Nevada
|
0-55108
|
45-3598066
|
(State or other jurisdiction
of incorporation)
|
(Commission
File No.)
|
(IRS Employer
Identification No.)
|
o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
·
|
Elect or defeat the election of our directors;
|
|
·
|
Amend or prevent amendment of our Articles of Incorporation or Bylaws;
|
|
·
|
Effect or prevent a merger, sale of assets or other corporate transaction; and
|
|
·
|
Affect the outcome of any other matter submitted to the stockholders for vote.
|
Class
|
Name and Address of
Beneficial Owner
|
Amount
and Nature of
Beneficial
Ownership
|
Percent of
Common
Stock
(1)
|
|||||||
Common Stock
|
Gust Kepler (2)
|
9,900,000
|
47.52
|
%
|
||||||
Common Stock
|
Orsolya Peresztegi (3)
|
2,404,398
|
11.54
|
%
|
||||||
All directors and executive officers as a group (2 people)
|
12,304,398
|
59.06
|
%
|
Series A Convertible Preferred Stock
|
Gust Kepler (2)
|
5,000,000
|
100
|
%
|
||||||
All directors and executive officers as a group (1 person)
|
5,000,000
|
100
|
%
|
Name
|
Age
|
Positions
|
||
Gust Kepler
|
50
|
Director, President, Chief Executive Officer, Chief Financial Officer and Secretary
|
||
Orsolya Peresztegi
|
37
|
Director and former officer
|
Common Stock
Bid Price
|
||||||||
Financial Quarter Ended
|
High ($)
|
Low ($)
|
||||||
September 30, 2015
|
0.03
|
0.01
|
||||||
June 30, 2015
|
0.01
|
0.01
|
||||||
March 31, 2015
|
0.00
|
0.00
|
||||||
December 31, 2014
|
0.00
|
0.00
|
||||||
September 30, 2014
|
0.00
|
0.00
|
||||||
June 30, 2014
|
0.00
|
0.00
|
||||||
March 31, 2014
|
0.00
|
0.00
|
||||||
December 31, 2013
|
0.00
|
0.00
|
●
|
The Company must indemnify its directors to the fullest extent permitted by Chapter 78 of the Nevada Revised Statutes and may, if and to the extent authorized by the Company’s board of directors, so indemnify its officers and any other person whom it has power to indemnify against liability, reasonable expense or other matter whatsoever.
|
●
|
The Company may at the discretion of its board of directors purchase and maintain insurance on behalf of the Company and any person whom it has power to indemnify pursuant to law, its articles of incorporation, its bylaws or otherwise.
|
Exhibit
|
Description
|
|
3.1
|
Certificate of Designation of Series A Preferred Stock dated December 1, 2015.
|
|
2.1
|
Form of Share Exchange Agreement dated December 1, 2015, by and among SMSA Ballinger Acquisition Corp., Tiger Trade Technologies, Inc. (“Tiger Trade”) and the stockholders of Tiger Trade.
|
|
10.1
|
Cancellation Agreement dated December 1, 2015, among SMSA Ballinger Acquisition Corp., Tiger Trade and Orsolya Peresztegi.
|
|
10.2
|
Intellectual Property Assignment and Work for Hire Agreement dated April 29, 2014, by and between Tiger Trade, Inc. and Karma BlackBox, LLC.
|
10.3
|
Intellectual Property Assignment and Work for Hire Agreement dated April 29, 2014 by and between Tiger Trade, Inc. and Gust Kepler.
|
|
10.4
|
Stock Repurchase and Cancelation Agreement dated December 31, 2014 by and between Tiger Trade, Inc. and Gust Kepler
|
|
10.5
|
Series A Convertible Preferred Stock Purchase Agreement dated August 27, 2014 between Tiger Trade, Inc. and Gust Kepler
|
|
10.6
|
Consulting Agreement dated April 28, 2014 between G2 International, Inc. and Tiger Trade Technologies, Inc.
|
|
10.7
|
Consulting Agreement Extension between G2 International, Inc. and Tiger Trade Technologies, Inc.
|
|
10.8
|
Termination of Distributorship Agreement and Release dated December 1, 2015 between SMSA Ballinger Acquisition Corp. and Snotarator LLC
|
|
10.9
|
Termination of HFG Consulting Agreement and Release dated December 1, 2015 between SMSA Ballinger Acquisition Corp. and HFG Consulting, LLC
|
|
21.1
|
Schedule of Subsidiaries
|
|
99.1
|
Financial Statements for Tiger Trade Technologies, Inc., a Texas corporation, for the period from April 28, 2014 (inception) through December 31, 2014.
|
|
99.2
|
Unaudited Financial Statements for Tiger Trade Technologies, Inc., a Texas corporation, for the three and nine month periods ending September 30, 2015.
|
|
99.3
|
Unaudited Pro Forma Combined Financial Information for the fiscal year ended December 31, 2014 and the quarter ended September 30, 2015, of SMSA Ballinger Acquisition Corp. and its Wholly-Owned Subsidiary, Tiger Trade Technologies, Inc., a Texas corporation.
|
SMSA BALLINGER ACQUISITION CORP.
|
|
By:
/s/Gust Kepler
|
|
Gust Kepler, President and Chief Executive Officer
|
Report of Independent Registered Public Accounting Firm
|
F-1
|
Balance Sheet as of December 31, 2014
|
F-2
|
Statement of Operation for the period April 28, 2014 (inception)
|
|
through December 31, 2014
|
F-3
|
Statement of Stockholder’s Equity for the period April 28, 2014
|
|
(inception) through December 31, 2014
|
F-4
|
Statement of Cash Flows for the period April 28, 2014 (inception)
|
|
through December 31, 2014
|
F-5
|
Notes to Financial Statements
|
F-6-10
|
Tiger Trade Technologies, Inc.
|
||||
Balance Sheet
|
||||
December 31, 2014
|
||||
Assets
|
||||
Current assets:
|
||||
Cash
|
$ | 200,530 | ||
Total current assets
|
200,530 | |||
Total Assets
|
$ | 200,530 | ||
Liabilities and Stockholders' Equity
|
||||
Current liabilities:
|
||||
Accounts payable
|
$ | 7,318 | ||
Accounts payable, related parties
|
125,243 | |||
Total current liabilities
|
132,561 | |||
Commitments and contingencies (Note 6)
|
||||
Stockholders' Equity:
|
||||
Preferred stock, $0.001 par value, 10,000,000 shares authorized,
|
||||
no shares issued and outstanding
|
- | |||
Common stock, $0.001 par value, 100,000,000 shares
|
||||
authorized, 16,400,000 issued and 16,300,000 outstanding
|
16,400 | |||
Additional paid in capital
|
298,600 | |||
Treasury stock, 100,000 shares, at cost
|
(50,000 | ) | ||
Accumulated deficit
|
(197,031 | ) | ||
Total Stockholders' Equity
|
67,969 | |||
Total Liabilities and Stockholders' Equity
|
$ | 200,530 |
Tiger Trade Technologies, Inc.
