0001079974-16-000975.txt : 20160202 0001079974-16-000975.hdr.sgml : 20160202 20160202070303 ACCESSION NUMBER: 0001079974-16-000975 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20151123 ITEM INFORMATION: Completion of Acquisition or Disposition of Assets ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20160202 DATE AS OF CHANGE: 20160202 FILER: COMPANY DATA: COMPANY CONFORMED NAME: AMERI Holdings, Inc. CENTRAL INDEX KEY: 0000890821 STANDARD INDUSTRIAL CLASSIFICATION: SEMICONDUCTORS & RELATED DEVICES [3674] IRS NUMBER: 954484725 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 000-26460 FILM NUMBER: 161379146 BUSINESS ADDRESS: STREET 1: 100 MENLO PARK DRIVE CITY: EDISON STATE: NJ ZIP: 08837 BUSINESS PHONE: 732-243-9250 MAIL ADDRESS: STREET 1: 100 MENLO PARK DRIVE CITY: EDISON STATE: NJ ZIP: 08837 FORMER COMPANY: FORMER CONFORMED NAME: SPATIALIZER AUDIO LABORATORIES INC DATE OF NAME CHANGE: 19950323 8-K/A 1 ameri8ka1930q.htm
 


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K/A
Amendment No. 1

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): November 23, 2015
_______________________________________
AMERI Holdings, Inc.
(Exact name of registrant as specified in its charter)

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)

Registrant's telephone number, including area code: (732) 243-9250

 
Not applicable
(Former Name or Former Address, If Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

£ 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 2.01        Completion of Acquisition or Disposition of Assets.

On November 23, 2015, we filed a Current Report on Form 8-K reporting that on November 20, 2015, we closed our acquisition of Bellsoft, Inc. ("Bellsoft").  This Form 8-K/A amends the Form 8-K we filed on November 23, 2015 to include Bellsoft's audited financial statements for the year ended December 31, 2014, the unaudited condensed financial statements as of September 30, 2015 and for the three months and nine months ended September 30, 2015 and 2014 and the unaudited pro forma condensed combined financial statements and notes thereto related to our Bellsoft acquisition required by Items 9.01(a) and 9.01(b) of Form 8-K.


Item 9.01 Financial Statements and Exhibits
(a) Financial Statements of Businesses Acquired.
The following financial statements of Bellsoft are being filed as exhibits to this Form 8-K/A and are incorporated by reference herein:
Exhibit 99.1 – Bellsoft's audited financial statements, including an independent auditor's report as of and for the years ended December 31, 2014 and 2013.
Exhibit 99.2 – Bellsoft's condensed financial statements as of September 30, 2015 (unaudited) and for the three months and nine months ended September 30, 2015 and 2014 (unaudited).
(b) Unaudited Pro Forma Financial Information.
The Ameri Holdings, Inc. and Bellsoft unaudited pro forma condensed combined balance sheets as of August 31, 2015 and the Ameri Holdings, Inc. and Bellsoft unaudited pro forma condensed combined income statements for the five months from April 1, 2015 through August 31, 2015 and for the fiscal year ended March 31, 2015 and the notes related thereto are filed as Exhibit 99.3 hereto and are incorporated in this Form 8-K/A by reference.
Bellsoft's fiscal year ends December 31 and the fiscal year of Ameri Holdings, Inc.'s operating subsidiary, Ameri and Partners Inc., was previously March 31 until it was changed to December 31 on May 26, 2015.  The unaudited pro forma condensed combined income statements for the five months from April 1, 2015 through August 31, 2015 include Bellsoft's results for the five months from April 1, 2015 through August 31, 2015.  The unaudited pro forma condensed combined income statements for the year ended March 31, 2015 includes Bellsoft's results for the year ended March 31, 2015.  The unaudited pro forma condensed combined balance sheets as of August 31, 2015 includes Bellsoft's balance sheet as of August 31, 2015.
 
- 2 -


 
(d) 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.

 
 


- 3 -

 
 
 
SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: February 2, 2016
AMERI HOLDINGS, INC.
   
 
By:
/s/ Giri Devanur
   
Giri Devanur
   
President and Chief Executive Officer



 
 

 
- 4 -

 
 
EXHIBIT INDEX
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.

 
 
- 5 -
EX-99.1 2 ex991.htm
Exhibit 99.1
 
 
 




BELLSOFT, INC. AND SUBSIDIARIES

CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2014 and 2013
 
 

 

Exhibit 99.1 -- Page 1


 


BELLSOFT, INC. AND SUBSIDIARIES
CONSOLIDATED FINANCIAL STATEMENTS


TABLE OF CONTENTS


 
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
 
 
 
Exhibit 99.1 -- Page 2

 



CERTIFIED PUBLIC ACCOUNTANTS
 
 

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


The Board of Directors and Stockholders
Bellsoft, Inc.

We have audited the accompanying consolidated balance sheets of Bellsoft, Inc. (the "Company") as of December 31, 2014 and 2013 and the related consolidated statements of operations, stockholders' equity and cash flows for the years then ended. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal controls over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2014 and 2013 and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.


/s/ Ram Associates
Ram Associates
Hamilton, NJ January 21, 2016.


