Delaware
|
0-15807
|
31-1190725
|
||
(State
of Incorporation)
|
(Commission
File Number)
|
(IRS
Employer Identification
No.)
|
||
· |
Report
of Independent Registered Public Accounting
Firm*
|
· |
Balance
Sheets as of December 31, 2004 and March 31, 2005
(unaudited).*
|
· |
Statement
of operations for the years ended December 31, 2004 and 2003 and
the
period from February 1, 2001 (inception) to March 31, 2005 unaudited
and
three months ended March 31, 2005
(unaudited).*
|
· |
Statements
of cash flows for the years ended December 31, 2004 and 2003 and
the
period from February 1, 2001 (inception) to March 31, 2005 unaudited
and
for the three months ended March 31, 2005
(unaudited).*
|
· |
Statements
of changes in stockholders' equity for the period from February 1,
2001
(inception) to December 31, 2004 and for the three months ended March
31,
2005 (unaudited).*
|
· |
Notes
to Financial Statements*
|
· |
Unaudited
Pro forma condensed combined balance sheet as of March 31,
2005.**
|
· |
Unaudited
Pro forma combined condensed statement of operations for the year
ended
December 31, 2004 and March 31, 2005.*
|
· |
Unaudited
Pro forma combined condensed statement of operations for the three
months
ended March 31, 2005**
|
· |
Notes
to pro forma condensed combined financial
statements.**
|
2.1
|
Agreement
and Plan of Merger dated as of April 27, 2005 (Incorporated by reference
to Exhibit 10.1 to our Form 8-K report dated April 27,
2005)
|
99.1
|
Press
Release dated May 31, 2005 (Incorporated by reference to Exhibit
99.1 to
our Form 8-K/A report dated May 27,
2005)
|
99.2
|
Descriptive
Memorandum dated June 8, 2005*
|
MARKETSHARE
RECOVERY, INC. &
SUBSIDIARIES
|
||||||||||||||||||||||
PRO
FORMA CONDENSED CONSOLIDATED BALANCE
SHEET
|
||||||||||||||||||||||
March
31,
2005
|
||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||
Marketshare
Recovery
Inc.
|
|
Biometrx
Technologies,
Inc.
|
|
|
|
Pro
Forma
Dr.
|
|
|
|
Adjustments
Cr.
|
|
Pro
Forma
Balances
|
||||||||||
ASSETS
|
||||||||||||||||||||||
Current
Assets:
|
||||||||||||||||||||||
Cash
|
-
|
299,354
|
3
|
25,000
|
324,354
|
|||||||||||||||||
Cash
in Escrow
|
45,000
|
-
|
45,000
|
|||||||||||||||||||
Restricted
Cash
|
-
|
275,000
|
275,000
|
|||||||||||||||||||
Marketable
Securities
|
6,545
|
-
|
6,545
|
|||||||||||||||||||
Due
from Related Party
|
-
|
75,000
|
5
|
75,000
|
-
|
|||||||||||||||||
Loans
Receivable- Stockholder
|
-
|
231,404
|
|
231,404
|
||||||||||||||||||
Total
Current Assets
|
51,545
|
880,758
|
|
882,303
|
||||||||||||||||||
|
||||||||||||||||||||||
Other
Assets:
|
|
|||||||||||||||||||||
Security
Deposit
|
-
|
2,860
|
|
2,860
|
||||||||||||||||||
TOTAL
ASSETS
|
$
|
51,545
|
$
|
883,618
|
885,163
|
|||||||||||||||||
LIABILITIES
AND
STOCKHOLDERS'
EQUITY
|
||||||||||||||||||||||
Current
Liabilities:
|
||||||||||||||||||||||
Loan
Payable- Stockholder
|
109,736
|
-
|
109,736
|
|||||||||||||||||||
Advances
on Letter of Intent
|
75,000
|
-
|
5
|
75,000
|
-
|
|||||||||||||||||
Accrued
Expenses
|
180,940
|
73,426
|
254,366
|
|||||||||||||||||||
Accrued
Taxes Payable
|
-
|
40,989
|
40,989
|
|||||||||||||||||||
Accrued
Payroll
|
-
|
835,000
|
3
|
470,000
|
365,000
|
|||||||||||||||||
Commissions
Payable
|
-
|
105,000
|
105,000
|
|||||||||||||||||||
Total
Current Liabilities
|
365,676
|
1,054,415
|
875,091
|
|||||||||||||||||||
Stockholders'
Deficit
|
||||||||||||||||||||||
|
||||||||||||||||||||||
Common
Stock $.001 par value:
50,000,000
shares authorized:
3,806,221
shares issued and
outstanding
|
||||||||||||||||||||||
Common
Stock $.001 par value:
