Delaware
|
000-26460
|
95-4484725
|
(State or other jurisdiction
|
(Commission
|
(IRS Employer
|
of incorporation)
|
File Number)
|
Identification No.)
|
100 Canal Pointe Boulevard, Suite 108
Princeton, New Jersey
|
08540
|
(Address of principal executive offices)
|
(Zip Code)
|
Not applicable
|
(Former Name or Former Address, If Changed Since Last Report)
|
£ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
£ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
£ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
£ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 9.01 | Financial Statements and Exhibits |
Exhibit No.
|
Exhibit
|
99.1
|
Audited financial statements of Bellsoft, Inc. as of and for the years ended December 31, 2014 and 2013 and Independent Auditor's Report thereon.
|
99.2
|
Condensed financial statements of Bellsoft, Inc. as of September 30, 2015 (unaudited) and for the three months and nine months ended September 30, 2015 and 2014 (unaudited).
|
99.3
|
Unaudited pro forma condensed combined financial statements and explanatory notes for Ameri Holdings, Inc. as of August 31, 2015, for the five months ended August 31, 2015 and for the year ended March 31, 2015.
|
Date: February 2, 2016
|
AMERI HOLDINGS, INC.
|
|
By:
|
/s/ Giri Devanur
|
|
Giri Devanur
|
||
President and Chief Executive Officer
|
Exhibit No.
|
Exhibit
|
99.1
|
Audited financial statements of Bellsoft, Inc. as of and for the years ended December 31, 2014 and 2013 and Independent Auditor's Report thereon.
|
99.2
|
Condensed financial statements of Bellsoft, Inc. as of September 30, 2015 (unaudited) and for the three months and nine months ended September 30, 2015 and 2014 (unaudited).
|
99.3
|
Unaudited pro forma condensed combined financial statements and explanatory notes for Ameri Holdings, Inc. as of August 31, 2015, for the five months ended August 31, 2015 and for the year ended March 31, 2015.
|
Page
|
|
Report of Independent Registered Public Accounting Firm
|
1
|
FINANCIAL STATEMENTS
|
|
Consolidated Balance Sheets
|
2
|
Consolidated Statements of Income and Comprehensive Income
|
3
|
Consolidated Statements of Changes in Shareholders' Equity
|
4
|
Consolidated Statements of Cash Flows
|
5
|
Notes to Consolidated Financial Statements
|
6-12
|
December 31,
|
||||||||
2014
|
2013
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash
|
$
|
1,209,793
|
$
|
2,309,919
|
||||
Accounts receivable, net
|
4,232,603
|
2,873,991
|
||||||
Employee advances
|
7,114
|
5,500
|
||||||
Prepaid expenses
|
4,604
|
59,697
|
||||||
Other receivable
|
38,025
|
-
|
||||||
TOTAL CURRENT ASSETS
|
5,492,139
|
5,249,107
|
||||||
PROPERTY AND EQUIPMENT, NET
|
111,856
|
98,050
|
||||||
OTHER ASSETS
|
||||||||
Security deposits
|
85,916
|
88,296
|
||||||
Note receivable from shareholder
|
-
|
220,000
|
||||||
Other assets
|
7,076
|
5,824
|
||||||
TOTAL OTHER ASSETS
|
92,992
|
314,120
|
||||||
TOTAL ASSETS
|
$
|
5,696,987
|
$
|
5,661,277
|
||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$
|
1,150,862
|
$
|
731,825
|
||||
Accrued expenses
