EX-99.1 2 biosecuritytech_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

Biosecurity Technology, Inc.

Unaudited Pro Forma Condensed Combined Financial Information

 

On February 16, 2021, Sergey Peredkov, the former principal shareholder, Chief Executive Officer, Secretary and Director of Biosecurity Technology, Inc., formerly known as Axelerex Corp. (the “Company”), consummated the sale of 5,000,000 shares (the “Shares”) of the Company’s common stock, par value $0.001 per share (the “Common Stock”) to M3 Equity Partners, LLC (“M3). The acquisition of the Shares, which represent approximately 70% of the Company’s shares of outstanding Common Stock, resulted in a change in control of the Company. In connection with the sale of the Shares, Mr. Peredkov and Vladimir Orekhovsky, the Company’s former Treasurer, resigned in any and all capacities as officers and directors of the Company and waived, forgave and discharged any indebtedness of any kind owed to them by the Company.

 

Effective February 16, 2021, the Company executed an Agreement and Plan of Merger and Reorganization (the “Merger Agreement”) by and among the Company, BST Acquisition Corp., a Nevada corporation and wholly-owned subsidiary of the Company (“Acquisition”) and Biosecurity Technology LLC, a Wyoming limited liability company (“BST”). Pursuant to the Merger Agreement, all of the issued and outstanding membership interests of BST (the “BST Interests”) issued and outstanding prior to the effective date of the Merger Agreement shall be converted into the right to receive Twenty-Eight Million (28,000,000) newly issued shares of Common Stock of the Company (the “Merger Shares”). The Company and M3 agreed that following the consummation of the Merger, the Company would retire 7,120,000 shares of issued and outstanding Common Stock.

 

Contemporaneously with the closing of the Merger, the Company and M3 entered into a form of Securities Purchase Agreement (the “SPA”) whereby M3 subscribed for 6,410,000 shares of Common Stock for a subscription in the amount of $1,602,500. On February 22, 2021, M3 and the Company consummated an additional SPA whereby M3 purchased an additional 2,600,000 shares for a subscription in the amount of $650,000. The Company agreed to issue an additional Four Million (4,000,000) shares of Common Stock in escrow for additional future offerings of Common Stock until February 28, 2021, at which time if the shares in escrow are not sold, they shall be retired and returned to the treasury.

 

The unaudited pro forma combined balance sheet as of December 31, 2020 combines the balance sheets of Biosecurity Technology and Axelerex and gives pro forma effect to the reverse merger between Biosecurity Technology and Axelerex in which Biosecurity Technology is deemed to be the acquiring entity for accounting purposes. The unaudited proforma combined statements of operations for the year ended June 30, 2020 and the six months ended December 31, 2020 combine the statement of operations of Biosecurity Technology and Axelerex for each of those periods and give proforma effect to these transactions as if they were completed on July 1, 2019.

 

The unaudited pro forma balance sheet and statements of operations should be read in conjunction with the separate historical financial statements for the period from July 1, 2019 (date of inception) through December 31, 2020 and as of June 30, 2020, and the historical financial statements of Biosecurity Technology, as filed with the Securities and Exchange Commission and issued in Form 10-Q for the six months ended and as of December 31, 2020. These unaudited pro forma combined financial statements may not be indicative of what would have occurred if the reverse acquisition had actually occurred on the indicated dates and they should not be relied upon as an indication of future results of operations.

 

No assurance provided.

 

 

 

 

Biosecurity Technology, Inc.

Unaudited Pro Forma Condensed Combined Financial Information

 

These unaudited pro forma condensed financial statements should be read in conjunction with the following:

 

The accompanying notes to the unaudited pro forma condensed combined financial statements;

 

The Company’s June 30, 2020 and 2019 audited consolidated financial statements and notes thereto contained in the Form 10-K filed by the Company on July 30, 2020;

 

The Company’s historical unaudited condensed consolidated financial statements and notes thereto contained in the Company’s Quarterly Report on Form 10-Q as of and for the six months ended December 31, 2020, filed by the Company on January 22, 2021;

 

The Current Report on Form 8-K of the Company to which these unaudited pro forma condensed combined financial statements are attached as an exhibit;

 

No assurance provided.

 

2

 

 

Biosecurity Technology, Inc.

Unaudited Pro Forma Condensed Combined Balance Sheet

As of December 31, 2020

 

   Biosecurity   Axelerex Corp   Transaction
Accounting
      Pro Forma 
   Historical   Historical   Adjustments   Notes  Combined 
Assets                       
Current Assets:                       
Cash  $117,555    5,345    1,602,500   D  $1,725,400 
Accounts receivable, net of allowances   106,888    -            106,888 
Inventory   118,323    -            118,323 
Prepaid expenses   -    -    2,473,876   F   2,473,876 
Total current assets   342,766    5,345    4,076,376       4,424,487 
                        
Fixed assets, net   129,939    -            129,939 
Right of use asset   130,420    -            130,420 
Other assets   938    -            938 
Intangible assets   61,540    -            61,540 
Total assets  $665,603    5,345    4,076,376      $4,747,324 
                        
