UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): December 6, 2004
Planet Technologies, Inc.
California
(State or other jurisdiction of incorporation)
0-26804 | 33-0502606 | |
(Commission File No.) | (IRS Employer Identification No.) |
6835 Flanders Drive, Suite 100
San Diego, California 92121
(Address of principal executive offices and zip code)
Registrants telephone number, including area code: (858) 457-4742
o Written communications pursuant to Rule 425 under the Exchange Act (17 CFR 230.425)
ITEM 9.01.FINANCIAL STATEMENTS AND EXHIBITS | ||||||||
SIGNATURE |
Item 9.01. Financial Statements and Exhibits.
On December 6, 2004, Planet Technologies, Inc. (Planet), via the filing of a Form 8-K, reported the completion of the Asset Purchase Agreement between Planet and Allergy Free, LLC (Allergy Free), wherein Planet acquired all of the assets of Allergy Free.
The contents of this Amendment to the December 6, 2004 Form 8-K are provided in order to comply with the financial reporting requirements of 17 CFR § 210 et seq.
Financials Per Item 9.01
Report of Independent Registered Public Accounting Firm
To the Common Members
Allergy Free, LLC
We have audited the accompanying balance sheets of Allergy Free, LLC as of December 31, 2003 and 2002, and the related statements of operations and members deficiency and cash flows for the years then ended. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these 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 financial statements are free of material misstatement. 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 financial statements referred to above present fairly, in all material respects, the financial position of Allergy Free, LLC as of December 31, 2003 and 2002, and its results of operations and cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As described in Note 1, the Company has experienced recurring net losses resulting in a members deficiency of $2,929,138. In addition, the Company has a working capital deficiency of $632,645 as of December 31, 2003. These conditions raise substantial doubt about the Companys ability to continue as a going concern. Managements plans as to this matter are also described in Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
/s/ J.H. Cohn LLP
San Diego, California
April 8, 2004, except for Note 11 as
to which the date is October 6, 2004
1
ALLERGY FREE, LLC
BALANCE SHEETS
DECEMBER 31, 2003 AND 2002
2003 | 2002 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and equivalents |
$ | 128,005 | $ | 70,158 | ||||
Accounts receivable, less allowance for
doubtful accounts of $500 |
6,758 | 2,562 | ||||||
Inventory |
84,140 | 120,783 | ||||||
Other current assets |
11,721 | 37,211 | ||||||
Total current assets |
230,624 | 230,714 | ||||||
Property and equipment, net |
185,297 | 275,299 | ||||||
Totals |
$ | 415,921 | $ | 506,013 | ||||
LIABILITIES AND MEMBERS DEFICIENCY |
||||||||
Current liabilities: |
||||||||
Current portion of notes payable |
$ | 227,818 | $ | 320,000 | ||||
Advance from related party |
65,000 | |||||||
Accounts payable |
92,454 | 136,740 | ||||||
Accrued expenses |
276,551 | 290,047 | ||||||
Interest payable |
201,446 | 69,229 | ||||||
Total current liabilities |
863,269 | 816,016 | ||||||
Notes payable, net of current portion |
219,390 | |||||||
Notes
payable investors |
2,262,400 | 2,045,000 | ||||||
Total liabilities |
3,345,059 | 2,861,016 | ||||||
Commitments |
||||||||
Members contributions |
0 | 0 | ||||||
Members deficiency |
(2,929,138 | ) | (2,355,003 | ) | ||||
Totals |
$ | 415,921 | $ | 506,013 | ||||
See Notes to Financial Statements
2
ALLERGY FREE, LLC
STATEMENTS OF OPERATIONS AND MEMBERS DEFICIENCY
YEARS ENDED DECEMBER 31, 2003 AND 2002
2003 | 2002 | |||||||
Sales |
$ | 2,258,213 | $ | 3,787,164 | ||||
Cost of sales |
756,513 | 1,255,038 | ||||||
Gross profit |
1,501,700 | 2,532,126 | ||||||
Operating expenses: |
||||||||
Selling |
1,296,206 | 2,265,974 | ||||||
General and administrative expenses |
586,217 | 638,415 | ||||||
Totals |
1,882,423 | 2,904,389 | ||||||
Loss from operations |
(380,723 | ) | (372,263 | ) | ||||
Other income (expense): |
||||||||
Gain on sale of assets |
2,050 | 1,550 | ||||||
Other expense |
(6,000 | ) | (6,000 | ) | ||||
Interest income |
27 | 8,641 | ||||||
Interest expense |
(189,489 | ) | (161,470 | ) | ||||
Totals |
(193,412 | ) | (157,279 | ) | ||||
Net loss |
(574,135 | ) | (529,542 | ) | ||||
Members deficiency, beginning of year |
(2,355,003 | ) | (1,825,461 | ) | ||||
Members deficiency, end of year |
$ | (2,929,138 | ) | $ | (2,355,003 | ) | ||
See Notes to Financial Statements
3
ALLERGY FREE, LLC
STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 2003 AND 2002
2003 | 2002 | |||||||
Operating activities: |
||||||||
Net loss |
$ | (574,135 | ) | $ | (529,542 | ) | ||
Adjustments to reconcile net loss to net cash used in
operating activities: |
||||||||
Depreciation and amortization |
95,979 | 102,454 | ||||||
Gain on sale of assets |
(2,050 | ) | (1,550 | ) | ||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
(4,196 | ) | 7,728 | |||||
Inventory |
36,643 | 107,413 | ||||||
Other current assets |
25,490 | (20,855 | ) | |||||
Interest payable |
132,217 | 48,207 | ||||||
Accounts payable |
192,651 | (33,880 | ) | |||||
Accrued expenses |
(13,496 | ) | (77,370 | ) | ||||
Net cash used in operating activities |
(110,897 | ) | (397,395 | ) | ||||
Investing Activities: |
||||||||
Purchases of property and equipment |
(10,927 | ) | (46,708 | ) | ||||
Proceeds from sale of property and equipment |
7,000 | 8,554 | ||||||
Final payment for acquisitions of company |
(640,000 | ) | ||||||
Net cash used in investing activities |
(3,927 | ) | (678,154 | ) | ||||
Financing activities: |
