EX-99.3 6 exh99-3_1249537.htm EXHIBIT 99.3

Exhibit 99.3

 

Unaudited Pro Forma Combined Financial Statements

On November 7, Mountains West Exploration, Inc., a New Mexico corporation, (the “Company” or “MWXI”), completed the acquisition of the membership interest of Secured Digital Storage, LLC, a Nevada LLC, (“SDS”). Pursuant to the terms of the agreement, MWXI assumed all of the liabilities of SDS. The aggregate consideration paid to SDS members’ in connection with the acquisition was 7,500,000 shares of common stock, $70,000 of cash and approximately $50,000 of expenses related to the acquisition, resulting in a $2,595,000 value placed on the acquisition.

The following unaudited pro forma combined financial statements are presented to illustrate the estimated effects of the Company’s acquisition of SDS on November 7, 2007, on the Company’s historical financial position and its results of operations. The Company derived is historical financial information from the Form 10-KSB issued for the year ended December 31, 2006 and the most recently filed 10-QSB filed for the six month period ended June 30, 2007. The SDS financials for December 31, 2006 were derived from the audited financial statements for such period, with the results from the historical six month period ended June 30, 2007 compiled from SDS’s books and records.

The unaudited pro forma combined statement of operations for the year ended December 31, 2006 and for the six month period ended June 30, 2007, assume that the transaction was completed at the beginning of the respective periods. The unaudited pro forma combined balance sheet as of June 30, 2007 assumes that the transaction took place on that date.

The information presented in the unaudited pro forma combined financial states does not purport to represent what the Company’s financial position or results of operations would have been had the transaction occurred as of the dates indicated, nor is it indicative of its future financial position or results of operations for any period. In addition, the Company and SDS may have performed differently had they always been combined. You should not rely on this information as being indicative of the historical results that would have been achieved had both companies always been combined or the future results that the combined company will experience after the acquisition.

The pro forma adjustments are based upon available information and certain assumptions that the Company believes are reasonable under the circumstances and which are expected to have a continuing effect on the combined results. The Company has applied estimates on the value of stock issued and has not yet completed a valuation on the fair value of the assets acquired. The final determination of the fair values may differ materially from the preliminary estimates. The valuation may change the allocations of the purchase price, which could affect the fair values assigned to the assets and liabilities and could result in a change to the unaudited pro forma combined financial statement data.

These unaudited pro forma combined financial statements should be read in conjunction with the accompanying notes and assumptions and the historical financial statements and related notes contained in the annual, quarterly and other reports filed by the Company with the SEC.

 


Unaudited Pro Forma Combined Balance Sheet

Mountains West Exploration, Inc. (MWXI) and Secured Digital Storage, LLC (SDS)

June 30, 2006

 

 

 

 

Historical

 

 

 

Pro Forma

 

ASSETS:

 

MWXI

 

 

 

SDS

 

 

 

Adjustments

 

 

 

Combined

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

150

 

 

 

$

28,212

 

 

 

 

 

 

 

 

$

28,362

 

Accounts receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepaid expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

 

150

 

 

 

 

28,212

 

 

 

 

 

 

 

 

28,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

 

 

 

 

 

 

 

 

 

2,696,893

 

1

)

 

2,696,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

150

 

 

 

 

28,212

 

 

 

 

2,696,893

 

 

 

 

2,725,255

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

125,308

 

 

 

 

109,054

 

 

 

 

 

 

 

 

 

234,362

 

Accrued expenses

 

 

47,933

 

 

 

 

21,051

 

 

 

 

 

 

 

 

 

68,984

 

Note payable

 

 

2,500

 

 

 

 

 

 

 

 

 

 

 

 

 

2,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

 

175,741

 

 

 

 

130,105

 

 

 

 

 

 

 

 

305,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long term liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

 

933,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

933,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total long term liabilities

 

 

933,500

 

 

 

 

 

 

 

 

 

 

 

 

933,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,109,241

 

 

 

 

130,105

 

 

 

 

 

 

 

 

1,239,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, no par value

 

 

1,582,786

 

 

 

 

494,118

 

 

 

 

2,100,882

 

2

)

 

4,177,786

 

Retained deficit

 

 

(2,691,877

)

 

 

 

(596,011

)

 

 

 

596,011

 

2

)

 

(2,691,877

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity (deficit)

 

 

(1,109,091

)

 

 

 

(101,893

)

 

 

 

2,696,893

 

 

 

 

1,485,909

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity (deficit)

 

$

150

 

 

 

$

28,212

 

 

 

$

2,696,893

 

 

 

$

2,725,255

 

 

See notes to unaudited pro forma combined financial statements.

