AMERI Holdings, Inc.
|
(Exact name of registrant as specified in its charter)
|
Delaware
|
000-26460
|
95-4484725
|
(State or Other Jurisdiction
of Incorporation)
|
(Commission
File Number)
|
(IRS Employer
Identification No.)
|
100 Canal Pointe Boulevard, Suite 108, Princeton, New Jersey
|
08540
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
(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 2.01. |
Completion of Acquisition or Disposition of Assets
|
Item 9.01. |
Financial Statements and Exhibits
|
Exhibit Number
|
Description
|
|
99.1
|
Audited financial statements of ATCG Technology Solutions, Inc. as of and for the years ended December 31, 2016 and 2015 and Independent Auditor's Report thereon.
|
|
99.2
|
Unaudited pro forma condensed combined financial statements and explanatory notes for Ameri Holdings, Inc. and ATCG Technology Solutions, Inc. as of and for the year ended December 31, 2016.
|
Date: May 19, 2017
|
AMERI HOLDINGS, INC.
|
|
By:
|
/s/ Viraj Patel
|
|
Viraj Patel
|
||
Chief Financial Officer
|
Exhibit Number
|
Description
|
|
Audited financial statements of ATCG Technology Solutions, Inc. as of and for the years ended December 31, 2016 and 2015 and Independent Auditor's Report thereon.
|
||
Unaudited pro forma condensed combined financial statements and explanatory notes for Ameri Holdings, Inc. and ATCG Technology Solutions, Inc. as of and for the year ended December 31, 2016.
|
Page
|
|
Report of Independent Registered Public Accounting Firm
|
2
|
FINANCIAL STATEMENTS
|
|
Balance Sheets
|
3
|
Statements of Income and Comprehensive Income
|
4
|
Statements of Changes in Stockholders’ Equity
|
5
|
Statements of Cash Flows
|
6
|
Notes to Financial Statements
|
7
|
December 31,
|
||||||||
2016
|
2015
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash
|
$
|
163,548
|
$
|
50,630
|
||||
Accounts receivable, net
|
787,812
|
277,194
|
||||||
Other Current Assets
|
487,852
|
135,951
|
||||||
TOTAL CURRENT ASSETS
|
1,439,212
|
463,775
|
||||||
PROPERTY AND EQUIPMENT, NET
|
27,721
|
16,427
|
||||||
INTANGIBLE ASSET
|
1,027,500
|
-
|
||||||
TOTAL ASSETS
|
$
|
2,494,433
|
480,202
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
LIABILITIES
|
||||||||
Accounts payable
|
$
|
351,144
|
406,398
|
|||||
Other Current Liabilities
|
850,141
|
94,896
|
||||||
Deferred Tax Liability
|
687
|
-
|
||||||
TOTAL LIABILITIES
|
1,201,972
|
501,294
|
||||||
STOCKHOLDERS EQUITY
|
||||||||
Common Stock
|
8,563
|
1,000
|
||||||
Preferred Stock
|
17,532
|
12,123
|
||||||
Additional Paid in Capital
|
8,000,561
|
5,636,033
|
||||||
Retained Earnings
|
(6,738,135
|
)
|
(5,679,964
|
)
|
||||
Non-Controlling Interest
|
3,940
|
9,716
|
||||||
1,292,461
|
(21,092
|
)
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
2,494,433
|
$
|
480,202
|
Years Ended December 31,
|
||||||||
2016
|
2015
|
|||||||
REVENUES
|
$
|
5,968,330
|
$
|
1,399,305
|
||||
COST OF SALES
|
4,443,335
|
1,327,562
|
||||||
Gross profit
|
1,524,995
|
71,743
|
||||||
OPERATING EXPENSES
|
||||||||
General and administrative expenses
|
2,589,077
|
1,865,904
|
||||||
Depreciation
|
8,386
|
146,157
|
||||||
TOTAL OPERATING EXPENSES
|
2,597,463
|
2,012,061
|
||||||
Loss from operations
|
(1,072,468
|
)
|
(1,940,318
|
)
|
||||
OTHER INCOME (EXPENSES)
|
||||||||
Interest income
|
103
|
-
|
||||||
Other income
|
15,000
|
7
|
||||||
Gain on sale of asset
|
1,736
|
-
|
||||||
Interest expense
|
(4,767
|
)
|
-
|
|||||
TOTAL OTHER INCOME
|
12,072
|
7
|
||||||
Loss before income tax expense
|
(1,060,396
|
)
|
(1,940,311
|
)
|
||||
Deferred Tax
|
(687
|
)
|
-
|
|||||
(1,061,083
|
)
|
(1,940,311
|
)
|
|||||
Net income (loss) attributable to non-controlling interest
|
5,112
|
(7,128
|
)
|
|||||
Net loss attributable to ATCG Technology Solutions, Inc. stockholders
|
(1,055,971
|
)
|
(1,947,439
|
|||||
Other comprehensive income (loss):
|
||||||||
Foreign currency translation adjustment
|
(2,200
|
)
|
838
|
|||||
Net loss
|
$
|
(1,058,171
|
)
|
$
|
(1,946,601
|
)
|
Common Stock
|
Preferred Stock
|
|||||||||||||||||||||||||||||||||||