3240 EAST STATE STREET, HAMILTON, NJ 08619 (609) 631-9552/631-9553+ FAX   (888) 319-8898
PKRAM@RAMASSOCIATES.US
 
 
 
Exhibit 99.1 -- Page 3

 
 
 
 
 
BELLSOFT, INC. AND SUBSIDIARIES
 
Consolidated Balance Sheets
   
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
 
                 

- See accompanying notes to consolidated financial statements -
 
 
Exhibit 99.1 -- Page 4

 
 
 
 
 
BELLSOFT, INC. AND SUBSIDIARIES
 
Consolidated Statements of Income and Comprehensive Income

Years Ended December 31
 
   
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
 
 
 

- See accompanying notes to consolidated financial statements -
 
 
Exhibit 99.1 -- Page 5

 
 
 
BELLSOFT, INC. AND SUBSIDIARIES
 

Consolidated Statements of Changes in Shareholders' Equity
Years Ended December 31, 2014 and 2013
 
 
           
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
 
 
 
 
- See accompanying notes to consolidated financial statements -
 
 
 
Exhibit 99.1 -- Page 6

 
 
 
 
BELLSOFT, INC. AND SUBSIDIARIES
 
Consolidated Statements of Cash Flows
Years Ended December 31,
 
 
   
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
 
 
 
 
- See accompanying notes to consolidated financial statements -
 
 
 
Exhibit 99.1 -- Page 7

 
 


BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2014 and 2013



NOTE 1 - NATURE OF OPERATIONS

Bellsoft, Inc. ("Bellsoft"), was incorporated in the State of Georgia on March 19, 1996. The Company provides implementation and custom development services for Enterprise Resource Planning (ERP) software.

On February 7, 2005, Bellsoft acquired 72% ownership interest in Bellsoft India Solutions Private (Pvt) Limited (Ltd), a company incorporated under the laws of India ("Bellsoft India").  The primary purpose of Bellsoft India is to provide back office and marketing functions to Bellsoft, Inc. Bellsoft India's fiscal year ends on March 31st.  For consolidation purposes Bellsoft India prepares statements for the reporting period, which corresponds with the fiscal year of the parent.

On August 31, 2011, Bellsoft formed BSI Global IT Solutions, Inc. (Bellsoft Canada), a company incorporated under the laws of Canada. The primary purpose of Bellsoft Canada is to provide implementation and custom development services for ERP software for clients in Canada. Bellsoft owns 100% of Bellsoft Canada.

Bellsoft India and Bellsoft Canada are collectively referred to as the Subsidiaries. Bellsoft, Inc. and the Subsidiaries are collectively referred to as the Company.


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF CONSOLIDATION

The consolidated financial statements include the accounts of the Subsidiaries. All material intercompany transactions and balances have been eliminated in consolidation.

BASIS OF PRESENTATION

The Company has adopted the Financial Accounting Standards Board ("FASB") Codification ("Codification" or "ASC"). The Codification is the single official source of authoritative accounting principles generally accepted in the United States of America ("U.S. GAAP") recognized by the FASB to be applied by nongovernmental entities. All of the Codification's content carries the same level of authority.

FOREIGN OPERATIONS AND FOREIGN CURRENCY

The Subsidiaries' foreign operations are subject to risks inherent in operating under different legal systems and various political and economic environments. Among the risks are changes in existing tax laws, possible limitations on foreign investment and income repatriation, government price or foreign exchange controls, and restrictions on currency exchange. Net assets of foreign operations were approximately 19% and 12% of the Company's total net assets at December 31, 2014 and 2013, respectively. Cash held in foreign based bank accounts totaled approximately $290,000 and $268,000 at December 31, 2014 and 2013.

The Subsidiaries transact business in their local currencies. The financial statements reflect the translation of the functional currency statements to U.S. Dollars. Financial statements use end-of-period exchange rates for assets and liabilities, weighted average exchange rates for revenues and expenses, and historical rates for equity. The resulting foreign currency translation adjustment is recorded in accumulated other comprehensive income (loss) as a component of equity.
 
 
Exhibit 99.1 -- Page 8




BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2014 and 2013



USE OF ESTIMATES

The preparation of consolidated financial statements in conformity with U.S. GAAP 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. Actual results could differ from those estimates.

REVENUE RECOGNITION


The Company recognizes revenue in accordance with FASB ASC 985-605-25-79. Revenue is derived from time and expense contracts and is recognized as the services are performed. Revenue received as reimbursements of billable expenses is reported on a gross basis within revenue and the related expenses are recorded in operating expenses. Unbilled revenue is comprised of revenue recognized in relation to efforts incurred on time and expense contracts  not billed at a period end where services are performed in accordance with  agreed terms. Customer advances represent payments received in advance of an engagement and are deferred until the service is performed.

CASH AND CASH EQUIVALENTS

The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.

ACCOUNTS RECEIVABLE

The Company routinely assesses the financial strength of its customers and debtors and believes that its accounts receivable credit risk exposure is limited. Accounts receivable are carried at the original invoice amount less an estimate made for doubtful receivables based on a review of all outstanding amounts on a monthly basis. An allowance is provided for known and anticipated credit losses, as determined by management in the course of regularly evaluating individual customer receivables. This evaluation takes into consideration a customer's financial condition  and credit history, as well as current economic conditions. Accounts receivable are considered delinquent when they are over 90 days past due and are written off when deemed uncollectible. Recoveries of accounts receivable previously written off are recorded in income when received.