||||||||
Advance from related party |
65,000 | |||||||
Proceeds from note payable |
80,435 | 320,000 | ||||||
Principal payment of notes payable |
(190,164 | ) | ||||||
Proceeds
from issuance of notes payable investors |
217,400 | 170,000 | ||||||
Net cash provided by financing activities |
172,671 | 490,000 | ||||||
Net increase (decrease) in cash and cash equivalents |
57,847 | (585,549 | ) | |||||
Cash and cash equivalents, beginning of year |
70,158 | 655,707 | ||||||
Cash and cash equivalents, end of year |
$ | 128,005 | $ | 70,158 | ||||
Supplementary disclosure of cash flow data: |
||||||||
Interest paid |
$ | 57,272 | $ | 113,263 | ||||
Supplementary disclosure of non-cash financing activity: |
||||||||
Account payable converted to note payable |
$ | 236,937 | ||||||
See Notes to Financial Statements
4
ALLERGY FREE, LLC
NOTES TO FINANCIAL STATEMENTS
Note 1 - Nature of activities and summary of significant accounting policies:
Nature of activities and organization: |
Allergy Free, LLC (the Company) was established to acquire certain assets and liabilities of Allergy Free L.P. The Company is a limited liability company registered in the State of California that designs, markets and manufactures allergen-reducing products. The Companys products are sold throughout North America.
The liability of the Companys members (the Member) is limited to those stated in the LLC Operating Agreement or to those stated in other agreements to which each Member is a party. The Company shall be dissolved as of the earlier of the following: (a) a judicial dissolution pursuant to Section 17351 of the Corporations Code, (b) the manager elects to dissolve the Company, (c) the sale or other liquidation of all or substantially all of the assets of the Company, or (d) on September 30, 2025, unless extended by vote of Members.
Basis of presentation: |
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. This basis of accounting contemplates the recovery of the Companys assets and the satisfaction of its liabilities in the normal course of business. Successful transition to profitable operations is dependent upon obtaining a level of sales adequate to support the Companys cost structure. The Company has suffered recurring losses resulting in a members deficiency of $2,929,138 and a working capital deficiency of $632,645 as of December 31, 2003. Management intends to continue to finance operations primarily through its potential ability to generate cash flows from equity offerings following its merger with a public company (see Note 10). However, there can be no assurance that the Company will be able to obtain such financing or internally generate cash flows, which may impact the Companys ability to continue as a going concern. The accompanying balance sheet does not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the potential inability of the Company to continue as a going concern.
Use of estimates: |
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect reported amounts and disclosures. Accordingly, actual results may differ from those estimates.
5
ALLERGY FREE, LLC
NOTES TO FINANCIAL STATEMENTS
Cash and cash equivalents: |
The Company maintains its cash in bank deposit accounts at various financial institutions. Highly liquid investments with original maturities of three months or less when purchased are considered to be cash equivalents. The balances, at times, may exceed federally insured limits. The Company has not experienced any losses in such accounts and believes it is not exposed to any significant credit risk on cash.
Inventory: |
Inventory primarily consists of finished products which include all direct costs, such as labor and materials, and those indirect costs which are related to production, such as indirect labor, supplies, rent and depreciation costs. Raw materials are stated at the lower of costs (first-in, first-out) or market value. Inventory is reduced by provisions for excess and slow moving commensurate with known or estimated exposures.
Property and equipment: |
Property and equipment are stated at cost. Depreciation is provided using the straight-line method over the estimated useful lives of the assets ranging from two to ten years. Leasehold improvements are amortized over the shorter of their useful lives or the term of the related lease.
Advertising: |
The Company expenses the cost of advertising and promotions as incurred. Advertising costs charged to operations were $263,935 and $1,190,924 in 2003 and 2002, respectively.
Revenue recognition: |
The Company recognizes revenue from product sales upon shipment of goods, with a provision for estimated returns recorded at that time. In addition, a provision for potential warranty claims is provided for at the time of sale, based on warranty terms and the Companys prior experience.
The Company sells most of its products on a prepaid basis. Once the credit payment has been verified, the Company ships the products. Limited terms are extended to selected customers. Credit is extended for a 30-day term. On a periodic basis, the Company evaluates its accounts receivable and establishes an allowance for doubtful accounts, based on a history of past write-offs and collections and current credit considerations.
Income taxes: |
The Company is not a tax paying entity for federal income tax purposes, and thus no income tax expense has been recorded in the financial statements. Income of
6
ALLERGY FREE, LLC
NOTES TO FINANCIAL STATEMENTS
the Company is taxed to the members in their respective returns. However, in the State of California, limited liability companies are subject to an annual fee based on the gross income of the company. This amount is included in other expenses.