Shares
|
Par Value
at $0.001
|
Shares
|
Par Value
at $0.001
|
Additional
paid-in
capital
|
Other
Comprehensive
income (loss)
|
Retained
earnings
|
Non-
Controlling
Interests
|
Total
stockholders’
equity
|
||||||||||||||||||||||||||||
Balance at December 31, 2014
|
1,000,000
|
$
|
1,000
|
71,628
|
72
|
$
|
2,836,615
|
$
|
-
|
$
|
(3,733,363
|
)
|
$
|
(895,676
|
)
|
|||||||||||||||||||||
Issuance of capital
|
12,051,392
|
12,051
|
2,799,418
|
-
|
-
|
2,811,469
|
||||||||||||||||||||||||||||||
Net Loss
|
-
|
-
|
-
|
838
|
(1,947,439
|
)
|
9,716
|
(1,936,885
|
)
|
|||||||||||||||||||||||||||
Balance at December 31, 2015
|
1,000,000
|
$
|
1,000
|
12,123,020
|
12,123
|
$
|
5,636,033
|
$
|
838
|
$
|
(5,680,802
|
)
|
9,716
|
$
|
(21,092
|
)
|
||||||||||||||||||||
Issuance of Equity Capital for acquisition
|
2,562,500
|
2,563
|
414,937
|
417,500
|
||||||||||||||||||||||||||||||||
Issuance of Preference Capital for acquisition
|
1,500,282
|
$
|
1,500
|
348,501
|
350,001
|
|||||||||||||||||||||||||||||||
Issuance of Equity
|
5,000,000
|
5,000
|
916,467
|
921,467
|
||||||||||||||||||||||||||||||||
Issuance for Preference
|
3,908,533
|
3,909
|
684,623
|
688,531
|
||||||||||||||||||||||||||||||||
Non-Controlling Interests
|
(5,776
|
)
|
(5,776
|
)
|
||||||||||||||||||||||||||||||||
Accumulated other comprehensive income (loss)
|
(2,200
|
)
|
(1,055,971
|
)
|
(1,058,170
|
)
|
||||||||||||||||||||||||||||||
Balance at December 31, 2016
|
8,562,500
|
$
|
8,563
|
17,531,835
|
$
|
17,532
|
$
|
8,000,561
|
$
|
(1,362
|
)
|
$
|
(6,736,773
|
)
|
$
|
3,940
|
$
|
1,292,461
|
Year Ended December 31,
|
||||||||
2016
|
2015
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net loss
|
$
|
(1,058,171
|
)
|
$
|
(1,946,601
|
)
|
||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation
|
8,386
|
146,157
|
||||||
Deferred Tax
|
687
|
-
|
||||||
FCTR Adjustment
|
2,200
|
838
|
||||||
Gain on sale of Asset
|
(1,736
|
)
|
-
|
|||||
Changes in assets and liabilities:
|
||||||||
Accounts receivable
|
(510,618
|
)
|
(138,925
|
)
|
||||
Other current assets
|
(351,901
|
)
|
(117,055
|
)
|
||||
Current Liabilities
|
700,677
|
342,380
|
||||||
Net cash used in operating activities
|
(1,210,476
|
)
|
(1,713,206
|
)
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Capital expenditures
|
(271,494
|
)
|
(4,635
|
)
|
||||
Net cash used in investing activities
|
(271,494
|
)
|
(4,635
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Capital Infusion
|
1,600,000
|
1,400,000
|
||||||
Non-controlling interest
|
(5,112
|
)
|
7,128
|
|||||
Net cash provided by financing activities
|
1,594,888
|
1,407,128
|
||||||
Net decrease in cash and cash equivalents
|
112,918
|
(310,713
|
)
|
|||||
Cash at beginning of year
|
50,630
|
361,343
|
||||||
Cash at end of year
|
$
|
163,548
|
$
|
50,630
|
Amounts due for services rendered and billed:
|
2016
|
2015
|
||||||
Outstanding less than 90 days
|
$
|
787,812
|
$
|
277,194
|
||||
Outstanding more than 90 days
|
-
|
|||||||
787,812
|
277,194
|
|||||||
Less: allowance for doubtful accounts
|
-
|
-
|
||||||
Amounts due for services rendered and billed, net
|
787,812
|
277,194
|
||||||
Amounts due for services rendered not billed:
|
-
|
-
|
||||||
Accounts receivable, net
|
$
|
787,812
|
$
|
277,194
|
2016
|
2015
|
|||||||
Office equipment
|
$
|
148,172
|
$
|
129,283
|
||||
Leasehold Improvements
|
163,290
|
163,290
|
||||||
Fixed assets, gross
|
311,462
|
286,047
|
||||||
Less: accumulated depreciation
|
(283,741
|
)
|
(269,620
|
)
|
||||
Fixed assets, net
|
$
|
27,721
|
$
|
16,427
|
(a) |
576,923 shares of our common stock;
|
(b) |
Unsecured promissory notes for the aggregate amount of $3,750,000 (which notes bear interest at a rate of 6% per annum with a payment schedule of 50% on December 31, 2017 and 50% on June 30, 2018);
|
(c) |
Earn-out payments in shares of our common stock (up to an aggregate value of $1,200,000 worth of shares) to be paid, if earned, in each of 2018 and 2019; and
|
(d) |
An additional cash payment of $55,687 for cash that was left in ATCG at closing.
