true
0001265521
0001265521
2024-09-30
2024-09-30
0001265521
dei:FormerAddressMember
2024-09-30
2024-09-30
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
FORM
8-K/A
(Amendment
No. 1)
CURRENT
REPORT
Pursuant
to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date
of Report (Date of earliest event reported): September 30, 2024
Polomar
Health Services, Inc.
(Name
of registrant in its charter)
Nevada |
|
000-56555 |
|
86-1006313 |
(State
or jurisdiction of |
|
(Commission |
|
(IRS
Employer |
incorporation
or organization) |
|
File
Number) |
|
Identification
No.) |
10940
Wilshire Boulevard, Suite 1500
Los
Angeles, CA 90024
(Address
of principal executive offices)
212-245-3413
(Registrant’s
telephone number)
Trustfeed
Corp.
10940
Wilshire Boulevard, Suite 705
Los
Angeles, CA 90024
(Former
name or former address, if changed since last report.)
Check
the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under
any of the following provisions:
☐ |
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
☐ |
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
☐ |
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
☐ |
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities
Registered pursuant to Section 12(b) of the Act:
Title
of each class |
|
Trading
Symbol(s) |
|
Name
of exchange on which registered |
N/A |
|
N/A |
|
N/A |
Indicate
by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405
of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging
growth company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
EXPLANATORY
NOTE
This
Amendment No. 1 on Form 8-K/A is being filed by Polomar Health Services, Inc., formerly known as Trustfeed Corp., a Nevada corporation
(the “Company,” “we,” “us,” or “our”), to amend the Current Report on Form 8-K we filed
on October 4, 2024 (the “Original Report”) to provide the disclosures required by Item 9.01 of Form 8-K that were previously
omitted from the Original Report as permitted by Item 9.01(a)(4) of Form 8-K. Except as provided herein, the disclosures made in the
Original Report remain unchanged.
Item
2.01. Completion of Acquisition or Disposition of Assets.
On
September 30, 2024, the Company completed its acquisition of Polomar Specialty Pharmacy, LLC, a Florida limited liability company (“Polomar”),
whereby, among other things, the Company acquired 100% of Polomar in exchange for the issuance of shares of the Company’s common
stock, and Polomar became the wholly-owned subsidiary of the Company (the “Acquisition”).
We
filed the Original Report describing the Acquisition and other, related matters on October 4, 2024, and we are now filing this amendment
to include the historical financial statements and pro forma financial information required by Item 9.01 of Form 8-K.
Item
9.01 Financial Statements, Pro Forma Financial Information and Exhibits
(a)
Financial Statements of Businesses Acquired.
In
accordance with Item 9.01(a), Polomar’s audited financial statements for the period from April 26, 2023 (inception) through December
31, 2023, and its unaudited financial statements for and as of the three and six months ended June 30, 2024 is filed as Exhibit 99.1
and 99.2, respectively, to this Report and is incorporated herein by reference.
(b)
Pro forma financial information.
See
the Unaudited Pro Forma Combined Balance Sheets as of June 30, 2024 and Pro Forma Combined Statements of Operations for the six months
ended June 30, 2024 and the year ended December 31, 2023, which is filed as Exhibit 99.3 to this Report and is incorporated herein by
reference.
(d)
Exhibits.
The
exhibits listed in the following Exhibit Index are filed as part of this Current Report on Form 8-K/A:
Exhibit
Number |
|
Description
of Document |
2.1 |
|
Contribution Agreement, dated September 14, 2021 (3) |
2.2 |
|
Agreement and Plan of Merger and Reorganization, dated June 28, 2024, by and among Trustfeed Corp., Polomar Acquisition, L.L.C. and Polomar Specialty Pharmacy, LLC (5) |
3.1 |
|
Articles of Incorporation, dated September 14, 2000 (1) |
3.2 |
|
Certificate of Amendment, dated July 24, 2003 (1) |
3.3 |
|
Certificate of Change, dated April 27, 2010 (2) |
3.4 |
|
Certificate of Amendment, dated May 3, 2011 (3) |
3.5 |
|
Certificate of Amendment, dated March 6, 2019 (3) |
3.6 |
|
Certificate of Amendment, September 23, 2021 (3) |
3.7 |
|
Certificate of Change, September 23, 2021 (3) |
3.8 |
|
Certificate of Amendment, dated November 7, 2022 (3) |
3.9 |
|
Amended and Restated Articles of Incorporation, dated October 10, 2024 (9) |
4.2 |
|
Bylaws (1) |
10.1* |
|
Professional Services Agreement, dated March 21, 2024, by and among Trustfeed Corp., Terrence M. Tierney and Profesco, Inc.(4) |
10.2 |
|
Know How and Patent License Agreement, dated as of June 29, 2024, between Trustfeed Corp. and Pinata Holdings, Inc.(6) |
10.3 |
|
Promissory Note and Loan Agreement (7) |
10.4* |
|
2024 Equity and Incentive Compensation Plan (8) |
14.1 |
|
Code of Ethics (3) |
21.1+ |
|
Subsidiaries of the Registrant |
23.1 |
|
Consent
of Auditors |
99.1 |
|
Audited Financial Statements of Polomar |
99.2 |
|
Unaudited Interim Financial Statements of Polomar |
99.3 |
|
Unaudited Pro Forma Financial Statements |
104 |
|
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
* |
Indicates
management contract or compensatory plan or arrangement |
+ |
Previously
filed |
(1) |
Incorporated
by reference to Registration Statement on Form S-1 filed July 21, 2008 |
(2) |
Incorporated
by reference to the Registration Statement on 8-K filed with the Securities and Exchange Commission on June 10, 2010 |
(3) |
Incorporated
by reference to Registration Statement on Form 10 filed May 31, 2023 |
(4) |
Incorporated
by reference to the Current Report on Form 8-K filed March 25, 2024 |
(5) |
Incorporated
by reference to the Current Report on Form 8-K filed July 2, 2024 |
(6) |
Incorporated
by reference to the Current Report on Form 8-K filed July 5, 2024 |
(7) |
Incorporated
by reference to the Current Report on Form 8-K filed August 21, 2024 |
(8) |
Incorporated
by reference to Appendix B to the Definitive Schedule 14C Information Statement of the Company filed on August 1, 2024 |
(9) |
Incorporated
by reference to the Current Report on Form 8-K filed October 17, 2024 |
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Report to be signed on its
behalf by the undersigned, hereunto duly authorized.
|
POLOMAR
HEALTH SERVICES, INC. |
|
|
|
Date:
October 25, 2024 |
By:
|
/s/
Terrence M. Tierney |
|
Name:
|
Terrence
M. Tierney |
|
Title: |
President
and Chief Financial Officer |
Exhibit 23.1
To
the Board of Directors of Polomar Health Services, Inc.
We
hereby consent to the incorporation of our audit report on the financial statements of Polomar Specialty Pharmacy LLC for the period
ended December 31, 2023, dated August 12, 2024, included in Polomar Health Services, Inc.’s (f.k.a. Healthmed Services, Ltd. and
Trustfeed Corp.) Amendment No. 1 to Form 8-K under the Securities Act of 1934 dated October 25, 2024.