|
1,477,099
|
1,127,963
|
||||||
Customer advances
|
89,770
|
211,969
|
||||||
Line of credit
|
500,000
|
1,750,000
|
||||||
Income tax payable
|
21,143
|
29,953
|
||||||
TOTAL CURRENT LIABILITIES
|
3,238,874
|
3,851,710
|
||||||
SHAREHOLDERS' EQUITY
|
||||||||
Common stock, no par, authorized 10,000 shares,
|
||||||||
issued and outstanding 750 shares
|
102,875
|
102,875
|
||||||
Retained earnings
|
2,396,321
|
1,694,266
|
||||||
Accumulated other comprehensive loss
|
(127,865
|
) |
(68,904
|
) | ||||
Non-controlling interest
|
86,782
|
81,330
|
||||||
TOTAL SHAREHOLDERS' EQUITY
|
2,458,113
|
1,809,567
|
||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
5,696,987
|
$
|
5,661,277
|
||||
2014
|
2013
|
|||||||
REVENUES
|
$
|
21,338,280
|
$
|
20,813,072
|
||||
OPERATING EXPENSES
|
20,415,251
|
19,837,896
|
||||||
Income from operations
|
923,029
|
975,176
|
||||||
OTHER INCOME (EXPENSES)
|
||||||||
Interest income
|
2,434
|
1,901
|
||||||
Loss on disposal of assets
|
(1,202
|
)
|
-
|
|||||
Interest expense
|
(28,578
|
)
|
(26,970
|
)
|
||||
Unrealized gain on foreign currency
|
22,140
|
7,956
|
||||||
TOTAL OTHER EXPENSE
|
(5,206
|
)
|
(17,113
|
)
|
||||
Income before income tax expense
|
917,823
|
958,063
|
||||||
Income tax expense
|
17,192
|
53,126
|
||||||
Net income
|
900,631
|
904,937
|
||||||
Net income/(loss), non-controlling interest
|
5,452
|
20,338
|
||||||
Net income, controlling interest
|
895,179
|
884,599
|
||||||
Other comprehensive income (loss):
|
||||||||
Foreign currency translation adjustment
|
(58,961
|
)
|
(3,683
|
)
|
||||
Comprehensive income
|
$
|
836,218
|
$
|
880,916
|
Accumulated
|
||||||||||||||||||||
Other
|
Total
|
|||||||||||||||||||
Non-Controlling
|
Comprehensive
|
Retained
|
Shareholders'
|
|||||||||||||||||
Common Stock
|
Interest
|
Loss
|
Earnings
|
Equity
|
||||||||||||||||
Balance at December 31, 2012
|
102,875
|
$
|
60,992
|
$
|
(65,211
|
)
|
$
|
3,020,097
|
$
|
3,188,743
|
||||||||||
Net income
|
20,338
|
884,599
|
904,937
|
|||||||||||||||||
Shareholders' distributions
|
(2,210,430
|
)
|
(2,210,430
|
)
|
||||||||||||||||
Foreign currency translation adjustment
|
(3,683
|
)
|
(3,683
|
)
|
||||||||||||||||
Balance at December 31, 2013
|
102,875
|
81,330
|
(68,904
|
)
|
1,694,266
|
1,809,567
|
||||||||||||||
Net income
|
-
|
5,452
|
-
|
895,179
|
900,631
|
|||||||||||||||
Shareholders' distributions
|
-
|
-
|
-
|
(193,124
|
)
|
(193,124
|
)
|
|||||||||||||
Foreign currency translation adjustment
|
-
|
-
|
(58,961
|
)
|
-
|
(58,961
|
)
|
|||||||||||||
Balance at December 31, 2014
|
102,875
|
$
|
86,782
|
$
|
(127,865
|
)
|
$
|
2,396,321
|
$
|
2,458,113
|
2014
|
2013
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net income
|
$
|
900,631
|
$
|
904,937
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation
|
24,040
|
47,320
|
||||||
Translation adjustment
|
(58,961
|
)
|
2,564
|
|||||
Changes in assets and liabilities: Accounts receivable
|
||||||||
(1,358,612
|
)
|
190,598
|
||||||
Employee advances
|
(1,614
|
)
|
44,500
|
|||||
Prepaid expenses
|
