EX-99.2 3 a05-11990_1ex99d2.htm EX-99.2

Exhibit 99.2

 

PrimaryAds Inc.

Balance Sheets (Unaudited)

March 31, 2005 and 2004

 

 

 

2005

 

2004

 

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash

 

$

1,288,491

 

$

130,937

 

Accounts Receivable

 

865,084

 

279,321

 

Total Current Assets

 

2,153,575

 

410,258

 

 

 

 

 

 

 

Computers(Net of Accumulated Depreciation)

 

1,256

 

2,261

 

 

 

 

 

 

 

Domain Name(Net of Accumulated Amortization)

 

21,397

 

34,397

 

 

 

 

 

 

 

Total Assets

 

$

2,176,228

 

$

446,916

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts Payable

 

$

1,053,260

 

$

250,661

 

License fees payable

 

 

7,494

 

State corporate taxes payable

 

37,410

 

 

Deferred Revenue

 

17,579

 

 

Due to stockholder

 

 

50,000

 

Total Current Liabilities

 

1,108,249

 

308,155

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

Common Stock – No par value; authorized – 100 shares in 2005 and 2004; issued and outstanding – 100 shares in 2005 and 2004

 

10,000

 

10,000

 

Additional Paid-In-Capital

 

3,679

 

3,679

 

Retained Earnings

 

1,054,300

 

125,082

 

Total Stockholders’ Equity

 

1,067,979

 

138,761

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

2,176,228

 

$

446,916

 

 

See Accompanying Notes to Financial Statements.

 



 

PrimaryAds Inc.

Statements of Income and Retained Earnings(Unaudited)

Three Months Ended March 31, 2005 and 2004

 

 

 

2005

 

2004

 

Revenue

 

$

5,312,820

 

$

508,354

 

 

 

 

 

 

 

Cost of Sales

 

4,176,718

 

329,893

 

 

 

 

 

 

 

Gross Profit

 

1,136,102

 

178,461

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

Payroll and payroll taxes

 

88,437

 

15,477

 

Licenses

 

52,995

 

10,836

 

Professional Fees

 

31,378

 

 

Advertising

 

12,235

 

3,511

 

Amortization

 

3,250

 

3,250

 

Office Expense

 

9,304

 

3,942

 

Outside Services

 

854

 

4,682

 

Insurance

 

3,340

 

1,410

 

Depreciation

 

251

 

251

 

Total Operating Expenses

 

202,044

 

43,359

 

 

 

 

 

 

 

Income from Operations

 

934,058

 

135,102

 

 

 

 

 

 

 

Income Tax Expense

 

12,423

 

 

 

 

 

 

 

 

Net Income

 

921,635

 

135,102

 

 

 

 

 

 

 

Retained Earnings(Accumulated Deficit), Beginning of Year

 

132,665

 

(10,020

)

 

 

 

 

 

 

Less: Distributions

 

 

 

 

 

 

 

 

 

Retained Earnings, End of Year

 

$

1,054,300

 

$

125,082

 

 

See Accompanying Notes to Financial Statements.

 



 

PrimaryAds Inc.

Statement of Cash Flows (Unaudited)

Three Months Ended March 31, 2005 and 2004

 

 

 

2005

 

2004

 

 

 

 

 

 

 

Cash Flows from Operating Activities

 

 

 

 

 

Net Income

 

$

921,635

 

$

135,102

 

Adjustments to reconcile net income to net cash provided by operating activities

 

 

 

 

 

Depreciation and Amortization

 

3,501

 

3,501

 

Noncash compensation for equity

 

 

3,679

 

Changes in operating assets and liabilities

 

 

 

 

 

Accounts Receivable

 

333,113

 

(262,510

)

Accounts Payable

 

(10,184

)

236,410

 

License fees payable

 

(14,459

)

7,494

 

Deferred Revenue

 

17,579

 

 

State corporate taxes payable

 

12,423

 

(500

)

 

 

 

 

 

 

Total Adjustments

 

341,973

 

(11,926

)

 

 

 

 

 

 

Net Cash Provided by Operating Activities

 

1,263,608

 

123,176

 

 

 

 

 

 

 

Net Increase in Cash

 

1,263,608

 

123,176

 

 

 

 

 

 

 

Cash, Beginning of Period

 

24,883

 

7,761

 

 

 

 

 

 

 

Cash, End of Period

 

$

1,288,491

 

$

130,937

 

 

 

 

 

 

 

Noncash Investing and Financing Activities Stockholder loan converted to common stock

 

$

 

$

9,000

 

 

See Accompanying Notes to Financial Statements.

 



 

PrimaryAds Inc.

Notes to Financial Statements

March 31, 2005 and 2004

 

Note A – Summary of Significant Accounting Policies

 

In the opinion of management, all adjustments necessary to present fairly the financial position, results of operations and cash flows for such periods have been made, and the interim policies followed are in conformity with generally accepted accounting principles and are consistent with those applied for annual periods.  Certain information and note disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been omitted as permitted by the Securities and Exchange Commission.

 

The preparation of financial statements in conformity with generally accepted accounting principles in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company currently does not have any significant estimates in its financial statements.

 

Note B – Subsequent Events

 

On April 22, 2005, the Company was acquired by CGI Holding Corporation for an initial purchase price of $9.95 million.  The shareholders and employees of the Company also received options to purchase an additional 146,000 shares of common stock. The exercise price with respect to 86,000 warrants is $3.57 per share, the closing price of CGI Holding Corporation’s common stock on the trading day immediately prior to the closing of the acquisition. The exercise prices for the remaining 60,000 warrants are based on the closing prices of CGI Holding Corporation’s common stock on the day that is one year prior to the day the warrants vest. The shareholders of the Company may also receive an additional payment of up to $16,000,000 based on the pre-tax earnings of the Company for the first twelve full calendar quarters following the closing. The first $10,000,000 of the earnout payment, to the extent earned, will be paid in shares of CGI Holding Corporation’s common stock. The remainder of the earnout payment, to the extent earned, will be paid 50% in cash and 50% in shares of common stock.