there is no guarantee this will again happened in the future. However, there are significant direct expenses
for each contract that also are removed from operations at the end of a contract. As a result, the revenue lost from a completed contract
does not affect the bottom-line profits in an amount equal to the revenue lost. The actual net income impact depends on the contract.
The
process required to acquire a government contract takes several months to complete prior to delivery of the proposal to the contracting
agency. Due to the time span required to prepare a proposal and wining the contract is not guaranteed, the company maintains a department
of individuals who monitor and write proposals for all government contracts that become open for bid on a continuing basis. It is important
to the company that new contracts are acquired consistently to maintain and grow annual revenue.
Other
risks to operations consist of State and Federal regulations, staffing shortages, the ongoing impact of COVID, accelerating inflation,
and overall business environment issues we cannot foresee.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use
of Estimates
In
preparing financial statements in conformity with generally accepted accounting principles, management is required to make estimates
and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at
the date of the financial statements and revenues and expenses during the reported period. Actual results could differ from those estimates.
Significant estimates include estimated useful lives and potential impairment of property and equipment, along with the collectability
of some receivables from customers.
Cash
and Cash Equivalents
The
Company considers all highly liquid temporary cash investments with an original maturity of three months or less to be cash equivalents.
On December 31, 2021 and December 31, 2020, the Company had cash and cash equivalents totaling $2,129,801 and $3,056,449 respectively.
Accounts
Receivable
We
record accounts receivable at net realizable value. This value includes an appropriate allowance for estimated uncollectible accounts
to reflect any loss anticipated on the accounts receivable balances and is charged to other bad debt expense. We calculate this allowance
based on our history of write-offs, the level of past-due accounts based on the contractual terms of the receivables, and our relationships
with, and the economic status of, our customers. With over ninety percent of year end accounts receivable balance from Federal contracts
that require payment, and the uncollectable amount historically has been less than 1%. As of December 31, 2021 and 2020, an allowance
for estimated uncollectible accounts was determined to be unnecessary.
Property
and Equipment
Property
and equipment are recorded at cost. Expenditures for major additions and improvements are capitalized and minor replacements, maintenance,
and repairs are charged to expense as incurred. When property and equipment is retired or otherwise disposed of, the cost and accumulated
depreciation are removed from the accounts and any resulting gain or loss is included in the results of operations for the respective
period. Depreciation is provided over the estimated useful lives of the related assets using the straight-line method for financial statement
purposes. The Company uses other depreciation methods (generally accelerated) for tax purposes where appropriate. The estimated useful
life for Machinery and Equipment, and Vehicles is 5 years.
Net
Income/(Loss) per Share
Net
income/(loss) per common share is computed by dividing net income or loss by the weighted average common shares outstanding during the
period as defined by Financial Accounting Standards, ASC Topic 260, “Earnings per Share”. Basic earnings/(loss) per common
share (“EPS”) calculations are determined by dividing net income/(loss) by the weighted average number of shares of common
stock outstanding during the year. Diluted earnings per common share calculations are determined by dividing net income by the weighted
average number of common shares and dilutive common share equivalents outstanding.
Revenue
Recognition
We
recognize revenue when the Invoice for contracted services is issued as stipulated by the contract. Other services provided are recognized
at the time the service is provided. Ninety nine percent of revenues are billed monthly and recognized in the month the services were
provided. Refunds and returns, which are minimal, are recorded as a reduction of revenue. The Company has not recorded a reserve for
returns at December 31, 2021, or 2020 since it does not believe such returns will be material.
Fair
Value of Financial Instruments
The
Company applies the accounting guidance under Financial Accounting Standards Board (“FASB”) ASC 820-10, “Fair Value
Measurements”, as well as certain related FASB staff positions. This guidance defines fair value as the price that would be received
from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
When determining the fair value measurements for assets and liabilities required to be recorded at fair value, the Company considers
the principal or most advantageous market in which it would transact business and considers assumptions that marketplace participants
would use when pricing the asset or liability, such as inherent risk, transfer restrictions, and risk of nonperformance.
The
guidance also establishes a fair value hierarchy for measurements of fair value as follows:
|
☐ |
Level
1 - quoted market prices in active markets for identical assets or liabilities. |
|
|
|
|
☐ |
Level
2 - inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices in active markets for similar
assets or liabilities, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs
that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
|
|
|
|
☐ |
Level
3 - unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or
liabilities. |
The
carrying amount of the Company’s financial instruments approximates their fair value as of December 31, 2020 and December 31,
2021, due to the short-term nature of these instruments.
Recently
Issued Accounting Pronouncements
FASB
ASU No. 2016-02 (Topic 842), “Leases” – Issued in February 2016, ASU No. 2016-02 established ASC Topic 842, Leases,
as amended by subsequent ASUs on the topic, which sets out the principles for the recognition, measurement, presentation and disclosure
of leases for both lessees and lessors. ASU 2016-02 requires lessees to apply a two-method approach, classifying leases as either finance
or operating leases based on the principle of whether or not the lease is effectively a financed purchase. Lessees are required to record
a right-of-use asset and a lease liability for all leases with a term greater than 12 months. Leases with a term of 12 months or less
will be accounted for similar to existing guidance for operating leases. Lessees will recognize expense based on the effective interest
method for finance leases or on a straight-line basis for operating leases. The accounting applied by the lessor is largely unchanged
from that applied under the existing lease standard. We would be required to record a right-of-use asset and lease liability equal to
the present value of the remaining minimum lease payments and will continue to recognize expense on a straight-line basis upon adoption
of this standard. ASU 2016-02 is effective for reporting periods for private companies beginning after December 15, 2021, with early
adoption permitted. In July 2018, the FASB issued an update ASU 2018-11 Leases: Targeted Improvements, which provides companies
with an additional transition option that would permit the application of ASU 2016-02 as of the adoption date rather than to all periods
presented. The Company expects to adopt this standard for the reporting year ending December 31, 2022.
NOTE
3 – RELATED PARTY RECEIVABLE
On
July 7, 2021, the company has entered into an agreement to purchase 100% of the Preferred A-1 Stock of Health Revenue Assurance
Holdings, Inc. a SEC registered company for $450,000. The Company is pursuing a business combination with AmeriGuard Security Services,
Inc., (formerly HRAH). To date we have no signed definitive agreement, have not submitted the terms of the proposed transaction to appropriate
regulatory agencies for approval and have not determined the terms of any agreement. If a business combination is consummated with AmeriGuard Security Services, Inc., (formerly HRAH) will cease to be a shell company (as defined in Rule 12b-2 of the Exchange Act). AmeriGuard Security Services, Inc. (formerly HRAH) will be a publicly traded operating company engaged in providing security services.
If
Company does not consummate a business combination with AmeriGuard Security Services, Inc., (formerly HRAH) the Company does not expect
that existing operational cash flow of will be sufficient to fund presently anticipated operations. The Company will be required to continue
to fund AGSS Inc. administrative expenses.
These
expenses are being treated as a Related Party Receivable. The receivable balances on December 31, 2021 and 2020
was $10,596 and $0 respectively.
NOTE
4 – FIXED ASSETS
Fixed
assets consist of the following at December 31, 2021 and 2020:
| |
2021 | | |
2020 | |
Machinery and Equipment | |
| 246,975 | | |
| 243,923 | |
Vehicles | |
| 131,749 | | |
| 143,699 | |
Total Fixed Assets | |
| 378,749 | | |
| 387,622 | |
Accumulated Depreciation | |
| (245,947 | ) | |
| (212,058 | ) |
Fixed Assets, Net | |
$ | 132,802 | | |
$ | 175,564 | |
NOTE
5 – PAYROLL LIABILITY – PENSION
The
company offers various pension plans to employee groups based on location of employment. Corporate office employees and guards have an
option to participate in a 401K sponsored by the company with a matching program up to 5% of employee salary. Federal contracts have
union agreements that define the pension calculation and due dates. It is the responsibility of the company to calculate the pension
benefit amount each month and contribute the amount due to the plan designated. The pension balances due on December 31, 2021 and
2020 for all plans was $616,579 and $539,342 respectively.