PROPERTY AND EQUIPMENT

Property and equipment are recorded at cost. Depreciation and amortization are provided using the straight-line method over the estimated useful lives of the assets, which range from 3 to 7 years.

Expenditures for maintenance and repairs are charged to income as incurred. Additions and betterments are capitalized. The cost of properties sold or otherwise disposed of, and the accumulated depreciation thereon, is eliminated from the property and reserve accounts, and gains and losses are reflected in the consolidated statements of operations.

INCOME TAXES

Bellsoft has elected to be taxed as an S corporation for income tax purposes effective January 1, 2002. Accordingly, the shareholders are responsible for income taxes; therefore, no provision for income taxes is included in these financial statements for Bellsoft, Inc.
 
 
Exhibit 99.1 -- Page 9





BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2014 and 2013



Bellsoft's policy is to distribute dividends to provide funds for shareholders to pay income taxes on income reported by the Company.  Periodically, additional distributions are paid to reduce equity in excess of management's evaluation of the amount required for working capital. Management believes the payment of additional distributions will not negatively impact profitability or impair the operating needs of the Company. Equity distributions during the years ended December 31, 2014 and 2013 were $193,124 and $2,210,430, respectively.

The Company accounts for the effect of any uncertain tax positions based on a more likely than not threshold to the recognition of the tax positions being sustained based on the technical merits of the position under scrutiny by the applicable taxing authority. If a tax position or positions are deemed to result in uncertainties of those positions, the unrecognized tax benefit is estimated based on a cumulative probability assessment that aggregates the estimated tax liability for all uncertain tax positions. Interest and penalties assessed, if any, are accrued as income tax expense.

The Company has evaluated its tax positions and determined no uncertainty requires recognition. The Company files income tax returns in the U.S. federal jurisdiction, and various state jurisdictions, as well as the required foreign countries. The Company is generally no longer subject to U.S. federal, state and local, or non-U.S. income tax examinations by tax authorities for years before 2011.

ADVERTISING COSTS

Advertising costs are charged to operations when incurred.  Advertising expense were $25,069 and $54,429 for the years ended December 31, 2014 and 2013.


NOTE 3 - ACCOUNTS RECEIVABLE

Accounts receivable as of December 31, 2014 and 2013 are summarized as follows:

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
 
 
 
 
Exhibit 99.1 -- Page 10


 
BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2014 and 2013



NOTE 4 - PROPERTY AND EQUIPMENT

Property and equipment consists of the following at December 31,
 

 
   
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
 

Depreciation expense for the years ended December  31, 2014 and 2013 were $24,040  and $47,320, respectively.


NOTE 5 - LINE OF CREDIT

Bellsoft had a revolving line of credit based on an agreement dated May 13, 2011 with a current maturity date of October 30, 2015. The line of credit had a maximum borrowing base of $2,000,000 with the interest rate at BBA Libor Daily Floating plus 2.75%.  The line was secured by (1) a shareholders' personal guaranty and (2) a lien on all business assets of the Borrower including, but not limited to, accounts receivable, fixed assets and general intangible assets. The line of credit required Bellsoft, Inc. to meet certain financial and non- financial covenants which is typical to such agreements.

The outstanding balance of the line of credit was $500,000 and $1,750,000 at December 31, 2014 and 2013, respectively. Interest was accrued at 2.919% at December 31, 2014 and 2013. Total interest expense for the years ended December 31, 2014 and 2013 were $28,578 and $26,970, respectively.

The outstanding balance of the line of credit was fully paid off and cancelled subsequent to the share purchase agreement entered into by the Company and Ameri Holdings, Inc. (See Note 11).
 


Exhibit 99.1 -- Page 11




BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2014 and 2013



NOTE 6 - INCOME TAXES

The Company accounts for income taxes under the provisions of the FASB ASC 740, Income Taxes. Current income tax expense consists of the following for the years ended December 31, 2014 and 2013:

Foreign income tax:
 
2014
   
2013
 
Canada
 
$
8,848
   
$
29,953
 
India
   
8,344
     
23,173
 
Total current income tax expense
 
$
17,192
   
$
53,126
 

In the ordinary course of business, there are many intercompany transactions that affect the calculation and estimation of the Company's tax liability. Although the Company's management believes that their tax estimates are reasonable, there is no assurance that the final determination of tax liability will not be different from what is reflected in the Company's income tax provisions and accruals.


NOTE 7 - EMPLOYEE BENEFIT PLAN

Bellsoft maintains a  defined contribution 401K plan covering all eligible employees of Bellsoft, Inc. Employees 21 years of age are eligible to participate in the plan after six months of service. Employees are allowed to contribute up to the maximum amount under the Internal Revenue Code. The plan allows Bellsoft to make a discretionary match of employee contributions.  During  2014 and 2013, Bellsoft contributed $12,164 and $17,209, respectively, to the Plan.


NOTE 8 - RECENT ACCOUNTING PRONOUNCEMENTS

i) On May 28, 2014, the FASB issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers  (Topic 606), with an effective date for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period, for public business entities, certain not-for-profit entities, and certain employee benefit plans. The effective date for all other entities was for annual reporting periods beginning after December 15, 2017, and interim periods within annual periods beginning after December 15, 2018.

The amendments in this Update defer the effective date of Update 2014-09. Public business entities, certain not-for-profit entities, and certain employee benefit plans should apply the guidance in Update
2014-09 to annual reporting periods beginning after December 15, 2017, including interim reporting
periods within that reporting period. Earlier application is permitted only as of annual reporting periods beginning after December 15, 2016, including interim reporting periods within that reporting period.
 