/s/
GreenGrowthCPAs
October
25, 2024
We
have served as the Company’s auditor since 2023
Los Angeles, California
PCAOB
ID Number 6580
Exhibit
99.1
POLOMAR
SPECIALTY PHARMACY LLC
AUDITED
FINANCIAL STATEMENTS
FOR
THE PERIOD FROM APRIL 26TH, 2023 (INCEPTION) THROUGH DECEMBER 31, 2024
Table
of Contents
Report
of Independent Registered Public Accounting Firm
To
the Members and Managers of
Polomar
Specialty Pharmacy LLC.
Opinion
on the Financial Statements
We
have audited the accompanying balance sheet of Polomar Specialty Pharmacy LLC (the “Company”) as of December 31, 2023,
the related statements of operations, changes in members’ deficit and cash flows for the period from April 26, 2023 (inception)
through December 31, 2023, and the related notes (collectively referred to as the “financial statements”). In our opinion,
the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023, and
the results of its operations and its cash flows for the period from April 26, 2023 (inception) through December 31, 2023, in
conformity with accounting principles generally accepted in the United States of America.
Explanatory
Paragraph – Going Concern
The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As more fully described
in Note 2 to the financial statements, the Company’s business plan is dependent on the completion of a business combination. The
Company’s cash and working capital as of December 31, 2023 are not sufficient to complete its planned activities for a reasonable
period of time, which is considered to be one year from the issuance date of the financial statements. These conditions raise substantial
doubt about the Company’s ability to continue as a going concern. Management’s plans in regard to these matters are also
described in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits
we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.
August
12, 2024
We
have served as the Company’s auditor since 2023.
Los
Angeles, California
PCAOB
ID Number 6580
POLOMAR
SPECIALTY PHARMACY LLC
BALANCE
SHEET
DECEMBER
31, 2023
ASSETS | |
| | |
Current assets | |
| | |
Cash | |
$ | 8,564 | |
Inventory | |
| 3,460 | |
Total current assets | |
| 12,024 | |
Other assets | |
| | |
Operating lease - right-of-use asset, net | |
| 81,664 | |
Non-compete agreement, net | |
| 4,167 | |
Security deposit | |
| 9,000 | |
Total other assets | |
| 94,831 | |
Total assets | |
$ | 106,855 | |
| |
| | |
LIABILITIES AND MEMBERS’ DEFICIT | |
| | |
Current liabilities | |
| | |
Accounts payable | |
$ | 25,681 | |
Operating lease - current liability | |
| 32,484 | |
Short-term debt due related parties | |
| 30,507 | |
Total current liabilities | |
| 88,672 | |
Long-term liabilities | |
| | |
Operating lease - long-term liability | |
| 49,180 | |
Total liabilities | |
| 137,852 | |
| |
| | |
Members’ deficit | |
| | |
Members’ deficit | |
| 140,500 | |
Accumulated deficit | |
| (171,497 | ) |
Total members’ deficit | |
| (30,997 | ) |
| |
| | |
Total liabilities and members’ deficit | |
$ | 106,855 | |
The
accompanying notes are an integral part of the financial statements.
POLOMAR
SPECIALTY PHARMACY LLC
STATEMENT
OF OPERATIONS
For
the period from April 26th, 2023 (inception) through December 31, 2023
Revenue | |
$ | 41,844 | |
| |
| | |
Cost of Goods Sold | |
| 4,294 | |
| |
| | |
Gross Profit | |
| 37,550 | |
| |
| | |
Operating expenses | |
| | |
General and administrative | |
| 185,422 | |
Sales and marketing | |
| 23,220 | |
Total operating expenses | |
| 208,642 | |
| |
| | |
Loss from operations | |
| (171,092 | ) |
| |
| | |
Total other income (expense) | |
| (405 | ) |
| |
| | |
Net loss | |
$ | (171,497 | ) |
The
accompanying notes are an integral part of the financial statements.
POLOMAR
SPECIALTY PHARMACY LLC
STATEMENTS
OF MEMBERS’ DEFICIT
For
the period from April 26th, 2023 (inception) through December 31, 2023
| |
Members’ | | |
Accumulated | | |
| |
| |
Equity | | |
Deficit | | |
Total | |
April 26, 2023 (inception) | |
$ | - | | |
| | | |
$ | - | |
Capital contributions | |
| 140,500 | | |
| | | |
| 140,500 | |
Net loss | |
| | | |
| (171,497 | ) | |
| (171,497 | ) |
Balance, December 31, 2023 | |
$ | 140,500 | | |
$ | (171,497 | ) | |
$ | (30,997 | ) |
The
accompanying notes are an integral part of the financial statements.
POLOMAR
SPECIALTY PHARMACY LLC
STATEMENT
OF CASH FLOWS
For
the period from April 26th, 2023 (Inception) through December 31, 2023
Cash Flows from Operating Activities | |
| | |
Net loss | |
$ | (171,497 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| - | |
Amortization | |
| 5,833 | |
Fixed asset impairment loss | |
$ | 41,903 | |
Changes in assets and liabilities | |
| | |
Inventory | |
| (3,460 | ) |
Security deposits | |
| (9,000 | ) |
Accounts payable | |
| 25,681 | |
Net cash used in operating activities | |
| (110,540 | ) |
Cash flows from investing activities | |
| | |
Purchases of property and equipment | |
| (41,903 | ) |
Purchases of other assets and other intangible assets | |
| (10,000 | ) |
Net cash used in investing activities | |
| (51,903 | ) |
Cash Flows from Financing Activities | |
| | |
Proceeds from short-term borrowings | |
| 30,507 | |
Proceeds from capital contributions by members | |
| 140,500 | |
Net cash from financing activities | |
| 171,007 | |
Net increase in cash | |
| 8,564 | |
Cash, beginning of period | |
| - | |
Cash, end of period | |
$ | 8,564 | |
| |
| | |
Supplemental disclosure of cash flow information | |
| | |
Cash paid for interest | |
| 405 | |
Cash paid for taxes | |
| - | |
The
accompanying notes are an integral part of the financial statements.
Notes
to Financial Statements
|
1. |
The
Company and Business Activities |
Polomar
Specialty Pharmacy LLC, (the “Company”), was formed as a Florida corporation in April 2023. The Company is a compound pharmacy,
licensed in several stores to sell and produce pharmaceuticals.
|
2. |
Liquidity
and Going Concern Uncertainty |
As
of December 31, 2023, cash totaled $8,564 and the Company had an accumulated deficit of $171,497. For the year ended December 31, 2023,
the Company used $110,540 in operations.
Currently,
the Company’s principal sources of cash have included proceeds from owners’ contributions. The Company expects that the principal
uses of cash in the future will be for continuing operations, sales and marketing and general working capital requirements. The accompanying
financial statements have been prepared assuming that the Company will continue as a going concern. The financial statements do 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.
