EX-99.2 BYLAWS 5 ex99-2.htm

 

MONSTER OFFERS

 

UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

 

The following unaudited Pro Forma Combined Balance Sheet is derived from the balance sheets of Monster Offers and Ad Shark, Inc. as of September 30, 2012. The unaudited Pro Forma Combined Balance Sheet reflects the merger between Monster Offers and Ad Shark, Inc. and assumes that such acquisition was consummated as of September 30, 2012. The following unaudited Pro Forma Combined Statements of Operations, derived from the Statements of Operations of Monster Offers and Ad Shark, Inc. for the nine months ended September 30, 2012, give effect to the merger as if it has occurred at December 31, 2011. The unaudited Pro Forma Combined Financial Statements account for the merger as a capital transaction in substance (and not a business combination of two operating entities) that would be equivalent to Monster Offers issuing securities to Ad Shark, Inc. in exchange for the net monetary assets of Ad Shark, Inc., accompanied by a recapitalization and, as a result, no goodwill relating to the merger will be recorded in the unaudited Pro Forma Combined Financial Statements.

 

The unaudited Pro Forma Combined Balance Sheet and Statements of Operations should be read in conjunction with the financial statements of Monster Offers included in the Form 10-K filing. The unaudited Pro Forma Combined Statements of Operations do not purport to represent what the results of operations would actually have been if the merger had occurred on the dated indicated or to project the results of operations from any future period or date. The pro forma adjustments, as described in the accompany data, are based on available information and the assumptions are set forth in the notes thereto, which management believes are reasonable.

 

 
 

 

MONSTER OFFERS

UNAUDITED PRO FORMA COMBINED BALANCE SHEETS

SEPTEMBER 30, 2012

 

           Pro Forma   Pro Forma 
   Monster Offers   Ad Shark, Inc.   Adjustments   Combined 
Assets:                    
Current Assets                    
Cash  $189   $3    -   $192 
Accounts Receivable   2,423    -    -    2,423 
Loan to related parties   -    297,781    -    297,781 
Prepaid Expense   89,477    -    -    89,477 
Total Current Assets   92,089    297,784    -    389,873 
                     
Other Assets:                    
Investment in Iconosys   100,000    -    -    100,000 
Total Other Assets   100,000    -    -    100,000 
                     
Property and Equipment, net   -    1,445    -    1,445 
Website, net   -    40,025    -    40,025 
                     
Total Assets  $192,089   $339,254    -    531,343 
                     
Liabilities:                    
Current Liabilities                    
Accounts Payable & Accrued Expenses  $48,979   $113,231    -   $162,210 
Accrued Interest   6,085    -    -    6,085 
Due to Related Party   6,700    -    -    6,700 
Notes Payable   13,250    -    -    13,250 
Convertible Notes Payable, net of unamortized discount   60,667    -    -    60,667 
Total Current Liabilities   135,681    113,231    -    248,912 
                     
Stockholders’ Equity (Deficit):                    
Monster Offers: Common Stock- par value $.001 authorized 75,000,000 shares, Issued 3,384,361 shares   3,384    -  (b)   27,940    31,324 
Ad Shark, Inc: Common Stock- par value $.001 authorized 500,000,000 shares, Issued 7,776,098 shares   -    7,776  (b)   (7,776)   - 
Additional Paid in Capital   4,157,590    495,262  (a) (b)   (4,124,730)   528,122 
Stock Subscription Payable   450,750    150,000  (a)   (450,750)   150,000 
Deficit Accumulated During the Development Stage   (4,555,316)   (427,015) (b)   4,555,316    (427,015)
Total Stockholders’ Deficit   56,408    226,023    -    282,431 
                     
Total Liabilities and Stockholders’ Deficit  $192,089   $339,254    -    531,343 

 

The accompanying notes are an integral part of these pro forma financial statements.