|
Ameri
Holdings,
Inc.
|
ATCG
Technology
Solutions,
Inc.
|
Combined
Historical
|
Pro Forma
Adjustments
|
Pro Forma
Combined
|
|||||||||||||||||
ASSETS
|
|||||||||||||||||||||
Current assets:
|
|||||||||||||||||||||
Cash and cash equivalents
|
$
|
1,379,887
|
165,348
|
1,543,435
|
1,543,435
|
||||||||||||||||
Accounts receivable
|
8,059,910
|
787,812
|
8,847,722
|
8,847,722
|
|||||||||||||||||
Other current assets
|
542,237
|
487,852
|
1,030,089
|
1,030,089
|
|||||||||||||||||
Total current assets
|
9,982,034
|
1,439,212
|
11,421,246
|
11,421,246
|
|||||||||||||||||
Investments
|
82,908
|
82,908
|
(1
|
)
|
8,784,533
|
82,908
|
|||||||||||||||
(2
|
)
|
(8,784,533
|
)
|
||||||||||||||||||
Fixed assets
|
100,241
|
27,721
|
127,962
|
127,962
|
|||||||||||||||||
Intangible assets-net
|
8,764,704
|
1,027,500
|
9,792,204
|
(2
|
)
|
3,750,000
|
13,542,204
|
||||||||||||||
Goodwill
|
17,089,076
|
17,089,076
|
(2
|
)
|
3,746,012
|
20,835,088
|
|||||||||||||||
Deferred Income Tax Asset
|
3,488,960
|
(679
|
)
|
3,488,281
|
3,488,281
|
||||||||||||||||
TOTAL ASSETS
|
$
|
39,507,923
|
2,493,754
|
42,001,677
|
7,496,012
|
49,497,689
|
|||||||||||||||
LIABILITIES AND STOCKHOLDER'S EQUITY
|
|||||||||||||||||||||
Current liabilities:
|
|||||||||||||||||||||
Accounts payable
|
$
|
5,130,817
|
351,144
|
5,481,961
|
5,481,961
|
||||||||||||||||
Line of credit
|
3,088,890
|
3,088,890
|
3,088,890
|
||||||||||||||||||
Other accruals and current liabilities
|
2,165,088
|
850,148
|
3,015,236
|
3,015,236
|
|||||||||||||||||
Current portion of long term notes
|
405,376
|
405,376
|
405,376
|
||||||||||||||||||
Consideration payable – Cash
|
1,854,397
|
1,854,397
|
(1
|
)
|
1,875,000
|
3,729,397
|
|||||||||||||||
Consideration payable – Equity
|
64,384
|
64,384
|
(1
|
)
|
3,863,379
|
3,927,763
|
|||||||||||||||
Total current liabilities
|
12,708,952
|
1,201,292
|
13,910,244
|
5,738,379
|
19,648,623
|
||||||||||||||||
Long-term liabilities
|
|||||||||||||||||||||
Long term Notes – Net of current portion
|
1,536,191
|
1,536,191
|
1,536,191
|
||||||||||||||||||
Long term consideration payable – Cash
|
2,711,717
|
2,711,717
|
(1
|
)
|
1,875,000
|
4,586,717
|
|||||||||||||||
Long term consideration payable – Equity
|
10,887,360
|
10,887,360
|
(1
|
)
|
1,171,154
|
12,058,514
|
|||||||||||||||
Total long-term liabilities
|
15,135,268
|
15,135,268
|
3,046,154
|
18,181,422
|
|||||||||||||||||
Stockholder's equity:
|
|||||||||||||||||||||
Common Stock
|
138,860
|
8,563
|
147,423
|
(2
|
)
|
(8,563
|
)
|
138,860
|
|||||||||||||
Preferred stock
|
3,636
|
17,532
|
21,168
|
(2
|
)
|
(17,532
|
)
|
3,636
|
|||||||||||||
Additional paid-in capital
|
15,358,839
|
8,000,561
|
20,105,701
|
(2
|
)
|
(8,000,561
|
)
|
15,358,859
|
|||||||||||||
Accumulated deficit
|
(3,833,588
|
)
|
(6,738,135
|
)
|
(10,571,723
|
)
|
(2
|
)
|
6,738,135
|
(3,833,588
|
)
|
||||||||||
Accumulated Other Comprehensive Income(Loss)
|
(7,426
|
)
|
(2,200
|
)
|
(9,626
|
)
|
(7,426
|
)
|
|||||||||||||
Non-Controlling Interest
|
3,382
|
3,941
|
7,323
|
7,323
|
|||||||||||||||||
Total stockholder's equity
|
11,663,703
|
1,292,462
|
12,956,165
|
(1,288,521
|
)
|
11,677,869
|
|||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY
|
$
|
39,507,923
|
2,493,754
|
42,001,677
|
7,496,012
|
49,497,689
|
(1) |
To record the investment in ATCG this entry debits investments and credits the liabilities of consideration payable in cash and equity.