 
Exhibit 99.1 -- Page 12




BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2014 and 2013



All other entities should apply the guidance in Update 2014-09 to annual reporting periods beginning after December 15, 2018, and interim reporting periods within annual reporting periods beginning after December 15, 2019. Earlier application is permitted only as of an annual reporting period beginning after December 15, 2016, including interim reporting periods within that reporting period, or an annual reporting period beginning after December 15, 2016, and interim reporting periods within annual reporting periods beginning one year after the annual reporting period in which an entity first applies the guidance in Update 2014-09.

ii) In January 2015, the FASB issued Accounting Standard Update, or ASU, 2015-01-Income Statement-Extraordinary and Unusual Items, which seeks to simplify income statement presentation by eliminating the concept of Extraordinary Items. This Update eliminates from GAAP the concept of extraordinary items. Subtopic 225-20, Income Statement—Extraordinary and Unusual Items, required that an entity separately classify, present, and disclose extraordinary events and transactions. The amendments in this Update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. A reporting entity may apply the amendments prospectively. A reporting entity also may apply the amendments retrospectively to all prior periods presented in the financial statements. Early adoption is permitted provided that the guidance is applied from the beginning of the fiscal year of adoption.


NOTE 9 - OPERATING LEASES

Bellsoft leases office space in Lawrenceville, Georgia under a net operating lease agreement. Lease expense for leased property has been accounted for under the operating lease method where ownership of the asset does not transfer to the lessee.  The lease agreement has expired and the Company is a tenant at will on a month to month basis.

Bellsoft India leases office facilities in Chennai, India under a month to month net operating lease agreement.

Bellsoft Canada does not maintain office space.

Operating lease expense was $107,377 and $150,809 for the years ended December 31, 2014 and 2013.


NOTE 10 - CONCENTRATION OF CREDIT RISK

For the years ended December 31, 2014 and 2013, approximately 80% and 88% of Bellsoft's revenue was derived from five customers.   As of December 31, 2014 and 2013, approximately 70% and 78% of the Bellsoft's accounts receivable were due from four and three customers respectively.

For the years ended December 31, 2014 and 2013, 100% of Bellsoft Canada's revenue was derived from two customers.   As of December 31, 2014 and 2013, 100% and 96% of the Bellsoft Canada's accounts receivable were due from two customers, respectively.
 
 
Exhibit 99.1 -- Page 13




BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
December 31, 2014 and 2013



At times the Company may have bank deposits in excess of the maximum amount of U.S. Federal or Canada deposit insured limits (FDIC and CDIC, respectively). As of December 31, 2014 and 2013, Bellsoft had approximately $671,000 and $1,795,000, respectively in unsecured cash reserves on deposit in excess of FDIC limit; Bellsoft Canada had approximately $127,000 and $130,000, respectively, in unsecured cash reserve on deposit in excess of CDIC limit.


NOTE 11 - SUBSEQUENT EVENTS

The Company has evaluated subsequent events through January 21, 2016, the date the consolidated financial statements were available to be issued.

On November 20, 2015, the Company entered into a share purchase agreement with Ameri Holdings, Inc. ('"AMERI") based in Princeton, New Jersey, for the consideration listed below. For financial accounting purposes, the Company recognizes September 1, 2015 as the effective date of the disposition.

The purchase price for the acquisition of the Company consisted of:
 
1. A cash payment in the amount of $3,000,000 at closing,
2. 235,295 shares of AMERI's common stock issued at closing,
3. $250,000 quarterly cash payments to be paid on the last day of each calendar quarter of 2016,
4. a $1,000,000 cash reimbursement to be paid 5 days following closing to compensate the sellers of the Company for a portion of the Company's approximate cash balance as of September 1, 2015,
5. approximately $2,500,000 to be paid and the amount confirmed within 30 days of closing in connection with the excess of the Company's accounts receivable over its accounts payable as of September 1, 2015, and
6. earn-out payments of approximately $500,000 a year for 2016 and 2017, if earned through the achievement of annual revenue and EBITDA targets specified in the purchase agreement, subject to downward or upward adjustment depending on actual results.

Simultaneously with the acquisition of the Company, Bellsoft entered into a Revolving Credit and Security Agreement (the "Credit Facility") with Federal National Payables, Inc., a Delaware corporation doing business as Federal National Commercial Credit (the "Lender"). Up to $6 million principal amount of advances may be extended under the Credit Facility. The Credit Facility will be used to pay a portion of the costs associated with the acquisition of Bellsoft, with the balance being available for general working capital of Bellsoft. The Credit Facility has a term of two years, which will automatically renew unless a written notice of termination is given by Bellsoft or the Lender to the other at least 60 days prior to the end of the original or any renewed term. Interest under the Credit Facility will accrue on the higher of (a) the outstanding principal amount of advances under the Credit Facility and (b) $2,000,000 at a per annum rate equal to the Prime Rate plus 1.00%, which will be payable monthly in arrears.  With each payment of interest, Bellsoft will also pay a servicing fee of 0.38% multiplied by the higher of (a) the average daily principal amount of advances under the Credit Facility for the previous calendar month or portion thereof and (b) $2,000,000. The Credit Facility is secured by substantially all of Bellsoft's assets. The amounts borrowed by Bellsoft under the Credit Facility are guaranteed by AMERI.
 
