EX-99.4 37 ex99-4.htm

 

RELIABILITY INC.

CONSOLIDATED BALANCE SHEET

June 30, 2019

 

   Maslow   Reliability   Adj.   Consolidated 
ASSETS                
CURRENT ASSETS                    
Cash and Cash Equivalents  $155,667   $7,737       $163,404 
Contract receivables   4,979,419              4,979,419 
Due from employees   4,944              4,944 
Prepaid expenses   82,691              82,691 
Current maturity of notes receivable from related parties   3,573,639              3,573,639 
Total current assets   8,796,360    7,737         8,804,097 
PROPERTY AND EQUIPMENT, at cost                    
Office equipment   1,375              1,375 
Computer equipment   42,984              42,984 
Computer software   40,066              40,066 
Leasehold improvements   5,725              5,725 
Total property and equipment, at cost   90,150              90,150 
Accumulated depreciation and amortization   (57,172)             (57,172)
Total property and equipment, net   32,978              32,978 
Total assets  $8,829,338   $7,737        $8,837,075 

 

 1 
   

 

RELIABILITY INC.

CONSOLIDATED BALANCE SHEET, continued

June 30, 2019

 

   Maslow   Reliability   Adj.   Consolidated 
LIABILITIES AND STOCKHOLDER’S EQUITY                    
                     
CURRENT LIABILITIES                    
Current maturities of long-term debt  $235,131           $235,131 
Loan from Stockholder or Affiliates       $50,000         50,000 
Accumulated Interest on Loans        25,342         25,342 
Factoring   3,571,269              3,571,269 
Accounts payable   796,748    8,584         805,332 
Accrued payroll   400,920              400,920 
Accrued liabilities   737,534              737,534 
Deferred revenue   285,597              285,597 
Short term debt   125,000              125,000 
Income taxes payable   483,523              483,523 
Total current liabilities   6,635,722    83,926         6,719,648 
Long term debt, less current maturities        83,147         83,147 
Deferred income taxes   343,664              343,664 
Total liabilities   6,979,386    167,073         7,146,459 
                     
STOCKHOLDER’S EQUITY                    
Common stock, $1 par value, 400 shares authorized, 100 issued and outstanding   100              100 
Common stock, without par value, 30,000,000 shares authorized; 17,268,993 shares issued        9,912,150         9,912,150 
Retained earnings   1,849,852    (8,976,969)        (7,127,117)
Less treasury stock at cost, 354,300 shares        (1,094,517)        (1,094,517)
Total stockholder’s equity   1,849,952    (159,336)        1,690,616 
Total liabilities and stockholder’s equity  $8,829,338   $7,737        $8,837,075 

 

 2 
   

 

Notes:

 

Assets

 

1. Current maturity of notes receivable from related parties: Notes increased by $ 258,655 in 6 months ending June 30th, due to loans to former parent Vivos Holdings, LLC., and fees associated with reverse merger, largely legal expenses.

 

2. Prepaid Expenses: Prepaid dropped by $152,305, to $82,691, as all corporate insurance policies are amortized over a 12-month period.

 

Liabilities

 

3. Current maturities of long-term debt: Dropped by $558,511 to $235,131 as loans were repaid on schedule.

 

4. Short Term Debt: On June 19, 2019, Maslow issued a $125,000 promissory note with an annual interest rate of 12% with the option of converting the note into equity. The funds raised from the promissory note was to be used for working capital purposes. The Company is obligated to issue shares equal to 75% of the average sale price of a qualified financing transaction

 

5. Income tax payable was reduced by $180,359 from December 2018

 

 3 
   

 

RELIABILITY INC.

CONSOLIDATED STATEMENT OF INCOME

For the Six Months Ended June 30, 2019

 

   Maslow   Reliability   Adj.   Consolidated 
Revenue                
Workforce Management   17,917,364            17,917,364 
Cost of Revenue                    
Workforce Management   16,011,202              16,011,202 
Gross profit   1,906,162              1,906,162 
Operating Expenses                    
General and administrative expenses   1,357,728    7,984         1,365,712 
Operating Profit   548,434    (7,984)        540,450 
Other Income/(Expense)                    
Interest income, related parties   45,509              45,509 
Interest Expense   (168,398)   (5,407)        (173,805)
Other   (51,472)             (51,472)
Income before taxes   374,073    (13,391)        360,682 
Income tax benefit   3,605              3,605 
Net income  $377,678    (13,391)       $364,287 

 

Notes

 

  1. Revenues: First half 2019 Revenue of $17,917,364 is less than half a point lower than same time a year ago at $17,977,659.
  2. Cost of Revenue: At $16,011,202 is within 1% of a year ago.

 

 4 
   

 

RELIABILITY INC.

CONSOLIDATED STATEMENT OF CASH FLOWS

Six Months Ended June 30, 2019

 

   Maslow   Reliability   Adj   Consolidated 
A. Cash flows from operating activities:                    
Net Profit / (Loss)  $377,678   $(13,391)      $364,287 
Adjustments to reconcile net income to net cash used in operating activities:                    
Depreciation on Assets   11,901              11,901 
Loss on disposal of property and equipment   2,591              2,591 
Operating Profit before Working Capital Changes   392,170    (13,391)        378,779 
Changes in operating assets and liabilities:                    
Contract receivables   885,437              885,437 
Due from related parties   (258,655)             (258,655)
Due from employee   1,175              1,175 
Prepaid expenses   152,305              152,305 
Accumulated Interest on Loans        2,478         2,478 
Accounts payable   90,185    (7,377)        82,808 
Accrued Payroll   61,997              61,997 
Accrued Liabilities   (37,686)             (37,686)
Deferred Income   50,204              50,204 
Income Taxes Payable/Tax Paid   (180,359)             (180,359)
Cash Generated from Operations   764,603    (4,899)        759,704 
Net Cash from Operating Activities   1,156,773    (18,290)        1,138,483 
B. Cash flows from investing activities:                    
Purchase of fixed assets   (14,350)             (14,350)
Net Cash from Investing Activities   (14,350)             (14,350)
C. Cash flows from financing activities:                    
Long Term borrowings   (558,511)   17,929         (540,582)
Proceeds from issuing short term debt   125,000              125,000 
Net payment on Line of Credit   (581,955)             (581,955)
Net cash from / (used) by financing activities   (1,015,466)   17,929         (997,537)
Net decrease in cash and cash equivalents   126,957    (361)        126,596 
Cash and cash equivalents at beginning of year   28,710    8,098         36,808 
Cash and cash equivalents at end of year   155,667    7,737         163,404 

 

 5