|
||||
Statement of Operations
|
||||
For the Period April 28, 2014 (Inception) through December 31, 2014
|
||||
Revenue
|
$ | - | ||
Cost of operations
|
- | |||
Gross margin
|
- | |||
Expenses:
|
||||
Software development costs
|
118,843 | |||
General and administrative
|
78,188 | |||
Total operating expenses
|
197,031 | |||
Operating loss before income taxes
|
(197,031 | ) | ||
Income taxes
|
- | |||
Net (loss)
|
$ | (197,031 | ) | |
Weighted average number of common
|
||||
shares outstanding - basic
|
16,013,360 | |||
Net loss per share - basic
|
$ | (0.01 | ) |
Tiger Trade Technologies, Inc.
|
||||||||||||||||||||||||||||||||
Statement of Stockholders' Equity
|
||||||||||||||||||||||||||||||||
For the Period April 28, 2014 (Inception) through December 31, 2014
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Additional
|
||||||||||||||||||||||||||||||||
Series A Preferred Stock
|
Common Stock
|
Paid-in
|
Accumulated
|
Treasury
|
||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Stock
|
Total
|
|||||||||||||||||||||||||
Balance at April 28, 2014
|
- | $ | - | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
Issuance of shares in exchange for design services of trade
|
||||||||||||||||||||||||||||||||
dress and initial creation of application software
|
- | - | 15,000,000 | 15,000 | - | - | - | 15,000 | ||||||||||||||||||||||||
Issuance of shares in exchange for cash
|
- | - | 1,400,000 | 1,400 | 298,600 | - | - | 300,000 | ||||||||||||||||||||||||
Purchase of treasury stock
|
- | - | - | - | - | - | (50,000 | ) | (50,000 | ) | ||||||||||||||||||||||
Net loss
|
- | - | - | - | - | (197,031 | ) | - | (197,031 | ) | ||||||||||||||||||||||
Balance at December 31, 2014
|
- | $ | - | 16,400,000 | $ | 16,400 | $ | 298,600 | $ | (197,031 | ) | $ | (50,000 | ) | $ | 67,969 |
Income tax benefit at statutory rate
|
$ | 66,990 | ||
Permanent differences
|
( | - | ) | |
Change in valuation allowance
|
( | 66,990 | ) | |
Provision for federal income taxes
|
$ | - |
Balance Sheet as of September 30, 2015(unaudited) and December 31, 2014
|
F-1
|
Statements of Operations for three and nine months ended
|
|
September 30, 2015 (unaudited) and for the three months ended September 30,
|
|
2014 and the period April 28, 2014 (inception) through
|
|
September 30, 2014
|
F-2
|
Statement of Cash Flows for the nine months ended September 30, 2015 (unaudited)
|
|
and the period April 28, 2014 (inception) through December 31, 2014
|
F-3
|
Notes to Financial Statements
|
F-4
|
Tiger Trade Technologies, Inc.
|
||||||||||||||||
Statement of Operations
|
||||||||||||||||
For the Period April 28, 2014 (Inception)and three months through September 30, 2014
|
||||||||||||||||
and for the three and nine months ended September 30, 2015 (unaudited)
|
||||||||||||||||
For the Three Months
|
For the Nine
Months Ended
|
For the Period
April 28, 2014
through
|
||||||||||||||
Ended September 30,
|
September 30,
|
September 30,
|
||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Revenue
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Cost of operations
|
- | - | - | - | ||||||||||||
Gross margin
|
- | - | - | - | ||||||||||||
Expenses:
|
||||||||||||||||
Software development costs
|
76,860 | 6,146 | 122,307 | 74,205 | ||||||||||||
General and administrative
|
47,942 | 30,143 | 122,892 | 50,048 | ||||||||||||
Total operating expenses
|
124,802 | 36,289 | 245,199 | 124,253 | ||||||||||||
Operating loss
|
(124,802 | ) | (36,289 | ) | (245,199 | ) | (124,253 | ) | ||||||||
Cancellation fee for reverse merger
|
245,000 | - | 245,000 | - | ||||||||||||
Loss before income taxes
|
(369,802 | ) | (36,289 | ) | (490,199 | ) | (124,253 | ) | ||||||||
Income taxes
|
- | - | - | - | ||||||||||||
Net (loss)
|
$ | (369,802 | ) | $ | (36,289 | ) | $ | (490,199 | ) | $ | (124,253 | ) | ||||
Weighted average number of common
|
||||||||||||||||
shares outstanding - basic
|
17,618,880 | 16,000,000 | 17,217,132 | 15,858,065 | ||||||||||||
Net (loss) per share - basic
|
$ | (0.02 | ) | $ | (0.00 | ) | $ | (0.03 | ) | $ | (0.01 | ) |
Tiger Trade Technologies, Inc
|
||||||||
Statement of Cash Flows
|
||||||||
For the Period April 28, 2014 (Inception) through December 31, 2014
|
||||||||
and for the Nine Months Ended September 30, 2015
|
||||||||
September 30,
|
December 31,
|
|||||||
2015
|
2014
|
|||||||
(unaudited)
|
|
|||||||
Cash flows from operating activities
|
||||||||
Net loss
|
$ | (490,199 | ) | $ | (197,031 | ) | ||
Adjustments to reconcile net loss to net cash used in
|
||||||||
operating activities:
|
||||||||
Common stock issued in exchange for software development
|
- | 15,000 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Prepaid expenses, related parties
|
(119,764 | ) | - | |||||
Accounts payable
|
(888 | ) | 7,318 | |||||
Accounts payable, related parties
|
(102,428 | ) | 125,243 | |||||
Net cash used in operating activities
|
(713,279 | ) | (49,470 | ) | ||||
Cash flows from investing activities
|
||||||||
Advance to stockholder
|
- | (50,000 | ) | |||||
Purchases of fixed assets
|
(15,465 | ) | - | |||||
Net cash used in investing activities
|
(15,465 | ) | (50,000 | ) | ||||
Cash flows from financing activities
|
||||||||
Common stock issued for cash
|
760,000 | 300,000 | ||||||
Preferred stock issued for cash
|
5,000 | - | ||||||
Net cash provided by financing activities
|
765,000 | 300,000 | ||||||
Net increase in cash
|
36,256 | 200,530 | ||||||
Cash - beginning of period
|
200,530 | - | ||||||
Cash - end of period
|
$ | 236,786 | $ | 200,530 | ||||
Supplemental disclosure-
|
||||||||
Non-cash investing and financing activities:
|
||||||||
Repurchase of shares to hold in treasury in exchange for stockholder advance
|
$ | - | $ | 50,000 |
Tiger Trade Technologies, Inc.