 
 
Exhibit 99.1 -- Page 14
EX-99.2 3 ex992.htm
Exhibit 99.2
 
 
BELLSOFT, INC. AND SUBSIDIARIES
 
Unaudited Condensed Consolidated Financial Statements
For the three and nine months ended September 30, 2015
 
 
 
 
 
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
   
 
 
 
Exhibit 99.2 -- Page 1

 
 
 
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
 

 
See notes to the unaudited condensed consolidated financial statements.
 
 
Exhibit 99.2 -- Page 2

 
 
 
 
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
 
 
 
 
See notes to the unaudited condensed consolidated financial statements.
 
 
Exhibit 99.2 -- Page 3

 
 
 
 
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
 
 
 
 
See notes to the unaudited condensed consolidated financial statements.
 
 
Exhibit 99.2 -- Page 4

 
 


BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2015 and 2014



NOTE 1 - NATURE OF OPERATIONS

Bellsoft, Inc. ("Bellsoft"), was incorporated in the State of Georgia on March 19, 1996. The Company provides implementation and custom development services for Enterprise Resource Planning (ERP) software.

On February 7, 2005, Bellsoft acquired a 72% ownership interest in Bellsoft India Solutions Private (Pvt) Limited (Ltd), a company incorporated under the laws of India ("Bellsoft India"). The primary purpose of Bellsoft India is to provide back office and marketing functions to Bellsoft, Inc. Bellsoft India's fiscal year ends on March 31st. For consolidation purposes Bellsoft India prepares statements for the reporting period which corresponds with the fiscal year of the parent.

On August 31, 2011, Bellsoft formed BSI Global IT Solutions, Inc. (Bellsoft Canada), a company incorporated under the laws of Canada. The primary purpose of Bellsoft Canada is to provide implementation and custom development services for ERP software for clients in Canada.  Bellsoft owns 100% of Bellsoft Canada.

Bellsoft India and Bellsoft Canada are collectively referred to as the Subsidiaries. Bellsoft, Inc. and the Subsidiaries are collectively referred to as the Company.


NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF CONSOLIDATION

The consolidated financial statements include the accounts of the Subsidiaries. All material intercompany transactions and balances have been eliminated in consolidation.

BASIS OF PRESENTATION

The Company has adopted the Financial Accounting Standards Board ("FASB") Codification ("Codification" or "ASC").  The Codification is the single official source of authoritative accounting principles generally accepted in the United States of America ("U.S. GAAP") recognized by the FASB to be applied by nongovernmental entities.  All of the Codification's content carries the same level of authority.
 


Exhibit 99.2 -- Page 5




BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2015 and 2014



FOREIGN OPERATIONS AND FOREIGN CURRENCY

The Subsidiaries' foreign operations are subject to risks inherent in operating under different legal systems and various political and economic environments. Among the risks are changes in existing tax laws, possible limitations on foreign investment and income repatriation, government price or foreign exchange controls, and restrictions on currency exchange. Net assets of foreign operations were approximately 7% and 12% of the Company's total net assets at September 30, 2015 and 2014, respectively. Cash held in foreign based bank accounts totaled approximately $248,701 and $342,273 at September 30, 2015 and 2014.

The Subsidiaries transact business in their local currencies. The financial statements reflect the translation of the functional currency statements to U.S. Dollars. Financial statements use end-of-period exchange rates for assets and liabilities, weighted average exchange rates for revenues and expenses, and historical rates for equity. The resulting foreign currency translation adjustment is recorded in accumulated other comprehensive income (loss) as a component of equity.

USE OF ESTIMATES

The preparation of consolidated financial statements in conformity with U.S. GAAP 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. Actual results could differ from those estimates.

REVENUE RECOGNITION

The Company recognizes revenue in accordance with FASB ASC 985-605-25-79. Revenue is derived from time and expense contracts and is recognized as the services are performed.  Revenue received as reimbursement of billable expenses is reported on a gross basis within revenue and the related expenses are recorded in operating expenses. Unbilled revenue is comprised of revenue recognized in relation to efforts incurred on time and expense contracts not billed at a period end where services are performed in accordance with agreed terms. Customer advances represent payments received in advance of an engagement and are deferred until the service is performed.

CASH AND CASH EQUIVALENTS

The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.
 

 

Exhibit 99.2 -- Page 6




BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2015 and 2014



ACCOUNTS RECEIVABLE

The Company routinely assesses the financial strength of its customers and debtors and believes that its accounts receivable credit risk exposure is limited.  Accounts receivable are carried at the original invoice amount less an estimate made for doubtful receivables based on a review of all outstanding amounts on a monthly basis.  An allowance is provided for known and anticipated credit losses, as determined by management in the course of regularly evaluating individual customer receivables.  This evaluation takes into consideration a customer's financial condition and credit history, as well as current economic conditions.  Accounts receivable are considered delinquent when they are over 90 days past due and are written off when deemed uncollectible.  Recoveries of accounts receivable previously written off are recorded in income when received.

PROPERTY AND EQUIPMENT

Property and equipment are recorded at cost. Depreciation and amortization are provided using the straight-line method over the estimated useful lives of the assets, which range from 3 to 7 years.

