Notes to the Condensed Consolidated Financial
Statements
(Unaudited)
Note 1–Nature of Business and
Basis of Presentation
TetriDyn Solutions, Inc. (“TetriDyn”,
the “Company”, “we”, and “us”) is currently in the business of facilitating the development
of sustainable living communities by creating ecologically sustainable “EcoVillages” powered by 100% fossil-fuel free
electricity, buildings cooled by energy efficient and chemical free systems, and on-site water produced for drinking, aquaculture
and agriculture (the “EcoVillages Business”). As previously reported in the Current Report on Form 8-K filed by the
Company with the Securities and Exchange Commission (“SEC”) on December 12, 2016 (the “Form 8-K”), as subsequently
amended by that certain Current Report on Form 8-K/A filed by the Company with the SEC on December 20, 2016 (the “Form 8-K/A”
and together with the Form 8-K, the “December Form 8-K”), on December 8, 2016 the Company completed the purchase of
all assets of JPF Venture Group, Inc. (“JPF”) used primarily in connection with the EcoVillages Business, pursuant
to the terms of an Asset Purchase Agreement dated December 8, 2016 (the “EcoVillage Acquisition”). JPF is an entity
owned and controlled by Jeremy Feakins, the Chief Executive Officer and Chief Financial Officer of the Company and a member of
the Board of Directors of the Company. These assets were recorded at a historical cost of $0.00.
Subsequent to the EcoVillage Acquisition,
the Company refocused on a possible merger with Ocean Thermal Energy Corporation, a Delaware corporation, which is developing projects
for renewable power generation, desalinated water production, and air conditioning using its proprietary technologies designed
to extract energy from the temperature differences between warm surface water and cold deep water. On March 1, 2017, an Agreement
and Plan of Merger was entered into between TetriDyn Solutions Inc. and Ocean Thermal Energy Corporation. The intent of entering
into such agreement is to achieve the business goals of both companies. See Note 7–Commitments and Contingencies and Note
8 – Subsequent Events for more details about this merger.
Prior to the EcoVillage Acquisition, the
Company specialized in providing business information technology (IT) solutions to our customers through the optimization of business
and IT processes by using systems engineering methodologies, strategic planning, and system integration to develop radio frequency
identification products to address location tracking issues in the healthcare industry, including issues surrounding patient care;
optimization of business processes for healthcare providers, improved reporting of incidents, and increased revenues for provided
services.
The condensed consolidated financial statements
include the accounts of the Company and our wholly-owned subsidiary, an Idaho corporation also named TetriDyn Solutions, Inc. Intercompany
accounts and transactions have been eliminated in consolidation. In the opinion of management, our financial statements reflect
all adjustments that are of a normal recurring nature necessary for presentation of financial statements for interim periods in
accordance with U.S. generally accepted accounting principles (GAAP) and with the instructions to Form 10-Q in Article 10 of SEC
Regulation S-X. As used in this report, the terms “we,” “us,” and “our” mean TetriDyn Solutions,
Inc., and its subsidiary, unless the context indicates otherwise.
We condensed or omitted certain information
and footnote disclosures normally included in our annual audited financial statements, which we prepared in accordance with GAAP.
Our interim financial statements should be read in conjunction with our annual report on Form 10-K for the year ended December
31, 2016, including the financial statements and notes thereto.
In preparing financial statements in conformity
with GAAP, we are required to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure
of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses
during the reported period.
Note 2–Organization and Summary
of Significant Accounting Policies
Principles of Consolidation–
The
condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, an Idaho corporation
also named TetriDyn Solutions, Inc. Intercompany accounts and transactions have been eliminated in consolidation.
Business Segments–
The
Company had only one business segment for the three months ended March 31, 2017 and 2016.
Use of Estimates–
In
preparing financial statements in conformity with GAAP, management is required to make estimates and assumptions that affect the
reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements,
and the reported amounts of revenues and expenses during the reported period. Actual results could differ from these estimates.
Cash and Cash Equivalents–
For
purposes of the cash flow statements, the Company considers all highly liquid investments with original maturities of three months
or less at the time of purchase to be cash equivalents.
Revenue Recognition–
Revenue from our Ecovillages Business and related services is recognized when earned and realizable. Revenue is earned and realizable
when persuasive evidence of an arrangement exists; services, if requested by the customers, have been rendered and are determinable;
and ability to collect is reasonably assured. Amounts billed to customers before these criteria being met are deferred.
Going Concern
–The accompanying
unaudited condensed consolidated financial statements have been prepared on the assumption that the Company will continue as a
going concern. As reflected in the accompanying condensed consolidated financial statements, the Company had a net loss of $74,962
and used $52,710 of cash in operating activities for the three months ended March 31, 2017. The Company had a working capital deficiency
of $1,621,732 and a stockholders’ deficit of $1,621,732 as of March 31, 2017. These factors raise substantial doubt about
the Company’s ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent
on its ability to develop sales and obtain external funding for its project development. The financial statements do not include
any adjustments that may result from the outcome of this uncertainty.