|
|||||||||||||||
Unaudited Pro Forma Condensed Combined Balance Sheet
|
|||||||||||||||
December 31, 2014
|
Tiger Trade
|
||||||||||||||||
SMSA Ballinger
|
Tiger Trade
|
Pro Forma
|
Technologies, Inc.
|
|||||||||||||
Acquisition Corp
|
Technologies, Inc.
|
Adjustments
|
Pro Forma
|
|||||||||||||
Assets
|
||||||||||||||||
Current assets:
|
||||||||||||||||
Cash
|
$ | 119 | $ | 200,530 | 805,000 | $ | 1,005,649 | |||||||||
Total current assets
|
119 | 200,530 | 805,000 | 1,005,649 | ||||||||||||
Total Assets
|
$ | 119 | $ | 200,530 | $ | 805,000 | $ | 1,005,649 | ||||||||
Liabilities and Stockholders' Equity
|
||||||||||||||||
Current liabilities:
|
||||||||||||||||
Accounts payable
|
$ | 1,500 | $ | 7,318 | $ | - | $ | 8,818 | ||||||||
Accounts payable, related parties
|
- | 125,243 | - | 125,243 | ||||||||||||
Total current liabilities
|
1,500 | 132,561 | - | 134,061 | ||||||||||||
Commitments and contingencies (Note 6)
|
||||||||||||||||
Stockholders' Equity:
|
||||||||||||||||
Convertible preferred stock
|
- | - | 5,000 | 5,000 | ||||||||||||
Common stock
|
10,031 | 16,400 | (5,596 | ) | 20,835 | |||||||||||
Additional paid in capital
|
31,738 | 298,600 | 712,446 | 1,042,784 | ||||||||||||
Treasury stock, 100,000 shares, at cost
|
- | (50,000 | ) | 50,000 | - | |||||||||||
Accumulated deficit
|
(43,150 | ) | (197,031 | ) | 43,150 | (197,031 | ) | |||||||||
Total Stockholders' Equity
|
(1,381 | ) | 67,969 | 805,000 | 871,588 | |||||||||||
Total Liabilities and Stockholders' Equity
|
$ | 119 | $ | 200,530 | $ | 805,000 | $ | 1,005,649 |
Tiger Trade Technologies, Inc.
|
||||||||||||||
Unaudited Pro Forma Condensed Combined Statement of Operations
|
||||||||||||||
For the Year Ended December 31, 2014
|
Tiger Trade
|
||||||||||||||||
SMSA Ballinger
|
Tiger Trade
|
Pro Forma
|
Technologies, Inc.
|
|||||||||||||
Acquisition Corp
|
Technologies, Inc.
|
Adjustments
|
Pro Forma
|
|||||||||||||
Revenue
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Cost of operations
|
- | - | - | - | ||||||||||||
Gross margin
|
- | - | - | - | ||||||||||||
Expenses:
|
||||||||||||||||
Software development costs
|
- | 118,843 | - | 118,843 | ||||||||||||
General and administrative
|
24,152 | 78,188 | - | 102,340 | ||||||||||||
Total operating expenses
|
24,152 | 197,031 | - | 221,183 | ||||||||||||
Operating loss before other income
|
(24,152 | ) | (197,031 | ) | - | (221,183 | ) | |||||||||
Other income
|
940 | - | - | 940 | ||||||||||||
Net income before income taxes
|
(23,212 | ) | (197,031 | ) | - | (220,243 | ) | |||||||||
Income taxes
|
- | - | - | - | ||||||||||||
Net (loss)
|
$ | (23,212 | ) | $ | (197,031 | ) | $ | - | $ | (220,243 | ) | |||||
Weighted average number of common
|
||||||||||||||||
shares outstanding - basic
|
16,013,360 | 4,821,650 | 20,835,010 | |||||||||||||
Net loss per share - basic
|
$ | (0.01 | ) | $ | - | $ | (0.01 | ) |
Tiger Trade Technologies, Inc.
|
Unaudited Pro Forma Condensed Combined Balance Sheet
|
September 30, 2015
|
Tiger Trade
|
||||||||||||||||
SMSA Ballinger
|
Tiger Trade
|
Pro Forma
|
Technologies, Inc.
|
|||||||||||||
Acquisition Corp
|
Technologies, Inc.
|
Adjustments
|
Pro Forma
|
|||||||||||||
Assets
|
||||||||||||||||
Current assets:
|
||||||||||||||||
Cash
|
$ | 73 | $ | 236,786 | 40,000 | $ | 276,859 | |||||||||
Prepaid expenses, related parties
|
119,764 | $ | 119,764 | |||||||||||||
Total current assets
|
73 | 356,551 | 40,000 | 396,624 | ||||||||||||
Property:
|
||||||||||||||||
Computer and related equipment
|
- | 15,465 | 15,465 | |||||||||||||
Total property
|
- | 15,465 | - | 15,465 | ||||||||||||
Total Assets
|
$ | 73 | $ | 372,015 | $ | 40,000 | $ | 412,088 | ||||||||
Liabilities and Stockholders' Equity
|
||||||||||||||||
Current liabilities:
|
||||||||||||||||
Accounts payable
|
$ | - | $ | 6,430 | $ | - | $ | 6,430 | ||||||||
Accounts payable, related parties
|
- | 22,815 | - | 22,815 | ||||||||||||
Total current liabilities
|
- | 29,246 | - | 29,246 | ||||||||||||
Commitments and contingencies (Note 6)
|
||||||||||||||||
Stockholders' Equity:
|
||||||||||||||||
Convertible preferred stock
|
- | 5,000 | 5,000 | |||||||||||||
Common stock
|
10,031 | 17,920 | (7,116 | ) | 20,835 | |||||||||||
Additional paid in capital
|
61,045 | 1,057,080 | (73,887 | ) | 1,044,238 | |||||||||||
Treasury stock, 100,000 shares, at cost
|
- | (50,000 | ) | 50,000 | - | |||||||||||
Accumulated deficit
|
(71,003 | ) | (687,230 | ) | 71,003 | (687,230 | ) | |||||||||
Total Stockholders' Equity
|
73 | 342,770 | 40,000 | 382,842 | ||||||||||||
Total Liabilities and Stockholders' Equity
|
$ | 73 | $ | 372,015 | $ | 40,000 | $ | 412,088 |
Tiger Trade Technologies, Inc.