NOTE
6 – NOTES PAYABLE
In
May 2017, the company entered into a vehicle finance agreement with Ford Credit Corporation. The amount financed was $33,425, with
59 principal and interest payments of $721, with a fixed interest rate of 10.44%. Balance remaining in the amount of $0 and $11,134 as
of December 31, 2021 and 2020 respectively.
In
June 2020, AmeriGuard Security Services, Inc. received a SBA Loan through Fresno First Bank in the amount of $1,080,000 that was
used to close out the Citibank loan in the amount of $312,339 with the remaining balance after expenses held in reserve. The SBA loan
is a 10-year loan with monthly principal and interest payment of $11,988. Interest rate fixed at 6%. Due to the COVID relief program
passed on the federal level, the federal government covered the initial payments for the first year through 2020 and into 2021. Payments
were posted as reduction in principle with the interest portion being recorded as income. Balance remaining on the SBA loan was $888,845
and $1,052,964 as of December 31, 2021 and 2020 respectively.
In
January 2020, the Company entered into a financing agreement with Master Security Company for the purchase of vehicles, guns, and
guard equipment for the National Institute of Health USEPA contract which began May 2020. The principal financed was $150,000, with
interest of 4% for a term of 21 months. Resulting in a monthly principal and interest payment of $7,406. Balance remaining in the amount
of $7,729 and $75,722 as of December 31, 2021 and 2020 respectively.
In
December 2021, the Company entered into a financing agreement with Secure Transportation Inc. for the purchase of three used vehicles
in the amount of $21,500. Note requires 12 equal payments of $1,900 with a calculated interest rates of 5% with the first payment December 15,
2021. Balance remaining in the amount of $19,615 as of December 31, 2021.
The
following schedule details the loans active as of December 31, 2021 and 2020:
| |
2021 | | |
2020 | |
Current Portion: | |
| | | |
| | |
Notes and loans payable | |
$ | 127,615 | | |
$ | 194,856 | |
Total Current Portion | |
| 127,615 | | |
| 194,856 | |
Long term Portion: | |
| | | |
| | |
Notes and loans payable | |
| 780,845 | | |
| 944,964 | |
Total Long term Portion | |
| 780,845 | | |
| 944,964 | |
| |
$ | 908,460 | | |
$ | 1,139,820 | |
NOTE
7 – STOCKHOLDERS’ EQUITY
The
company has authorized and issued 1,000 common shares with a par value of $0.00 on inception date, no additional shares issued
as of December 31, 2021 and December 31, 2020. Lawrence Garcia, President and CEO, holds 550 shares and Lillian Flores, Vice
President, holds 450 shares.
NOTE
8 – COMMITMENTS AND CONTINGENCIES
The
company has a multiple vehicle lease agreement with Enterprise Leasing. As of December 31, 2021, the company had 11 vehicles under
lease. The lease agreement includes maintenance services along physical damage insurance. The term of the lease agreement varies based
on the date vehicle were leased and the respective terms for each vehicle. The master lease is updated annually and requires annual internal
financial reports and company tax return.
NOTE
9 – CONCENTRATION OF SALES
The
company generated approximately $22,100,000 and $19,700.000 in guard service revenue for the years 2021 and 2020 respectively. Of the
total guard service revenue, approximately 92% was earned from four federal contracts operated by the company. The contracts and their
respective terms are as follows:
| ● | Social Security Administration, NSC |
- September 2017
through September 2022 |
| ● | Social security Administration, SSC |
- June 2017
through June 2022 |
| ● | Social Security Administration, WBDOC |
- June 2021
through July 2026 |
| ● | National
Institute of Health- EPA |
- May 2020
through March 2025 |
NOTE
10 – LITIGATION AND CLAIMS
None
per attorney letter
NOTE
11 – INCOME TAXES
The
Company has elected, with the consent of its stockholders, to be treated as an S Corporation under the Internal Revenue Code. In lieu
of corporate income taxes, the stockholders of an S Corporation are taxed on their proportionate share of the Company’s income.
Therefore, no provision for income taxes has been included in the accompanying financial statements.
NOTE
12 – SUBSEQUENT EVENTS
On
March 11, 2022, the Company, amended the articles of incorporation of Health Revenue Assurance Holdings, Inc. to change its name
to AmeriGuard Security Services, Inc. The name was deemed effective by FINRA on March 17, 2022.
On
March 11, 2022, AmeriGuard Security Services, Inc. amended its articles of incorporation to reverse split its Common Stock at a
rate of 1 for 20, which was declared effective by FINRA on March 17, 2022. The Common Stock was reversed
split 1 for 20 pre-split 68,346,042 to post-split 3,417,002.
On
March 17, 2022, the Company was informed by FINRA that the Company’s ticker symbol would be changed to AGSS in twenty business
days.
AmeriGuard Security Services, Inc.
BALANCE SHEETS
| |
September 30, | |
| |
2022 | |
Assets | |
| |
Current Assets | |
| | |
Cash | |
$ | 1,658,329 | |
Accounts receivable, net (note 2) | |
| 1,932,551 | |
Prepaid insurance | |
| 128,379 | |
Related Party Receivable (note 3) | |
| 49,120 | |
Total Current Assets | |
| 3,768,379 | |
| |
| | |
Other Non-Current Assets | |
| | |
Fixed assets, net depreciation (note 4) | |
| 213,890 | |
Total Non-Current Assets | |
| 213,890 | |
Total Assets | |
$ | 3,982,269 | |
| |
| | |
Liabilities | |
| | |
Current Liabilities | |
| | |
Accounts payable | |
$ | 702,275 | |
Accrued Interest | |
| 21,300 | |
Accrued Payroll | |
| 665,191 | |
Payroll liability - Pension (note 5) | |
| 394,635 | |
Current portion of notes payable (note 6) | |
| 719,563 | |
Total Current Liabilities | |
| 2,502,964 | |
| |
| | |
Long Term Liabilities | |
| | |
Long term portion of notes payable (note 6) | |
| 2,801,744 | |
Total Liabilities | |
| 5,304,708 | |
| |
| | |
Stockholders’ equity | |
| | |
Common stock, $1.00 par value, 640 shares issued and outstanding at September 30, 2022 (note 7) | |
| 640 | |
Treasury stock issued, not outstanding, 360 Shares | |
| 360 | |
Retained earnings | |
| (1,323,439 | ) |
Total Stockholders’ Equity | |
| (1,322,439 | ) |
Total Liabilities and Stockholders’ Equity | |
$ | 3,982,269 | |
Unaudited
See accompanying notes to financial statements
AmeriGuard Security Services, Inc.
STATEMENTS OF OPERATIONS
For the Nine Months Ending September 30, 2022
Revenue | |
| |
Security Services | |
$ | 18,802,985 | |
Other related income | |
| 36,011 | |
Total Revenue | |
| 18,838,996 | |
| |
| | |
Cost of Services | |
| | |
Salaries and related taxes | |
| 11,067,161 | |
Employee benefits | |
| 2,270,637 | |
Sub-Contractor payments | |
| 2,595,784 | |
Guard training | |
| 161,525 | |
Vehicles and equipment expenses | |
| 142,594 | |
Total Cost of Services | |
| 16,237,701 | |
| |
| | |
Gross Margin | |
| 2,601,295 | |
| |
| | |
Operating Expenses | |
| | |
Salaries, payroll taxes and benefits | |
| 842,048 | |
Vehicle expense | |
| 331,506 | |
Professional services | |
| 245,810 | |
Cellular services | |
| 80,136 | |
General liability insurance | |
| 79,245 | |
Advertising and marketing | |
| 76,695 | |
General and administrative expenses | |
| 415,373 | |
Loan interest | |
| 60,693 | |
Depreciation expense | |
| 33,282 | |
Total Operating Expenses | |
| 2,164,788 | |
| |
| | |
Net Income/(Loss) from Operations | |
| 436,508 | |
| |
| | |
Other Expenses | |
| | |
Merger Preparation Expenses | |
| (249,585 | ) |
Other (Expense) note 3 | |
| (8,600 | ) |
Total Other Income | |
| (258,185 | ) |
| |
| | |
Net Income/(loss) before Income Taxes | |
| 178,323 | |
| |
| | |
Income tax expense | |
| 1,750 | |
| |
| | |
Net Income/(loss) | |
$ | 176,573 | |
| |
| | |
Net Income/(loss) per Common Share - Basic and Diluted | |
$ | 275.89 | |
| |
| | |
Weighted Average Number of Common Shares Outstanding - Basic and Diluted | |
| 640 | |
Unaudited
See accompanying notes to financial statements
AmeriGuard Security Services, Inc.