 

F-1
 

 

MONSTER OFFERS

UNAUDITED PRO FORMA COMBINED STATEMENTS OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2012

 

               Pro Forma 
   Monster Offers   Ad Shark, Inc.   Adjustments   Combined 
Revenues  $78,168   $2,000   $-   $80,168 
Costs of Services   -    -    -    - 
                     
Gross Margin   78,168    2,000    -    80,168 
                     
Operating Expenses:                    
Advertising   -    27,406    -    27,406 
Bad Debt   1,250    -    -    1,250 
Consulting   261,588    150,000    -    411,588 
Officer Compensation   20,806    79,054    -    99,860 
Professional Fees   23,005    25,402    -    48,407 
Selling, General and Administrative   199,706    60,960    -    260,666 
Operating Expenses   506,355    342,822    -    849,177 
                     
Operating (Loss)   (428,187)   (340,822)   -    (769,009)
                     
Other Income (Expense):                    
Interest Expense   (63,635)   (7)   -    (63,642)
Interest Income   -    3,682    -    3,682 
Other Income   -    40    -    40 
Financing Fees   (16,148)   -    -    (16,148)
Loss on debt settlement   (2,514,865)   -    -    (2,514,865)
Other (Income) Expense   (2,594,648)   3,715    -    (2,590,933)
                     
Net Loss  $(3,022,835)  $(337,107)  $-   $(3,359,942)
                     
Loss per Share, Basic & Diluted                 $(0.11)
                     
Weighted Average Shares Outstanding                  29,821,521 

 

The accompanying notes are an integral part of these financial statements.

 

F-2
 

 

MONSTER OFFERS

 

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

 

The Unaudited Pro Forma Combined Financial Statements give effect to the following adjustments:

 

(a.) In November of 2012, Monster Offers acquired all the outstanding shares of Ad Shark, Inc. pursuant to the acquisition agreement. The shares of Ad Shark, Inc were cancelled upon the execution of the agreement.

 

(b.) Effective November 9, 2012, Monster Offers and Ad Shark, Inc. completed the acquisition agreement as where Ad Shark, Inc. became a wholly-owned subsidiary of Monster Offers. The shareholders of Ad Shark, Inc. were issued a total of 27,939,705 shares of Monster Offers common stock in exchange for their shares.

 

F-3
 

  

MONSTER OFFERS

 

UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

 

The following unaudited Pro Forma Combined Balance Sheet is derived from the balance sheets of Monster Offers and Ad Shark, Inc. as of December 31, 2011. The unaudited Pro Forma Combined Balance Sheet reflects the merger between Monster Offers and Ad Shark, Inc. and assumes that such acquisition was consummated as of December 31, 2011. The following unaudited Pro Forma Combined Statements of Operations, derived from the Statements of Operations of Monster Offers and Ad Shark, Inc. for the year ended December 31, 2011, give effect to the merger as if it has occurred at December 31, 2011. The unaudited Pro Forma Combined Financial Statements account for the merger as a capital transaction in substance (and not a business combination of two operating entities) that would be equivalent to Monster Offers issuing securities to Ad Shark, Inc. in exchange for the net monetary assets of Ad Shark, Inc., accompanied by a recapitalization and, as a result, no goodwill relating to the merger will be recorded in the unaudited Pro Forma Combined Financial Statements.

 

The unaudited Pro Forma Combined Balance Sheet and Statements of Operations should be read in conjunction with the financial statements of Monster Offers included in the Form 10-K filing. The unaudited Pro Forma Combined Statements of Operations do not purport to represent what the results of operations would actually have been if the merger had occurred on the dated indicated or to project the results of operations from any future period or date. The pro forma adjustments, as described in the accompany data, are based on available information and the assumptions are set forth in the notes thereto, which management believes are reasonable.