|
Unaudited Pro Forma Condensed Combined Statement of Operations
|
For the Nine Months Ended September 30, 2015
|
Tiger Trade
|
||||||||||||||||
SMSA Ballinger
|
Tiger Trade
|
Pro Forma
|
Technologies, Inc.
|
|||||||||||||
Acquisition Corp
|
Technologies, Inc.
|
Adjustments
|
Pro Forma
|
|||||||||||||
Revenue
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Cost of operations
|
- | - | - | - | ||||||||||||
Gross margin
|
- | - | - | - | ||||||||||||
Expenses:
|
||||||||||||||||
Software development costs
|
- | 122,307 | - | 122,307 | ||||||||||||
General and administrative
|
27,853 | 122,892 | - | 150,745 | ||||||||||||
Total operating expenses
|
27,853 | 245,199 | - | 273,052 | ||||||||||||
Operating loss before other expenses
|
(27,853 | ) | (245,199 | ) | - | (273,052 | ) | |||||||||
Cancellation fee for reverse merger
|
- | (245,000 | ) | - | (245,000 | ) | ||||||||||
Net loss before income taxes
|
(27,853 | ) | (490,199 | ) | - | (518,052 | ) | |||||||||
Income taxes
|
- | - | - | - | ||||||||||||
Net (loss)
|
$ | (27,853 | ) | $ | (490,199 | ) | $ | - | $ | (518,052 | ) | |||||
Weighted average number of common
|
||||||||||||||||
shares outstanding - basic
|
17,217,132 | 3,617,878 | 20,835,010 | |||||||||||||
Net loss per share - basic
|
$ | (0.03 | ) | $ | - | $ | (0.02 | ) |
Common stock outstanding prior to the reverse acquisition
|
10,030,612
|
Common stock issued
|
17,900,000
|
Common stock cancelled
|
(7,095,602)
|
Common stock outstanding after the reverse acquisition
|
20,835,010
|
Following is a summary of the historical cost values of the
Assets acquired and liabilities assumed as if the acquisition occurred on September 30, 2015:
|
|
Assets acquired:
|
|
Property and equipment, net
|
15,465
|
Other assets, including cash
|
356,551
|
Total assets
|
372,016
|
Liabilities assumed:
|
|
Accounts payable
|
29,246
|
Total liabilities
|
29,246
|
Net transfer value
|
342,770
|
If to the Parent, to:
Orsolya Peresztegi, President
2591 Dallas Parkway, Suite 102
Frisco, TX 75034
If to the Company, to:
Tiger Trade Technologies, Inc.
5430 LBJ Freeway, Suite 1485
Dallas, Texas 75240 Attention: Gust Kepler
If to Shareholders at the addresses set forth in
Annex A
hereto.
|
SMSA Ballinger Acquisition Corp.
By:_______________________________
Name: Orsolya Peresztegi
Title: President
Tiger Trade Technologies, Inc.
By:________________________________
Name: Gust Kepler
Title: President
SHAREHOLDERS:
____________________________________
Gust Kepler
Karma Black Box, LLC
By:________________________________
Name: _______________________
____________________________________
Dalya Sulaiman
____________________________________
Craig C. Stiff Jr.
____________________________________
Cheryl Musick
____________________________________
Eris Nushi
|
____________________________________
Charles Solomon Jr.
____________________________________
Tomi Demirazi
____________________________________
Ara R. Dayian
SKW Partners, LP
By:________________________________
Name: _______________________
____________________________________
Jeff Swaney
Judy Children Inheritance Trust Dtd 12/7/2005
By:________________________________
Name: Gust Kepler, Trustee
____________________________________
Elaine T. Reynolds
Magness Design Inc.
By:________________________________
Name: _______________________
Equity Trust Co Cust FBO Robert Magness IRA
By:________________________________
Name: _______________________
____________________________________
Mark H. Reynolds
|
____________________________________
Sean Patel
Equity Trust Co Cust FBO Sean M Patel IRA
By:________________________________
Name: _______________________
____________________________________
Ben Almerico
____________________________________
Ryan Long
____________________________________
John Mabry Jr.
____________________________________
John Mabry Sr.
____________________________________
Robert Magness
____________________________________
Shelley Buhner
____________________________________
Jonathan Buklus
|
Name and Address of Shareholder
|
Number of Shares of
Company Common Stock
Being Exchanged
|
Number of Shares of
Parent Common Stock
to be Received by
Shareholder
|
Gust Kepler
13155 Noel Road, Suite 2400
Dallas, Texas 75240
|
9,900,000
|
9,900,000
|
Karma Black Box, LLC
2 lake Forest Court
Trophy Club, Texas 76262
|
5,000,000
|
5,000,000
|
Dalya Sulaiman
Merkez Mah Cavusbasi Villa A7
Istanbul, Turkey
|
666,666
|
666,666
|
Craig C. Stiff Jr.
6511 Hillcrest Avenue, #1001
Dallas, Texas 75205
|
433,334
|
433,334
|
Cheryl Musick
2322 N. Harrison St.
Davenport, Iowa 52803
|
200,000
|
200,000
|
Eris Nushi
14000 Noel Road #1120
Dallas, Texas 75240
|
380,000
|
380,000
|
Charles Solomon Jr.
4337 Livingston Avenue
Dallas, Texas 75205
|
50,000
|
50,000
|
Tomi Demirazi
619 Sheffield Drive
Dallas, Texas 75211
|
50,000
|
50,000
|
Ara R. Dayian
1709 Bison Meadow Lane
Heath, Texas 75032
|
440,000
|
440,000
|
SKW Partners, LP
10455 N. Central Expressway
Suite 109-340
Dallas, Texas 75231
|
50,000
|
50,000
|
Jeff Swaney
P.O. Box 250967
Plano, Texas 75025
|
50,000
|
50,000
|
Gust Kepler, Trustee
Judy Children Inheritance Trust
DTD 12/7/2005
14110 N. Dallas Parkway, Suite 265
Dallas, Texas 75254
|
10,000
|
10,000
|
Name and Address of Shareholder
|
Number of Shares of
Company Common Stock
Being Exchanged
|
Number of Shares of
Parent Common Stock
to be Received by
Shareholder
|
Elaine T. Reynolds
3500 Austin Avenue
Waco, Texas 76710
|
20,000
|
20,000
|
Magness Design Inc.