Management’s
Plan to Continue as a Going Concern
In
order to continue as a going concern, the Company will need to grow sales and capital injections from holding company. Until the Company
can generate significant cash from operations, management’s plans to obtain such resources for the Company include revenue growth
and expense reductions from synergy with holding company’s other subsidiaries, proceeds from offerings of the holding company’s
equity securities or debt, or transactions involving product development, technology licensing or collaboration. Management can provide
no assurance that any sources of a sufficient amount of financing will be available to the Company on favorable terms, if at all. Management
is currently in the process of seeking additional equity financing, however management’s current plans do not alleviate substantial
doubt about the Company’s ability to continue as a going concern.
|
3. |
Summary
of Significant Accounting Policies |
Basis
of Presentation
The
accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States
of America (“GAAP”) as found in the Accounting Standards Codification (“ASC”), the Accounting Standards Update
(“ASU”) of the Financial Accounting Standards Board (“FASB”) and the rules and regulations of the U.S. Securities
and Exchange Commission (“SEC”).
Emerging
Growth Company
The
Company is an “emerging growth company, with annual revenue less than $1.235 billion, as defined in Section 2(a) of the Securities
Act, as modified by the Jumpstart our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain
exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including,
but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act,
reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the
requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden parachute payments
not previously approved.
Further,
section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that an emerging growth company can elect to opt out of the extended transition period and comply with
the requirements that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected
not to opt out of such extended transition period which means that when a standard is issued or revised and it has different application
dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time
private companies adopt the new or revised standard. This may make comparison of the Company’s financial statement with another
public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition
period difficult or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets
and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts
of expenses during the reporting period. On an ongoing basis, management evaluates these estimates and judgments, including those related
to useful lives of long-lived assets, accrued research and development expenses and estimated fair values of equity instruments. The
Company bases its estimates on various assumptions that it believes are reasonable under the circumstances. Actual results may differ
from these estimates under different assumptions or conditions.
Revenue
Recognition
Revenue
from the sale of goods is recognized when all the following conditions are satisfied:
Identification
of the Contract: A contract exists with the customer that defines the rights and obligations of both parties.
Identification
of Performance Obligations: The performance obligations under the contract are identified. A performance obligation is a promise to transfer
goods to the customer. Determination of Transaction Price: The transaction price is determined based on the consideration to which the
company expects to be entitled in exchange for transferring goods to the customer. Allocation of Transaction Price: The transaction price
is allocated to each performance obligation based on its standalone selling price.
Recognition
of Revenue: Revenue is recognized when control of the goods is transferred to the customer, which generally occurs at a point in time
when the goods are shipped or delivered and the customer obtains legal title. For contracts that include multiple performance obligations,
revenue is allocated to each performance obligation based on its relative standalone selling price. If the standalone selling price is
not observable, the company estimates it using appropriate valuation techniques.
Contract
Balances
The
company recognizes a contract liability when consideration is received or receivable from the customer before transferring goods. Contract
liabilities are subsequently recognized as revenue when the company satisfies its performance obligations.
Sales
Returns
Provisions
for sales returns are recorded based on historical experience and are reflected as a reduction of revenue at the time of sale.
Cost
of Goods Sold (COGS):
Recognition
of Cost of Sales: Cost of Goods Sold includes all direct costs attributable to the production of goods sold during the reporting period.
These costs comprise direct materials, direct labor, and overhead costs directly attributable to the production process.
Direct
Costs: Direct materials and direct labor costs are recognized when the goods are manufactured or purchased and are included in the cost
of inventory. Overhead costs are allocated based on a consistent and rational allocation method.
Recognition
of Cost of Sales: Cost of goods sold is recognized when the related revenue is recognized.
General
Expenses:
|
1. |
Recognition
of Expenses: General expenses comprise all costs not directly attributable to the production of goods or services. These include
administrative expenses, selling expenses, and other operating expenses necessary to support the business operations. |
|
|
|
|
2. |
Recognition
Principle: Expenses are recognized in the income statement in the period in which the goods or services are consumed or when the
expense is incurred, regardless of when the related cash outflow occurs. |
|
|
|
|
3. |
Depreciation
and Amortization: Depreciation of non-production assets, such as office equipment, and amortization of intangible assets not directly
related to production, are recognized over their estimated useful lives using the straight-line method. |
|
|
|
|
4. |
Recognition
of Interest and Taxes: Interest expenses are recognized as incurred, using the effective interest rate method where applicable. Income
taxes are recognized based on applicable tax laws and regulations. |
|
|
|
|
5. |
Contingent
Liabilities: Contingent liabilities are recognized when it is probable that a liability has been incurred and the amount of the liability
can be reasonably estimated. |
Cash
& Cash Equivalents
The
Company places its cash with reputable financial institutions that are insured by the Federal Deposit Insurance Corporation, or FDIC.
At times, deposits held may exceed the amount of insurance provided by the FDIC. The Company has not experienced any losses in its cash
and believes they are not exposed to any significant credit risk.
Fair
Value Measurement
The
Company uses a three-tier fair value hierarchy to prioritize the inputs used in the Company’s fair value measurements. These tiers
include Level 1, defined as observable inputs such as quoted prices in active markets for identical assets; Level 2, defined as inputs
other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs
in which little or no market data exists, therefore requiring an entity to develop its own assumptions. The Company believes the carrying
amount of cash, accounts payable, accrued expenses and debt approximate their estimated fair values due to the short-term maturities
of these financial instruments.
Inventory
Inventories
are stated at the lower of cost or market, with cost determined on an average-cost basis. Inventory includes raw materials and finished
goods of $3,460 as of December 31, 2023.
Fixed
Assets
Fixed
assets consist of furniture, fixtures and equipment. Fixed assets are stated at cost less accumulated depreciation. Additions, improvements,
and major renewals are capitalized. Maintenance, repairs, and minor renewals are expensed as incurred. Depreciation is determined using
the straight-line method over the estimated useful lives of the assets, which is primarily five years. There is no depreciation expense
of fixed assets for the period ended December 31, 2023 since they are fully impaired to $0 value.
Leases
The
Company calculates operating lease liabilities with a risk-free discount rate, using a comparable period with the lease term. All lease
and non-lease components are combined for all leases. Lease payments for leases with a term of 12 months or less are expensed on a straight-line
basis over the term of the lease with no lease asset or liability recognized.
The
following summarizes the line items in the balance sheet which include amounts for operating leases as of December 31, 2023.
| |
2023 | |
Operating lease right-of-use assets | |
$ | 99,806 | |
Accumulated amortization | |
| (18,142 | ) |
Net of operating lease right-of-use assets | |
$ | 81,664 | |
| |
| | |
Operating lease - current liability | |
$ | 32,484 | |
Operating lease - long-term liability | |
| 49,180 | |
Total Operating Lease Liabilities | |
$ | 81,664 | |
The components of operating
lease expenses that are included in operating expenses in the “Statement of Operations” for the year ended December 31, 2023
were as follows:
Operating lease cost | |
$ | 20,973 | |
Weighted average lease term and discount rate as of December 31, 2023 were as follows:
Weighted average remaining lease term | |
| 2.42 years | |
Weighted average discount rate | |
| 5.50 | % |
The maturities of operating lease liabilities as of December 31, 2023 were as follows:
Year Ending December 31, | |
Amount | |
2024 | |
$ | 36,000 | |
2025 | |
| 36,000 | |
2026 | |
| 15,000 | |
Total Lease Payments | |
$ | 87,000 | |
Less, interest | |
| 5,336 | |
Present Value of Lease Liability | |
$ | 81,664 | |
Intangible
Assets
Intangible
assets consist of the 12-month non-compete agreement in the amount of $10,000. Amortization expense of intangible assets for the period
ended December 31, 2023 was $4,167.