55,093
|
(30,596
|
)
|
|||||
Other receivable
|
(38,025
|
)
|
-
|
|||||
Security deposits
|
2,380
|
10,061
|
||||||
Other assets
|
(1,252
|
)
|
(5,824
|
)
|
||||
Accounts payable
|
419,037
|
(715,765
|
)
|
|||||
Accrued expenses
|
349,136
|
(147,232
|
)
|
|||||
Customer advances
|
(122,199
|
)
|
206,487
|
|||||
Income tax payable
|
(8,810
|
)
|
(11,559
|
)
|
||||
Net cash provided by operating activities
|
160,844
|
495,491
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Capital expenditures
|
(37,846
|
)
|
(9,577
|
)
|
||||
(Increase)/decrease in note receivable from shareholder
|
220,000
|
(50,000
|
)
|
|||||
Net cash provided by/(used in) investing activities
|
182,154
|
(59,577
|
)
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Increase/(decrease) in line of credit
|
(1,250,000
|
)
|
1,750,000
|
|||||
Shareholders' distributions
|
(193,124
|
)
|
(2,210,430
|
)
|
||||
Net cash used in financing activities
|
(1,443,124
|
)
|
(460,430
|
)
|
||||
Net decrease in cash and cash equivalents
|
(1,100,126
|
)
|
(24,516
|
)
|
||||
Cash at beginning of year
|
2,309,919
|
2,334,435
|
||||||
Cash at end of year
|
$
|
1,209,793
|
$
|
2,309,919
|
||||
Supplemental disclosure:
|
||||||||
Cash paid for interest
|
$
|
28,578
|
$
|
26,970
|
||||
Cash paid for foreign income taxes
|
$
|
59,864
|
$
|
82,374
|
Amounts due for services rendered and billed:
|
2014
|
2013
|
||||||
Outstanding less than 90 days
|
$
|
3,404,399
|
$
|
2,539,564
|
||||
Outstanding more than 90 days
|
- | - | ||||||
3,404,399
|
2,539,564
|
|||||||
Less: allowance for doubtful accounts
|
(19,608
|
)
|
-
|
|||||
Amounts due for services rendered and billed, net
|
3,384,791
|
2,539,564
|
||||||
Amounts due for services rendered not billed:
|
847,812
|
334,427
|
||||||
Accounts receivable, net
|
$
|
4,232,603
|
$
|
2,873,991
|
2014
|
2013
|
|||||||
Computer equipment
|
$
|
169,329
|
$
|
180,262
|
||||
Furniture and fixtures
|
50,321
|
73,006
|
||||||
Office premises - India
|
44,181
|
56,292
|
||||||
Software
|
72,988
|
90,019
|
||||||
Office equipment
|
70,235
|
110,392
|
||||||
Leasehold improvements
|
4,194
|
4,194
|
||||||
Fixed assets, gross
|
411,248
|
514,165
|
||||||
Less: accumulated depreciation
|
(299,392
|
)
|
(416,115
|
)
|
||||
Fixed assets, net
|
$
|
111,856
|
$
|
98,050
|
Foreign income tax:
|
2014
|
2013
|
||||||
Canada
|
$
|
8,848
|
$
|
29,953
|
||||
India
|
8,344
|
23,173
|
||||||
Total current income tax expense
|
$
|
17,192
|
$
|
53,126
|
Table of Contents
|
Page
|
|
Financial Statements:
|
|
Unaudited Condensed Consolidated Balance Sheets
|
1
|
Unaudited Condensed Consolidated Statements of Comprehensive Income
|
2
|
Unaudited Condensed Consolidated Statements of Cash Flows
|
3
|
Notes to Unaudited Condensed Consolidated Financial Statements
|
4-10
|
BELLSOFT, INC. AND SUBSIDIARIES
|
||||||||
Unaudited Condensed Consolidated Balance Sheets
|
||||||||
September 30,
|
||||||||
2015
|
2014
|
|||||||
ASSETS:
|
||||||||
Current assets:
|
||||||||
Cash
|
$
|
1,443,375
|
$
|
1,142,197
|
||||
Accounts receivable, net
|
5,640,847