Valuation of long-lived assets: |
The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the future net undiscounted cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the asset exceeds the fair value of the asset.
Note 2 - Inventory:
Inventory as of December 31, 2003 and 2002 consists of the following:
2003 | 2002 | |||||||
Raw materials |
$ | 26,702 | $ | 70,810 | ||||
Work in process |
4,295 | 6,275 | ||||||
Finished goods |
53,143 | 43,698 | ||||||
Totals |
$ | 84,140 | $ | 120,783 | ||||
Note 3 - Property and equipment:
Property and equipment as of December 31, 2003 and 2002 consists of the following:
2003 | 2002 | |||||||
Furniture and fixtures |
$ | 264,615 | $ | 264,715 | ||||
Machinery and equipment |
82,868 | 96,368 | ||||||
Computer equipment |
66,218 | 51,132 | ||||||
Leasehold improvements |
70,478 | 74,537 | ||||||
484,179 | 486,752 | |||||||
Less accumulated
depreciation and
amortization |
298,882 | 211,453 | ||||||
Totals |
$ | 185,297 | $ | 275,299 | ||||
Note 4 - Warranty reserves:
The Company accrues an estimate of its exposure to warranty claims based on both current and historical product sales data and warranty costs incurred. The air filters produced and sold by the Company carry a ten-year warranty. The Company assesses the adequacy of its recorded warranty liability annually and adjusts the amount as necessary. The warranty liability is included in accrued
7
ALLERGY FREE, LLC
NOTES TO FINANCIAL STATEMENTS
liabilities in the accompanying financial statements. As of December 31, 2003, the warranty accrual was $130,961. The majority of the warranty accrual relates to products that were sold prior to the Companys acquisition of Allergy Free L.P. in November 2000. As part of the asset purchase agreement, the Company is obligated to provide the warranty coverage on these products through their original warranty period. Changes in the Companys warranty liability were as follows:
2003 | 2002 | |||||||
Warranty accrual, beginning of year |
$ | 130,961 | $ | 124,818 | ||||
Warranties issued during the year |
4,445 | 8,729 | ||||||
Adjustments to preexisting accruals |
(3,745 | ) | ||||||
Actual warranty expenditures |
(700 | ) | (2,586 | ) | ||||
Warranty accrual, end of year |
$ | 130,961 | $ | 130,961 | ||||
Note 5 - Notes payable:
Notes payable at December 31, 2003 and 2002 consists of the following:
2003 | 2002 | |||||||
Non-interest
bearing promissory
note issued to a
vendor, due in May
2004 with interest
imputed at 5% |
$ | 98,725 | ||||||
Line of credit with
a financial
institution
restructured to a
term loan in 2003,
due in July 2006,
in monthly
installments of
$12,085 with
interest rate at
the banks index
rate plus 1.5%
(5.5% at December
31, 2003) |
348,483 | $ | 320,000 | |||||
447,208 | 320,000 | |||||||
Less current portion |
227,818 | 320,000 | ||||||
Long-term portion |
$ | 219,390 | $ | | ||||
Principal payments on the above obligations in each of the years subsequent to December 31, 2003 are as follows:
Year Ending December 31 | Amount | |||
2004 |
$ | 227,818 | ||
2005 |
136,590 | |||
2006 |
82,800 | |||
Total |
$ | 447,208 | ||
8
ALLERGY FREE, LLC
NOTES TO FINANCIAL STATEMENTS
Note 6 - Investors notes payable:
The Company obtained five separate rounds of funding from a group of investors over the last four years to finance the original acquisition of Allergy Free L.P. and support the operations of the Company. The promissory notes (Notes) were issued with convertible preferred membership shares to the investors. The number of preferred shares issued was equal to the product of 1.3 times the principal amount of the Notes. The conversion features of these preferred shares are described in Note 7. Since all existing common membership shares were issued at zero value, the convertible preferred shares issued were also accounted for at zero value.
Investors notes payable at December 31, 2003 and 2002 consisted of the following:
2003 | 2002 | |||||||
Investors
notes payable
with interest
at 8%, due on
December 1,
2010 |
$ | 1,500,000 | $ | 1,500,000 | ||||
Investors
notes payable
with interest
at 8%, due on
December 15,
2011 |
375,000 | 375,000 | ||||||
Investors
notes payable
with interest
at 8%, due on
September 1,
2012 |
115,000 | 115,000 | ||||||
Investors
notes payable
with interest
at 8%, due on
January 2, 2013 |
55,000 | 55,000 | ||||||
Investors
notes payable
with interest
at 8%, due on
October 1, 2013 |
217,400 | |||||||
Totals |
$ | 2,262,400 | $ | 2,045,000 | ||||
Note 7 - Members equity:
Members have made no contributions to equity of the Company. The Company was capitalized through the investor notes payable described in Note 6. Holders of investor notes payable are entitled to payment of principal and interest on their investor notes prior to any distribution with respect to membership interests. Membership interest of the Company consists of two classes: preferred shares and common shares, holders of which are referred to as preferred class members and common class members. The LLC Operating Agreement stipulates the following membership interest, voting rights and allocation of the Companys profit and losses.
