EX-99.3 4 dloc_ex993.htm UNAUDITED PRO FORMA dloc_ex993.htm

EXHIBIT 99.3

 

DIGITAL LOCATIONS, INC.

 

INDEX TO PRO FORMA FINANCIAL INFORMATION

 

Unaudited Pro Forma Combined Financial Information

of Digital Locations, Inc. and SmallCellSite.com, LLC

 

 

 

Page

 

 

 

 

 

Unaudited Pro Forma Condensed Financial Information

 

2

 

Unaudited Pro Forma Condensed Combined Balance Sheets as of September 30, 2020

 

3

 

Unaudited Pro Forma Condensed Combined Statements of Operations for the Year Ended December 31, 2019

 

4

 

Unaudited Pro Forma Condensed Combined Statements of Operations for the Nine Months Ended September 30, 2020

 

5

 

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

 

6

 

 

 
1

Table of Contents

  

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

On January 7, 2021, Digital Locations, Inc. (the “Company”), SmallCellSite.com LLC, a Virginia limited liability company (“SCS” or “Seller”), and SmallCellSite, Inc., a newly formed Nevada corporation and wholly owned subsidiary of the Company (the “Subsidiary”) entered into an asset purchase agreement (“APA”) to acquire substantially all of the assets of the Seller’s wireless communications marketing and database services business in consideration for a total purchase price of $10,000 in cash and a 5-year convertible promissory note in the amount of $1,000,000 made in favor of the Seller or its assignees (the “Note”).

 

The Seller is a source of more than 80,000 cell sites offered by property owners for use by wireless network operators. Current customers include Verizon and T-Mobile Sprint.

 

Pursuant to the APA, the Seller instructed the Company to assign $500,000 principal amount of the Note to each of the Seller’s two members (the “Assigned Notes”).

 

At any time after December 31, 2021, each month, each holder of the Assigned Notes may convert the principal amount of the Assigned Note into a number of shares of the Company’s common stock not exceeding 5% of the total trade volume of the Company’s common stock publicly reported for the previous calendar month at a conversion price of $0.013 per share. The Note also imposes an overall limitation on the number of conversions to common stock that the holder may affect such that it prohibits the holder from beneficially owning more than 4.99% of the total issued and outstanding common stock of the Company at any time that the Note is outstanding

 

The asset purchase and sale of assets closed on January 7, 2021.

 

 
2

Table of Contents

 

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEETS

AS OF SEPTEMBER 30, 2020

 

 

 

Digital Locations

 

 

SmallCellSite

 

 

Pro Forma Adjustments

 

 

Pro Forma

Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$ 35,637

 

 

$ 85,122

 

 

$ (10,000 )

{a}

 

$ 80,707

 

 

 

 

 

 

 

 

 

 

 

 

55,070

 

{a}

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(85,122 )

{b}

 

 

 

 

 

Total current assets

 

 

35,637

 

 

 

85,122

 

 

 

(40,052 )

 

 

 

 

80,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

109

 

 

 

-

 

 

 

-

 

 

 

 

 

109

 

Intangible assets, net

 

 

-

 

 

 

-

 

 

 

10,000

 

{a}

 

 

 

10,000

 

Goodwill

 

 

-

 

 

 

-

 

 

 

2,053,520

 

{a}

 

 

 

2,053,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$ 35,746

 

 

$ 85,122

 

 

$ 2,023,468

 

 

 

 

$ 2,144,336

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$ 218,049

 

 

$ 3,875

 

 

$ 12,501

 

{a}

 

 

$ 230,550

 

 

 

 

 

 

 

 

 

 

 

 

(3,875 )

{b}

 

 

 

 

 

Accrued expenses and other current liabilities

 

 

10,899

 

 

 

-

 

 

 

-

 

 

 

 

 

10,899

 

Accrued interest, notes payable

 

 

756,523

 

 

 

-

 

 

 

-

 

 

 

 

 

756,523

 

Derivative liabilities

 

 

6,423,060

 

 

 

-

 

 

 

1,450,994

 

 

 

 

 

7,874,054

 

PPP Loan payable

 

 

9,501

 

 

 

 -

 

 

 

-

 

 

 

 

 

9,501

 

Convertible note payable, in default

 

 

29,500

 

 

 

-

 