STATEMENTS OF STOCKHOLDERS’ DEFICIT
For
the Nine Months Ending September 30, 2022
| |
| | |
| | |
| | |
| | |
Additional | | |
| | |
Total | |
| |
Common
Stock | | |
Treasury
Stock | | |
Paid-In
| | |
Stockholders’ | | |
Stockholders’ | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Equity | | |
Equity | |
Balance,
December 31, 2021 | |
| 1,000 | | |
$ | 1,000 | | |
| - | | |
$ | - | | |
$ | - | | |
$ | 1,994,159 | | |
$ | 1,995,159 | |
Owner
draws | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (11,749 | ) | |
| (11,749 | ) |
Acquisition
of Related Business | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (97,471 | ) | |
| (97,471 | ) |
Shareholder
Buyout (note 7) | |
| | | |
| | | |
| | | |
| | | |
| (3,384,950 | ) | |
| (3,384,950 | ) | |
| (3,384,950 | ) |
Buyout
Adjustment to Stock | |
| (360 | ) | |
$ | (360 | ) | |
| 360 | | |
$ | 360 | | |
| | | |
| - | | |
| - | |
Net
Income ending June 30, 2022 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 176,573 | | |
| 176,573 | |
Balance,
September 30, 2022 | |
| 640 | | |
$ | 640 | | |
| 360 | | |
$ | 360 | | |
$ | (3,384,950 | ) | |
$ | (1,323,439 | ) | |
$ | (1,322,439 | ) |
Unaudited
See accompanying notes to financial statements
AmeriGuard Security Services, Inc.
STATEMENTS OF CASH FLOWS
For
the Nine Months Ending September 30, 2022
Cash Flows from Operating Activities | |
| | |
Net Income/(Loss) | |
$ | 176,573 | |
Adjustment to reconcile net loss from operations: | |
| | |
Changes in Operating Assets and Liabilities | |
| | |
Accounts receivable, net | |
| 282,646 | |
Prepaid expenses | |
| (20,496 | ) |
Related Party Receivable | |
| (38,524 | ) |
Depreciation | |
| 33,282 | |
Accounts payable | |
| 283,115 | |
Accrued Interest | |
| 21,300 | |
Payroll Liabilities | |
| 7,450 | |
Payroll liability - Pension | |
| (221,944 | ) |
Net Cash (Used)/provided in Operating Activities | |
| 523,402 | |
| |
| | |
Cash Flows Used from Financing Activities | |
| | |
Purchase of Equipment | |
| (31,017 | ) |
Leasehold Improvements - Office | |
| (130,129.00 | ) |
Sale of Vehicles | |
| 21,500 | |
Accumulated Depreciation adjustment | |
| 25,277 | |
Loan principal payments | |
| (771,286 | ) |
Owner distributions | |
| (11,749 | ) |
Retained Earnings impact of Acquisition (note 7) | |
| (97,470 | ) |
Net Cash Used by Investing Activities | |
| (994,874 | ) |
| |
| | |
Cash Provided from Financing Activities | |
| | |
Net Cash Provided by Financing Activities | |
| - | |
| |
| | |
Net Increase (Decrease) in Cash | |
| (471,473 | ) |
Cash at Beginning of Period | |
| 2,129,801 | |
Cash at End of Period | |
$ | 1,658,329 | |
| |
| | |
Supplemental Cash Flow Information: | |
| | |
Income Taxes Paid | |
$ | 1,750 | |
Interest Paid | |
$ | 60,693 | |
Unaudited
See accompanying notes to financial statements
NOTE
1 – ORGANIZATION AND DESCRIPTION OF BUSINESS
AmeriGuard
Security Services, Inc., is a California Sub-Chapter S Corporations formed on November 14, 2002. The corporation was incorporated
with the issuance of 1,000 shares of no-par value stock currently held by Lawrence Garcia, President and CEO with 550 shares and Lillian
Flores, VP of Operations with 450 shares. The Company provides armed guard services as a federal contractor with licenses in 5 states
and provides commercial guard services in California.
The
Company’s accounting year end is December 31.
Basis
of Presentation
These
financial statements are presented in United States dollars and have been prepared in accordance with United States generally accepted
accounting principles.
Risks
and Uncertainties
The
risks and uncertainties described below may not be the only ones we are or may face in the future. If any of the following do occur,
our business, financial condition or results of operations could be materially adversely affected.
The
company receives over 90% of its total revenue from four Federal contracts as described in Note 9 below. These contracts have specific
terms, typically five years with the opportunity for extension, but there are no assurances they will be extended. Although we have had
several extended in the past, there is no guarantee this will again happened in the future. However, there are significant direct expenses
for each contract that also are removed from operations at the end of a contract. As a result, the revenue lost from a completed contract
does not affect the bottom-line profits in an amount equal to the revenue lost. The actual net income impact depends on the contract.
The
process required to acquire a government contract takes several months to complete prior to delivery of the proposal to the contracting
agency. Due to the time span required to prepare a proposal and wining the contract is not guaranteed, the company maintains a department
of individuals who monitor and write proposals for all government contracts that become open for bid on a continuing basis. It is important
to the company that new contracts are acquired consistently to maintain and grow annual revenue.
Other
risks to operations consist of State and Federal regulations, staffing shortages, the ongoing impact of COVID, accelerating inflation,
and overall business environment issues we cannot foresee.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use
of Estimates
In
preparing financial statements in conformity with generally accepted accounting principles, management is required to make estimates
and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at
the date of the financial statements and revenues and expenses during the reported period. Actual results could differ from those estimates.
Significant estimates include estimated useful lives and potential impairment of property and equipment, along with the collectability
of some receivables from customers.
Cash
and Cash Equivalents
The
Company considers all highly liquid temporary cash investments with an original maturity of three months or less to be cash equivalents.
On September 30, 2022 the Company had cash and cash equivalents totaling $1,658,329.
Accounts
Receivable
We
record accounts receivable at net realizable value. This value includes an appropriate allowance for estimated uncollectible accounts
to reflect any loss anticipated on the accounts receivable balances and is charged to other bad debt expense. We calculate this allowance
based on our history of write-offs, the level of past-due accounts based on the contractual terms of the receivables, and our relationships
with, and the economic status of, our customers. With over ninety percent of year end accounts receivable balance from Federal contracts
that require payment, and the uncollectable amount historically has been less than 1%. As of September 30, 2022, an allowance for
estimated uncollectible accounts was determined to be unnecessary.
Property
and Equipment
Property
and equipment are recorded at cost. Expenditures for major additions and improvements are capitalized and minor replacements, maintenance,
and repairs are charged to expense as incurred. When property and equipment is retired or otherwise disposed of, the cost and accumulated
depreciation are removed from the accounts and any resulting gain or loss is included in the results of operations for the respective
period. Depreciation is provided over the estimated useful lives of the related assets using the straight-line method for financial statement
purposes. The Company uses other depreciation methods (generally accelerated) for tax purposes where appropriate. The estimated useful
life for Machinery and Equipment, and Vehicles is 5 years.