The preferred shares shall automatically convert to common shares upon each payment of principal on the Notes. The number of preferred shares that will convert on a principal payment shall be determined based upon the ratio that the amount of principal paid bears to the original principal amount of the Note. Each five and two-tenths preferred shares that automatically converts shall convert into one common share. In the event that the Notes have not been paid in full on or before five years after the date issued, the preferred shares relating to such Notes, which have not automatically converted, shall be convertible into common shares
9
ALLERGY FREE, LLC
NOTES TO FINANCIAL STATEMENTS
at the option of the holder of the preferred shares by written notice to the Company at the rate of one common share for each preferred share.
Membership interests have voting rights and share in the Companys net income, if any, and losses.
The net losses of the Company are allocated as follows: First, until each members capital account balance is zero, net losses shall be allocated to the members with positive capital account in accordance with their respective percentage interests. Thereafter, net losses shall be allocated to the members in accordance with their respective percentage interests.
The net income of the Company, if any, will be allocated as follows: First, to the members to the extent of cumulative net losses attributable to operations allocated to each member for all years prior to the allocation of such net income. Second, to the members pro rata based upon their percentage interests.
At December 31, 2003 and 2002, there were 1,730,000 and 1,610,000 common membership interests available and issued, respectively.
At December 31, 2003 and 2002, there were 2,941,120 and 2,658,500 preferred membership interest available and issued, respectively.
Note 8 - Stock-based compensation:
As of December 31, 2003, the Company granted an aggregate of 120,000 common share membership interests as incentive compensation to certain employees. Employee membership interests vest over a four-year period so long as the employee remains affiliated with the Company. Employee members affiliation with the Company includes performance of services for the Company. The vesting schedule for the employee members interests is 25% after one year from the date of issuance and 1/48th of the total per month for years 2 through 4.
Neither preferred shareholders nor common shareholders have ever contributed any capital to the Company. Additionally, there is no active market for the trading of membership shares and the Company has never earned a profit. Therefore, all shareholders have zero or negative capital account balances. Since in a liquidation of the assets of the Company the shareholders would not receive anything for their interests, until the Company has earnings, no value has been attributed to the common shares granted to the employees. Hence no incentive compensation was expensed in conjunction with the issuance of these common shares.
Note 9 - Commitments:
License agreements
The Company has a license agreement with a third party for use of its design to manufacture air filters. The license agreement provides for royalty payments
10
ALLERGY FREE, LLC
NOTES TO FINANCIAL STATEMENTS
based on a percentage of net sales of certain products. The term of the license agreement is the longer of (i) the life of the licensed patent or (ii) ten years from date of first commercial sale of the product. Royalty expenses under the license agreement were $25,712 and $43,920 in 2003 and 2002, respectively.
Operating leases
The Company has entered into operating leases for office space and office equipment. The office space lease agreements provide for extensions of the leases. Total rent expense for all operating leases was $136,049 and $175,214 in 2003 and 2002, respectively.
Minimum future payments under the operating leases in years subsequent to December 31, 2003 are as follows:
Year Ending December 31 | Amount | |||
2004 |
$ | 154,307 | ||
2005 |
56,898 | |||
Total |
$ | 211,205 | ||
Note 10- Related party transactions:
During 2003, the Company received advances from a related party, which bear interest at 5.5% per annum with no fixed repayment terms. As of December 31, 2003, the accrued and unpaid interest on the advance was insignificant.
The Company also leases office space from the related party. Rent expense relating to this lease amounted to $15,602 and $7,000 in 2003 and 2002, respectively.
Note 11- Subsequent event:
On March 18, 2004, the Company entered into an Asset Purchase Agreement with Planet Polymer Technologies, Inc. (Planet) as amended June 11, 2004 and October 6, 2004, in which Planet will acquire all of the assets and assume certain of the liabilities of the Company for a consideration of approximately $274,300 in the form of a subordinated convertible note plus 82,732,970 shares of Planets common shares. Since the Members of the Company will receive the majority of the voting shares of Planet, the current president of the Company will become the president of Planet and since representatives of the Company will hold three of the five seats on Planets Board of Directors, the merger will be accounted for as a recapitalization of the Company, whereby the Company will be the accounting acquirer (legal acquiree) and Planet will be the accounting acquiree (legal acquirer). The acquisition is expected to be completed in 2004 and will be accounted for using the purchase method.