 

 

-

 

 

 

 

 

29,500

 

Convertible notes payable – related parties

 

 

58,600

 

 

 

-

 

 

 

-

 

 

 

 

 

58,600

 

Convertible notes payable, net of discount

 

 

2,467,374

 

 

 

-

 

 

 

-

 

 

 

 

 

2,467,374

 

Total current liabilities

 

 

9,973,506

 

 

 

3,875

 

 

 

1,459,620

 

 

 

 

 

11,437,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term liabilities – convertible notes payable, net of discount

 

 

-

 

 

 

-

 

 

 

645,095

 

{a}

 

 

 

645,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

9,973,506

 

 

 

3,875

 

 

 

2,104,715

 

 

 

 

 

12,082,096

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity (deficit):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series B preferred stock, $0.001 par value

 

 

15

 

 

 

-

 

 

 

-

 

 

 

 

 

15

 

Common stock, $0.001 par value

 

 

123,332

 

 

 

-

 

 

 

-

 

 

 

 

 

123,332

 

Additional paid-in capital

 

 

26,501,422

 

 

 

-

 

 

 

-

 

 

 

 

 

26,501,422

 

Accumulated deficit

 

 

(36,562,529 )

 

 

-

 

 

 

-

 

 

 

 

 

(36,562,529 )

Members’ equity

 

 

-

 

 

 

81,247

 

 

 

(81,247 )

{b}

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity (deficit)

 

 

(9,937,760 )

 

 

81,247

 

 

 

(81,247 )

 

 

 

 

(9,937,760 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity (deficit)

 

$ 35,746

 

 

$ 85,122

 

 

$ 2,023,468

 

 

 

 

$ 2,144,336

 

 

See notes to the unaudited pro forma condensed combined financial statements

  

 
3

Table of Contents

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2019

 

 

 

Digital Locations

 

 

SmallCellSite

 

 

Pro Forma Adjustments

 

 

Pro Forma Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$ -

 

 

$ 24,072

 

 

$ -

 

 

 

 

$ 24,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

397,949

 

 

 

6,275

 

 

 

-

 

 

 

 

 

404,224

 

Depreciation and amortization

 

 

522

 

 

 

-

 

 

 

2,000

 

{c}

 

 

2,522

 

Bad debt expense

 

 

356,851

 

 

 

-

 

 

 

-

 

 

 

 

 

356,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating costs and expenses

 

 

755,322

 

 

 

6,275

 

 

 

2,000

 

 

 

 

 

763,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

 

(755,322 )

 

 

17,797

 

 

 

(2,000 )

 

 

 

 

(739,525 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(974,713 )

 

 

-

 

 

 

(132,924 )

{d}

 

 

 

(1,107,637 )

Gain on change in derivative liabilities

 

 

4,624,168

 

 

 

-

 

 

 

-

 

 

 

 

 

4,624,168

 

Gain on disposition of subsidiary

 

 

316,985

 

 

 

-

 

 

 

-

 

 

 

 

 

316,985

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other income (expenses)

 

 

3,966,440

 

 

 

-

 

 

 

(132,924 )

 

 

 

 

3,833,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

 

3,211,118

 

 

 

17,797

 

 

 

(134,924 )

 

 

 

 

3,093,991

 

Provision for income taxes

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations, net of income taxes

 

 

3,211,118

 

 

 

17,797

 

 

 

(134,924 )

 

 

 

 

3,093,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations, net of income taxes

 

 

(269,693 )

 

 

-

 

 

 

-

 

 

 

 

 

(269,693 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$ 2,941,425

 

 

$ 17,797

 

 

$ (134,924 )

 

 

 

$ 2,824,298

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

409,956

 

 

 

-

 

 

 

-

 

 

 

 

 

409,956

 

Diluted

 

 

164,537,744

 

 

 

-

 

 

 

-

 

 

 

 

 

164,537,744

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) from continuing operations per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$ 7.83

 

 

$ -

 

 

$ (0.28 )

{e}

 

 

$ 7.55

 

Diluted

 

$ 0.02

 

 

$ -

 

 

$ -

 

 

 

 

$ 0.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss from discontinued operations per common share:

 

$ (0.66 )

 

$ -

 

 

$ -

 

 

 

 

$ (0.66 )