Net
Income/(Loss) per Share
Net
income/(loss) per common share is computed by dividing net income or loss by the weighted average common shares outstanding during the
period as defined by Financial Accounting Standards, ASC Topic 260, “Earnings per Share”. Basic earnings/(loss) per common
share (“EPS”) calculations are determined by dividing net income/(loss) by the weighted average number of shares of common
stock outstanding during the year. Diluted earnings per common share calculations are determined by dividing net income by the weighted
average number of common shares and dilutive common share equivalents outstanding.
Revenue
Recognition
We
recognize revenue when the Invoice for contracted services is issued as stipulated by the contract. Other services provided are recognized
at the time the service is provided. Ninety nine percent of revenues are billed monthly and recognized in the month the services were
provided. Refunds and returns, which are minimal, are recorded as a reduction of revenue. The Company has not recorded a reserve for
returns as of September 30, 2022 since it does not believe such returns will be material.
Fair
Value of Financial Instruments
The
Company applies the accounting guidance under Financial Accounting Standards Board (“FASB”) ASC 820-10, “Fair Value
Measurements”, as well as certain related FASB staff positions. This guidance defines fair value as the price that would be received
from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
When determining the fair value measurements for assets and liabilities required to be recorded at fair value, the Company considers
the principal or most advantageous market in which it would transact business and considers assumptions that marketplace participants
would use when pricing the asset or liability, such as inherent risk, transfer restrictions, and risk of nonperformance.
The
guidance also establishes a fair value hierarchy for measurements of fair value as follows:
|
☐ |
Level
1 - quoted market prices in active markets for identical assets or liabilities. |
|
|
|
|
☐ |
Level
2 - inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices in active markets for similar
assets or liabilities, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs
that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
|
|
|
|
☐ |
Level
3 - unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or
liabilities. |
The
carrying amount of the Company’s financial instruments approximates their fair value as of September 30, 2022, due to the
short-term nature of these instruments.
Recently
Issued Accounting Pronouncements
FASB
ASU No. 2016-02 (Topic 842), “Leases” – Issued in February 2016, ASU No. 2016-02 established ASC Topic 842, Leases,
as amended by subsequent ASUs on the topic, which sets out the principles for the recognition, measurement, presentation and disclosure
of leases for both lessees and lessors. ASU 2016-02 requires lessees to apply a two-method approach, classifying leases as either finance
or operating leases based on the principle of whether or not the lease is effectively a financed purchase. Lessees are required to record
a right-of-use asset and a lease liability for all leases with a term greater than 12 months. Leases with a term of 12 months or less
will be accounted for similar to existing guidance for operating leases. Lessees will recognize expense based on the effective interest
method for finance leases or on a straight-line basis for operating leases. The accounting applied by the lessor is largely unchanged
from that applied under the existing lease standard. We would be required to record a right-of-use asset and lease liability equal to
the present value of the remaining minimum lease payments and will continue to recognize expense on a straight-line basis upon adoption
of this standard. ASU 2016-02 is effective for reporting periods for private companies beginning after December 15, 2021, with early
adoption permitted. In July 2018, the FASB issued an update ASU 2018-11 Leases: Targeted Improvements, which provides companies
with an additional transition option that would permit the application of ASU 2016-02 as of the adoption date rather than to all periods
presented. The Company expects to adopt this standard for the reporting year ending December 31, 2022.
NOTE
3 – RELATED PARTY RECEIVABLE
On
July 7, 2021, the company has entered into an agreement to purchase 100% of the Preferred A-1 Stock of Health Revenue Assurance
Holdings, Inc. a SEC registered company for $450,000. The Company is pursuing a business combination with AmeriGuard Security Services,
Inc., (formerly HRAH). To date we have no signed definitive agreement, have not submitted the terms of the proposed transaction to appropriate
regulatory agencies for approval and have not determined the terms of any agreement. If a business combination is consummated with AmeriGuard Security Services, Inc., (formerly HRAH) will cease to be a shell company (as defined in Rule 12b-2 of the Exchange Act). AmeriGuard Security Services, Inc. (formerly HRAH) will be a publicly traded operating company engaged in providing security services.
If
Company does not consummate a business combination with AmeriGuard Security Services, Inc., (formerly HRAH) the Company does not expect
that existing operational cash flow of will be sufficient to fund presently anticipated operations. The Company will be required to continue
to fund AGSS Inc. administrative expenses.
These
expenses are being treated as a Related Party Receivable. The receivable balance on September 30, 2022 was
$41,658.
NOTE
4 – FIXED ASSETS
Fixed
assets consist of the following on September 30, 2022:
Building Lease Improvements | |
| 130,129 | |
Machinery and Equipment | |
| 277,992 | |
Vehicles | |
| 110,274 | |
Total Fixed Assets | |
| 518,396 | |
Accumulated Depreciation | |
| (304,506 | ) |
Fixed Assets, Net | |
$ | 213,890 | |
NOTE
5 – PAYROLL LIABILITY – PENSION
The
company offers various pension plans to employee groups based on location of employment. Corporate office employees and guards have an
option to participate in a 401K sponsored by the company with a matching program up to 5% of employee salary. Federal contracts have
union agreements that define the pension calculation and due dates. It is the responsibility of the company to calculate the pension
benefit amount each month and contribute the amount due to the plan designated. The pension balances due on September 30, 2022 is
$394,635.
NOTE
6 – NOTES PAYABLE
In
June 2020, AmeriGuard Security Services, Inc. received an SBA Loan through Fresno First Bank in the amount of $1,080,000 that was
used to close out the Citibank loan in the amount of $312,339 with the remaining balance after expenses held in reserve. The SBA loan
is a 10-year loan with monthly principal and interest payment of $11,988. Interest rate fixed at 6%. Due to the COVID relief program
passed on the federal level, the federal government covered the initial payments for the first year through 2020 and into 2021. Payments
were posted as reduction in principle with the interest portion being recorded as income. Balance remaining on the SBA loan was $823,347
as of September 30, 2022.
On
July 6, 2022 the company executed a buyout agreement of the minority shareholder Lillian Flores. See note 7 for details. The resulting
note payable due had a balance of $2,697,860 as of September 30, 2022
The
following schedule details the loans active as of September 30, 2022:
Current Portion: | |
| |
Notes and loans payable | |
$ | 719,563 | |
Total Current Portion | |
| 719,563 | |
Long term Portion: | |
| | |
Notes and loans payable | |
| 2,801,744 | |
Total Long-term Portion | |
| 2,801,744 | |
| |
$ | 3,521,307 | |
NOTE
7 – STOCKHOLDERS’ EQUITY
The
company has authorized and issued 1,000 common shares with a par value of $1.00 on inception date, no additional shares issued
as of September 30, 2022. Lawrence Garcia, President and CEO, holds 640 shares and is the only shareholder. The remaining 360 shares
are held in treasury as collateral for the shareholder buyout agreement as described in the paragraph below. After each payment is made
per the agreement, 90 chares will be released from Treasury and given to Lawrence Garcia.
On
June 1, 2022, the company agreed to accept the assets and liabilities of The Training Point, Inc. A company wholly owned
by CEO Lawrence Garcia. There was no financial consideration paid to the owner, Lawrence Garcia, with the operations
continuing as a training department within the Company. The net impact to Stockholders’ Equity was a decrease in net
assets of $97,471. The Training Point is a corporation in the state of Maryland and will be dissolved with the filing
of the final tax return for the year ending 2022.
On
July 6, 2022 the Company executed a share buyout agreement with Lillian Flores. The agreement purchased all 450 shares of AmeriGuard Security Services, Inc, held by Lillian Flores in the amount of $2,884,950 with an additional consideration in the amount of $500,000.
The total buyout was $3,384,950. The Company was evaluated by an outside third party as of December 31, 2020. The total due is to
be paid over five equal payments plus interest annual at the rate of 3.11% with the first payment of $676,990 due at time of signing.
The remaining four payments are due each December, starting December 31, 2023. Interest is accrued annually and expensed monthly
based on the buyout agreement payment schedule. Interest for the three-month ending September 30, 2022 is $21,300.