Expenditures for maintenance and repairs are charged to income as incurred. Additions and betterments are capitalized. The cost of properties sold or otherwise disposed of, and the accumulated depreciation thereon, is eliminated from the property and reserve accounts, and gains and losses are reflected in the consolidated statements of operations.

INCOME TAXES

Bellsoft has elected to be taxed as an S corporation for income tax purposes effective January 1, 2002. Accordingly, the shareholders are responsible for income taxes; therefore, no provision for income taxes is included in these financial statements for Bellsoft, Inc.

Bellsoft's policy is to distribute dividends to provide funds for shareholders to pay income taxes on income reported by the Company.  Periodically, additional distributions are paid to reduce equity in excess of management's evaluation of the amount required for working capital.  Management believes the payment of additional distributions will not negatively impact profitability or impair the operating needs of the Company.  Equity distributions during the periods ended September 30, 2015 and 2014 were $4,505 and $657, respectively.

The Company accounts for the effect of any uncertain tax positions based on a more likely than not threshold to the recognition of the tax positions being sustained based on the technical merits of the position under scrutiny by the applicable taxing authority. If a tax position or positions are deemed to result in uncertainties of those positions, the unrecognized tax benefit is estimated based on a cumulative probability assessment that aggregates the estimated tax liability for all uncertain tax positions
 

 

Exhibit 99.2 -- Page 7



BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2015 and 2014



The Company has evaluated its tax positions and determined no uncertainty requires recognition. The Company files income tax returns in the U.S. federal jurisdiction, and various state jurisdictions, as well as the required foreign countries.  The Company is generally no longer subject to U.S. federal, state and local, or non-U.S. income tax examinations by tax authorities for years before 2011.

ADVERTISING COSTS

Advertising costs are charged to operations when incurred.  Advertising expense was $11,624 and $17,624 for the three months ended September 30, 2015 and 2014, respectively and $26,780 and $40,231 for the nine months ended September 30, 2015 and 2014, respectively.


NOTE 3 - ACCOUNTS RECEIVABLE

Accounts receivable as of September 30, 2015 and 2014 are summarized as follows:

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
 


 
Exhibit 99.2 -- Page 8




BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2015 and 2014



NOTE 4 - PROPERTY AND EQUIPMENT

Property and equipment consists of the following at September 30,

   
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
 


Depreciation expense was $2,489 and $4,163 for the three months ended September 30, 2015 and 2014, respectively and $7,467 and $12,490 for the nine months ended September 30, 2015 and 2014, respectively.


NOTE 5 - LINE OF CREDIT

Bellsoft had a revolving line of credit based on an agreement dated May 13, 2011 with a current maturity date of October 30, 2015. The line of credit had a maximum borrowing base of $2,000,000 with the interest rate at BBA Libor Daily Floating plus 2.75%. The line was secured by (1) a shareholder's personal guaranty and (2) a lien on all business assets of the Borrower including, but not limited to, accounts receivable, fixed assets and general intangible assets. The line of credit required Bellsoft, Inc. to meet certain financial and non-financial covenants, which is typical to such agreements.

The outstanding balance of the line of credit for the three months ended September 30, 2015 and 2014, respectively was $250,000 and $250,000 and for the nine months ended September 30, 2015 and 2014 respectively was $250,000 and $250,000. Interest was accrued approximately at 2.94% and 2.919% at September 30, 2015 and 2014. Total interest expense for the three months period ended September 30, 2015 and 2014 was $4,776 and $4,526 and for the nine months ended September 30, 2015 and 2014 was $14,312 and $26.500.
 
 
Exhibit 99.2 -- Page 9




BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2015 and 2014



The outstanding balance of the line of credit was fully paid off and cancelled subsequent to the share purchase agreement entered into by the Company and Ameri Holdings, Inc. (See Note 10)


NOTE 6 - EMPLOYEE BENEFIT PLAN

Bellsoft maintains a defined contribution 401K plan covering all eligible employees of Bellsoft, Inc. Employees 21 years of age are eligible to participate in the plan after six months of service. Employees are allowed to contribute up to the maximum amount under the Internal Revenue Code. The plan allows Bellsoft to make a discretionary match of employee contributions. During the three months period ended September 30, 2015 and 2014 and the nine months ended September 30, 2015 and 2014, respectively there were no contributions to the Plan.


NOTE 7 - RECENT ACCOUNTING PRONOUNCEMENTS

i) On May 28, 2014, the FASB issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (Topic 606), with an effective date for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period, for public business entities, certain not-for-profit entities, and certain employee benefit plans. The effective date for all other entities was for annual reporting periods beginning after December 15, 2017, and interim periods within annual periods beginning after December 15, 2018.

The amendments in this Update defer the effective date of Update 2014-09. Public business entities, certain not-for-profit entities, and certain employee benefit plans should apply the guidance in Update 2014-09 to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. Earlier application is permitted only as of annual reporting periods beginning after December 15, 2016, including interim reporting periods within that reporting period.

All other entities should apply the guidance in Update 2014-09 to annual reporting periods beginning after December 15, 2018, and interim reporting periods within annual reporting periods beginning after December 15, 2019. Earlier application is permitted only as of an annual reporting period beginning after December 15, 2016, including interim reporting periods within that reporting period, or an annual reporting period beginning after December 15, 2016, and interim reporting periods within annual reporting periods beginning one year after the annual reporting period in which an entity first applies the guidance in Update 2014-09.
 