71 Nassau Street #10C
New York, New York 10038
|
50,000
|
50,000
|
Equity Trust Co Cust FBO
Robert Magness IRA
1 Equity Way
Westlake, Ohio 44145
|
100,000
|
100,000
|
Mark H. Reynolds
3500 Austin Avenue
Waco, Texas 76710
|
20,000
|
20,000
|
Sean Patel
4319 Normandy Avenue
Dallas, Texasa 75205
|
5,592
|
5,592
|
Equity Trust Co Cust FBO
Sean M. Patel IRA
4319 Normandy Avenue
Dallas, Texas 75205
|
44,408
|
44,408
|
Ben Almerico
23 Country Club Park
Covington, Louisiana 70433
|
180,000
|
180,000
|
Ryan Long
7207 Brennans Drive
Dallas, Texas 75214
|
40,000
|
40,000
|
John Mabry Jr.
2611 Arroyo Road
Waco, Texas 76710
|
20,000
|
20,000
|
John Mabry Sr.
2708 Merrimac Circle
Waco, Texas 76710
|
100,000
|
100,000
|
Robert Magness
71 Nassau Street #10C
New York, New York 10038
|
30,000
|
30,000
|
Robert Magness
71 Nassau Street #10C
New York, New York 10038
|
20,000
|
20,000
|
Jonathan Buklas
3636 N. Fremont St. #3
Chicago, Illinois 60613
|
20,000
|
20,000
|
Name and Address of Shareholder
|
Number of Shares of
Company Common Stock
Being Exchanged
|
Number of Shares of
Parent Common Stock
to be Received by
Shareholder
|
Shelley Buhner
7201 Westover Road
Waco, Texas 76710
|
20,000
|
20,000
|
Totals:
|
17,900,000
|
17,900,000
|
Name and Address of Shareholder
|
Number of Shares of
Company Series A
Convertible Preferred
Stock Being Exchanged
|
Number of Shares of
Parent Series A
Convertible
Preferred Stock
to be Received by
Shareholder
|
Gust Kepler
13155 Noel Road, Suite 2400
Dallas, Texas 75240
|
5,000,000
|
5,000,000
|
Totals:
|
5,000,000
|
5,000,000
|
SMSA Ballinger Acquisition Corp.
By:
/s/ Orsolya Peresztegi
Name: Orsolya Peresztegi
Title: President
/s/ Orsolya Peresztegi
Orsolya Peresztegi
Tiger Trade Technologies, Inc.
By:
/s/ Gust Kepler
Name: Gust Kepler
Title: President
|
TIGER TRADE TECHNOLOGIES, INC.
By:
/s/ Gust C. Kepler
Gust C. Kepler, President
/s/ Gust C. Kepler
Gust C. Kepler
|
TIGER TRADE TECHNOLOGIES, INC.
By:
/s/ Gust C. Kepler
Gust C. Kepler, President
/s/ Gust C. Kepler
Gust C. Kepler
|
A.
|
G2 is experienced in matters regarding mergers, acquisitions and tender offers for publicly held companies, including, regulatory matters as they pertain to the Securities and Exchange Commission (the "SEC") and other general corporate matters.
|
B.
|
G2 is experienced in the area of business development including but not limited to trademarks, branding, patent law, product development, and intellectual property protection.
|
C.
|
G2 is willing to provide consulting services to the Client on the terms and conditions of this Agreement.
|
D.
|
Client is willing to engage G2 as an independent contractor, and not as an employee, on the terms and conditions set forth herein.
|
|
1.
G2 Retained.
The Client hereby retains G2, and G2 hereby agrees to make its key employees available to render advice and reasonable assistance to the Client under the terms and conditions hereinafter set forth.
|
|
2. Duties. During the term of this Agreement, the duties set forth in this Section 2 shall be performed as follows
|
a.
|
G2 shall advise and reasonably assist the Client in a possible restructuring of, merger of and/or acquisition of additional companies and/or divisions of the Company; and
|
b.
|
Assist in analyzing and evaluating the business, business development and operations, and financial position of the company; and
|
c.
|
Assist in analyzing, evaluating and reorganizing the capital structure of the company.
|
|
3.
Compensation.
In consideration for G2 entering into this Agreement and for the services to be rendered hereunder, the Client shall pay to G2 (dba IPA Tech Group) the sum of $8,500.00 per month.
|
|
4.
Expenses.
Out of pocket expenses incurred by G2 in excess of $100 are to be authorized by the Client in advance in writing and shall be reimbursed by the Client to G2. No advance authorization is necessary for out of pocket expenses incurred by G2 for less than $100 and shall also be reimbursed by the Client to G2. The Client understands that in some cases the provider of certain services and goods may ask for payment in advance and for certain major disbursements, and in such case invoices from outside providers will be sent directly to the Client.
|
5.
|
Term. This Agreement shall commence on the execution date of this Agreement and shall continue for a term of one year, unless terminated earlier pursuant to Section 6 below. G2 and the Client may negotiate to extend the term of this Agreement and terms and conditions under which the relationship shall continue.
|
6.
|
Termination.
This Agreement shall terminate:
|
(A)
|
if there has been a material breach of this Agreement and such breach has not been cured by the breaching party on or before thirty days from the date of the receipt of a written notice of the breach from the non-breaching party;
|
(B)
|
Upon the mutual written agreement of the parties.
|
7.
|
Remedies.
Upon termination of this Agreement for any reason, this Agreement shall become null and void and have no further force or effect. G2 shall mail to the Client all documents in its possession or control concerning the Client, as the Client shall request. If this Agreement is terminated by reasons of the breach of any provision hereof, the non-breaching party may pursue any and all remedies at law or in equity.
|
8.
|
Accuracy of Information and Indemnification.
The Client agrees to furnish to G2 truthful and accurate information in all material respects. The Client agrees to cooperate with G2 in the performance of G2's consulting services. The Client agrees to indemnify and hold harmless G2 from any loss, liability, damages, costs and expenses (including attorneys' and other professional fees) that G2 may incur as a result of the Client furnishing to G2 any untruthful or inaccurate information. G2 agrees to furnish to the Client truthful and accurate information in all material respects. G2 agrees to indemnify and hold harmless the Client form any loss, liability, damages, costs and expenses (including attorneys' and other professional fees) that the Client may incur as a result of G2 furnishing to the Client any untruthful or inaccurate information.
|
9.
|
Miscellaneous
|
(A) |
Assignability.
Unless otherwise agreed to in writing by both parties hereto, the rights, obligations and benefits established by this Agreement shall be non-assignable by either of the parties hereto and any such attempt of assignment shall be null and void and of no effect whatsoever.
|
(B) |
Relationship of the Parties.