NOTE
8 – COMMITMENTS AND CONTINGENCIES
The
company has a multiple vehicle lease agreement with Enterprise Leasing. As of September 30, 2022, the company had 19 vehicles under
lease. The lease agreement includes maintenance services along physical damage insurance. The term of the lease agreement varies based
on the date vehicle were leased and the respective terms for each vehicle. The master lease is updated annually and requires annual internal
financial reports and company tax return.
NOTE
9 – CONCENTRATION OF SALES
The
company generates approximately $22,100,000 in contract guard service revenue on an annual basis. Of the total guard service revenue,
approximately 92% was earned from four federal contracts operated by the company. The contracts and their respective terms are as follows:
| ● | Social Security Administration, NSC |
- September 2022 through September 2027 |
| ● | Social security Administration, SSC |
- June 2022 through June 2027 |
| ● | Social Security Administration, WBDOC |
- June 2021 through July 2026 |
| ● | National Institute of Health- EPA |
- May 2020 through March 2025 |
NOTE
10 – LITIGATION AND CLAIMS
None
per attorney letter
NOTE
11 – INCOME TAXES
The
Company has elected, with the consent of its stockholders, to be treated as an S Corporation under the Internal Revenue Code. In lieu
of corporate income taxes, the stockholders of an S Corporation are taxed on their proportionate share of the Company’s income.
Therefore, no provision for income taxes has been included in the accompanying financial statements.
NOTE
12 – SUBSEQUENT EVENTS
None
9.01(b)
Pro Forma financial information.
UNAUDITED
PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
On
December 9, 2022, AmeriGuard Security Services, Inc., formerly Health Revenue Assurance Holdings, Inc. (the “Company”
or “AGSS”) entered into (a) a Definitive Share Exchange Agreement (as amended to date, the “Merger Agreement”)
with AmeriGuard Security Services, Inc. (“AmeriGuard.”) a California Corporation and the stockholders of AmeriGuard
(the “AmeriGuard Stockholders”);
Pursuant
to the Exchange Agreement, AmeriGuard will become a direct, wholly owned subsidiary of AGSS (the “Merger”). The Exchange
Agreement is each discussed in greater detail under Note 1 “Description of the Merger”.
AmeriGuard
closed the Merger on December 9, 2022, AGSS closed the acquisition of AmeriGuard. The unaudited pro forma condensed consolidated financial
information is presented to illustrate the estimated effects of the merger between the Amerigaurd and AGSS, Inc. based on the historical
financial position and results of operations of AmeriGuard and AGSS. It is presented as follows:
|
● |
The
unaudited pro forma condensed consolidated balance sheet as of September 30, 2022 was prepared based on (i) the historical unaudited
balance sheet of AGSS as of September 30, 2022 and (ii) the historical unaudited consolidated balance sheet of AmeriGuard as
of September 30, 2022. |
|
|
|
|
● |
The
unaudited pro forma condensed consolidated statement of operations for the nine months ended September 30, 2022 was prepared
based on (i) the historical unaudited statement of operations of AGSS for the nine months ended September 30, 2022 and (ii)
the historical unaudited statement of operations of AmeriGuard for the nine months ended September 30, 2022. |
|
|
|
|
● |
The
unaudited pro forma condensed consolidated statement of operations for the year ended December 31, 2021 was prepared based on
(i) the historical audited statement of operations of AGSS for the year ended December 31, 2021 and the (ii) the historical
audited statement of operations of AmeriGuard for the year ended December 31, 2021. |
While
AGSS is the legal acquirer, the merger will be accounted for as a reverse acquisition using the acquisition method of accounting in accordance
with Accounting Standards Codification (“ASC”) Topic 805, “Business Combinations” (“ASC
805”). AmeriGuard will be deemed to be the acquirer for financial accounting purposes. The unaudited pro forma condensed consolidated
financial information set forth below primarily gives effect to the following: the consummation of the merger; the application of the
acquisition method of accounting in connection with the merger; transaction costs incurred in connection with the exchange.
Assumptions
underlying the pro forma adjustments are described in the accompanying notes, which should be read in conjunction with the unaudited
pro forma condensed consolidated financial information. The unaudited pro forma condensed consolidated balance sheet data gives effect
to the merger as if it had occurred on September 30, 2022. The unaudited pro forma condensed consolidated statements of operations
data for the nine months ended September 30, 2022 and the year ended December 31, 2021 gives effect to the merger as if it
had occurred on January 1, 2021.
The
unaudited pro forma condensed consolidated financial information has been presented for informational purposes only and is not necessarily
indicative of what the combined company’s financial position or results of operations actually would have been had the merger been
completed as of the dates indicated. In addition, the unaudited pro forma condensed consolidated financial information does not purport
to project the future financial position or operating results of the combined company. The historical consolidated financial information
has been adjusted in the accompanying unaudited pro forma condensed consolidated financial information to give effect to unaudited pro
forma events that are directly attributable to the merger, factually supportable and, with respect to the unaudited pro forma condensed
consolidated statement of operations, expected to have a continuing impact on the results of operations of the combined company. The
accompanying unaudited pro forma condensed consolidated statement of operations does not include any pro forma adjustments to reflect
certain expected financial benefits of the merger, such as tax savings, cost synergies or revenue synergies, or the anticipated costs
to achieve those benefits, including the cost of integration activities, or restructuring actions which may be achievable or the impact
of any non-recurring activity and one-time transaction related costs.
The
unaudited pro forma condensed consolidated financial information has been prepared using the acquisition method of accounting under existing
GAAP, which is subject to change. AmeriGuard is deemed the accounting acquirer in the merger for accounting purposes and AGSS is treated
as the acquiree, based on a number of factors considered at the time of preparation, including control over the post-merger company as
evidenced by the composition of executive management and the board of directors as well as the relative equity ownership after the closing
of the merger. The application of acquisition accounting is dependent upon the working capital positions at the closing
of the merger and is dependent on certain valuations and other studies that have yet to progress to a stage where there is sufficient
information for a definitive measurement. The combined company will complete the valuations and other studies following the merger and
will finalize the purchase price allocation as soon as practicable within the measurement period, but in no event later than one year
following the closing date of the merger. The assets and liabilities of AGSS, Inc. and other pro forma adjustments have been measured
based on various preliminary estimates using assumptions that the Company and the AGSS, Inc. believe are reasonable, based on information
that is currently available. Accordingly, the pro forma adjustments are preliminary. Differences between these preliminary estimates
and the final acquisition accounting could be significant, and these differences could have a material impact on the accompanying unaudited
pro forma condensed consolidated financial information and the combined company’s future results of operation and financial position.
The
unaudited pro forma condensed consolidated financial information has been compiled in a manner consistent with the accounting policies
adopted by AmeriGuard. Following the completion of the merger, the combined company will perform a detailed review of AmeriGuard’s
accounting policies and will conform the combined company policies. The combined company may identify additional differences between
the accounting policies of the two companies that, when conformed, could have a material impact on the consolidated financial statements
of the combined company. Transactions between AGSS and AmeriGuard during the periods presented in the unaudited pro forma condensed consolidated
financial information were not significant.
This
unaudited pro forma condensed consolidated financial information was derived from and should be read in conjunction with the accompanying
notes, as well as the following historical financial statements and the related notes of AmeriGuard and AGSS.:
| ● | Separate
historical audited financial statements of AmeriGuard as of December 31, 2021 and 2020
and included in this Form 8-K filing with the Securities and Exchange Commission. |
| ● | Separate
historical unaudited financial statements of AmeriGuard and the nine months ended September 30,
2022 and included in this Form 8-K filing with the Securities and Exchange Commission. |
| ● | Separate
historical audited financial statements of AGSS as of December 31, 2021, included in
AGSS’s Annual Report on Form 10-K filed with the Securities and Exchange Commission. |
| ● | Separate
historical unaudited financial statements of AGSS and the nine months ended September 30,
2022 included in AGSS’s Quarterly Report on Form 10-Q filed with the Securities
and Exchange Commission. |
AMERIGUARD
SECURITY SERVICES, INC.