 

2

 


Unaudited Pro Forma Combined Statements of Operations

Mountains West Exploration, Inc. (MWXI) and Secured Digital Storage, LLC (SDS)

For the year ended December 31, 2006

 

 

 

Historical

 

 

Pro Forma

 

 

MWXI

 

SDS

 

 

 

Adjustments

 

Combined

Total revenues

 

$

 

 

 

$

 

 

 

 

 

 

 

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

631,086

 

 

 

 

347,549

 

 

 

 

 

 

 

 

 

978,635

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

 

 

 

 

(631,086

)

 

 

 

(347,549

)

 

 

 

 

 

 

 

(978,635

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (Income)

 

 

 

20,700

 

 

 

 

(5,704

)

 

 

 

 

 

 

 

 

14,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

 

 

(651,786

)

$

 

 

(341,845

)

$

 

 

 

 

$

 

(993,631

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share

 

 

 

 

(0.50

)

 

 

 

 

 

 

 

 

 

 

 

 

(0.11

)

Weighted average shares outstanding

 

 

 

1,300,018

 

 

 

 

 

 

 

 

 

7,500,000

 

3)

 

 

8,800,018

 

 

See notes to unaudited pro forma combined financial statements.

 

3

 


Unaudited Pro Forma Combined Statements of Operations

Mountains West Exploration, Inc. (MWXI) and Secured Digital Storage, LLC (SDS)

For the six month period ended June 30, 2007

 

 

 

Historical

 

 

Pro Forma

 

 

MWXI

 

SDS

 

 

 

Adjustments

 

Combined

Total revenues

 

$

 

 

 

$

 

 

 

 

 

 

 

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

631,086

 

 

 

 

347,549

 

 

 

 

 

 

 

 

 

978,635

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

 

 

 

 

(631,086

)

 

 

 

(347,549

)

 

 

 

 

 

 

 

(978,635

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (Income)

 

 

 

20,700

 

 

 

 

(5,704

)

 

 

 

 

 

 

 

 

14,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

 

 

(651,786

)

$

 

 

(341,845

)

$

 

 

 

 

$

 

(993,631

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share

 

 

 

 

(0.50

)

 

 

 

 

 

 

 

 

 

 

 

 

(0.11

)

Weighted average shares outstanding

 

 

 

1,300,018

 

 

 

 

 

 

 

 

 

7,500,000

 

3)

 

 

8,800,018

 

 

 

See notes to unaudited pro forma combined financial statements.

 

4

 


Notes to Unaudited Pro Forma Combined Financial Statements

 

1.

Basis of Pro Forma Presentation.

On November 7, Mountains West Exploration, Inc., a New Mexico corporation, (the “Company” or “MWXI”), completed the acquisition of the membership interest of Secured Digital Storage, LLC, a Nevada LLC, (“SDS”). Pursuant to the terms of the agreement, MWXI assumed all of the liabilities of SDS. The aggregate consideration paid to SDS members’ in connection with the acquisition was 7,500,000 shares of common stock, $70,000 of cash and approximately $50,000 of expenses related to the acquisition, resulting in a $2,595,000 value placed on the acquisition.

The following unaudited pro forma combined financial statements are presented to illustrate the estimated effects of the Company’s acquisition of SDS on November 7, 2007, on the Company’s historical financial position and its results of operations. The Company derived is historical financial information from the Form 10-KSB issued for the year ended December 31, 2006 and the most recently filed 10-QSB filed for the six month period ended June 30, 2007. The SDS financials for December 31, 2006 were derived from the audited financial statements for such period, with the results from the historical six month period ended June 30, 2007 compiled from SDS’s books and records.

The unaudited pro forma combined statement of operations for the year ended December 31, 2006 and for the six month period ended June 30, 2007, assume that the transaction was completed at the beginning of the respective periods. The unaudited pro forma combined balance sheet as of June 30, 2007 assumes that the transaction took place on that date.

The Company will hire a third-party independent valuation firm to assist in determining the fair value of the assets acquired and liabilities assumed, including the identification of the value of intangible assets that existed at the date of the acquisition of SDS. Under the purchase method of accounting, the total estimated consideration as shown in the table below based on high level estimated values as of June 30, 2007 for the purpose of illustrating the unaudited pro forma combined balance sheet. The estimated consideration is allocated as follows:

 

Total Consideration

 

 

 

 

 

 

MWSI Stock

 

 

 

$

2,475,000

 

Professional Fees

 

 

 

 

50,000

 

Advances to SDS

 

 

 

 

70,000

 

 

 

 

 

 

2,595,000

 

 

 

 

 

 

 

 

Assets acquired and liabilties assumed:

 

 

 

 

 

 

Current assets

 

 

 

 

28,212

 

Liabilties assumed

 

 

 

 

(130,105

)

Net liabilties assumed

 

 

 

 

(101,893

)

 

 

 

 

 

 

 

Goodwill

 

 

 

 

2,696,893

 

 

 

 

 

$

2,595,000

 

 

 

5

 


 

The excess of the total purchase price over the preliminary fair values of all identifiable assets acquired, net of liabilities assumed, amounted to $2.7 million, which has been allocated to goodwill, pending the valuation to be performed by an independent third-party firm. A final determination of the fair values could differ materially from the preliminary estimates.

2.

Pro forma adjustments.

Certain reclassifications have been made to conform to SDS’s historical amounts to the Company’s financial statement presentation.

 

1)

Represents the goodwill recorded from the acquisition.

2)

Represents the elimination of SDS’s equity and the resulting value of the 7,500,000 shares issued and other consideration paid for the acquisition.

3)

Represents the total shares of common stock issued in conjunction with the acquisition.

 

 

6