Related-party
transactions
The
entire amount of $30,507 for related-party borrowing is made by the Company from Daniel Gordon in 2023 There is no interest charge or
predefined repayment debt.
Income
Taxes
The
Company is treated as a partnership for income tax purposes; accordingly, income taxes have not been provided for in the accompanying
financial statements. All of the Company’s income or losses are passed through to its members.
Subsequent
Events
On
June 28th, 2024, the Company entered into an agreement and plan of merger and reorganization with Trustfeed Corp., a Nevada
corporation, as a Parent company, Polomar Acquisition, L.L.C., a Florida limited liability company, a Merger Sub and a wholly owned subsidiary
of Parent.
This
Agreement contemplates a merger of Merger Sub with and into the Company, with the Company remaining as the surviving entity after the
merger, whereby the Company Members will receive Parent Common Stock in exchange for their Company Interests and the Company will become
a wholly-owned Subsidiary of Parent.
Wheras,
the board of directors of the Company (i) has determined that the Merger is advisable and fair to, and in the best interests of, the
Company and its stockholders, (ii) has approved this Agreement, the Merger and the other transactions contemplated by this Agreement
and has deemed this Agreement and such transactions advisable and (iii) has determined to recommend that the Company Members vote to
approve this Agreement, the Merger and the other transactions contemplated hereby.
Exhibit 99.2
POLOMAR
SPECIALTY PHARMACY LLC
INTERIM
UNAUDITED FINANCIAL STATEMENTS
FOR
THE SIX MONTHS ENDED
JUNE
30, 2024
Table
of Contents
POLOMAR
SPECIALTY PHARMACY LLC
BALANCE SHEET
| |
June 30, 2024 | | |
December 31, 2023 | |
ASSETS | |
| | | |
| | |
Current assets | |
| | | |
| | |
Cash | |
$ | 19,563 | | |
$ | 8,564 | |
Inventory | |
| 108,109 | | |
| 3,460 | |
Total current assets | |
| 127,672 | | |
| 12,024 | |
Property, plant and equipment at cost | |
| 41,458 | | |
| - | |
Leasehold improvements | |
| 38,774 | | |
| - | |
Net property and equipment | |
| 80,232 | | |
| - | |
Other assets | |
| | | |
| | |
Operating lease - right-of-use asset, net | |
| 65,645 | | |
| 81,664 | |
Non-compete agreement, net | |
| - | | |
| 4,167 | |
Security deposit | |
| 9,000 | | |
| 9,000 | |
Total other assets | |
| 74,645 | | |
| 90,664 | |
Total assets | |
$ | 282,549 | | |
$ | 106,855 | |
| |
| | | |
| | |
LIABILITIES AND MEMBERS’ DEFICIT | |
| | | |
| | |
Current liabilities | |
| | | |
| | |
Accounts payable | |
$ | 55,683 | | |
$ | 25,681 | |
Operating lease - current liability | |
| 33,388 | | |
| 32,484 | |
Short-term debt due related parties | |
| 454,288 | | |
| 30,507 | |
Total current liabilities | |
| 543,359 | | |
| 88,672 | |
Long-term liabilities | |
| | | |
| | |
Operating lease - long-term liability | |
| 32,257 | | |
| 49,180 | |
Total liabilities | |
| 575,616 | | |
| 137,852 | |
| |
| | | |
| | |
Members’ deficit | |
| | | |
| | |
Members’ deficit | |
| 140,500 | | |
| 140,500 | |
Accumulated deficit | |
| (433,567 | ) | |
| (171,497 | ) |
Total members’ deficit | |
| (293,067 | ) | |
| (30,997 | ) |
| |
| | | |
| | |
Total liabilities and members’ deficit | |
$ | 282,549 | | |
$ | 106,855 | |
The
accompanying notes are an integral part of the financial statements.
POLOMAR
SPECIALTY PHARMACY LLC
STATEMENT OF OPERATIONS
For
the six months ended June 30, 2024
| |
For the three months ended | | |
For the six months ended | |
| |
June 30, 2024 | | |
June 30, 2023 | | |
June 30, 2024 | | |
June 30, 2023 | |
| |
| | |
| | |
| | |
| |
Revenue | |
$ | 13,610 | | |
$ | 3,099 | | |
$ | 28,105 | | |
$ | 3,099 | |
| |
| | | |
| | | |
| | | |
| | |
Cost of Goods Sold | |
| 3,184 | | |
| 535 | | |
| 15,136 | | |
| 535 | |
| |
| | | |
| | | |
| | | |
| | |
Gross Profit | |
| 10,426 | | |
| 2,564 | | |
| 12,969 | | |
| 2,564 | |
| |
| | | |
| | | |
| | | |
| | |
Operating expenses | |
| | | |
| | | |
| | | |
| | |
General and administrative | |
| 84,543 | | |
| 30,369 | | |
| 235,879 | | |
| 30,369 | |
Sales and marketing | |
| 16,968 | | |
| 2,470 | | |
| 38,583 | | |
| 2,470 | |
Total operating expenses | |
| 101,511 | | |
| 32,839 | | |
| 274,462 | | |
| 32,839 | |
| |
| | | |
| | | |
| | | |
| | |
Loss from operations | |
| (91,085 | ) | |
| (30,275 | ) | |
| (261,493 | ) | |
| (30,275 | ) |
| |
| | | |
| | | |
| | | |
| | |
Total other expense | |
| (360 | ) | |
| (577 | ) | |
| (577 | ) | |
| (577 | ) |
| |
| | | |
| | | |
| | | |
| | |
Net loss | |
$ | (91,445 | ) | |
$ | (30,852 | ) | |
$ | (262,070 | ) | |
$ | (30,852 | ) |
The
accompanying notes are an integral part of the financial statements.
POLOMAR
SPECIALTY PHARMACY LLC
STATEMENTS
OF MEMBERS’ DEFICIT
For the six months ended June 30, 2024
| |
Members’ | | |
Accumulated | | |
| |
| |
Equity | | |
Deficit | | |
Total | |
April 26, 2023 (inception) | |
| | | |
| | | |
| | |
Capital contributions | |
| 140,500 | | |
| | | |
| 140,500 | |
Net loss | |
| | | |
| (30,852 | ) | |
| (30,852 | ) |
Balance, June 30, 2023 | |
$ | 140,500 | | |
$ | (30,852 | ) | |
$ | 109,648 | |
Net loss | |
| | | |
| (140,645 | ) | |
| (140,645 | ) |
Balance, December 31, 2023 | |
$ | 140,500 | | |
$ | (171,497 | ) | |
$ | (30,997 | ) |
Net loss | |
| | | |
| (91,445 | ) | |
| (91,445 | ) |
Balance, March 31, 2024 | |
$ | 140,500 | | |
$ | (262,942 | ) | |
$ | (122,442 | ) |
Net loss | |
| | | |
| (170,625 | ) | |
| (170,625 | ) |
Balance, June 30, 2024 | |
$ | 140,500 | | |
$ | (433,567 | ) | |
$ | (293,067 | ) |
The
accompanying notes are an integral part of the financial statements.