UNAUDITED PROFORMA CONDENSED CONSOLIDATED BALANCE SHEET
AS OF SEPTEMBER 30, 2022
| |
Historical
as of
September 30, | | |
| | |
| | |
| |
| |
2022 | | |
Merger | | |
Consolidated | |
| |
AGSS | | |
AmeriGuard | | |
Adjustments | | |
30-Sep-22 | |
| |
| | | |
| | | |
Dr. | | |
Cr. | | |
| | |
Assets | |
| | | |
| | | |
| | | |
| | | |
| | |
Current
Assets | |
| | | |
| | | |
| | | |
| | | |
| | |
Cash | |
$ | - | | |
$ | 1,658,329 | | |
| | | |
| | | |
$ | 1,658,329 | |
Accounts
receivable, net (note 1) | |
| | | |
| 1,932,551 | | |
| | | |
| | | |
| 1,932,551 | |
Prepaid
insurance | |
| | | |
| 128,379 | | |
| | | |
| | | |
| 128,379 | |
Related
Party receivable | |
| | | |
| 41,658 | | |
| | | |
| 41,659 | (7) | |
| - | |
Total
Current Assets | |
| - | | |
| 3,760,917 | | |
| | | |
| | | |
| 3,719,259 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Fixed
assets, net depreciation (note 4) | |
| | | |
| 213,890 | | |
| | | |
| | | |
| 213,890 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
TOTAL
ASSETS | |
$ | - | | |
$ | 3,974,807 | | |
| | | |
| | | |
$ | 3,933,149 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Liabilities
and Stockholders’ Deficit | |
| | | |
| | | |
| | | |
| | | |
| | |
Liabilities | |
| | | |
| | | |
| | | |
| | | |
| | |
Accounts
payable | |
| | | |
$ | 702,275 | | |
| | | |
| | | |
$ | 702,275 | |
Accrued
Interest | |
| | | |
| 21,300 | | |
| | | |
| | | |
| 21,300 | |
Accrued
Interest | |
| | | |
| | | |
| | | |
| 40,470 | (8) | |
| 40,470 | |
Accrued
Payroll | |
| | | |
| 665,191 | | |
| | | |
| | | |
| 665,191 | |
Payroll
liability - Pension | |
| | | |
| 394,635 | | |
| | | |
| | | |
| 394,635 | |
Current
portion of notes payable | |
| | | |
| 719,563 | | |
| | | |
| | | |
| 719,563 | |
Due
to related party | |
| 41,659 | | |
| | | |
| 41,659 | | |
| | (1) | |
| | |
| |
| 41,659 | | |
| 2,502,964 | | |
| | | |
| | | |
| 2,543,434 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Long
Term Liabilities | |
| | | |
| | | |
| | | |
| | | |
| | |
Long
term portion of notes payable | |
| | | |
| 735,168 | | |
| | | |
| | | |
| 735,168 | |
Long
term portion of notes payable | |
| | | |
| 2,801,744 | | |
| | | |
| | | |
| 2,801,744 | |
| |
| | | |
| 6,039,876 | | |
| | | |
| | | |
| 6,080,346 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Stockholders’
equity | |
| | | |
| | | |
| | | |
| | | |
| | |
Series
A-1 Preferred Stock, par value $0.001 25,000,000 shares authorized, 10,000,000 shares issued and outstanding at September 30, 2022 | |
| 10,000 | | |
| | | |
| 10,000 | | |
| | (2) | |
| - | |
Common
stock, $1.00 par value, 1,000 shares issued and 640 outstanding at September 30, 2022 | |
| | | |
| 640 | | |
| 640 | | |
| | (6) | |
| | |
Common
stock, par value $0.001, 500,000,000 shares authorized, 3,817,302 shares issued and outstanding at December 31, 2021 | |
| | | |
| | | |
| | | |
| | | |
| | |
Common
stock, par value $0.001, 500,000,000 shares authorized, 93,817,302 shares issued and outstanding at September 30, 2022 | |
| 68,346 | | |
| | | |
| | | |
| 90,000 | (5) | |
| 158,346 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Retained
earnings - AmeriGuard | |
| | | |
| (2,066,069 | ) | |
| 41,659 | | |
| | (7) | |
| (3,985,017 | ) |
| |
| | | |
| | | |
| | | |
| 500,000 | (12) | |
| | |
| |
| | | |
| | | |
| 2,296,350 | | |
| | (4) | |
| | |
| |
| | | |
| | | |
| 80,939 | | |
| | | |
| | |
| |
| | | |
| | | |
| | | |
| | (10) | |
| | |
Additional
paid-in capital | |
| 9,976,045 | | |
| | | |
| | | |
| 10,000 | (2) | |
| (618,425 | ) |
| |
| | | |
| | | |
| 10,096,049 | | |
| | (3) | |
| | |
| |
| | | |
| | | |
| 90,000 | | |
| | (5) | |
| | |
| |
| | | |
| | | |
| | | |
| 640 | (6) | |
| | |
| |
| | | |
| | | |
| 500,000 | | |
| | (12) | |
| | |
| |
| | | |
| | | |
| | | |
| 80,939 | (10) | |
| | |
Accumulated
surplus (deficit) | |
| (10,096,049 | ) | |
| | | |
| 40,470 | | |
| | (8) | |
| | |
| |
| | | |
| | | |
| | | |
| 10,096,049 | (3) | |
| | |
| |
| | | |
| | | |
| | | |
| 41,659 | (1) | |
| 2,297,539 | |
| |
| | | |
| | | |
| | | |
| 2,296,350 | (4) | |
| | |
Total
Stockholders’ Deficit | |
| (41,658 | ) | |
| | | |
| | | |
| | | |
| (2,147,557 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
TOTAL
LIABILITIES AND STOCKHOLDERS’ DEFICIT | |
$ | - | | |
$ | 3,974,807 | | |
| 13,197,766 | | |
| 13,197,766 | | |
$ | 3,932,789 | |
AMERIGUARD
SECURITY SERVICES, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATION
for
the nine months ended September 30, 2022
| |
| | |
| | |
| | |
Pro Forma | |
| |
Historical | | |
| | |
Merger | | |
Consolidated | |
| |
AGSS | | |
AmeriGuard | | |
Adjustments | | |
9/30/2022 | |
Revenue | |
| | | |
| | | |
| | | |
| | |
Security Services | |
$ | | | |
$ | 18,838,996 | | |
| | | |
$ | 18,838,996 | |
| |
| | | |
| | | |
| | | |
| | |
Cost of Services | |
| | | |
| | | |
| | | |
| | |
Salaries | |
| | | |
| 11,067,161 | | |
| | | |
| 11,067,161 | |
Employee benefits | |
| | | |
| 2,270,637 | | |
| | | |
| 2,270,637 | |
Sub-Contractor | |
| | | |
| 2,595,784 | | |
| | | |
| 2,595,784 | |
Guard training | |
| | | |
| 161,525 | | |
| | | |
| 161,525 | |
Vehicles expense | |
| | | |
| 142,594 | | |
| | | |
| 142,594 | |
Total services cost | |
| - | | |
$ | 16,237,701 | | |
| | | |
| 16,237,701 | |
| |
| | | |
| | | |
| | | |
| | |
Gross Margin | |
| | | |
| 2,601,295 | | |
| | | |
| 2,601,295 | |
| |
| | | |
| | | |
| | | |
| | |
Operating Expenses | |
| | | |
| | | |
| | | |
| | |
Salaries, payroll taxes and benefits | |
| | | |
| 842,048 | | |
| | | |
| 842,048 | |
Vehicle expense | |
| | | |
| 331,506 | | |
| | | |
| 331,506 | |
Professional services | |
| 16,569 | | |
| 251,310 | | |
| (16,569 | )(9) | |
| 251,310 | |
Cellular services | |
| | | |
| 80,136 | | |
| | | |
| 80,136 | |
General liability insurance | |
| | | |
| 79,345 | | |
| | | |
| 79,345 | |
Advertising and marketing | |
| | | |
| 76,695 | | |
| | | |
| 76,695 | |
General and administrative | |
| 4,728 | | |
| 417,335 | | |
| (4,728 | )(9) | |
| 417,335 | |
Loan interest | |
| | | |
| 60,693 | | |
| | | |
| 60,693 | |
Promissory note interest | |
| | | |
| | | |
| 40,470 | (8) | |
| 40,470 | |