|
3,853,725
|
||||||
Employee advances
|
8,314
|
2,500
|
||||||
Prepaid expenses
|
8,718
|
7,386
|
||||||
Total current assets
|
7,101,254
|
5,005,808
|
||||||
Property and equipment, net
|
121,585
|
118,155
|
||||||
Other assets:
|
||||||||
Security deposits
|
30,440
|
88,082
|
||||||
Loan receivable
|
48,026
|
53,406
|
||||||
Total other assets
|
78,466
|
141,488
|
||||||
Total Assets
|
$
|
7,301,305
|
$
|
5,265,451
|
||||
LIABILITIES AND STOCKHOLDER'S EQUITY:
|
||||||||
Liabilities:
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
1,344,434
|
$
|
856,989
|
||||
Accrued expenses
|
1,574,255
|
1,223,890
|
||||||
Customer advances
|
19,663
|
211,971
|
||||||
Line of credit
|
250,000
|
250,000
|
||||||
Total current liabilities
|
3,188,352
|
2,542,850
|
||||||
Note payable - related party
|
56,890
|
8,351
|
||||||
Stockholder's equity:
|
||||||||
Common stock, no par, authorized 10,000 shares, issued and outstanding 750 shares
|
102,875
|
102,875
|
||||||
Accumulated other comprehensive loss
|
(109,162
|
)
|
(34,755
|
)
|
||||
Non-controlling interest
|
68,503
|
69,145
|
||||||
Retained earnings
|
3,993,847
|
2,576,985
|
||||||
Total stockholder's equity
|
4,056,063
|
2,714,250
|
||||||
Total Liabilities and Stockholder's Equity
|
$
|
7,301,305
|
$
|
5,265,451
|
BELLSOFT, INC. AND SUBSIDIARIES
|
||||||||||||||||
Unaudited Condensed Consolidated Statements of Comprehensive Income
|
||||||||||||||||
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
REVENUE
|
$
|
7,486,339
|
$
|
5,698,603
|
$
|
20,196,231
|
$
|
15,074,567
|
||||||||
OPERATING EXPENSES:
|
6,771,600
|
5,373,424
|
18,505,634
|
14,002,719
|
||||||||||||
INCOME FROM OPERATIONS
|
714,739
|
325,179
|
1,690,597
|
1,071,848
|
||||||||||||
OTHER INCOME (EXPENSES)
|
||||||||||||||||
Other income
|
808
|
2,449
|
808
|
2,449
|
||||||||||||
Interest expense
|
(4,776
|
)
|
(4,526
|
)
|
(14,312
|
)
|
(26,500
|
)
|
||||||||
Foreign currency gain (loss)
|
862
|
-
|
(93,341
|
)
|
(176,606
|
)
|
||||||||||
Total other expense
|
(3,107
|
)
|
(2,077
|
)
|
(106,845
|
)
|
(200,657
|
)
|
||||||||
NET INCOME
|
711,632
|
323,102
|
1,583,752
|
871,191
|
||||||||||||
Net income, non-controlling interest
|
8,384
|
15,643
|
18,279
|
12,185
|
||||||||||||
Net income, controlling interest
|
720,016
|
338,745
|
1,602,031
|
883,376
|
||||||||||||
Other comprehensive income (loss):
|
||||||||||||||||
Foreign currency translation adjustment
|
8,952
|
78,068
|
18,703
|
34,149
|
||||||||||||
Comprehensive income
|
$
|
728,968
|
$
|
416,813
|
$
|
1,620,734
|
$
|
917,525
|
BELLSOFT, INC. AND SUBSIDIARIES
|
||||||||||||||||
Unaudited Condensed Consolidated Statements of Cash Flows
|
||||||||||||||||
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||||||
Net income
|
$
|
720,016
|
$
|
338,745
|
$
|
1,602,031
|
$
|
883,376
|
||||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
Depreciation
|
2,489
|
4,163
|
7,467
|
12,490
|
||||||||||||
Changes in assets and liabilities:
|
||||||||||||||||
Accounts receivable
|
(791,954
|
)
|
(654,554
|
)
|
(1,408,244
|
)
|
(979,732