 

Exhibit 99.2 -- Page 10




BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2015 and 2014



ii) In January 2015, the FASB, issued Accounting Standard Update, or ASU, 2015-01-Income Statement-Extraordinary and Unusual Items, which seeks to simplify income statement presentation by eliminating the concept of Extraordinary Items. This Update eliminates from GAAP the concept of extraordinary items. Subtopic 225-20, Income Statement—Extraordinary and Unusual Items, required that an entity separately classify, present, and disclose extraordinary events and transactions. The amendments in this Update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. A reporting entity may apply the amendments prospectively. A reporting entity also may apply the amendments retrospectively to all prior periods presented in the financial statements. Early adoption is permitted provided that the guidance is applied from the beginning of the fiscal year of adoption.


NOTE 8 - OPERATING LEASES

Bellsoft leases office space in Lawrenceville, Georgia under a net operating lease agreement. Lease expense for leased property has been accounted for under the operating lease method where ownership of the asset does not transfer to the lessee.  The lease agreement has expired and the Company is a tenant at will on a month to month basis.

Bellsoft India leases office facilities in Chennai, India under a month to month net operating lease agreement.

Bellsoft Canada does not maintain office space.

Operating lease expense was for the three months ended September 30, 2015 and 2014 was $33,182 and $80,852, respectively. For the nine months ended September 30, 2015 and 2014, operating lease expense was $54,443 and $118,198.


NOTE 9 - CONCENTRATION OF CREDIT RISK

For the three months ended September 30, 2015 and 2014, approximately 66% and 78% of Bellsoft's revenue was derived from four and five customers, respectively. For the nine months ended September 30, 2015 and 2014, approximately 58% and 83% of Bellsoft's revenue was derived from 3 and 5 customers.  As of the nine months period ending September 30, 2015 and 2014, approximately 10% and 16% of the Bellsoft's accounts receivable were due from 3 and 5 customers.

For the three and nine month periods ended September 30, 2015 and 2014, 100% of Bellsoft Canada's revenue was derived from two customers.  As of September 30, 2015 and 2014, 100% of the Bellsoft Canada's accounts receivable were due from two customers.
 

 
Exhibit 99.2 -- Page 11




BELLSOFT, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2015 and 2014



At times the Company may have bank deposits in excess of the maximum amount of U.S. Federal or Canada deposit insured limits (FDIC and CDIC, respectively).  As of September 30, 2015 and 2014, Bellsoft had approximately $1,193,375 and $892,197 in unsecured cash reserves on deposit in excess of FDIC limit; Bellsoft Canada had approximately $131,000 and $127,000, respectively, in unsecured cash reserve on deposit in excess of the CDIC limit.


NOTE 10 - SUBSEQUENT EVENTS

The Company has evaluated subsequent events through January 25, 2016, the date the consolidated financial statements were available to be issued.

On November 20, 2015, the Company entered into a share purchase agreement with Ameri Holdings Inc. ('AMERI') based in Princeton, New Jersey, for the consideration listed below.  For financial accounting purposes, the Company recognizes September 1, 2015 as the effective date of the disposition.

The purchase price of the acquisition of the Company consisted of:

1. A cash payment in the amount of $3,000,000 at closing,
2. 235,295 shares of AMERI's common stock issued at closing,
3. $250,000 quarterly cash payments to be paid on the last day of each calendar quarter of 2016,
4. a $1,000,000 cash reimbursement to be paid 5 days following closing to compensate the sellers of the Company for a portion of the Company's approximate cash balance as of September 1, 2015,
5. approximately $2,500,000 to be paid and the amount confirmed within 30 days of closing in connection with the excess of the Company's accounts receivable over its accounts payable as of September 1, 2015, and
6. earn-out payments of approximately $500,000 a year for 2016 and 2017, if earned through the achievement of annual revenue and EBITDA targets specified in the Bellsoft purchase agreement, subject to downward or upward adjustment depending on actual results.

Simultaneously with the acquisition of the Company, Bellsoft entered into a Revolving Credit and Security Agreement (the "Credit Facility") with Federal National Payables, Inc., a Delaware corporation doing business as Federal National Commercial Credit (the "Lender").  Up to $6 million principal amount of advances may be extended under the Credit Facility. The Credit Facility will be used to pay a portion of the costs associated with the acquisition of Bellsoft, with the balance being available for general working capital of Bellsoft.  The Credit Facility has a term of two years, which will automatically renew unless a written notice of termination is given by Bellsoft or the Lender to the other at least 60 days prior to the end of the original or any renewed term.  Interest under the Credit Facility will accrue on the higher of (a) the outstanding principal amount of advances under the Credit Facility and (b) $2,000,000 at a per annum rate equal to the Prime Rate plus 1.00%, which will be payable monthly in arrears.  With each payment of interest, Bellsoft will also pay a servicing fee of 0.38% multiplied by the higher of (a) the average daily principal amount of advances under the Credit Facility for the previous calendar month or portion thereof and (b) $2,000,000.  The Credit Facility is secured by substantially all of Bellsoft's assets. The amounts borrowed by Bellsoft under the Credit Facility are guaranteed by AMERI.