POLOMAR
SPECIALTY PHARMACY LLC
STATEMENT
OF CASH FLOWS
For
the six months ended June 30, 2024
| |
June 30, 2024 | | |
June 30, 2023 | |
Cash Flows from Operating Activities | |
| | | |
| | |
Net loss | |
$ | (262,070 | ) | |
$ | (30,852 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| - | | |
| - | |
Depreciation and amortization | |
| 4,167 | | |
| - | |
Changes in assets and liabilities | |
| | | |
| | |
Inventory | |
| (104,649 | ) | |
| - | |
Security deposit | |
| - | | |
| (9,000 | ) |
Accounts payable | |
| 30,002 | | |
| 94 | |
Net cash used in operating activities | |
| (332,550 | ) | |
| (39,758 | ) |
Cash flows from investing activities | |
| | | |
| | |
Purchases of property, plant and equipment | |
| (80,232 | ) | |
| (132,000 | ) |
Net cash used in investing activities | |
| (80,232 | ) | |
| (132,000 | ) |
Cash Flows from Financing Activities | |
| | | |
| | |
Proceeds from short-term borrowings | |
| 423,781 | | |
| 33,000 | |
Proceeds from owner investment | |
| - | | |
| 200,000 | |
Net cash from financing activities | |
| 423,781 | | |
| 233,000 | |
Net increase in cash | |
| 10,999 | | |
| 61,242 | |
Cash, beginning of period | |
| 8,564 | | |
| - | |
Cash, end of period | |
$ | 19,563 | | |
$ | 61,242 | |
| |
| | | |
| | |
Supplemental disclosure of cash flow information | |
| | | |
| | |
Cash paid for interest | |
| 577 | | |
| - | |
The
accompanying notes are an integral part of the financial statements.
Notes
to Financial Statements
|
1. |
The
Company and Business Activities |
Polomar
Specialty Pharmacy LLC, (the “Company”), was formed as a Florida corporation in April 2023. The Company is a compound pharmacy,
licensed in several stores to sell and produce pharmaceuticals.
On
June 28th, 2024, the Company entered into an agreement and plan of merger and reorganization with Trustfeed Corp., a Nevada
corporation, as a Parent company, Polomar Acquisition, L.L.C., a Florida limited liability company, a Merger Sub and a wholly owned subsidiary
of Parent.
This
Agreement contemplates a merger of Merger Sub with and into the Company, with the Company remaining as the surviving entity after the
merger, whereby the Company Members will receive Parent Common Stock in exchange for their Company Interests and the Company will become
a wholly owned Subsidiary of Parent.
Wheras,
the board of directors of the Company (i) has determined that the Merger is advisable and fair to, and in the best interests of, the
Company and its stockholders, (ii) has approved this Agreement, the Merger and the other transactions contemplated by this Agreement
and has deemed this Agreement and such transactions advisable and (iii) has determined to recommend that the Company Members vote to
approve this Agreement, the Merger and the other transactions contemplated hereby.
|
2. |
Liquidity
and Going Concern Uncertainty |
As
of June 30, 2024, cash totaled $19,563 and the Company had an accumulated deficit of $433,567. For the year ended June 30, 2024, the
Company used $332,550 in operations.
Currently,
the Company’s principal sources of cash have included proceeds from owners’ contributions and related party’s debts.
The Company expects that the principal uses of cash in the future will be for continuing operations, sales and marketing and general
working capital requirements. The accompanying financial statements have been prepared assuming that the Company will continue as a going
concern. The financial statements do 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.
Management’s
Plan to Continue as a Going Concern
In
order to continue as a going concern, the Company will need to grow sales and capital injections from holding company or borrowing from
related parties. Until the Company can generate significant cash from operations, management’s plans to obtain such resources for
the Company include revenue growth and expense reductions from synergy with holding company’s other subsidiaries, proceeds from
offerings of the holding company’s equity securities or debt, or transactions involving product development, technology licensing
or collaboration. Management can provide no assurance that any sources of a sufficient amount of financing will be available to the Company
on favorable terms, if at all. Management is currently in the process of seeking additional equity financing, however management’s
current plans do not alleviate substantial doubt about the Company’s ability to continue as a going concern.
|
3. |
Summary
of Significant Accounting Policies |
Basis
of Presentation
The
accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States
of America (“GAAP”) as found in the Accounting Standards Codification (“ASC”), the Accounting Standards Update
(“ASU”) of the Financial Accounting Standards Board (“FASB”) and the rules and regulations of the U.S. Securities
and Exchange Commission (“SEC”).
Emerging
Growth Company
The
Company is an “emerging growth company, with annual revenue less than $1.235 billion, as defined in Section 2(a) of the Securities
Act, as modified by the Jumpstart our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of certain
exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including,
but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act,
reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the
requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden parachute payments
not previously approved.
Further,
section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting
standards. The JOBS Act provides that an emerging growth company can elect to opt out of the extended transition period and comply with
the requirements that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected
not to opt out of such extended transition period which means that when a standard is issued or revised and it has different application
dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time
private companies adopt the new or revised standard. This may make comparison of the Company’s financial statement with another
public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition
period difficult or impossible because of the potential differences in accounting standards used.
Use
of Estimates
The
preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets
and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts
of expenses during the reporting period. On an ongoing basis, management evaluates these estimates and judgments, including those related
to useful lives of long-lived assets, accrued research and development expenses and estimated fair values of equity instruments. The
Company bases its estimates on various assumptions that it believes are reasonable under the circumstances. Actual results may differ
from these estimates under different assumptions or conditions.
Revenue
Recognition
Revenue
from the sale of goods is recognized when all the following conditions are satisfied:
Identification
of the Contract: A contract exists with the customer that defines the rights and obligations of both parties.
Identification
of Performance Obligations: The performance obligations under the contract are identified. A performance obligation is a promise to transfer
goods to the customer. Determination of Transaction Price: The transaction price is determined based on the consideration to which the
company expects to be entitled in exchange for transferring goods to the customer. Allocation of Transaction Price: The transaction price
is allocated to each performance obligation based on its standalone selling price.
Recognition
of Revenue: Revenue is recognized when control of the goods is transferred to the customer, which generally occurs at a point in time
when the goods are shipped or delivered and the customer obtains legal title. For contracts that include multiple performance obligations,
revenue is allocated to each performance obligation based on its relative standalone selling price. If the standalone selling price is
not observable, the company estimates it using appropriate valuation techniques.
Contract
Balances
The
company recognizes a contract liability when consideration is received or receivable from the customer before transferring goods. Contract
liabilities are subsequently recognized as revenue when the company satisfies its performance obligations.
Sales
Returns
Provisions
for sales returns are recorded based on historical experience and are reflected as a reduction of revenue at the time of sale.
Cost
of Goods Sold (COGS):
Recognition
of Cost of Sales: Cost of Goods Sold includes all direct costs attributable to the production of goods sold during the reporting period.
These costs comprise direct materials, direct labor, and overhead costs directly attributable to the production process.
Direct
Costs: Direct materials and direct labor costs are recognized when the goods are manufactured or purchased and are included in the cost
of inventory. Overhead costs are allocated based on a consistent and rational allocation method.
Recognition
of Cost of Sales: Cost of goods sold is recognized when the related revenue is recognized.