11
ALLERGY FREE, LLC
CONDENSED BALANCE SHEET
SEPTEMBER 30, 2004
(UNAUDITED)
ASSETS |
||||
Current assets: |
||||
Cash and cash equivalents |
$ | 32,670 | ||
Accounts receivable, less allowance for doubtful
accounts of $500 |
6,705 | |||
Inventory |
21,603 | |||
Other current assets |
7,852 | |||
Total current assets |
68,830 | |||
Property and equipment, net |
117,392 | |||
Deferred acquisition costs |
21,886 | |||
Total |
$ | 208,108 | ||
LIABILITIES AND MEMBERS DEFICIENCY |
||||
Current liabilities: |
||||
Current portion of note payable |
$ | 129,093 | ||
Advance from related party |
185,000 | |||
Accounts payable |
219,776 | |||
Accrued expenses |
377,261 | |||
Interest payable |
346,847 | |||
Total current liabilities |
1,257,977 | |||
Note payable, net of current potion |
134,504 | |||
Investors notes payable |
2,337,400 | |||
Total liabilities |
3,729,881 | |||
Commitments |
||||
Members deficiency |
(3,521,773 | ) | ||
Total |
$ | 208,108 | ||
See Notes to Condensed Financial Statements
12
ALLERGY FREE, LLC
CONDENSED STATEMENTS OF OPERATIONS AND MEMBERS DEFICIENCY
NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
(UNAUDITED)
2004 | 2003 | |||||||
Sales |
$ | 978,471 | $ | 1,855,844 | ||||
Cost of sales |
347,451 | 588,778 | ||||||
Gross profit |
631,020 | 1,267,066 | ||||||
Operating expenses: |
||||||||
Selling |
489,569 | 1,110,588 | ||||||
General and administrative expenses |
572,388 | 434,501 | ||||||
Totals |
1,061,957 | 1,545,089 | ||||||
Loss from operations |
(430,937 | ) | (278,023 | ) | ||||
Other expenses: |
||||||||
Other expense |
(4,500 | ) | (4,500 | ) | ||||
Interest expense |
(157,198 | ) | (139,036 | ) | ||||
Totals |
(161,698 | ) | (143,536 | ) | ||||
Net loss |
(592,635 | ) | (421,559 | ) | ||||
Members deficiency, beginning of period |
(2,929,138 | ) | (2,355,003 | ) | ||||
Members deficiency, ending of period |
$ | (3,521,773 | ) | $ | (2,776,562 | ) | ||
See Notes to Condensed Financial Statements
13
ALLERGY FREE, LLC
CONDENSED STATEMENTS OF CASH FLOWS
NINE MONTHS ENDED SEPTEMBER 30, 2004 AND 2003
(UNAUDITED)
2004 | 2003 | |||||||
Operating activities: |
||||||||
Net loss |
$ | (592,635 | ) | $ | (421,559 | ) | ||
Adjustments to reconcile net loss to net cash
used in operating activities: |
||||||||
Depreciation and amortization |
65,542 | 72,542 | ||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
53 | (6,546 | ) | |||||
Inventory |
62,537 | 25,632 | ||||||
Other current assets |
3,869 | 23,453 | ||||||
Accounts payable |
127,322 | 113,208 | ||||||
Accrued expenses |
100,710 | (41,526 | ) | |||||
Interest payable |
145,401 | 87,402 | ||||||
Net cash used in operating activities |
(87,201 | ) | (147,394 | ) | ||||
Investing
activities - proceeds from sale of property and
equipment |
2,364 | 4,160 | ||||||
Financing activities: |
||||||||
Advance from related party |
120,000 | 40,000 | ||||||
Proceeds from note payable |
80,000 | |||||||
Principal payments of notes payable |
(183,612 | ) | (20,816 | ) | ||||
Proceeds from issuance of investors notes payable |
75,000 | |||||||
Deferred acquisition costs |
(21,886 | ) | ||||||
Net cash provided by (used in) financing activities |
(10,498 | ) | 99,184 | |||||
Net decrease in cash and cash equivalents |
(95,335 | ) | (44,050 | ) | ||||
Cash and cash equivalents, beginning of period |
128,005 | 70,158 | ||||||
Cash and cash equivalents, end of period |
$ | 32,670 | $ | 26,108 | ||||
Supplemental disclosures of cash flow data: |
||||||||
Cash paid for interest |
$ | 11,798 | $ | 51,625 | ||||
Supplemental disclosure of non-cash operating and
financing activities: |
||||||||
An account payable converted to a note payable |
$ | 157,960 | ||||||
See Notes to Condensed Financial Statements
14
ALLERGY FREE, LLC
NOTES TO CONDENSED FINANCIAL STATEMENTS
1. | Basis of Presentation |
In managements opinion, the accompanying unaudited condensed financial statements of Allergy Free, LLC (Allergy Free or the Company) have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission. However, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements.
In managements opinion, all adjustments (consisting of only normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the nine months ended September 30, 2004, are not necessarily indicative of results that may be expected for the year ending December 31, 2004. For additional information, refer to the Companys financial statements and notes thereto for the year ended December 31, 2003, contained in the Companys audited financial statements for the fiscal year ended December 31, 2003, appearing elsewhere in this registration statement.
2. | Liquidity and Capital Resources |
The accompanying condensed financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the ordinary course of business. For the nine months ended September 30, 2004 the Company incurred a loss of $592,635. As of September 30, 2004, the Company had a working capital deficiency of $1,189,147 and an accumulated members deficiency of $3,521,773. These matters raise substantial doubt about the Companys ability to continue as a going concern. Successful transition to profitable operations will be dependent upon obtaining a level of sales adequate to support the Companys cost structure. Management intends to continue to finance operations primarily through debt and/or equity financing and internally generated cash flows through a merger with a public company, (see Note 6). However, there can be no assurance that the Company will be able to obtain such financing or internally generate cash flows, which may impact the Companys ability to continue as a going concern. The accompanying condensed balance sheet does not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the possible inability of the Company to continue as a going concern.
3. | Income taxes |
The Company is not a tax paying entity for federal income tax purposes, and thus no income tax expense has been recorded in the financial statements. Income of the Company is taxed to the members in their respective returns. However, in the State of California, limited liability companies are subject to an annual fee based on the gross income of the company. This amount is charged to other expenses.
15
ALLERGY FREE, LLC
NOTES TO CONDENSED FINANCIAL STATEMENTS
4. | Note payable |
Note payable at September 30, 2004 consists of a term note with a financial institution, due in July 2006, payable in monthly installments of $12,085 with interest at the banks index rate plus 1.5%. The outstanding balance of this note at September 30, 2004 was $263,597.