 

 
 

  

MONSTER OFFERS

UNAUDITED PRO FORMA COMBINED BALANCE SHEETS

DECEMBER 31, 2011

 

           Pro Forma   Pro Forma 
   Monster Offers   Ad Shark, Inc.   Adjustments    Combined 
Assets:                    
Current Assets                    
Cash  $3,817   $-    -   $3,817 
Accounts Receivable   9,423    -    -    9,423 
Prepaid Expense   26,272    -    -    26,272 
Total Current Assets   39,512    -    -    39,512 
                     
Other Assets:                    
Unamortized Financing Fees   2,421    -    -    2,421 
Investment in Iconosys   100,000    -    -    100,000 
Other Assets   -    49,500    -    49,500 
Total Other Assets   102,421    49,500    -    151,921 
                     
Property and Equipment, net   -    2,036    -    2,036 
Website, net   -    55,777    -    55,777 
                     
Total Assets  $141,933   $107,313    -   $249,246 
                     
Liabilities:                    
Current Liabilities                    
Accounts Payable & Accrued Expenses  $58,229   $39,193    -   $97,422 
Bank Overdraft   -    493         493 
Accrued Interest   9,341    -    -    9,341 
Unearned Revenue   33,333    -    -    33,333 
Convertible Notes Payable, net of unamortized discount   176,330    -    -    176,330 
Total Current Liabilities   277,233    39,686    -    316,919 
                     
Stockholders’ Equity (Deficit):                    
Monster Offers: Common Stock- par value $.001 authorized 75,000,000 shares, Issued 220,568 shares   221    -  (b)   27,940    28,161 
Ad Shark, Inc: Common Stock- par value $.001 authorized 500,000,000 shares, Issued 0 shares   -    -    -    - 
Additional Paid in Capital   910,385    2,285  (a) (b)   (1,405,171)   (492,501)
Stock Subscription Payable   486,575    155,250  (a)   (155,250)   486,575 
Deficit Accumulated During the Development Stage   (1,532,481)   (89,908) (b)   1,532,481    (89,908)
Total Stockholders’ Deficit   (135,300)   67,627    (0)   (67,673)
                     
Total Liabilities and Stockholders’ Deficit  $141,933   $107,313    -    249,246 

 

The accompanying notes are an integral part of these pro forma financial statements.

 

F-1
 

  

MONSTER OFFERS

UNAUDITED PRO FORMA COMBINED STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2011

 

               Pro Forma 
   Monster Offers   Ad Shark, Inc.   Adjustments   Combined 
Revenues  $223,275   $2,494   $-   $225,769 
Costs of Services   -    -    -    - 
                     
Gross Margin   223,275    2,494    -    225,769 
                     
Operating Expenses:                    
Advertising   10,123    29,819    -    39,942 
Amortization   24,565    9,851    -    34,416 
Consulting   324,560    -    -    324,560 
Officer Compensation   144,200    36,906    -    181,106 
Professional Fees   32,589    7,985    -    40,574 
Selling, General and Administrative   123,797    7,819    -    131,616 
Operating Expenses   659,834    92,380    -    752,214 
                     
Operating (Loss)   (436,559)   (89,886)   -    (526,445)
                     
Other (Income) Expense:                    
Interest Expense   17,460    22    -    17,482 
Financing Fees   120,268    -    -    120,268 
Debt Forgiveness   (846)   -    -    (846)
Loss on Impairment   425,435    -    -    425,435 
Other (Income) Expense   562,317    22    -    562,339 
                     
Net Loss  $(998,876)  $(89,908)  $-   $(1,088,784)
                     
Loss per Share, Basic & Diluted $ (0.04 )
                                 
Weighted Average Shares Outstanding 28,160,273

 

The accompanying notes are an integral part of these financial statements.

 

F-2
 

  

MONSTER OFFERS

 

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

 

The Unaudited Pro Forma Combined Financial Statements give effect to the following adjustments:

 

(a.) In November of 2012, Monster Offers acquired all the outstanding shares of Ad Shark, Inc. pursuant to the acquisition agreement. The shares of Ad Shark, Inc were cancelled upon the execution of the agreement.

 

(b.) Effective November 9, 2012, Monster Offers and Ad Shark, Inc. completed the acquisition agreement as where Ad Shark, Inc. became a wholly-owned subsidiary of Monster Offers. The shareholders of Ad Shark, Inc. were issued a total of 27,939,705 shares of Monster Offers common stock in exchange for their shares.

 

F-3