Exhibit 99.2 -- Page 12
EX-99.3 4 ex993.htm
Exhibit 99.3
 
 
UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS
 
 
On November 20, 2015, Ameri Holdings, Inc. (the ''Company,'' ''we,'' ''our'' or ''us'') completed the acquisition of Bellsoft, Inc. (''Bellsoft''). The accompanying unaudited pro forma condensed consolidated combined balance sheet as of August 31, 2015 presents our historical financial position combined with Bellsoft as if the acquisition and the financing for the acquisition had occurred on August 31, 2015. The accompanying unaudited pro forma condensed consolidated combined statements of operations for the fiscal year ended March 31, 2015 and the five months period ended August 31, 2015 present the combined results of our operations with Bellsoft as if the acquisition and the financing for the acquisition had occurred on August 31, 2015. The historical unaudited pro forma condensed consolidated financial information includes adjustments that are directly attributable to the acquisition, factually supportable and with respect to the statement of operations are expected to have a continuing effect on our combined results. The unaudited pro forma condensed consolidated combined financial information does not reflect the costs of any integration activities or benefits that may result from realization of future cost savings from operating efficiencies, or any revenue, tax, or other synergies that may result from the acquisition. The unaudited pro forma condensed consolidated combined financial information and related notes are being provided for illustrative purposes only and are not necessarily indicative of what our financial position or results of operations actually would have been had we completed the acquisition at the dates indicated nor are they necessarily indicative of the combined company's future financial position or operating results of the combined company.
 
The accompanying unaudited pro forma condensed consolidated combined financial information and related notes should be read in conjunction with our consolidated financial statements for the six months ended September 30, 2015 and our unaudited condensed consolidated financial statements as of and for the three months ended June 30, 2015 and Bellsoft audited financial statements as of and for the years ended December 31, 2013 and 2014 and Bellsoft unaudited consolidated financial statements as of and for the nine months ended September 30, 2015 and 2014.
 
We prepared the unaudited pro forma condensed consolidated combined financial information pursuant to Regulation S-X Article 11. Accordingly, our cost to acquire Bellsoft of approximately $9.3 million has been allocated to the assets acquired and liabilities assumed according to their estimated fair values at the date of acquisition. Any excess of the purchase price over the estimated fair value of the net assets acquired has been recorded as goodwill. The preliminary estimates of fair values are reflected in the accompanying unaudited pro forma condensed consolidated combined financial information. The final determination of these fair values will be completed as soon as possible but no later than one year from the acquisition date. The final valuation will be based on the actual fair values of assets acquired and liabilities assumed at the acquisition date. Although the final determination may result in asset and liability fair values that are different than the preliminary estimates of these amounts included herein, it is not expected that those differences will be material to an understanding of the impact of this transaction to our financial results.
 
 
Exhibit 99.3 -- Page 1


 
 

 
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
 
To record investment for Bellsoft. Consideration payable of $8,300,000 and issuance of 235,295 shares at $4.25 per share.  
 
 
 
 
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
         
To eliminate the investment in Bellsoft and record the intangible assets and goodwill.
 
 
 
 
Exhibit 99.3 -- Page 2

 

 

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
 
 
 
 
         

 
Pro Forma Adjustments
 
1   To effect shares issued upon acquisition and elimination of Bellsoft common stock.


Exhibit 99.3 -- Page 3

 
 
 
 

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
 
                                         
  
                                       
   
 
   
                                 

Pro Forma Adjustments
 
1  To effect shares issued upon acquisition and elimination of Bellsoft common stock.
 
 


Exhibit 99.3 -- Page 4





NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS



Note 1 — Basis of presentation
 
The unaudited pro forma condensed combined financial statements are based on Ameri Holdings, Inc. and Bellsoft historical consolidated financial statements as adjusted to give effect to the acquisition of Bellsoft Resources by Ameri Holdings, Inc. The unaudited pro forma combined statements of operations for the five month period ended August 31, 2015 and the 12 months ended March 31, 2015 give effect to the Bellsoft acquisition as if it had occurred on April 1, 2014. The unaudited pro forma combined balance sheet as of August 31, 2015 gives effect to the Bellsoft acquisition as if it had occurred on August 31, 2015.

 
Note 2 — Preliminary purchase price allocation
 
On November 20, 2015, AMERI Holdings, Inc. acquired Bellsoft, Inc. for total consideration of approximately $9.30 million. The unaudited pro forma condensed combined financial information includes various assumptions, including those related to the preliminary purchase price allocation of the assets acquired and liabilities assumed of Bellsoft, Inc. based on management's best estimates of fair value. The final purchase price allocation may vary based on final appraisals, valuations and analyses of the fair value of the acquired assets and assumed liabilities. Accordingly, the pro forma adjustments are preliminary and have been made solely for illustrative purposes.
 
The following table shows the preliminary allocation of the purchase price for Bellsoft, Inc. to the acquired identifiable assets, liabilities assumed and pro forma goodwill:
 
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
 
 

 

Exhibit 99.3 -- Page 5





NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS



Note 3 — Pro forma adjustments
 
The pro forma adjustments are based on our preliminary estimates and assumptions that are subject to change. The following adjustments have been reflected in the unaudited pro forma condensed combined financial information:
 
Adjustments to the pro forma condensed combined balance sheet:
 
(1) Reflect the investment in a subsidiary and the payment of the purchase price; and
 
(2) Reflect the preliminary estimate of goodwill, which represents the excess of the purchase price over the fair value of Bellsoft, Inc.'s identifiable assets acquired and liabilities assumed as shown in Note 2.
 
 
 
 
 
 
 
 
Exhibit 99.3 -- Page 6