5. | Investors notes payable |
The Company obtained five separate rounds of funding from a group of investors over the last four years to finance the original acquisition of Allergy Free L.P. and support the operations of the Company. The promissory notes (the Notes) were issued with convertible preferred membership shares to the investors. The number of preferred shares issued was equal to the product of 1.3 times the principal amount of the Notes. The conversion features of these preferred shares are described in Note 7 of the December 31, 2003 audited financial statements appearing elsewhere in this registration statement. Since all existing common membership shares were issued at zero value, the convertible preferred shares issued were also accounted for at zero value.
6. Acquisition
On March 18, 2004, the Company entered into an Asset Purchase Agreement with Planet Polymer Technologies, Inc. (Planet) in which Planet will acquire all assets of and assume certain of the liabilities of the Company for a consideration of approximately $2,817,500 and 81% of Planets issued and outstanding common shares. Since the Company will receive the majority of the voting shares of Planet upon completion of the transaction, the merger will be accounted for as a reverse acquisition whereby the Company will be the accounting acquirer and Planet the accounting acquiree. The acquisition was completed on November 30, 2004 and will be accounted for using the purchase method.
16
INTRODUCTION TO THE UNAUDITED PRO FORMA
CONDENSED COMBINED FINANCIAL STATEMENTS
On March 22, 2004, Planet Polymer Technologies, Inc. (Planet) and Allergy Free, L.L.C. (Allergy) announced that on March 18, 2004, they had entered into an Asset Purchase Agreement (the Agreement) further amended on June 11, 2004 and October 6, 2004, in which Planet acquired all assets of and assumed certain of the liabilities of Allergy for which Planet provided the following consideration: a subordinated note in the principal amount of $274,300 bearing interest at 5.5% per annum and due and payable within three years and 82,732,970 shares of common stock of Planet. As a result, after the closing of the Agreement, the stockholders of Allergy own approximately 92.7% of the voting shares of Planet. Since the stockholders of Allergy received the majority of the voting shares of Planet, the current president of Allergy became the president of the Company and since representatives of Allergy hold three of the five seats on the Companys Board of Directors, the merger was accounted for as a recapitalization of Allergy, whereby Allergy was the accounting acquirer (legal acquiree) and Planet was the accounting acquiree (legal acquirer).
Immediately prior to the closing, Planet distributed to a trustee for the benefit of Planet shareholders of record as of September 30, 2004, the right to receive all royalties payable to Planet pursuant to those certain sale and licensing agreements between Planet and Agway, Inc., related to Planets Fresh Seal® and Optigen® technology and that certain purchase, sale and license agreement between Planet and Ryer Enterprises, LLC, relating to Planets AQUAMIM® technology. Accordingly, at the closing, Planet was a non-operating shell corporation no longer meeting the definition of a business as defined in EITF Consensus 98-3. Therefore, the transaction was accounted for as a recapitalization of Allergy. This transaction is equivalent to Allergy issuing stock for the net liabilities of Planet, accompanied by a recapitalization. The accounting is identical to that resulting from a reverse acquisition, except that there are no adjustments to the historic carrying values of the assets and liabilities. Additionally, any direct costs of the transaction are charged to equity, but only to the extent of Planets cash. Costs in excess of cash received are charged to expense.
The Unaudited Pro Forma Condensed Combined Statements of Operations for the year ended December 31, 2003 and the nine months ended September 30, 2004, combine the historical statements of operations of Allergy and Planet giving effect to the merger as if it had been consummated on January 1, 2003. The Unaudited Pro Forma Condensed Combined Balance Sheet combines the historical balance sheet of Allergy and the historical balance sheet of Planet, giving effect to the merger as if it had been consummated on September 30, 2004.
17
You should read this information in conjunction with the:
| accompanying notes to the Unaudited Pro Forma Condensed Combined Financial Statements; | |||
| separate historical financial statements of Allergy as of and for the years ended December 31, 2003 and 2002, included in this document; | |||
| separate historical financial statements of Planet as of December, 31, 2003 and for the years ended December 31, 2003 and 2002, included in this document. | |||
| separate historical unaudited condensed financial statements of Allergy as of September 30, 2004 and for the nine months ended September 30, 2004 and 2003, included in this document. | |||
| separate historical unaudited condensed financial statements of Planet as of September 30, 2004 and for the nine months ended September 30, 2004 and 2003, included in this document. |
We present the unaudited pro forma condensed combined financial information for informational purposes only. The pro forma information is not necessarily indicative of what our financial position or results of operations actually would have been had we completed the merger on September 30, 2004 or on January 1, 2003. In addition, the unaudited pro forma condensed combined financial information does not purport to project the future financial position or operating results of the combined company.