General
Expenses:
Recognition
of Expenses: General expenses comprise all costs not directly attributable to the production of goods or services. These include administrative
expenses, selling expenses, and other operating expenses necessary to support the business operations.
Recognition
Principle: Expenses are recognized in the income statement in the period in which the goods or services are consumed or when the expense
is incurred, regardless of when the related cash outflow occurs.
Depreciation
and Amortization:
Depreciation
of non-production assets, such as office equipment, and amortization of intangible assets not directly related to production, are recognized
over their estimated useful lives using the straight-line method.
Interest
and Taxes:
Interest
expenses are recognized as incurred, using the effective interest rate method where applicable. Income taxes are recognized based on
applicable tax laws and regulations.
Contingent
Liabilities:
Contingent
liabilities are recognized when it is probable that a liability has been incurred and the amount of the liability can be reasonably estimated.
Cash
& Cash Equivalents
The
Company places its cash with reputable financial institutions that are insured by the Federal Deposit Insurance Corporation, or FDIC.
At times, deposits held may exceed the amount of insurance provided by the FDIC. The Company has not experienced any losses in its cash
and believes they are not exposed to any significant credit risk.
Fair
Value Measurement
The
Company uses a three-tier fair value hierarchy to prioritize the inputs used in the Company’s fair value measurements. These tiers
include Level 1, defined as observable inputs such as quoted prices in active markets for identical assets; Level 2, defined as inputs
other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs
in which little or no market data exists, therefore requiring an entity to develop its own assumptions. The Company believes the carrying
amount of cash, accounts payable, accrued expenses and debt approximate their estimated fair values due to the short-term maturities
of these financial instruments.
Inventory
Inventories
are stated at the lower of cost or market, with cost determined on an average-cost basis. Inventory includes raw materials and finished
goods of $108,109 as of June 30, 2024.
Fixed
Assets
Fixed
assets consist of furniture, fixtures and equipment. Fixed assets are stated at cost less accumulated depreciation. Additions, improvements,
and major renewals are capitalized. Maintenance, repairs, and minor renewals are expensed as incurred. Depreciation is determined using
the straight-line method over the estimated useful lives of the assets, which is primarily five years. As of June 30, 2024, fixed assets
include leasehold improvements of $38,774 for building clean room and gummy machines with associated accessories and equipment of $41,458.
Both of them have yet to depreciate since they are still undergoing building and testing.
Leases
The
Company calculates operating lease liabilities with a risk-free discount rate, using a comparable period with the lease term. All lease
and non-lease components are combined for all leases. Lease payments for leases with a term of 12 months or less are expensed on a straight-line
basis over the term of the lease with no lease asset or liability recognized.
The
following summarizes the line items in the balance sheet which include amounts for operating leases as of June 30, 2024.
| |
2024 | |
Operating lease right-of-use assets | |
$ | 99,806 | |
Accumulated amortization | |
| (34,161 | ) |
Net of operating lease right-of-use assets | |
$ | 65,645 | |
| |
| | |
Operating lease - current liability | |
$ | 33,388 | |
Operating lease - long-term liability | |
| 32,257 | |
Total Operating Lease Liabilities | |
$ | 65,645 | |
The
components of operating lease expenses that are included in operating expenses in the “Statement of Operations” for the year
ended June 30, 2024 were as follows:
Operating lease cost | |
$ | 16,999 | |
Weighted
average lease term and discount rate as of June 30, 2024 were as follows:
Weighted average remaining lease term | |
1.92 years | |
Weighted average discount rate | |
| 5.50 | % |
The
maturities of operating lease liabilities as of June 30, 2024 were as follows:
Year Ending June 30, | |
Amount | |
2025 | |
$ | 36,000 | |
2026 | |
| 33,000 | |
Total Lease Payments | |
$ | 69,000 | |
Less, interest | |
| 3,355 | |
Present Value of Lease Liability | |
$ | 65,645 | |
Intangible
Assets
Intangible
assets consist of the 12-month non-compete agreement in the amount of $10,000. Amortization expense of intangible assets for the period
ended June 30, 2024 was $10,000.
Related-party
transactions
The
entire amount of $454,288 for related-party borrowing is made by the Company from Daniel Gordon as of June 30, 2024. There is no interest
charge or predefined repayment debt.
Income
Taxes
The
Company is treated as a partnership for income tax purposes; accordingly, income taxes have not been provided for in the accompanying
financial statements. All of the Company’s income or losses are passed through to its members.
Subsequent
Events
On
August 13, 2024, the Company enters a promissory note and loan agreement with Reprise Management, Inc., the Company’s related party,
in the amount of $700,000, of which or less amount may be borrowed. This note (inclusive of all advances made) will bear interest on
the outstanding principal amount at a fixed rate as follows (i) up to and including December 31, 2024 (the initial period), an interest
rate equal to twelve percent per annum, simple interest and (ii) after the initial period and up to and including the date on which this
note is paid in full, an interest rate equal to fifteen percent pr annum, simple interest. Interest shall be calculated on a year consisting
of 365 days and the actual number of days elapsed. Interest shall accrue on a quarterly basis and shall be due and payable on the maturity
date. The Company acknowledges receipt of an initial draw under the loan of $522,788 which funds shall be used to repay the lender all
amounts due under a prior loan provided by lender to borrower. In connection with the issuance of this Note, the Company has issued a
warrant to purchase 12 membership units in borrower equivalent to a twelve percent (12%) ownership in Company. The warrant price is $0.01
per unit with expiration date of July 31, 2029.
Exhibit
99.3
UNAUDITED
PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
On
June 28, 2024, Trustfeed Corp. (“Trustfeed” or the “Company”) entered into an Agreement and Plan of Merger and
Reorganization, as amended on September 30, 2024 (the “Merger Agreement”) with Polomar Acquisition, L.L.C., a Florida limited
liability company and the Company’s wholly owned subsidiary (“Merger Sub”) and Polomar Specialty Pharmacy, LLC, a Florida
limited liability company (“Polomar”) to acquire 100% of the issued and outstanding membership interests of Polomar. The
transactions contemplated by the Merger Agreement were consummated on September 30, 2024, and, pursuant to the terms of the Merger Agreement,
among other things, all outstanding membership interests of Polomar, or the Polomar Membership Interests, were exchanged for shares of
the Company’s common stock, par value $0.001 per share (“Common Stock”) based on the exchange ratio of 2,074,141.47
shares of Common Stock for every one percent of Polomar Membership Interests (the “Acquisition”). Accordingly, the Company
acquired 100% of Polomar in exchange for the issuance of shares of Common Stock and Polomar became the Company’s wholly-owned subsidiary.
As of the closing of the Acquisition (the “Closing”), CWR 1, LLC, the Company’s majority owner with an 83.3% beneficial
ownership stake in the Company pre-Closing, transferred back to the Company and canceled 50,000,000 shares of our common stock owned
beneficially and of record by it as part of the conditions to Closing.
At
the Closing, each one percent of Polomar Membership Interests outstanding immediately prior to the Closing was converted into the right
to receive 2,074,141.47 shares of our common stock, with all fractional shares rounded up to the nearest whole share. Accordingly, we
issued an aggregate of approximately 207,414,147 shares of our common stock for all of the then-outstanding Polomar Membership Interests.