The management and employees of G2 shall not be considered employees of the Client. Furthermore, the parties agree that G2 shall not be deemed to be an employee, servant, partner or joint venture of the Client. G2 shall be considered an independent contractor for all purposes.
|
(C) |
Entire Agreement.
This Agreement contains the entire agreement of the parties regarding the subject matter hereof, and supersedes all prior agreements and understandings, both written and oral, among the parties, or any of them, with respect to the subject matter hereof.
|
(D) |
Waiver of Breach.
The waiver by either party of a breach of any provision of this Agreement by the other party shall not operate or be construed as a waiver of any subsequent breach by the other party.
|
(E) |
Construction of Language.
I he language used in this Agreement shall be construed as a whole according to its fair meaning, and not strictly for nor against either party.
|
(F) |
Captions and Headings.
The paragraph headings throughout this Agreement are for convenience and reference only, and shall in no way be deemed to define, limit or add to the meaning of any provision of this Agreement.
|
(G) |
State Law.
The laws of the State of Texas shall govern this Agreement, its interpretation and its application.
|
(H) |
Counterparts.
This Agreement may be executed in multiple counterparts, each of which shall be deemed an original, and all of which together shall constitute one and the same instrument. Execution and delivery of this Agreement by exchange of facsimile copies bearing facsimile signature of a party shall constitute a valid and binding execution and delivery of this Agreement by such party. Such facsimile copies shall constitute enforceable original documents.
|
(I) |
Costs. In the event of any legal proceeding between any of the parties to enforce or defend the terms and rights set forth in this Agreement, the prevailing party or parties shall be paid all reasonable costs of such legal proceeding, including but not limited to, attorneys' fees by the other party or parties.
|
(J) |
Notices and Waivers.
Any notice or waiver required or permitted to be given by the parties hereto shall be in writing and shall be deemed to have been given, when delivered, 3 business days after being mailed by certified or registered mail, faxed during regular business hours of the recipient and there is confirmation of receipt, or sent by prepaid full rate telegram to the following addresses:
|
G2 International, Inc. | Tiger Trade Technologies, Inc. | ||
By: | /s/ Gust Kepler | By: | /s/ Gust Kepler |
Gust Kepler, President | Gust Kepler, President |
G2 International, Inc. | Tiger Trade Technologies, Inc. |
By: /s/ Gust Kepler | By: /s/ Gust Kepler |
Gust Kepler, President | Gust Kepler, President |
1.
|
In accordance with Section 6.02(c) of the Distributor Agreement Ballinger and Snotarator each agree to terminate the Distributor and Extension Agreements with no further rights, liabilities or obligations of each party to the other party under such Agreements.
|
2.
|
In consideration of the mutual promises and covenants herein, the receipt of which is hereby acknowledged by both parties, each party hereby releases, acquits and forever discharges the other party of and from all manner of action(s), cause(s) of action, suits, debts, sums of money, accounts, contracts, agreements, damages, judgments, claims and demands whatsoever, in law or in equity, which either party ever had, now has, or may have against the other party, by reason of any matter, cause or thing whatsoever, from the beginning of time to the date of this Agreement.
|
1.
|
Ballinger and HFG each agree to terminate the Consulting Agreement with no further rights, liabilities or obligations of each party to the other party under such Agreement.
|
2.
|
In consideration of the mutual promises and covenants herein, the receipt of which is hereby acknowledged by both parties, each party hereby releases, acquits and forever discharges the other party of and from all manner of action(s), cause(s) of action, suits, debts, sums of money, accounts, contracts, agreements, damages, judgments, claims and demands whatsoever, in law or in equity, which either party ever had, now has, or may have against the other party, by reason of any matter, cause or thing whatsoever, from the beginning of time to the date of this Agreement.
|
Subsidiary
|
Jurisdiction
|
|
Tiger Trade Technologies, Inc.
|
Texas (USA)
|
Tiger Trade Technologies, Inc.
|
||||
Balance Sheet
|
||||
December 31, 2014
|
||||
Assets
|
||||
Current assets:
|
||||
Cash
|
$ | 200,530 | ||
Total current assets
|
200,530 | |||
Total Assets
|
$ | 200,530 | ||
Liabilities and Stockholders' Equity
|
||||
Current liabilities:
|
||||
Accounts payable
|
$ | 7,318 | ||
Accounts payable, related parties
|
125,243 | |||
Total current liabilities
|
132,561 | |||
Commitments and contingencies (Note 6)
|
||||
Stockholders' Equity:
|
||||
Preferred stock, $0.001 par value, 10,000,000 shares authorized,
|
||||
no shares issued and outstanding
|
- | |||
Common stock, $0.001 par value, 100,000,000 shares
|
||||
authorized, 16,400,000 issued and 16,300,000 outstanding
|
16,400 | |||
Additional paid in capital
|
298,600 | |||
Treasury stock, 100,000 shares, at cost
|
(50,000 | ) | ||
Accumulated deficit
|
(197,031 | ) | ||
Total Stockholders' Equity
|
67,969 | |||
Total Liabilities and Stockholders' Equity
|
$ | 200,530 |
Tiger Trade Technologies, Inc.
|
||||
Statement of Operations
|
||||
For the Period April 28, 2014 (Inception) through December 31, 2014
|
||||
Revenue
|
$ | - | ||
Cost of operations
|
- | |||
Gross margin
|
- | |||
Expenses:
|
||||
Software development costs
|
118,843 | |||
General and administrative
|
78,188 | |||
Total operating expenses
|
197,031 | |||
Operating loss before income taxes
|
(197,031 | ) | ||
Income taxes
|
- | |||
Net (loss)
|
$ | (197,031 | ) | |
Weighted average number of common
|
||||
shares outstanding - basic
|
16,013,360 | |||
Net loss per share - basic
|
$ | (0.01 | ) |
Tiger Trade Technologies, Inc.
|
||||||||||||||||||||||||||||||||
Statement of Stockholders' Equity
|
||||||||||||||||||||||||||||||||
For the Period April 28, 2014 (Inception) through December 31, 2014
|
||||||||||||||||||||||||||||||||
Additional
|
||||||||||||||||||||||||||||||||
Series A Preferred Stock
|
Common Stock
|
Paid-in
|
Accumulated
|
Treasury
|
||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Deficit
|
Stock
|
Total
|
|||||||||||||||||||||||||
Balance at April 28, 2014
|
- | $ | - | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||
Issuance of shares in exchange for design services of trade
|
||||||||||||||||||||||||||||||||
dress and initial creation of application software
|
- | - | 15,000,000 | 15,000 | - | - | - | 15,000 | ||||||||||||||||||||||||
Issuance of shares in exchange for cash
|
- | - | 1,400,000 | 1,400 | 298,600 | - | - | 300,000 | ||||||||||||||||||||||||
Purchase of treasury stock
|
- | - | - | - | - | - | (50,000 | ) | (50,000 | ) | ||||||||||||||||||||||
Net loss
|
- | - | - | - | - | (197,031 | ) | - | (197,031 | ) | ||||||||||||||||||||||
Balance at December 31, 2014
|
- | $ | - | 16,400,000 | $ | 16,400 | $ | 298,600 | $ | (197,031 | ) | $ | (50,000 | ) | $ | 67,969 |
Income tax benefit at statutory rate
|
$ | 66,990 | ||
Permanent differences
|
( | - | ) | |
Change in valuation allowance
|
( | 66,990 | ) | |
Provision for federal income taxes
|
$ | - |
Tiger Trade Technologies, Inc.