|
)
|
||||||||
Employee advances
|
1,050
|
(1,800
|
)
|
(1,200
|
)
|
3,000
|
||||||||||
Prepaid expenses
|
11,400
|
-
|
(4,114
|
)
|
52,311
|
|||||||||||
Other receivable
|
-
|
-
|
(2,925
|
)
|
(47,582
|
)
|
||||||||||
Security deposits
|
-
|
-
|
55,476
|
214
|
||||||||||||
Accounts payable
|
302,481
|
11,113
|
193,572
|
125,164
|
||||||||||||
Accrued expenses
|
28,228
|
336,501
|
97,156
|
95,926
|
||||||||||||
Customer advances
|
-
|
-
|
(70,107
|
)
|
-
|
|||||||||||
Income tax payable
|
-
|
-
|
(21,143
|
)
|
(29,953
|
)
|
||||||||||
Net cash provided by operating activities
|
273,710
|
34,168
|
447,969
|
115,214
|
||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||||||
Capital expenditures
|
(2,543
|
)
|
(4,872
|
)
|
(17,196
|
)
|
(32,595
|
)
|
||||||||
Net cash used in investing activities
|
(2,543
|
)
|
(4,872
|
)
|
(17,196
|
)
|
(32,595
|
)
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||||||
Repayment of line of credit
|
(1,000,000
|
)
|
(850,000
|
)
|
(250,000
|
)
|
(1,500,000
|
)
|
||||||||
Note payable - related party
|
-
|
(36,762
|
)
|
56,890
|
8,351
|
|||||||||||
Repayment of note receivable from shareholder
|
-
|
-
|
-
|
220,000
|
||||||||||||
Shareholders' distributions
|
-
|
-
|
(4,505
|
)
|
(657
|
)
|
||||||||||
Non-controlling interest net income
|
(8,334
|
)
|
(15,643
|
)
|
(18,279
|
)
|
(12,185
|
)
|
||||||||
Net cash used in financing activities
|
(1,008,334
|
)
|
(902,405
|
)
|
(215,894
|
)
|
(1,284,491
|
)
|
||||||||
Effect of exchange rate changes on cash
|
8,952
|
78,068
|
18,703
|
34,150
|
||||||||||||
Net increase/(decrease) in cash
|
(728,215
|
)
|
(795,041
|
)
|
233,582
|
(1,167,722
|
)
|
|||||||||
Cash at beginning of period
|
2,171,590
|
1,937,238
|
1,209,793
|
2,309,919
|
||||||||||||
Cash at end of period
|
$
|
1,443,375
|
$
|
1,142,197
|
$
|
1,443,375
|
$
|
1,142,197
|
||||||||
Supplemental disclosure:
|
||||||||||||||||
Cash paid for interest
|
$
|
4,776
|
$
|
4,526
|
$
|
14,312
|
$
|
26,500
|
||||||||
Cash paid for foreign income taxes
|
$
|
-
|
$
|
-
|
$
|
9,768
|
$
|
30,844
|
Amounts due for services rendered and billed:
|
2015
|
2014
|
||||||
Outstanding less than 90 days
|
$
|
4,449,642
|
$
|
3,021,016
|
||||
Outstanding more than 90 days
|
(34,488
|
)
|
(31,329
|
)
|
||||
4,415,154
|
2,989,687
|
|||||||
Less: allowance for doubtful accounts
|
-
|
-
|
||||||
Amounts due for services rendered and billed, net
|
4,415,154
|
2,989,687
|
||||||
Amounts due for services rendered not billed:
|
1,225,693
|
864,038
|
||||||
Accounts receivable, net
|
$
|
5,640,847
|
$
|
3,853,725
|
2015
|
2014
|
|||||||
Computer equipment
|
$
|
169,329
|
$
|
180,263
|
||||
Furniture and fixtures
|
59,346
|
58,455
|
||||||
Office premises - India
|
60,658
|
58,670
|
||||||
Software
|
73,943
|
92,932
|
||||||
Office equipment
|
46,227
|
55,206
|
||||||
Leasehold improvements
|
4,194
|
4,194
|
||||||
Fixed assets, gross
|
413,697
|
449,719
|
||||||
Less: accumulated depreciation
|
(292,112
|
)
|
(331,564
|
)
|
||||
Fixed assets, net
|
$
|
121,585
|
$
|
118,155
|
AMERI HOLDINGS, INC.