|
(2) |
To eliminate the investment in ATCG by eliminating pre-acquisition profits and equity.
|
Ameri
Holdings,
Inc.
|
ATCG
Technology
Solutions
Inc.
|
Combined
Historical
|
Pro Forma
Adjustments
|
Pro Forma
Combined
|
||||||||||||||
Revenue
|
$
|
36,145,589
|
5,968,330
|
42,113,919
|
42,113,919
|
|||||||||||||
Cost of revenue
|
29,608,932
|
4,443,335
|
34,052,267
|
34,052,267
|
||||||||||||||
Gross profit
|
||||||||||||||||||
Operating expenses:
|
||||||||||||||||||
Selling and marketing expenses
|
417,249
|
48,258
|
465,507
|
465,507
|
||||||||||||||
General and administration expenses
|
8,552,966
|
2,540,820
|
11,093,786
|
11,093,786
|
||||||||||||||
Acquisition related expenditure
|
1,585,136
|
1,585,136
|
1,585,136
|
|||||||||||||||
Depreciation and Amortization
|
1,361,169
|
8,386
|
1,369,555
|
1,369,555
|
||||||||||||||
11,916,520
|
2,598,150
|
14,514,670
|
14,514,670
|
|||||||||||||||
Income before other income / (expenses)
|
(5,379,863
|
)
|
(1,072,469
|
)
|
(6,452,332
|
)
|
(6,452,332
|
)
|
||||||||||
Net Interest expense
|
(751,704
|
)
|
(4,664
|
)
|
(755,738
|
)
|
(755,738
|
)
|
||||||||||
Other income (expense)
|
16,604
|
15,000
|
31,604
|
31,604
|
||||||||||||||
Changes due to estimate correction
|
(410,817
|
)
|
(410,817
|
)
|
(410,817
|
)
|
||||||||||||
Loss on sale of fixed assets
|
1,736
|
1,736
|
1,736
|
|||||||||||||||
Net income before income tax
|
(6,525,150
|
)
|
(1,060,397
|
)
|
(7,585,547
|
)
|
(7,585,547
|
)
|
||||||||||
Provision for income taxes
|
3,747,846
|
(687
|
)
|
3,747,159
|
3,747,159
|
|||||||||||||
Net Income (loss)
|
(2,777,304
|
)
|
(1,061,084
|
)
|
(3,841,859
|
)
|
(3,838,338
|
)
|
||||||||||
Unrealized foreign currency translation income
|
(7,426
|
)
|
(2,200
|
)
|
(9,626
|
)
|
(9,626
|
)
|
||||||||||
Non-controlling Interest
|
(3,382
|
)
|
5,112
|
1,730
|
1,730
|
|||||||||||||
Net and comprehensive income for the period
|
$
|
(2,788,112
|
)
|
(1,058,172
|
)
|
(3,846,284
|
)
|
(3,846,284
|
)
|
December 31,
2016
|
||||
Total purchase price
|
$
|
8,784,533
|
||
Cash and cash equivalents
|
163,548
|
|||
Accounts receivable
|
787,812
|
|||
Deposit and other expense
|
487,852
|
|||
Tangible Assets
|
27,752
|
|||
Intangible Asset
|
1,027,500
|
|||
Other - Customer Lists
|
3,750,000
|
|||
Total identifiable assets
|
6,244,464
|
|||
Accounts payable and accrued expenses
|
1,205,943
|
|||
Taxes Payable
|
-
|
|||
Other payable
|
-
|
|||
Total liabilities assumed
|
1,205,943
|
|||
Net assets acquired
|
5,038,251
|
|||
Total pro forma goodwill
|
$
|
3,746,012
|