Income Taxes–
No
income tax expense was recognized for the three-month periods ended March 31, 2017 and 2016, due to net losses being incurred in
these periods. We are subject to audit by the Internal Revenue Service and various states for the prior three years. There has
not been a change in our unrecognized tax positions since December 31, 2016, and we do not believe there will be any material changes
in our unrecognized tax positions over the next 12 months. Our policy is to recognize interest and penalties accrued on any unrecognized
tax benefits as a component of income tax expense. We do not have any accrued interest or penalties associated with any unrecognized
tax benefits, and no interest expense related to unrecognized tax benefits was recognized during the three months ended March 31,
2017.
Fair Value of Financial Instruments
—
The
accounting standard for fair value measurements provides a framework for measuring fair value and requires expanded disclosures
regarding fair value measurements. Fair value is defined as the price that would be received for an asset or the exit price that
would be paid to transfer a liability in the principal or most advantageous market in an orderly transaction between market participants
on the measurement date. The accounting standard establishes a fair value hierarchy that requires an entity to maximize the use
of observable inputs, where available. The following summarizes the three levels of inputs required as well as the assets and liabilities
that we value using those levels of inputs.
•
Level 1
: Unadjusted quoted
prices in active markets for identical assets and liabilities.
•
Level 2
: Observable
inputs other than those included in Level 1. For example, quoted prices for similar assets or liabilities in active markets or
quoted prices for identical assets or liabilities in inactive markets.
•
Level 3
: Unobservable inputs
reflecting management’s own assumptions about the inputs used in pricing the asset or liability.
A review of fair value hierarchy classifications
is conducted on a quarterly basis. Changes in the observability of valuation inputs may result in a reclassification for certain
financial assets or liabilities. We did not have any significant nonfinancial assets or nonfinancial liabilities that would be
recognized or disclosed at fair value on a recurring basis as of March 31, 2017, nor did we have any assets or liabilities measured
at fair value on a nonrecurring basis to report in the first three months of 2017.
Property and Equipment–
Property
and equipment are recorded at cost. Maintenance, repairs, and renewals that neither materially add to the value of the property
nor appreciably prolong its life are charged to expense as incurred. Property and equipment are depreciated using the straight-line
method over the estimated useful life of the asset, which is set at five years for computing equipment and vehicles and seven years
for office equipment. Gains or losses on dispositions of property and equipment are included in the results of operations when
realized.
Net Loss per Common Share–
Basic
and diluted net loss per common share are computed based upon the weighted-average stock outstanding as defined by Financial Accounting
Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 260,
Earnings Per Share
. As of
March 31, 2017 and 2016, 0 and 0 respectively, of common share equivalents for granted stock options were antidilutive and not
used in the calculation of diluted net loss per share. Additionally, as of March 31, 2017 and 2016, 5,740,640 and 5,342,042 respectively,
of common share equivalents for convertible note payables were antidilutive and not used in the calculation of diluted net loss
per share.
Note 3–Recent Accounting Pronouncements
In
August 2016, the FASB issued Accounting Standards Update 2016-15,
Statement of Cash Flows (Topic 230): Classification of Certain
Cash Receipts and Cash Payments
(“Topic 230”)
.
Historically, there has been a diversity in practice in how
certain cash receipts/payments are presented and classified in the statement of cash flows under Topic 230. The purpose of the
update is to reduce the existing diversity in practice by clarifying the presentation of certain types of transactions. The amendments
in this update are effective for public business entities for fiscal years beginning after December 15, 2017, and interim periods
within those fiscal years. Early adoption is permitted. We note that this guidance applies to our reporting requirements and will
implement the new guidance accordingly.
We
have reviewed all other recently issued, but not yet adopted, accounting standards in order to determine their effects, if any,
on our consolidated results of operations, financial position, and cash flows. Based on that review, we believe that none of these
pronouncements will have a significant effect on current or future earnings or operations.
Note 4–Accounts Payable and Accrued
Liabilities
As of March 31, 2017, the Company had $202,867
in accounts payable, the majority of which is for professional services performed for us in prior periods and other obligations
to former directors.
As of March 31, 2017, the Company had $414,765
in accrued liabilities. The accrued liabilities included interest of $147,875 and $213,436 in unpaid salaries to two of the Company’s
former officers, which were assigned by the officers to JPF pursuant to an Investment Agreement dated March 12, 2015 (
see
Note 5).