|
||||||||||||||||||||||||||
Unaudited Pro Forma Condensed Combined Balance Sheet
|
||||||||||||||||||||||||||
August 31, 2015
|
||||||||||||||||||||||||||
Ameri Holdings,
Inc.
|
Bellsoft,
Inc.
|
Combined
Historical
|
Pro Forma
Adjustments
|
Pro Forma
Combined
|
||||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||||
Current assets:
|
||||||||||||||||||||||||||
Cash and cash equivalents
|
$
|
3,639,011
|
$
|
1,575,358
|
$
|
5,214,369
|
$
|
5,214,369
|
||||||||||||||||||
Accounts receivable
|
3,861,264
|
4,168,573
|
8,029,837
|
8,029,837
|
||||||||||||||||||||||
Other current assets
|
306,528
|
20,091
|
326,619
|
326,619
|
||||||||||||||||||||||
Total current assets
|
7,806,803
|
5,764,022
|
13,570,825
|
-
|
13,570,825
|
|||||||||||||||||||||
Non-current assets:
|
||||||||||||||||||||||||||
Investments
|
-
|
-
|
-
|
1
|
9,300,000
|
-
|
||||||||||||||||||||
2
|
(9,300,000
|
)
|
||||||||||||||||||||||||
Fixed assets
|
35,023
|
121,011
|
156,034
|
156,034
|
||||||||||||||||||||||
Intangible assets-net
|
1,198,316
|
-
|
1,198,316
|
2
|
1,815,000
|
3,013,316
|
||||||||||||||||||||
Other assets
|
-
|
80,355
|
80,355
|
80,355
|
||||||||||||||||||||||
Goodwill
|
-
|
-
|
-
|
2
|
3,077,028
|
3,077,028
|
||||||||||||||||||||
TOTAL ASSETS
|
$
|
9,040,142
|
$
|
5,965,388
|
$
|
15,005,530
|
$
|
4,892,028
|
$
|
19,897,558
|
||||||||||||||||
LIABILITIES AND STOCKHOLDER'S EQUITY
|
||||||||||||||||||||||||||
Current liabilities:
|
||||||||||||||||||||||||||
Accounts payable
|
$
|
2,347,763
|
$
|
1,185,403
|
$
|
3,533,166
|
$
|
3,533,166
|
||||||||||||||||||
Line of credit
|
-
|
250,000
|
250,000
|
250,000
|
||||||||||||||||||||||
Other current liabilities
|
446,217
|
122,013
|
568,230
|
568,230
|
||||||||||||||||||||||
Taxes payable
|
385,363
|
-
|
385,363
|
385,363
|
||||||||||||||||||||||
Convertible notes
|
5,000,000
|
5,000,000
|
5,000,000
|
|||||||||||||||||||||||
Consideration payable
|
-
|
-
|
-
|
1
|
8,300,000
|
8,300,000
|
||||||||||||||||||||
Total current liabilities
|
8,179,343
|
1,557,416
|
9,736,759
|
8,300,000
|
18,036,759
|
|||||||||||||||||||||
Stockholder's equity:
|
||||||||||||||||||||||||||
Preferred shares
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||
Common stock
|
116,390
|
102,875
|
219,265
|
1
|
2,353
|
118,743
|
||||||||||||||||||||
2
|
(102,875
|
)
|
||||||||||||||||||||||||
Additonal paid-in capital
|
53,131
|
-
|
53,131
|
1
|
997,647
|
1,050,778
|
||||||||||||||||||||
Retained earnings
|
691,278
|
4,305,097
|
4,996,375
|
2
|
(4,305,097
|
)
|
691,278
|
|||||||||||||||||||
Total stockholder's equity
|
860,799
|
4,407,972
|
5,268,771
|
(3,407,972
|
)
|