The
unaudited pro forma condensed combined balance sheet as of June 30, 2024 gives pro forma effect to the Acquisition as if it had been
consummated as of that date. The unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2024
and twelve months ended December 31, 2023 give pro forma effect to the Acquisition as if it had occurred as of January 1, 2023, the beginning
of the earliest period presented:
The
unaudited pro forma condensed combined balance sheet as of June 30, 2024 has been prepared using the following:
● The
Company’s unaudited historical balance sheet as of June 30, 2024, as filed with the Securities and Exchange Commission on in the
Company’s Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2024; and
● Polomar’s
unaudited historical balance sheet as of June 30, 2024, as included in this Current Report on Form 8-K as Exhibit 99.2.
The
unaudited pro forma condensed combined statements of operation for the six months ended June 30, 2024 and year ended December 31, 2023
have been prepared using the following:
● The
Company’s unaudited historical statements of operation for the quarter ended June 30, 2024, as filed with the Securities and Exchange
Commission in the Company’s Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2024;
● The
Company’s audited historical statements of operations for the fiscal year ended December 31, 2023, as filed with the Securities
and Exchange Commission in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024;
● Polomar’s
unaudited historical statement of operations for the quarter ended June 30, 2024, as included in this Current Report on Form 8-K as Exhibit
99.2.
● Polomar’s
audited historical statement of operations for the period from inception to December 31, 20230, included in this Current Report on Form
8-K as Exhibit 99.1.
The
unaudited pro forma condensed consolidated financial information has been presented for informational purposes only and is not necessarily
indicative of what the combined company’s financial position or results of operations actually would have been had the merger been
completed as of the dates indicated. In addition, the unaudited pro forma condensed consolidated financial information does not purport
to project the future financial position or operating results of the combined company. The historical consolidated financial information
has been adjusted in the accompanying unaudited pro forma condensed consolidated financial information to give effect to unaudited pro
forma events that are directly attributable to the Acquisition, factually supportable and, with respect to the unaudited pro forma condensed
consolidated statement of operations, expected to have a continuing impact on the results of operations of the combined company. The
accompanying unaudited pro forma condensed consolidated statement of operations does not include any pro forma adjustments to reflect
certain expected financial benefits of the Acquisition, such as tax savings, cost synergies or revenue synergies, or the anticipated
costs to achieve those benefits, including the cost of integration activities, or restructuring actions which may be achievable or the
impact of any non-recurring activity and one-time transaction related costs.
Trustfeed
Corp. (f.k.a. Healthmed Services, Ltd. and Polomar Specialty Pharmacy, LLC)
Unaudited
Proforma Condensed Combined Balance Sheets
As
of June 30, 2024
|
|
Historical |
|
|
Pro Forma Adjustments |
|
Pro Forma |
|
|
|
Polomar |
|
|
Trustfeed |
|
|
Adjustments |
|
|
Notes |
|
Condensed Combined |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
$ |
19,563 |
|
|
$ |
294 |
|
|
|
|
|
|
|
|
$ |
19,857 |
|
Inventory |
|
|
108,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
108,109 |
|
Total current assets |
|
|
127,672 |
|
|
|
294 |
|
|
|
- |
|
|
|
|
|
127,966 |
|
Property, plant and equipment at cost |
|
|
41,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
41,458 |
|
Leasehold improvements |
|
|
38,774 |
|
|
|
|
|
|
|
|
|
|
|
|
|
38,774 |
|
Net property and equipment |
|
|
80,232 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
80,232 |
|
Other assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating lease - right-of-use asset, net |
|
|
65,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
65,645 |
|
Intellectual property |
|
|
|
|
|
|
|
|
|
|
18,975,000 |
|
|
|
|
|
18,975,000 |
|
Security deposit |
|
|
9,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
9,000 |
|
Total other assets |
|
|
74,645 |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
74,645 |
|
Total assets |
|
$ |
282,549 |
|
|
$ |
294 |
|
|
$ |
18,975,000 |
|
|
|
|
$ |
19,257,843 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND MEMBERS’ DEFICIT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
55,683 |
|
|
$ |
22,802 |
|
|
|
|
|
|
|
|
$ |
78,485 |
|
Due to related party |
|
|
- |
|
|
|
80,171 |
|
|
|
|
|
|
|
|
|
80,171 |
|
Operating lease - current liability |
|
|
33,388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
33,388 |
|
Short-term debt due related parties |
|
|
454,288 |
|
|
|
|
|
|
|
|
|
|
|
|
|
454,288 |
|
Total current liabilities |
|
|
543,359 |
|
|
|
102,973 |
|
|
|
- |
|
|
|
|
|
646,332 |
|
Long-term liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating lease - long-term liability |
|
|
32,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
32,257 |
|
Total liabilities |
|
|
575,616 |
|
|
|
102,973 |
|
|
|
- |
|
|
|
|
|
678,589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members’ deficit |
|
|
140,500 |
|
|
|
|
|
|
|
(140,500 |
) |
|
|
|
|
- |
|
Series A Preferred stock |
|
|
|
|
|
|
500 |
|
|
|
(500 |
) |
|
|
|
|
- |
|
Common stock; $0.01 par value; 295,000,000 shares authorized; 47,655,219 and 47,655,219 shares issued and outstanding |
|
|
|
|
|
|
109,138 |
|
|
|
367,414 |
|
|
|
|
|
476,552 |
|
Additional paid-in capital |
|
|
|
|
|
|
1,275,156 |
|
|
|
18,748,586 |
|
|
|
|
|
20,023,742 |
|
Accumulated deficit |
|
|
(433,567 |
) |
|
|
(1,487,473 |
) |
|
|
|
|
|
|
|
|
(1,921,040 |
) |
Total members’ deficit |
|
|
(293,067 |
) |
|
|
(102,679 |
) |
|
|
18,975,000 |
|
|
|
|
|
18,579,254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and members’ deficit |
|
$ |
282,549 |
|
|
$ |
294 |
|
|
$ |
18,975,000 |
|
|
|
|
$ |
19,257,843 |
|
Trustfeed
Corp. (f.k.a. Healthmed Services, Ltd. and Polomar Specialty Pharmacy, LLC)
Unaudited
Proforma Condensed Combined Statement of Income
For
the six month ending June 30, 2024
| |