|
||||||||||||||||
Statement of Operations
|
||||||||||||||||
For the Period April 28, 2014 (Inception)and three months through September 30, 2014
|
||||||||||||||||
and for the three and nine months ended September 30, 2015 (unaudited)
|
||||||||||||||||
For the Three Months
|
For the Nine
Months Ended
|
For the Period
April 28, 2014
through
|
||||||||||||||
Ended September 30,
|
September 30,
|
September 30,
|
||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Revenue
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Cost of operations
|
- | - | - | - | ||||||||||||
Gross margin
|
- | - | - | - | ||||||||||||
Expenses:
|
||||||||||||||||
Software development costs
|
76,860 | 6,146 | 122,307 | 74,205 | ||||||||||||
General and administrative
|
47,942 | 30,143 | 122,892 | 50,048 | ||||||||||||
Total operating expenses
|
124,802 | 36,289 | 245,199 | 124,253 | ||||||||||||
Operating loss
|
(124,802 | ) | (36,289 | ) | (245,199 | ) | (124,253 | ) | ||||||||
Cancellation fee for reverse merger
|
245,000 | - | 245,000 | - | ||||||||||||
Loss before income taxes
|
(369,802 | ) | (36,289 | ) | (490,199 | ) | (124,253 | ) | ||||||||
Income taxes
|
- | - | - | - | ||||||||||||
Net (loss)
|
$ | (369,802 | ) | $ | (36,289 | ) | $ | (490,199 | ) | $ | (124,253 | ) | ||||
Weighted average number of common
|
||||||||||||||||
shares outstanding - basic
|
17,618,880 | 16,000,000 | 17,217,132 | 15,858,065 | ||||||||||||
Net (loss) per share - basic
|
$ | (0.02 | ) | $ | (0.00 | ) | $ | (0.03 | ) | $ | (0.01 | ) |
Tiger Trade Technologies, Inc
|
||||||||
Statement of Cash Flows
|
||||||||
For the Period April 28, 2014 (Inception) through December 31, 2014
|
||||||||
and for the Nine Months Ended September 30, 2015
|
||||||||
September 30,
|
December 31,
|
|||||||
2015
|
2014
|
|||||||
(unaudited)
|
|
|||||||
Cash flows from operating activities
|
||||||||
Net loss
|
$ | (490,199 | ) | $ | (197,031 | ) | ||
Adjustments to reconcile net loss to net cash used in
|
||||||||
operating activities:
|
||||||||
Common stock issued in exchange for software development
|
- | 15,000 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Prepaid expenses, related parties
|
(119,764 | ) | - | |||||
Accounts payable
|
(888 | ) | 7,318 | |||||
Accounts payable, related parties
|
(102,428 | ) | 125,243 | |||||
Net cash used in operating activities
|
(713,279 | ) | (49,470 | ) | ||||
Cash flows from investing activities
|
||||||||
Advance to stockholder
|
- | (50,000 | ) | |||||
Purchases of fixed assets
|
(15,465 | ) | - | |||||
Net cash used in investing activities
|
(15,465 | ) | (50,000 | ) | ||||
Cash flows from financing activities
|
||||||||
Common stock issued for cash
|
760,000 | 300,000 | ||||||
Preferred stock issued for cash
|
5,000 | - | ||||||
Net cash provided by financing activities
|
765,000 | 300,000 | ||||||
Net increase in cash
|
36,256 | 200,530 | ||||||
Cash - beginning of period
|
200,530 | - | ||||||
Cash - end of period
|
$ | 236,786 | $ | 200,530 | ||||
Supplemental disclosure-
|
||||||||
Non-cash investing and financing activities:
|
||||||||
Repurchase of shares to hold in treasury in exchange for stockholder advance
|
$ | - | $ | 50,000 |
Tiger Trade Technologies, Inc.
|
|||||||||||||||
Unaudited Pro Forma Condensed Combined Balance Sheet
|
|||||||||||||||
December 31, 2014
|
Tiger Trade
|
||||||||||||||||
SMSA Ballinger
|
Tiger Trade
|
Pro Forma
|
Technologies, Inc.
|
|||||||||||||
Acquisition Corp
|
Technologies, Inc.
|
Adjustments
|
Pro Forma
|
|||||||||||||
Assets
|
||||||||||||||||
Current assets:
|
||||||||||||||||
Cash
|
$ | 119 | $ | 200,530 | 805,000 | $ | 1,005,649 | |||||||||
Total current assets
|
119 | 200,530 | 805,000 | 1,005,649 | ||||||||||||
Total Assets
|
$ | 119 | $ | 200,530 | $ | 805,000 | $ | 1,005,649 | ||||||||
Liabilities and Stockholders' Equity
|
||||||||||||||||
Current liabilities:
|
||||||||||||||||
Accounts payable
|
$ | 1,500 | $ | 7,318 | $ | - | $ | 8,818 | ||||||||
Accounts payable, related parties
|
- | 125,243 | - | 125,243 | ||||||||||||
Total current liabilities
|
1,500 | 132,561 | - | 134,061 | ||||||||||||
Commitments and contingencies (Note 6)
|
||||||||||||||||
Stockholders' Equity:
|
||||||||||||||||
Convertible preferred stock
|
- | - | 5,000 | 5,000 | ||||||||||||
Common stock
|
10,031 | 16,400 | (5,596 | ) | 20,835 | |||||||||||
Additional paid in capital
|
31,738 | 298,600 | 712,446 | 1,042,784 | ||||||||||||
Treasury stock, 100,000 shares, at cost
|
- | (50,000 | ) | 50,000 | - | |||||||||||
Accumulated deficit
|
(43,150 | ) | (197,031 | ) | 43,150 | (197,031 | ) | |||||||||
Total Stockholders' Equity
|
(1,381 | ) | 67,969 | 805,000 | 871,588 | |||||||||||
Total Liabilities and Stockholders' Equity
|
$ | 119 | $ | 200,530 | $ | 805,000 | $ | 1,005,649 |
Tiger Trade Technologies, Inc.