1,860,799
|
||||||||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY
|
$
|
9,040,142
|
$
|
5,965,388
|
$
|
15,005,530
|
$
|
4,892,028
|
$
|
19,897,558
|
Pro Forma Adjustments
|
||||||||||||
1
|
Investment in subsidiary
|
|
9,300,000
|
|||||||||
Common stock
|
2,353
|
|||||||||||
Additonal paid-in capital
|
997,647
|
|||||||||||
Consideration payable
|
8,300,000
|
2
|
Investment in subsidiary
|
9,300,000
|
|||||||||
Common stock
|
102,875
|
||||||||||
Retained earnings
|
4,305,097
|
||||||||||
Intangible assets
|
1,815,000
|
||||||||||
Goodwill
|
3,077,028
|
AMERI HOLDINGS, INC.
|
||||||||||||||||||||
Unaudited Pro Forma Combined Statement of Operations
|
||||||||||||||||||||
For the Year Ended March 31, 2015
|
||||||||||||||||||||
Ameri Holdings,
Inc.
|
Bellsoft,
Inc.
|
Combined
Historical
|
Pro Forma
Adjustments
|
Pro Forma
Combined
|
||||||||||||||||
Revenue
|
$
|
16,804,379
|
$
|
25,220,206
|
$
|
42,024,585
|
$
|
42,024,585
|
||||||||||||
Cost of revenue
|
15,114,400
|
-
|
15,114,400
|
15,114,400
|
||||||||||||||||
Gross profit
|
1,689,979
|
25,220,206
|
26,910,185
|
-
|
26,910,185
|
|||||||||||||||
Operating expenses:
|
||||||||||||||||||||
Selling, general and administrative
|
1,042,776
|
24,664,520
|
25,707,296
|
25,707,296
|
||||||||||||||||
Income before other income / (expenses)
|
647,203
|
555,686
|
1,202,889
|
-
|
1,202,889
|
|||||||||||||||
Interest expense
|
-
|
(19,862
|
)
|
(19,862
|
)
|
(19,862
|
)
|
|||||||||||||
Other income (expense)
|
-
|
10,902
|
10,902
|
10,902
|
||||||||||||||||
Depreciation and amortization
|
(33,372
|
)
|
(12,490
|
)
|
(45,862
|
)
|
(45,862
|
)
|
||||||||||||
Net income before income tax
|
613,831
|
534,236
|
1,148,067
|
-
|
1,148,067
|
|||||||||||||||
Provision for income taxes
|
(218,887
|
)
|
(8,605
|
)
|
(227,492
|
)
|
(227,492
|
)
|
||||||||||||
Income (loss) from continuing operations
|
394,944
|
525,631
|
920,575
|
-
|
920,575
|
|||||||||||||||
Unrealized foreign currency translation income
|
-
|
50,455
|
50,455
|
50,455
|
||||||||||||||||
Net and comprehensive income for the period
|
$
|
394,944
|
$
|
576,086
|
$
|
971,030
|
$
|
-
|
$
|
971,030
|
||||||||||
Net income (loss) per common share from continuing operations:
|
||||||||||||||||||||
Basic
|
$
|
0.03
|
$
|
700.84
|
$
|
0.07
|
$
|
0.07
|
||||||||||||
Diluted
|
$
|
0.03
|
$
|
700.84
|
$
|
0.07
|
$
|
0.07
|
||||||||||||
Weight average common share outstanding:
|
||||||||||||||||||||
Basic
|
12,500,070
|
750
|
12,500,820
|
1
|
234,545
|
12,735,365
|
||||||||||||||
Diluted
|
12,500,070
|
750
|
12,500,820
|
234,784
|
12,735,604
|
|||||||||||||||
|
|
AMERI HOLDINGS, INC.
