|
December 31, 2021
|
||||||||||||
|
HCMC
|
Green's Natural Foods
|
Pro-Forma Adjustments
|
Pro-Forma HCMC
|
|||||||||
|
TOTAL CURRENT ASSETS
|
$
|
28,773,539
|
$
|
2,700,044
|
$
|
(919,703)
|
$
|
30,553,880
|
||||
|
TOTAL ASSETS
|
|
34,443,487
|
|
4,684,120
|
|
11,341,770
|
|
50,469,377
|
||||
|
TOTAL CURRENT LIABILITIES
|
|
2,523,994
|
|
2,612,815
|
|
1,152,912
|
|
6,289,721
|
||||
|
TOTAL LIABILITIES
|
|
5,209,830
|
|
2,694,406
|
|
8,051,682
|
|
15,955,918
|
||||
|
Stockholder's Equity
|
29,233,657
|
1,989,714
|
3,290,088
|
34,513,459
|
||||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$
|
34,443,487
|
$
|
4,684,120
|
$
|
11,341,770
|
$
|
50,469,377
|
||||
|
HCMC
|
Green's Natural Foods
|
Pro-Forma Adjustments
|
Pro-Forma HCMC
|
|||||||||
|
SALES:
|
|
|
|
|
||||||||
|
Vapor sales, net
|
$
|
2,084,813
|
$
|
-
|
$
|
-
|
$
|
2,084,813
|
||||
|
Grocery sales, net
|
|
11,235,041
|
|
35,246,103
|
|
|
|
46,481,144
|
||||
|
Total Sales
|
|
13,319,854
|
|
35,246,103
|
|
-
|
|
48,565,957
|
||||
|
Cost of sales vapor
|
839,599
|
-
|
839,599
|
|||||||||
|
Cost of sales grocery
|
|
7,187,701
|
|
21,163,894
|
|
-
|
|
28,351,595
|
||||
|
GROSS PROFIT
|
|
5,292,554
|
|
14,082,209
|
|
-
|
|
19,374,763
|
||||
|
Total operating expenses
|
|
10,033,048
|
|
13,838,220
|
|
788,618
|
|
24,659,886
|
||||
|
Operating loss
|
(4,740,494)
|
243,989
|
(788,618)
|
(5,285,123)
|
||||||||
|
OTHER INCOME (EXPENSES):
|
||||||||||||
|
Gain on debt settlements
|
767,930
|
817,927
|
-
|
1,585,857
|
||||||||
|
Other income (expenses), net
|
(26)
|
418,147
|
-
|
418,121
|
||||||||
|
Interest expense, net
|
(65,281)
|
(19,425)
|
-
|
(84,706)
|
||||||||
|
Gain (loss) on investment
|
|
412
|
|
-
|
|
-
|
|
412
|
||||
|
Total other income (expense), net
|
|
703,035
|
|
1,216,649
|
|
-
|
|
1,919,684
|
||||
|
NET INCOME (LOSS)
|
$
|
(4,037,459)
|
$
|
1,460,638
|
$
|
(788,618)
|
$
|
(3,365,439)
|
||||
|
Preliminary Purchase Price Allocation Based On Estimated Fair Values Of The Net Assets Acquired
|
|
|
|
October 14, 2022
|
|
Purchase Consideration
|
|
|
Cash Consideration paid
|
$ 5,142,000
|
|
Promissory note for Green's Natural Foods transaction financing
|
3,000,000
|
|
Contingent consideration issued to Green's Natural Foods seller
|
1,108,000
|
|
Total Purchase Consideration
|
$ 9,250,000
|
|
|
|
|
Purchase price allocation
|
|
|
Inventory
|
$ 1,643,000
|
|
Property and equipment
|
1,375,000
|
|
Intangible assets
|
3,759,000
|
|
Right of use asset - Operating lease
|
6,427,366
|
|
Other liabilities
|
(211,000)
|
|
Operating lease liability
|
(6,427,366)
|
|
Goodwill
|
2,684,000
|
|
Net assets acquired
|
$ 9,250,000
|
|
|
|
|
Finite-lived intangible assets
|
|
|
Trade Names/Trademarks
|
$ 1,133,000
|
|
Customer Relationships
|
1,611,000
|
|
Non-Compete Agreement
|
1,015,000
|
|
Total intangible assets
|
$ 3,759,000
|