Depreciation expense | |
| | | |
| 33,282 | | |
| | | |
| 33,282 | |
Total operating expenses | |
| 21,297 | | |
| 2,172,350 | | |
| | | |
| 2,212,820 | |
| |
| | | |
| | | |
| | | |
| | |
Operating Income (Loss) before income taxes | |
| (21,297 | ) | |
| 428,945 | | |
| | | |
| 407,648 | |
| |
| | | |
| | | |
| | | |
| | |
Other expenses | |
| | | |
| | | |
| | | |
| | |
Merger preparation expense | |
| | | |
| (258,185 | ) | |
| | | |
| (258,185 | ) |
| |
| | | |
| | | |
| | | |
| | |
Net income (loss) before income tax expense | |
| | | |
| 170,760 | | |
| | | |
| 149,463 | |
| |
| | | |
| | | |
| | | |
| | |
Income tax expense | |
| 0 | | |
| 1,750 | | |
| | | |
| 1,750 | |
| |
| | | |
| | | |
| | | |
| | |
Net Income (Loss) | |
$ | (21,297 | ) | |
$ | 169,010 | | |
| | | |
$ | 147,713 | |
| |
| | | |
| | | |
| | | |
| | |
Weighted average number of
common shares outstanding | |
| | | |
| | | |
| | | |
| | |
Basic and diluted | |
| 93,417,302 | | |
| 640 | | |
| (640 | ) | |
| 93,417,302 | |
| |
| | | |
| | | |
| | | |
| | |
Basic and diluted net loss per share | |
$ | (0.00 | ) | |
$ | 264.08 | | |
| | | |
$ | 0.00 | |
AMERIGUARD
SECURITY SERVICES, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT
OF
COMPREHENSIVE INCOME FOR THE YEAR ENDED
| |
| | |
| | |
| | |
Pro Forma | |
| |
Historical | | |
| | |
Merger | | |
Consolidated | |
| |
AGSS | | |
AmeriGuard | | |
Adjustments | | |
12.31.21 | |
Revenue | |
| | | |
| | | |
| | | |
| | |
Security Services | |
$ | | | |
$ | 22,442,080 | | |
| | | |
$ | 22,442,080 | |
| |
| | | |
| | | |
| | | |
| | |
Cost of Services | |
| | | |
| | | |
| | | |
| | |
Salaries | |
| | | |
| 13,873,242 | | |
| | | |
| 13,873,242 | |
Employee benefits | |
| | | |
| 2,752,219 | | |
| | | |
| 2,752,219 | |
Sub-Contractor | |
| | | |
| 3,433,959 | | |
| | | |
| 3,433,959 | |
Guard training | |
| | | |
| 222,298 | | |
| | | |
| 222,298 | |
Vehicles and equipment expenses | |
| | | |
| 184,176 | | |
| | | |
| 184,176 | |
Total Cost of Services | |
| - | | |
$ | 20,465,894 | | |
| | | |
| 20,465,894 | |
| |
| | | |
| | | |
| | | |
| | |
Gross Margin | |
| | | |
| 1,976,186 | | |
| | | |
| 1,976,186 | |
| |
| | | |
| | | |
| | | |
| | |
Operating Expenses | |
| | | |
| | | |
| | | |
| | |
Salaries, payroll taxes and benefits | |
| | | |
| 365,433 | | |
| | | |
| 365,433 | |
Vehicle expense | |
| | | |
| 295,054 | | |
| | | |
| 295,054 | |
Professional services | |
| | | |
| 301,854 | | |
| | | |
| 301,854 | |
Cellular services | |
| | | |
| 112,140 | | |
| | | |
| 112,140 | |
General liability insurance | |
| | | |
| 111,287 | | |
| | | |
| 111,287 | |
Advertising and marketing | |
| | | |
| 77,349 | | |
| | | |
| 77,349 | |
General and administrative | |
| 25,640 | | |
| 289,108 | | |
| (25,640 | )(2) | |
| 289,108 | |
Loan interest | |
| | | |
| 59,439 | | |
| | | |
| 59,439 | |
Promissory note interest | |
| | | |
| | | |
| 80,939 | (10) | |
| 80,939 | |
Depreciation | |
| | | |
| 52,273 | | |
| | | |
| 52,273 | |
Total operating expenses | |
| 25,640 | | |
| 1,663,937 | | |
| | | |
| 1,744,876 | |
| |
| | | |
| | | |
| | | |
| | |
Net Income/(Loss) from Operations | |
| (25,640 | ) | |
| 312,249 | | |
| | | |
| 286,609 | |
| |
| | | |
| | | |
| | | |
| | |
Other (Expense) | |
| | | |
| (500,000 | ) | |
| 500,000 | (12) | |
| 0 | |
| |
| | | |
| | | |
| | | |
| | |
Net Income/(Loss) before Income Taxes | |
| (25,640 | ) | |
| (187,751 | ) | |
| | | |
| 286,609 | |
| |
| | | |
| | | |
| | | |
| | |
Income tax | |
| | | |
| 33,923 | | |
| | | |
| 33,923 | |
| |
| | | |
| | | |
| | | |
| | |
Net Income | |
$ | (25,640 | ) | |
$ | (221,674 | ) | |
| | | |
| 252,686 | |
| |
| | | |
| | | |
| | | |
| | |
Weighted average number of
common shares outstanding | |
| | | |
| | | |
| | | |
| | |
Basic and diluted | |
| 93,417,302 | | |
| 1,000 | | |
| (1,000 | ) | |
| 93,417,302 | |
| |
| | | |
| | | |
| | | |
| | |
Basic and diluted net loss per share | |
$ | (0.0003 | ) | |
$ | (221.67 | ) | |
| | | |
$ | 0.0027 | |
NOTES
TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION
1.
Description of the Merger
On
December 9, 2022 pursuant to the terms and conditions of the Merger Agreement, and upon the consummation of the Merger:
In
accordance with and subject to the provisions of the merger Agreement and the Nevada Revised Statutes (the “Code”),
at the Effective Time, AmeriGuard became a wholly owned subsidiary of AGSS, and AGSS became its only shareholder, and it shall
continue in its existence with one owner, AGSS. Pursuant to the Merger Agreement, (A) the Majority Shareholder relinquished all
of his 573 AmeriGuard common shares and the Minority Shareholders relinquished all of their 67 common shares, constituting all
issued and outstanding shares of AmeriGuard (the “AmeriGuard Shares”), and acquired an aggregate of 80,578,125 and
9,421,875 AGSS common shares, representing 86% and 10% of the outstanding Common Stock of AGSS and (B) AmeriGuard retired and
returned the issued and outstanding preferred stock to AGSS.
2.
Basis of Presentation
The
unaudited pro forma condensed consolidated financial information is prepared in accordance with Article 11 of SEC Regulation S-X.
The historical financial information has been adjusted in the accompanying unaudited pro forma condensed consolidated financial
information to give effect to unaudited pro forma events that are:
|
● |
directly
attributable to the merger; |
|
|
|
|
● |
factually
supportable; and |
|
|
|
|
● |
with
respect to the unaudited pro forma condensed consolidated statement of operations, expected to have a continuing impact on
the results of operations of the combined company. |
The
merger will be treated as a business combination for accounting purposes, with AmeriGuard as the deemed accounting acquirer and
AGSS as the deemed accounting acquiree. Therefore, the historical basis of AmeriGuard assets and liabilities will not be remeasured
as a result of the merger. In identifying AmeriGuard as the acquiring entity, the companies considered the structure of the merger,
relative outstanding share ownership at closing and the composition of the combined company’s board of directors and senior
management.