|
||||||||||||||
Unaudited Pro Forma Condensed Combined Statement of Operations
|
||||||||||||||
For the Year Ended December 31, 2014
|
Tiger Trade
|
||||||||||||||||
SMSA Ballinger
|
Tiger Trade
|
Pro Forma
|
Technologies, Inc.
|
|||||||||||||
Acquisition Corp
|
Technologies, Inc.
|
Adjustments
|
Pro Forma
|
|||||||||||||
Revenue
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Cost of operations
|
- | - | - | - | ||||||||||||
Gross margin
|
- | - | - | - | ||||||||||||
Expenses:
|
||||||||||||||||
Software development costs
|
- | 118,843 | - | 118,843 | ||||||||||||
General and administrative
|
24,152 | 78,188 | - | 102,340 | ||||||||||||
Total operating expenses
|
24,152 | 197,031 | - | 221,183 | ||||||||||||
Operating loss before other income
|
(24,152 | ) | (197,031 | ) | - | (221,183 | ) | |||||||||
Other income
|
940 | - | - | 940 | ||||||||||||
Net income before income taxes
|
(23,212 | ) | (197,031 | ) | - | (220,243 | ) | |||||||||
Income taxes
|
- | - | - | - | ||||||||||||
Net (loss)
|
$ | (23,212 | ) | $ | (197,031 | ) | $ | - | $ | (220,243 | ) | |||||
Weighted average number of common
|
||||||||||||||||
shares outstanding - basic
|
16,013,360 | 4,821,650 | 20,835,010 | |||||||||||||
Net loss per share - basic
|
$ | (0.01 | ) | $ | - | $ | (0.01 | ) |
Tiger Trade Technologies, Inc.
|
Unaudited Pro Forma Condensed Combined Balance Sheet
|
September 30, 2015
|
Tiger Trade
|
||||||||||||||||
SMSA Ballinger
|
Tiger Trade
|
Pro Forma
|
Technologies, Inc.
|
|||||||||||||
Acquisition Corp
|
Technologies, Inc.
|
Adjustments
|
Pro Forma
|
|||||||||||||
Assets
|
||||||||||||||||
Current assets:
|
||||||||||||||||
Cash
|
$ | 73 | $ | 236,786 | 40,000 | $ | 276,859 | |||||||||
Prepaid expenses, related parties
|
119,764 | $ | 119,764 | |||||||||||||
Total current assets
|
73 | 356,551 | 40,000 | 396,624 | ||||||||||||
Property:
|
||||||||||||||||
Computer and related equipment
|
- | 15,465 | 15,465 | |||||||||||||
Total property
|
- | 15,465 | - | 15,465 | ||||||||||||
Total Assets
|
$ | 73 | $ | 372,015 | $ | 40,000 | $ | 412,088 | ||||||||
Liabilities and Stockholders' Equity
|
||||||||||||||||
Current liabilities:
|
||||||||||||||||
Accounts payable
|
$ | - | $ | 6,430 | $ | - | $ | 6,430 | ||||||||
Accounts payable, related parties
|
- | 22,815 | - | 22,815 | ||||||||||||
Total current liabilities
|
- | 29,246 | - | 29,246 | ||||||||||||
Commitments and contingencies (Note 6)
|
||||||||||||||||
Stockholders' Equity:
|
||||||||||||||||
Convertible preferred stock
|
- | 5,000 | 5,000 | |||||||||||||
Common stock
|
10,031 | 17,920 | (7,116 | ) | 20,835 | |||||||||||
Additional paid in capital
|
61,045 | 1,057,080 | (73,887 | ) | 1,044,238 | |||||||||||
Treasury stock, 100,000 shares, at cost
|
- | (50,000 | ) | 50,000 | - | |||||||||||
Accumulated deficit
|
(71,003 | ) | (687,230 | ) | 71,003 | (687,230 | ) | |||||||||
Total Stockholders' Equity
|
73 | 342,770 | 40,000 | 382,842 | ||||||||||||
Total Liabilities and Stockholders' Equity
|
$ | 73 | $ | 372,015 | $ | 40,000 | $ | 412,088 |
Tiger Trade Technologies, Inc.
|
Unaudited Pro Forma Condensed Combined Statement of Operations
|
For the Nine Months Ended September 30, 2015
|
Tiger Trade
|
||||||||||||||||
SMSA Ballinger
|
Tiger Trade
|
Pro Forma
|
Technologies, Inc.
|
|||||||||||||
Acquisition Corp
|
Technologies, Inc.
|
Adjustments
|
Pro Forma
|
|||||||||||||
Revenue
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Cost of operations
|
- | - | - | - | ||||||||||||
Gross margin
|
- | - | - | - | ||||||||||||
Expenses:
|
||||||||||||||||
Software development costs
|
- | 122,307 | - | 122,307 | ||||||||||||
General and administrative
|
27,853 | 122,892 | - | 150,745 | ||||||||||||
Total operating expenses
|
27,853 | 245,199 | - | 273,052 | ||||||||||||
Operating loss before other expenses
|
(27,853 | ) | (245,199 | ) | - | (273,052 | ) | |||||||||
Cancellation fee for reverse merger
|
- | (245,000 | ) | - | (245,000 | ) | ||||||||||
Net loss before income taxes
|
(27,853 | ) | (490,199 | ) | - | (518,052 | ) | |||||||||
Income taxes
|
- | - | - | - | ||||||||||||
Net (loss)
|
$ | (27,853 | ) | $ | (490,199 | ) | $ | - | $ | (518,052 | ) | |||||
Weighted average number of common
|
||||||||||||||||
shares outstanding - basic
|
17,217,132 | 3,617,878 | 20,835,010 | |||||||||||||
Net loss per share - basic
|
$ | (0.03 | ) | $ | - | $ | (0.02 | ) |
Common stock outstanding prior to the reverse acquisition
|
10,030,612
|
Common stock issued
|
17,900,000
|
Common stock cancelled
|
(7,095,602)
|
Common stock outstanding after the reverse acquisition
|
20,835,010
|
Following is a summary of the historical cost values of the
Assets acquired and liabilities assumed as if the acquisition occurred on September 30, 2015:
|
|
Assets acquired:
|
|
Property and equipment, net
|
15,465
|
Other assets, including cash
|
356,551
|
Total assets
|
372,016
|
Liabilities assumed:
|
|
Accounts payable
|
29,246
|
Total liabilities
|
29,246
|
Net transfer value
|
342,770
|