Liabilities and Stockholders’ Equity                       
Current Liabilities                       
Accounts payable and accrued expenses  $63,017    99           $63,116 
Note payable, current portion   8,468    -            8,468 
Lease liability   48,219    -            48,219 
Due to Related Party   -    49,432    (49,432)  A   - 
Total Current Liabilities   119,704    49,531    (49,432)      119,803 
                        
Long-term Liabilities                       
Note payable, non-current portion   26,177    -    -       26,177 
Lease liability, non-current portion   83,051    -    -       83,051 
Total Liabilities   228,932    49,531    (49,432)      229,031 
                        
Stockholders’ Equity/Members’ Deficit                       
Common stock   -    7,120    31,790   B, C, D, F   38,910 
Additional paid-in capital   -    19,080    5,065,466   D, E, F   5,084,546 
Retained earnings (Deficit)   436,671    (70,386)   (971,448)  A, B, C, D   (605,163)
Total Stockholders’ Equity/Members’ Deficit   436,671    (44,186)   4,125,808       4,518,293 
Total Liabilities and Stockholders’ Equity/Members’ Deficit  $665,603    5,345    4,076,376      $4,747,324 

 

No assurance provided.

 

3

 

 

Biosecurity Technology, Inc.

Unaudited Pro Forma Condensed Combined Statements of Operations

For the Year Ended June 30, 2020

  

   Biosecurity   Axelerex Corp   Transaction Accounting       Pro Forma 
   Historical   Historical   Adjustments   Notes   Combined 
Net Sales  $654,205   $-   $-        $654,205 
Cost of Goods Sold   58,132    -    -         58,132 
Gross Profit   596,072    -              596,072 
General and administrative   74,548    93    2,588,876    AA    2,663,517 
Selling   6,635    -              6,635 
Professional   5,019    11,656              16,675 
                          
Operating Income (Loss)   509,870    (11,749)   (2,588,876)        (2,090,755)
                          
Other Income (Expense)                         
Interest expense   (1,126)   -    -         (1,126)
Other income   805    -    -         805 
Total Other Income   (321)        -         (321)
                          
Income (Loss) Before Provision of Income Taxes                         
                          
Income Tax Expense   -    -    -,         - 
                          
Net Income (Loss) After Tax  $509,549   $(11,749)  $(2,588,876)       $(2,091,076)
                          
Basic and Diluted Earnings Per Common Share  $-    0.00    -         0.00 
                          
Weighted-average number of shares used in computing net income per share   -    7,120,000    -           
                        38,190,000 

 

No assurance provided.

 

4

 

 

Biosecurity Technology, Inc.

Unaudited Pro Forma Condensed Combined Statements of Operations

For the Six Months Ended December 31, 2020

 

   Biosecurity   Axelerex Corp   Transaction Accounting       Pro Forma 
   Historical   Historical   Adjustments   Notes   Combined 
Net Sales  $451,971   $-   $-        $451,971 
Cost of Goods Sold   182,336    -    -         182,336 
Gross Profit   269,635    -    -         269,635 
                          
Operating Expenses                         
General and administrative   209,892    825    120,000    AA    330,717 
Selling   8,681    -    -         8,681 
Professional   28,079    15,742         BB    43,821 
Total Operating Expenses   246,652    16,567    120,000         383,219 
                          
Operating Income (Loss)   22,983    (16,567)   (120,000)        (113,584)
                          
Other Income (Expense)                         
Interest expense   (4,145)   -    -         (4,145)
Other income   7,395    -    -         7,395 
Total Other Income   3,250    -    -         3,250 
                          
Income (Loss) Before Provision of Income Taxes   26,233    (16,657)   (120,000)        (110,334)
                          
Provision for Income Taxes   -    -    -         - 
                          
Net Loss  $26,233   $(16,657)  $(120,000)       $(110,334)
                          
Basic and Diluted Earnings Per Common Share   -    0.00    -         0.00 
                          
Weighted-average number of shares used in computing net income per share   -    7,120,000    -         38,190,000 

 

No assurance provided.

  

5

 

 

Biosecurity Technology, Inc.

Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

Note 1. Transaction Adjustments

 

Transaction adjustments are necessary to reflect the acquisition consideration exchanged and to adjust amounts related to adjust amounts related to the tangible and intangible assets and liabilities of Axelerex to a preliminary estimate of their fair values, and to reflect the impact on the statements of operations as if the Transaction had occurred during those periods.

 

Balance Sheet Adjustments

 

AReflects the elimination of Axelerex liabilities not assumed by Biosecurity
BReflects 28,000,000 common shares granted in exchange for the reverse merger
CReflects the elimination of Axelerex 7,120,000 shares outstanding pre-reverse merger
DReflects the sale of 6,000,000 of common stock at $0.50 a share, and awarding an additional 4,000,000 shares of common stock to M3 Equity Partners for arranging the sale
EReflects 10,000,000 warrants issued to M3 Equity Partners at an exercise price of $0.25 a share
FReflects the employment agreement entered into with the Company’s new CEO

 

Statement of Operations Adjustments

 

AA       Reflects the employment agreement entered into with the Company’s new CEO

 

BB       Reflects 10,000,000 warrants issued to M3 Equity Partners at an exercise price of $0.25 a share

 

No assurance provided.

 

6