|
||||||||||||||||||||
Unaudited Pro Forma Combined Statement of Operations
|
||||||||||||||||||||
For the five month period ended August 31, 2015
|
||||||||||||||||||||
Ameri Holdings,
Inc.
|
Bellsoft,
Inc.
|
Combined
Historical
|
Pro Forma Adjustments
|
Pro Forma
Combined
|
||||||||||||||||
Revenue
|
$
|
5,277,990
|
$
|
12,380,196
|
$
|
17,658,186
|
$
|
17,658,186
|
||||||||||||
Cost of revenue
|
4,018,614
|
-
|
4,018,614
|
4,018,614
|
||||||||||||||||
Gross profit
|
1,259,376
|
12,380,196
|
13,639,572
|
-
|
13,639,572
|
|||||||||||||||
Operating expenses:
|
||||||||||||||||||||
Selling, general and administrative
|
1,362,402
|
11,126,022
|
12,488,424
|
12,488,424
|
||||||||||||||||
Income before other income / (expenses)
|
(103,026
|
)
|
1,254,174
|
1,151,148
|
-
|
1,151,148
|
||||||||||||||
Interest expense
|
(40,790
|
)
|
(10,355
|
)
|
(51,145
|
)
|
(51,145
|
)
|
||||||||||||
Depreciation and amortization
|
(2,761
|
)
|
(4,148
|
)
|
(6,909
|
)
|
(6,909
|
)
|
||||||||||||
Income (loss) from continuing operations
|
(146,577
|
)
|
1,239,671
|
1,093,094
|
-
|
1,093,094
|
||||||||||||||
Unrealized foreign currency translation income
|
-
|
10,390
|
10,390
|
10,390
|
||||||||||||||||
Net and comprehensive income for the period
|
$
|
(146,577
|
)
|
$
|
1,250,061
|
$
|
1,103,484
|
$
|
-
|
$
|
1,103,484
|
|||||||||
Net income (loss) per common share from continuing operations:
|
||||||||||||||||||||
Basic
|
$
|
(0.01
|
)
|
$
|
1,652.90
|
$
|
0.10
|
$
|
0.09
|
|||||||||||
Diluted
|
$
|
(0.01
|
)
|
$
|
1,652.90
|
$
|
0.07
|
$
|
0.07
|
|||||||||||
Weight average common share outstanding:
|
||||||||||||||||||||
Basic
|
11,493,097
|
750
|
11,493,847
|
1
|
234,545
|
11,728,392
|
||||||||||||||
Diluted
|
16,240,410
|
750
|
16,241,160
|
234,784
|
16,475,944
|
|||||||||||||||
|
||||||||||||||||||||
|
|
Total purchase price
|
$
|
9,300,000
|
||
|
||||
Cash and cash equivalents
|
1,575,358
|
|||
Accounts receivable
|
4,168,573
|
|||
Deposit and prepaid expense
|
100,446
|
|||
Other
|
1,936,011
|
|||
Total identifiable assets
|
7,780,388
|
|||
|
||||
Accounts payable and accrued expenses
|
(1,185,403
|
)
|
||
Trade financing
|
(250,000
|
)
|
||
Other payable
|
(122,013
|
)
|
||
Total liabilities assumed
|
(1,557,416
|
)
|
||
|
||||
Net assets acquired
|
6,222,972
|
|||
|
||||
Total proforma goodwill
|
$
|
3,077,028
|