20,000,000
shares authorized:
11,070,730
shares issued and
outstanding
|
3,806
|
11,071
|
2
|
2,208
|
1
|
14,218
|
15,816
|
|||||||||||||||
4
|
12,576
|
3
|
1,505
|
|||||||||||||||||||
|
|
|
||||||||||||||||||||
Additional
Paid-In-Capital
|
1,902,954
|
1,713,679
|
1
|
14,218
|
2
|
2,208
|
2,389,803
|
|||||||||||||||
3
|
10,000
|
3
|
1,003,495
|
|||||||||||||||||||
4
|
1,890,944
|
|
||||||||||||||||||||
4
|
317,371
|
|
||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Accumulated
Deficit
|
(2,220,891
|
)
|
(1,895,547
|
)
|
3
|
500,000
|
4
|
2,220,891
|
(2,395,547
|
)
|
||||||||||||
|
||||||||||||||||||||||
Total
Stockholders' Deficit
|
(314,131
|
)
|
(170,797
|
)
|
|
10,072
|
||||||||||||||||
|
||||||||||||||||||||||
Total
Liabilities and
Stockholders'
Deficit
|
$
|
51,545
|
$
|
883,618
|
|
3,317,317
|
3,317,317
|
885,163
|
||||||||||||||
|
MARKETSHARE
RECOVERY, INC. & SUBSIDIARY
|
|||||||||||||
PROFORMA
COMBINED CONDENSED STATEMENT OF OPERATIONS
|
|||||||||||||
For
the Three Months Ended March 31, 2005
|
|||||||||||||
(Unaudited)
|
|||||||||||||
Marketshare
Recovery
Inc.
|
|
Biometrx
Technologies,
Inc.
|
|
Pro
Forma Adjustments
|
|
Pro
Forma
Balances
|
|||||||
REVENUES
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
Expenses:
|
|||||||||||||
General
and Administrative Expenses
|
46,636
|
285,816
|
332,452
|
||||||||||
Research
and Development Expenses
|
-
|
32,362
|
32,362
|
||||||||||
Total
Operating Expenses
|
46,636
|
318,178
|
-
|
364,814
|
|||||||||
Operating
Loss
|
(46,636
|
)
|
(318,178
|
)
|
-
|
(364,814
|
)
|
||||||
Other
Expenses
|
|||||||||||||
Interest
Expense- Stockholder
|
(2,165
|
)
|
(2,165
|
)
|
|||||||||
Unrealized
Loss on Marketable Securities
|
(14,847
|
)
|
-
|
-
|
(14,847
|
)
|
|||||||
Total
Other Expenses
|
(17,012
|
)
|
-
|
-
|
(17,012
|
)
|
|||||||
Net
Loss
|
$
|
(63,648
|
)
|
$
|
(318,178
|
)
|
$
|
-
|
$
|
(381,826
|
)
|
||
Weighted
Average Common Shares Outstanding
|
12,675,443
|
||||||||||||
Net
Loss per Common Share (Basic and Diluted)
|
$
|
(0.03
|
)
|
||||||||||
1. |
To
reflect the issuance of 14,218,424 shares of the Company’s common stock
for the acquisition of all of the outstanding capital stock of bioMetrx.
|
2. |
To
reflect the cancellation of 2,208,251 shares of Marketshare’s common
stock.
|
3. |
To
reflect the issuance of 1,505,000 shares of bioMetrx common stock
during
the period April and May 2005.
|
4. |
To
reflect the recapitalization of the reverse merger. For financial
accounting purposes, the exchange of stock will be treated as a
recapitalization of Marketshare Recovery, Inc. with the former
shareholders of the Company retaining 1,597,700 or approximately
10% of
the outstanding stock.
|
5. |
To
eliminate intercompany accounts.
|
1 | |||||
Additional
Paid-In Capital
|
14,218
|
||||
Common
Stock
|
|
14,218
|
|||
2 | |||||
Common
Stock - Marketshare
|
2,208
|
||||
Additional
Paid-In Capital
|
|
2,208
|
|||
3 | |||||
Cash
|
|
25,000
|
|||
Additional
Paid-In Capital
|
10,000
|
||||
Accrued
Salaries
|
470,000
|
||||
S,G
& A Expenses
|
500,000
|
||||
Common
Stock
|
|
|
1,505
|
||
Additional
Paid-In Capital
|
|
1,003,495
|
|||
4 | |||||
Common
Stock - bioMetrx
|
12,576
|
||||
Additional
Paid-In Capital - Marketshare
|
1,890,944
|
||||
Additional
Paid-In Capital - biometrx
|
317,371
|
||||
Accumulated
Deficit - Marketshare
|
|
2,220,891
|
|||
5 | |||||
Advances
on Letter of Intent
|
75,000
|
||||
Due
from Related Party
|
|
75,000
|
BIOMETRX, INC. | ||
|
|
|
By: | /s/ Mark Basile | |
Mark Basile, CEO |
||
Dated: February 9, 2007 | Title |