Basic

 

$ (0.66 )

 

$ -

 

 

$ -

 

 

 

 

$ (0.66 )

Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net income (loss) from continuing operations per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$ 7.17

 

 

$ -

 

 

$ (0.28 )

{e}

 

 

$ 6.89

 

Diluted

 

 

0.02

 

 

$ -

 

 

$ -

 

 

 

 

$ 0.02

 

 

See notes to the unaudited pro forma condensed combined financial statements

 

 
4

Table of Contents

 

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020

 

 

 

Digital Locations

 

 

SmallCellSite

 

 

Pro Forma Adjustments

 

Pro Forma Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$ -

 

 

$ 30,440

 

 

$ -

 

 

 

 

$ 30,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

249,836

 

 

 

20,501

 

 

 

-

 

 

 

 

 

270,337

 

Depreciation and amortization

 

 

486

 

 

 

-

 

 

 

1,500

 

 

{c}

 

 

1,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating costs and expenses

 

 

250,322

 

 

 

20,501

 

 

 

1,500

 

 

 

 

 

272,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

 

(250,322 )

 

 

9,939

 

 

 

(1,500 )

 

 

 

 

(241,883 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(490,448 )

 

 

(2,885 )

 

 

(131,949 )

 

{d}

 

 

(625,282 )

Loss on change in derivative liabilities

 

 

(555,917 )

 

 

-

 

 

 

-

 

 

 

 

 

(555,917 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other income (expenses)

 

 

(1,046,365 )

 

 

(2,885 )

 

 

(131,949 )

 

 

 

 

(1,811,199 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

(1,296,687 )

 

 

7,054

 

 

 

(133,449 )

 

 

 

 

777,561

 

Provision for income taxes

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$ (1,296,687 )

 

$ 7,054

 

 

$ (133,449 )

 

 

 

$ 777,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding – basic and diluted

 

 

41,829,022

 

 

 

-

 

 

 

-

 

 

 

 

 

41,829,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per common share – basic and diluted

 

$ (0.03 )

 

$ -

 

 

$ (0.00 )

 

 

 

$ (0.03 )

  

See notes to the unaudited pro forma condensed combined financial statements

 

 
5

Table of Contents

 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

   

On January 7, 2021, Digital Locations, Inc. (the “Company”), SmallCellSite.com LLC, a Virginia limited liability company (“SCS” or “Seller”), and SmallCellSite, Inc., a newly formed Nevada corporation and wholly owned subsidiary of the Company (the “Subsidiary”) entered into an asset purchase agreement (“APA”) to acquire substantially all of the assets of the Seller’s wireless communications marketing and database services business in consideration for a total purchase price of $10,000 in cash and a 5-year convertible promissory note in the amount of $1,000,000 made in favor of the Seller or its assignees (the “Note”). The transaction has been recorded as a purchase.

 

Pro forma adjustments to the attached condensed combined financial statements include the following:

 

 

a)

To record the payment of $10,000 cash and the issuance of two five-year convertible notes payable of $500,000. Based on the report of an independent valuation firm, the notes payable are discounted to $645,095 using an interest rate of 9.54% and a derivative liability of $1,450,994 has been calculated for the conversion feature of the notes. The total value of the consideration paid of $2,106,089 has been allocated to the following assets based on the report:

  

Net assets recorded by SCS

 

$ 42,569

 

Identifiable intangible assets:

 

 

 

 

IP technology

 

 

4,000

 

Customer base

 

 

6,000

 

Total identifiable intangible assets

 

 

10,000

 

 

 

 

 

 

Goodwill

 

 

2,053,520

 

 

 

 

 

 

Total

 

$ 2,106,089

 

  

 

 

The identifiable intangible assets are amortized using the straight-line method over an estimated life of 5 years. The goodwill is not amortized but evaluated periodically for impairment.

 

 

 

 

b)

To eliminate the operating assets and liabilities of SCS as of September 30, 2020.

 

 

 

 

c)

To record the amortization of intangible assets over an estimated useful life of 5 years.

 

 

 

 

d)

To record additional interest expense on the convertible notes at the stated rate of 0.39% per annum and the amortization of debt discount.

 

 

 

 

e)

To reflect decrease in net income per common share for the pro forma adjustments.

 

 
6