18
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
September 30, 2004
Planet | ||||||||||||||||
Allergy | Polymer | Pro Forma | ||||||||||||||
Free | Technologies | Adjustments | Pro Forma | |||||||||||||
ASSETS |
||||||||||||||||
Current Assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 32,670 | $ | 75,557 | $ | 108,227 | ||||||||||
Accounts receivable |
6,705 | 6,705 | ||||||||||||||
Inventory |
21,603 | 21,603 | ||||||||||||||
Prepaid expenses |
7,852 | 4,295 | 12,147 | |||||||||||||
Total current assets |
68,830 | 79,852 | 148,682 | |||||||||||||
Property and equipment |
117,392 | 117,392 | ||||||||||||||
Patents, trademarks and
license agreements |
142,271 | $ | (142,271 | )a | | |||||||||||
Deferred acquisition costs |
21,886 | (21,886 | )b | | ||||||||||||
Total Assets |
$ | 208,108 | $ | 222,123 | $ | (164,157 | ) | $ | 266,074 | |||||||
19
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCES SHEET
Planet Polymer | Pro Forma | |||||||||||||||||||
Allergy Free | Technologies | Adjustments | Pro Forma | |||||||||||||||||
LIABILITIES AND SHAREHOLDERS/
MEMBERS DEFICIENCY |
||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Accounts payable |
$ | 219,776 | $ | 247,779 | $ | 78,114 | b | $ | 545,669 | |||||||||||
Interest payable |
346,847 | (346,847 | ) | c | ||||||||||||||||
Accrued expenses |
377,261 | 377,261 | ||||||||||||||||||
Current portion of notes payable |
129,093 | (129,093 | ) | c | ||||||||||||||||
Advance from related party |
185,000 | 185,000 | ||||||||||||||||||
Total current liabilities |
1,257,977 | 247,779 | (397,826 | ) | 1,107,930 | |||||||||||||||
Long-term debt |
2,471,904 | 274,300 | e | 274,300 | ||||||||||||||||
(2,471,904 | ) | c | ||||||||||||||||||
Total liabilities |
3,729,881 | 247,779 | (2,595,430 | ) | 1,382,230 | |||||||||||||||
Shareholders/members deficiency: |
||||||||||||||||||||
Common stock |
11,678,241 | (11,678,241 | ) | d | 2,405,617 | |||||||||||||||
2,405,617 | g | |||||||||||||||||||
Additional paid-in-capital |
3,000,000 | (3,167,927 | ) | d | | |||||||||||||||
2,947,844 | c | |||||||||||||||||||
(100,000 | ) | b | ||||||||||||||||||
(274,300 | ) | e | ||||||||||||||||||
(2,405,617 | ) | g | ||||||||||||||||||
Accumulated deficit/members
deficiency |
(3,521,773 | ) | (14,703,897 | ) | (142,271 | ) | a | (3,521,773 | ) | |||||||||||
14,846,168 | d | |||||||||||||||||||
Total shareholders/members
deficiency |
(3,521,773 | ) | (25,656 | ) | 2,431,273 | (1,116,156 | ) | |||||||||||||
Total liabilities and
shareholders/ members
deficiency |
$ | 208,108 | $ | 222,123 | $ | (164,157 | ) | $ | 266,074 | |||||||||||
See accompanying notes to unaudited pro forma condensed combined financial statements.
20
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
Year ended December 31, 2003
Planet | ||||||||||||||||||||
Allergy | Polymer | Pro Forma | ||||||||||||||||||
Free | Technologies | Adjustments | Pro Forma | |||||||||||||||||
Revenues |
$ | 2,258,213 | $ | 175,082 | $ | (175,082 | ) | a | $ | 2,258,213 | ||||||||||
Operating Expenses: |
||||||||||||||||||||
Cost of revenues |
756,513 | 4,707 | (4,707 | ) | a | 756,513 | ||||||||||||||
General and administrative |
586,217 | 390,549 | 976,766 | |||||||||||||||||
Marketing |
1,296,206 | 1,296,206 | ||||||||||||||||||
Total operating expenses |
2,638,936 | 395,256 | (4,707 | ) | 3,029,485 | |||||||||||||||
Loss from operations |
(380,723 | ) | (220,174 | ) | (170,375 | ) | (771,272 | ) | ||||||||||||
Other income (expense) |
(193,412 | ) | 291,482 | (15,086 | ) | f | 82,984 | |||||||||||||
Net income (loss) |
$ | (574,135 | ) | $ | 71,308 | $ | (185,461 | ) | $ | (688,288 | ) | |||||||||
Net loss per common share |
$ | (0.01 | ) | |||||||||||||||||
Weighted average common shares
outstanding - basic and diluted |
129,265,854 | |||||||||||||||||||
See accompanying notes to unaudited pro forma condensed combined financial statements.
21
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
Nine months ended September 30, 2004
Planet | ||||||||||||||||||||
Allergy | Polymer | Pro Forma | ||||||||||||||||||
Free | Technologies | Adjustments | Pro Forma | |||||||||||||||||
Revenues |
$ | 978,471 | $ | 59,348 | $ | (59,348 | ) | a | $ | 978,471 | ||||||||||
Operating Expenses: |
||||||||||||||||||||
Cost of revenues |
347,451 | 4,501 | (4,501 | ) | a | 347,451 | ||||||||||||||
General and administrative |
572,388 | 429,843 | 1,002,231 | |||||||||||||||||
Marketing |
489,569 | 489,569 | ||||||||||||||||||
Total operating expenses |
1,409,408 | 434,344 | (4,501 | ) | 1,839,251 | |||||||||||||||
Loss from operations |
(430,937 | ) | (374,996 | ) | (54,847 | ) | (860,780 | ) | ||||||||||||
Other income (expense) |
(161,698 | ) | 10,715 | (11,315 | ) | f | (162,298 | ) | ||||||||||||
Net loss |
$ | (592,635 | ) | $ | (364,281 | ) | $ | (66,162 | ) | $ | (1,023,078 | ) | ||||||||
Net loss per common share |
$ | (0.01 | ) | |||||||||||||||||
Weighted average common shares
outstanding basic and diluted |
129,265,854 | |||||||||||||||||||
See accompanying notes to unaudited pro forma condensed combined financial statements.