Historical | | |
Pro Forma Adjustments | |
Pro Forma | |
| |
Polomar | | |
Trustfeed | | |
Adjustments | |
|
Notes | |
Condensed Combined | |
Revenue | |
$ | 28,105 | | |
$ | - | | |
$ | - | |
|
| |
$ | 28,105 | |
| |
| | | |
| | | |
| | |
|
| |
| | |
Cost of Goods Sold | |
| 15,136 | | |
| - | | |
| - | |
|
| |
| 15,136 | |
| |
| | | |
| | | |
| | |
|
| |
| | |
Gross Profit | |
| 12,969 | | |
| - | | |
| - | |
|
| |
| 12,969 | |
| |
| | | |
| | | |
| | |
|
| |
| | |
Operating expenses | |
| | | |
| | | |
| | |
|
| |
| | |
General and administrative | |
| 235,879 | | |
| 89,140 | | |
| - | |
|
| |
| 325,019 | |
Sales and marketing | |
| 38,583 | | |
| - | | |
| - | |
|
| |
| 38,583 | |
Total operating expenses | |
| 274,462 | | |
| 89,140 | | |
| - | |
|
| |
| 363,602 | |
| |
| | | |
| | | |
| | |
|
| |
| | |
Loss from operations | |
| (261,493 | ) | |
| (89,140 | ) | |
| - | |
|
| |
| (350,633 | ) |
| |
| | | |
| | | |
| | |
|
| |
| | |
Other expense | |
| (577 | ) | |
| | | |
| | |
|
| |
| (577 | ) |
Total other income (expense) | |
| (577 | ) | |
| - | | |
| - | |
|
| |
| (577 | ) |
| |
| | | |
| | | |
| | |
|
| |
| | |
Net loss | |
$ | (262,070 | ) | |
$ | (89,140 | ) | |
$ | - | |
|
| |
$ | (351,210 | ) |
| |
| | | |
| | | |
| | |
|
| |
| | |
Net loss per common share: basic and diluted | |
$ | (0.01 | ) | |
| | | |
| | |
|
| |
$ | (0.01 | ) |
Basic weighted average common shares outstanding | |
| 47,655,219 | | |
| | | |
| | |
|
| |
| 47,655,219 | |
| |
| | | |
| | | |
| | |
|
| |
| | |
Net loss per common share: basic and diluted | |
$ | (0.01 | ) | |
| | | |
| | |
|
| |
$ | (0.01 | ) |
Basic weighted average common shares outstanding | |
| 47,655,219 | | |
| | | |
| | |
|
| |
| 47,655,219 | |
Trustfeed
Corp. (f.k.a. Healthmed Services, Ltd. and Polomar Specialty Pharmacy, LLC)
Unaudited
Proforma Condensed Combined Statement of Income
For
the fiscal year ended December 31, 2023
| |
Historical | | |
Pro Forma Adjustments | |
Pro Forma | |
| |
Polomar | | |
Trustfeed | | |
Adjustments | | |
Notes | |
Condensed Combined | |
Revenue | |
$ | 41,844 | | |
$ | - | | |
$ | - | | |
| |
$ | 41,844 | |
| |
| | | |
| | | |
| | | |
| |
| | |
Cost of Goods Sold | |
| 4,294 | | |
| - | | |
| - | | |
| |
| 4,294 | |
| |
| | | |
| | | |
| | | |
| |
| | |
Gross Profit | |
| 37,550 | | |
| - | | |
| - | | |
| |
| 37,550 | |
| |
| | | |
| | | |
| | | |
| |
| | |
Operating expenses | |
| | | |
| | | |
| | | |
| |
| | |
General and administrative | |
| 185,422 | | |
| 269,830 | | |
| - | | |
| |
| 455,252 | |
Sales and marketing | |
| 23,220 | | |
| - | | |
| - | | |
| |
| 23,220 | |
Total operating expenses | |
| 208,642 | | |
| 269,830 | | |
| - | | |
| |
| 478,472 | |
| |
| | | |
| | | |
| | | |
| |
| | |
Loss from operations | |
| (171,092 | ) | |
| (269,830 | ) | |
| - | | |
| |
| (440,922 | ) |
| |
| | | |
| | | |
| | | |
| |
| | |
Other expense | |
| | | |
| | | |
| | | |
| |
| | |
Interest | |
| (405 | ) | |
| - | | |
| | | |
| |
| (405 | ) |
Foreign currency gain (loss) | |
| - | | |
| (53 | ) | |
| - | | |
| |
| (53 | ) |
Forgivness of receivable - related party | |
| - | | |
| (146,617 | ) | |
| - | | |
| |
| (146,617 | ) |
Total other income (expense) | |
| (405 | ) | |
| (146,670 | ) | |
| - | | |
| |
| (147,075 | ) |
| |
| | | |
| | | |
| | | |
| |
| | |
Net loss | |
$ | (171,497 | ) | |
$ | (416,500 | ) | |
$ | - | | |
| |
$ | (587,997 | ) |
| |
| | | |
| | | |
| | | |
| |
| | |
Net loss per common share: basic and diluted | |
$ | (0.00 | ) | |
| | | |
| | | |
| |
$ | (0.01 | ) |
Basic weighted average common shares outstanding | |
| 47,655,219 | | |
| | | |
| | | |
| |
| 47,655,219 | |
| |
| | | |
| | | |
| | | |
| |
| | |
Net loss per common share: basic and diluted | |
$ | (0.00 | ) | |
| | | |
| | | |
| |
$ | (0.01 | ) |
Basic weighted average common shares outstanding | |
| 47,655,219 | | |
| | | |
| | | |
| |
| 47,655,219 | |
v3.24.3
Cover
|
Sep. 30, 2024 |
Entity Addresses [Line Items] |
|
Document Type |
8-K/A
|
Amendment Flag |
true
|
Amendment Description |
This
Amendment No. 1 on Form 8-K/A is being filed by Polomar Health Services, Inc., formerly known as Trustfeed Corp., a Nevada corporation
(the “Company,” “we,” “us,” or “our”), to amend the Current Report on Form 8-K we filed
on October 4, 2024 (the “Original Report”) to provide the disclosures required by Item 9.01 of Form 8-K that were previously
omitted from the Original Report as permitted by Item 9.01(a)(4) of Form 8-K. Except as provided herein, the disclosures made in the
Original Report remain unchanged.
|
Document Period End Date |
Sep. 30, 2024
|
Entity File Number |
000-56555
|
Entity Registrant Name |
Polomar
Health Services, Inc.
|
Entity Central Index Key |
0001265521
|
Entity Tax Identification Number |
86-1006313
|
Entity Incorporation, State or Country Code |
NV
|
Entity Address, Address Line One |
10940
Wilshire Boulevard
|
Entity Address, Address Line Two |
Suite 1500
|
Entity Address, City or Town |
Los
Angeles
|
Entity Address, State or Province |
CA
|
Entity Address, Postal Zip Code |
90024
|
City Area Code |
212
|
Local Phone Number |
245-3413
|
Written Communications |
false
|
Soliciting Material |
false
|
Pre-commencement Tender Offer |
false
|
Pre-commencement Issuer Tender Offer |
false
|
Entity Emerging Growth Company |
false
|
Former Address [Member] |
|
Entity Addresses [Line Items] |
|
Entity Address, Address Line One |
Trustfeed
Corp.
|
Entity Address, Address Line Two |
10940
Wilshire Boulevard
|
Entity Address, Address Line Three |
Suite 705
|
Entity Address, City or Town |
Los
Angeles
|
Entity Address, State or Province |
CA
|
Entity Address, Postal Zip Code |
90024
|
X |
- DefinitionDescription of changes contained within amended document.
+ References
+ Details
Name: |
dei_AmendmentDescription |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 2 such as Street or Suite number
+ References
+ Details
Name: |
dei_EntityAddressAddressLine2 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 3 such as an Office Park
+ References
+ Details
Name: |
dei_EntityAddressAddressLine3 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ References
+ Details
Name: |
dei_EntityAddressesLineItems |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14a -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
Trustfeed (PK) (USOTC:TRFE)
Gráfica de Acción Histórica
De Oct 2024 a Nov 2024
Trustfeed (PK) (USOTC:TRFE)
Gráfica de Acción Histórica
De Nov 2023 a Nov 2024