The
unaudited pro forma condensed consolidated financial information was prepared using the acquisition method of accounting in accordance
with ASC 805, which requires, among other things, that assets acquired and liabilities assumed in a business combination be recognized
at their fair values as of the acquisition date. The acquisition method of accounting uses the fair value concepts defined in
ASC Topic 820, “Fair Value Measurement” (“ASC 820”). Fair value is defined in ASC 820 as
the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants
at the measurement date. Market participants are assumed to be buyers or sellers in the most advantageous market for the asset
or liability. Fair value measurement for an asset assumes the highest and best use by these market participants.
Fair
value measurements can be highly subjective, and it is possible the application of reasonable judgment could develop different
assumptions resulting in a range of alternative estimates using the same facts and circumstances.
The
unaudited pro forma condensed consolidated balance sheet data gives effect to the merger as if it had occurred on September 30,
2022. The unaudited pro forma condensed consolidated statement of operations data gives effect to the merger as if it had occurred
on January 1, 2021.
The
unaudited pro forma condensed consolidated financial information is presented solely for informational purposes and is not necessarily
indicative of the combined results of operations or financial position that might have been achieved for the periods or dates
indicated, nor is it necessarily indicative of the future results of the combined company. The unaudited pro forma condensed consolidated
financial information has not been adjusted to give effect to certain expected financial benefits of the merger, such as tax savings,
cost synergies or revenue synergies, or the anticipated costs to achieve these benefits, including the cost of integration activities.
The unaudited pro forma condensed consolidated financial information does not reflect possible adjustments related to restructuring
or integration activities that have yet to be determined or transaction or other costs following the combination that are not
expected to have a continuing impact on the business of the combined company. Further, one-time transaction-related expenses anticipated
to be incurred prior to, or concurrent with, the closing of the merger are not included in the unaudited pro forma consolidated
statement of operations. However, the impact of such transaction expenses is reflected in the unaudited pro forma consolidated
balance sheet as a decrease to accumulated deficit and as an increase to accrued expenses.
3.
Accounting Policies
The
unaudited pro forma condensed consolidated financial information has been compiled in a manner consistent with the accounting
policies of AmeriGuard. Following the merger, the combined company will conduct a review of accounting policies of AGSS in an
effort to determine if differences in accounting policies require further reclassification of results of operations or reclassification
of assets or liabilities to conform to AmeriGuard accounting policies and classifications. As a result of that review, the combined
company may identify differences among the accounting policies of the companies that, when conformed, could have a material impact
on the unaudited pro forma condensed consolidated financial information.
4.
Unaudited Pro Forma Condensed Consolidated Balance Sheet Adjustments
The
following provides explanations of the various adjustments to the unaudited pro forma condensed consolidated balance sheet as
September 30, 2022
AmeriGuard Security Services, Inc. (NV)
Pro
forma merger adjustments
for
the nine months ending September 30, 2022 and
for
the year ending December 31 2021
The
following provides explanation of the various adjustment to the unaudited pro forma condensed consolidated balance sheet as of
September 30, 2022
AGSS
adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Related
party payable to AmeriGuard |
|
|
41,659
|
|
|
|
|
|
|
|
Accumulated
(Deficit) – AGSS |
|
|
|
|
|
|
41,659
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To
reverse AGSS payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Above
entry includes reversal of nine months ended September 30, 2022 related party see No. 11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
Series
A-1 Preferred Stock - AGSS |
|
|
10,000 |
|
|
|
|
|
|
|
Additional
paid in capital - AGSS |
|
|
|
|
|
|
10,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To
eliminate the Series A-1 Preferred Stock - AGSS to additional paid in capital and cancel the Series A-1 preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 |
|
Additional
Paid in Capital |
|
|
10,096,049
|
|
|
|
|
|
|
|
Accumulated
Deficit |
|
|
|
|
|
|
10,096,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To
eliminate the accumulated deficit of AGSS to Additional paid in capital |
|
|
|
|
|
|
|
|
AmeriGuard
Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
Retained
earnings - AmeriGuard |
|
|
2,296,350 |
|
|
|
|
|
|
|
Accumulated
Surplus |
|
|
|
|
|
|
2,296,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To
adjust AmeriGuard Retained Earnings to Accumulated Surplus |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
Additional
Paid in Capital |
|
|
90,000 |
|
|
|
|
|
|
|
Common
stock - AGSS |
|
|
|
|
|
|
90,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustment
for the recapitalization of AGSS under IRC Section 385 through the contribution of the outstanding share capital in AmeriGuard
in exchange for the issuance of 90,000,000 shares of common stock of AGSS as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
AmeriGuard common |
|
|
AGSS common |
|
|
|
Majority
shareholder of AmeriGuard |
|
|
573 |
|
|
|
80,578,125 |
|
|
|
Minority
shareholder of AmeriGuard |
|
|
67 |
|
|
|
9,421,875 |
|
|
|
Total
common share issuance. |
|
|
640 |
|
|
|
90,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
6 |
|
Common
Stock - AmeriGuard Majority SH |
|
|
573 |
|
|
|
|
|
|
|
Common
Stock - AmeriGuard Minority SH |
|
|
67 |
|
|
|
|
|
|
|
Treasury
Stock |
|
|
360 |
|
|
|
|
|
|
|
Additional
paid in capital |
|
|
|
|
|
|
1,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To
record cancellation of 573 shares held by Majority Shareholder |
|
|
|
|
|
|
|
To
record cancellation of 67 shares held by Minority Shareholder |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
Retained
Earnings |
|
|
41,659
|
|
|
|
|
|
|
|
Related
party receivable |
|
|
|
|
|
|
41,659
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To
eliminate the related party receivable |
|
|
|
|
|
|
|
|
The
following provides explanation of the various adjustment to the unaudited pro forma condensed consolidated statement of operations
for the year ending September 30, 2022 |
|
AmeriGuard
adjustments |
|
|
|
|
|
|
|
|
|
|
|
8 |
|
Promissory
note interest |
|
|
40,470 |
|
|
|
|
|
|
|
Accrued
interest payable |
|
|
|
|
|
|
40,470 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assuming
AmeriGuard buyout of AmeriGuard Shareholder occurred on January 1 2021 the interest expense represents accrued interest
expense to be recorded on $2,697,960 x 3% for the year ended December 31 2021 and for the nine months ending September 30,
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
on
September 30 BS the above entry is closed to accumulated surplus (deficit) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AGSS
Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9 |
|
Related
party payable |
|
|
21,297 |
|
|
|
|
|
|
|
General
and Administrative Expenses |
|
|
|
|
|
|
4,728 |
|
|
|
Professional
expenses |
|
|
|
|
|
|
16,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To
reverse related payable. See No. 1 entry for full reversal |
|
|
|
|
|
|
|
|
The
following provides explanation of the various adjustment to the unaudited pro forma condensed consolidated statement of operations
for the year ending December 31, 2021
AmeriGuard
Adjustments
10 |
|
Retained
Earnings - AmeriGuard |
|
|
80,939 |
|
|
|
|
|
|
|
Accumulated
Surplus (Deficit) |
|
|
|
|
|
|
80,939 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assuming
buyout of AmeriGuard Shareholder occurred on January 1 2021 the interest expense represents accrued interest expense
to be recorded on $2,697,960 x 3% for the year ended December 31 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11 |
|
Related
party receivable |
|
|
25,640 |
|
|
|
|
|
|
|
General
and Administrative |
|
|
|
|
|
|
25,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To
eliminate the related party receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 |
|
Retained
Earnings |
|
|
500,000 |
|
|
|
|
|
|
|
Additional
paid in capital |
|
|
|
|
|
|
500,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To
eliminate other expense. Amount paid for Custodian Preferred A1 Shares and adjust to additional paid in capital |
|
|
|
|
|
|
|
|