22
ALLERGY FREE, LLC
NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
(1) DESCRIPTION OF TRANSACTION AND BASIS OF PRESENTATION
On March 18, 2004, Planet Polymer Technologies, Inc. (Planet) and Allergy Free, L.L.C. (Allergy) entered into an Asset Purchase Agreement (the Agreement), further amended on June 11, 2004 and October 6, 2004, in which Planet acquired all assets of Allergy for which Planet provided the following consideration: a subordinated note in the principal amount of $274,300 bearing interest at 5.5% per annum and due and payable within three years and 82,732,970 shares of common stock of Planet. As a result, after the closing of the Agreement and the conversion of the notes and related interest, the stockholders of Allergy will own approximately 92.7% of the voting shares of Planet. Since the stockholders of Allergy received the majority of the voting shares of Planet, Allergy will be the accounting acquirer (legal acquiree) and Planet will be the accounting acquiree (legal acquirer). Since at the closing Planet was a non-operating shell corporation no longer meeting the definition of a business as defined by EITF Consensus 98-3, the transaction will be accounted for as a recapitalization of Allergy. This transaction is equivalent to Allergy issuing stock for the net liabilities of Planet, accompanied by a recapitalization. The accounting is identical to that resulting from a reverse acquisition, except that there are no adjustments to the historic carrying values of the assets and liabilities. Additionally, any direct costs of the transaction are charged to equity, but only to the extent of Planets cash. Costs in excess of cash received are charged to expense.
(2) PRO FORMA ADJUSTMENTS
(a) | Immediately prior to the closing, Planet distributed to a trustee for the benefit of Planet shareholders of record as of September 30, 2004, $30,000 cash and the right to receive all royalties payable to Planet pursuant to those certain sale and licensing agreements between Planet and Agway, Inc., related to Planets Fresh Seal® and Optigen® technology and that certain purchase, sale and license agreement between Planet and Ryer Enterprises, LLC, relating to Planets AQUAMIM® technology. Accordingly, the assets, liabilities, revenues and expenses related to the assets being distributed have been removed from the pro forma condensed combined amounts. | |||
(b) | To record the estimated additional costs of completing the transaction and to write off the costs of the transaction with a portion being charged to Additional Paid in Capital equal to the cash of Planet being transferred to the continuing entity. | |||
(c) | The transaction is structured as a purchase of the assets and assumption of certain liabilities of Allergy by Planet, but the transaction will be accounted for as a recapitalization of Allergy. This entry removes the liabilities that are to remain with Allergy Free LLC after the transaction thereby treating such debt as a capital contribution to Allergy. Interest expense associated with this debt has not been removed from the Unaudited Pro Forma Condensed Combined Statements of Operations for the year ended December 31, 2003 or nine months ended September 30, 2004 to reflect the fact that historically Allergy has financed its operations through borrowings and that it is presumed some level of borrowings will be needed in the future to support future operations. The actual amount of interest that may be incurred to finance operations may be different from the amount presented. |
23
ALLERGY FREE, LLC
NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
(d) | To eliminate the historical stockholders equity accounts of Planet, the accounting acquiree. This adjustment also includes an adjustment to additional paid in capital of $167,927 representing the net liabilities of Planet to be assumed by Allergy. | |||
(e) | To record the issuance of a subordinated note in the principal amount of $274,300 bearing interest at 5.5% per annum and due and payable within three years. This amount is due to Allergy Free LLC and, after issuance, represents an asset of Allergy that is not being transferred in the merger. | |||
(f) | To record interest expense associated with the debt issued in the acquisition. | |||
(g) | To transfer the balance in the Additional Paid in Capital account to Common Stock to reflect the fact that the common stock of the surviving entity has no par value. |
(3) | SHAREHOLDERS/MEMBERS DEFICIENCY RECONCILIATION | |||
The following is a reconciliation of Allergys members deficiency prior to the merger transaction to shareholders/members deficiency as reported in these pro forma condensed combined financial statements: |
Additional | ||||||||||||||||
Common | Paid-in | Members | ||||||||||||||
Stock | Capital | Deficiency | Total | |||||||||||||
Allergys members deficiency at
September 30, 2004 |
$ | (3,521,773 | ) | $ | (3,521,773 | ) | ||||||||||
Allergys long-term debt and
interest payable excluded from
this transaction |
$ | 2,947,844 | 2,947,844 | |||||||||||||
Net liabilities of Planet assumed
in transaction |
(167,927 | ) | (167,927 | ) | ||||||||||||
Estimated costs of the Transaction |
(100,000 | ) | (100,000 | ) | ||||||||||||
Debt issued in connection with
this transaction |
(274,300 | ) | (274,300 | ) | ||||||||||||
Transfer balance of Additional
Paid-in Capital to Common Stock |
$ | 2,405,617 | (2,405,617 | ) | ||||||||||||
Pro forma shareholders/members
Deficiency |
$ | 2,405,617 | $ | | $ | (3,521,773 | ) | $ | (1,116,156 | ) | ||||||
24
SIGNATURE
Planet Technologies, Inc. | ||||
Dated: February 14, 2005
|
By: | /s/ Scott L. Glenn | ||
Scott L. Glenn | ||||
Chief Executive Officer and President |
25