Note 5–Notes Payable and Advances
to Related Parties
On March 12, 2015, the Company exchanged
convertible notes issued in 2010, 2011, and 2012, payable to its officers and directors in the aggregate principal amount of $320,246,
plus accrued but unpaid interest of $74,134, into a single, $394,380 consolidated convertible note. The consolidated convertible
note was assigned to JPF, the Company’s principal stockholder and an investment entity that is majority-owned by Jeremy Feakins,
the Company’s director, chief executive officer, and chief financial officer. The new consolidated note was convertible to
common stock at $6.25 per share (as adjusted by reason of the Company’s 1 for 250 reverse stock split, as reported in the
December Form 8-K), the approximate market price of the Company’s common stock as of the date of the issuance. However, as
further discussed in the Current Report on Form 8-K filed by the Company with the SEC on March 2, 2017 (the “
March Form
8-K
”), on February 24, 2017, the Company entered into an amendment with JPF to eliminate the conversion feature of the
note. The note bears interest at 6% per annum and is due and payable within 90 days after demand. As of March 31, 2017, accrued
but unpaid interest on this note was $52,685.
On March 12, 2015, the Company assigned
the liabilities for unpaid salaries of two of its former officers in the amount of $213,436, evidenced by a consolidated promissory
note dated December 31, 2014, to JPF. This note does not bear any interest. On December 31, 2016, the $213,436 was reclassified
as Accrued Expenses.
On June 23, 2015, the Company borrowed
$50,000 from its principal stockholder JPF, as evidenced by a convertible promissory note issued to JPF by the Company. The Company
received $25,000 on July 31, 2015, and the remaining $25,000 on August 18, 2015. The terms of the note are as follows: (i) interest
is payable at 6% per annum; (ii) the note is payable 90 days after demand; and (iii) the payee is authorized to convert
part or all of the note balance and accrued interest, if any, into shares of the Company’s common stock at the rate of one
share each for $0.03 of principal amount of the note. This conversion price is not required to adjust for the Company’s 1
for 250 reverse stock split pursuant to the terms of the promissory note. As of March 31, 2017, the outstanding balance was $50,000,
plus accrued interest of $5,000. The Company recorded a debt discount of $50,000 for the fair value of the beneficial conversion
feature. As of December 31, 2015, the Company amortized $50,000 of the debt discount.
On November 23, 2015, the Company borrowed
$50,000 from its principal stockholder JPF, as evidenced by a convertible promissory note issued to JPF by the Company. The Company
received $37,500 before December 31, 2015, and the remaining $12,500 was received after the year-end. The terms of the note are
as follows: (i) interest is payable at 6% per annum; (ii) the note is payable 90 days after demand; and (iii) the
payee is authorized to convert part or all of the note balance and accrued interest, if any, into shares of the Company’s
common stock at the rate of one share each for $0.03 of principal amount of the note. This conversion price is not required to
adjust for the Company’s 1 for 250 reverse stock split pursuant to the terms of the promissory note. As of March 31, 2017,
the outstanding balance was $50,000, plus accrued interest of $3,757. The Company recorded a debt discount of $24,667 for the fair
value of the beneficial conversion feature. As of December 31, 2015, the Company amortized $10,415 of the debt discount.
On February 25, 2016, the Company borrowed
$50,000 from JPF as evidenced by a promissory note issued by the Company to JPF. The terms of the note are as follows: (i) interest
is payable at 6% per annum; and (ii) the note is payable 90 days after demand. Originally, the payee was authorized to convert
part or all of the note balance and accrued interest, if any, into shares of the Company’s common stock at the rate of one
share for each $0.03 of principal amount of the note and this conversion price was not required to adjust for the Company’s
1 for 250 reverse stock split pursuant to the terms of the promissory note. However, as disclosed in the March Form 8-K on February
24, 2017, the Company entered into an amendment with JPF to eliminate the conversion feature of the note. As of March 31, 2017,
the outstanding balance was $50,000, plus accrued interest of $3,345.
On May 20, 2016, the Company borrowed $50,000
from its principal stockholder JPF as evidenced by a promissory note issued by the Company to JPF. The terms of the note are as
follows: (i) interest is payable at 6% per annum; and (ii) the note is payable 90 days after demand. Originally, the
payee was authorized to convert part or all of the note balance and accrued interest, if any, into shares of the Company’s
common stock at the rate of one share for each $0.03 of principal amount of the note and this conversion price was not required
to adjust for the Company’s 1 for 250 reverse stock split pursuant to the terms of the promissory note. However, as disclosed
in the March Form 8-K on February 24, 2017, the Company entered into an amendment with JPF to eliminate the conversion feature
of the note. As of March 31, 2017, the outstanding balance was $50,000, plus accrued interest of $2,497.
On October 20, 2016, the Company borrowed
$12,500 from its principal stockholder JPF as evidenced by a promissory note issued by the Company to JPF. The terms of the note
are as follows: (i) interest is payable at 6% per annum; and (ii) the note is payable 90 days after demand. Originally,
the payee was authorized to convert part or all of the note balance and accrued interest, if any, into shares of the Company’s
common stock at the rate of one share for each $0.03 of principal amount of the note and this conversion price was not required
to adjust for the Company’s 1 for 250 reverse stock split pursuant to the terms of the promissory note. However, as disclosed
in the March Form 8-K on February 24, 2017, the Company entered into an amendment with JPF to eliminate the conversion feature
of the note. As of March 31, 2017, the outstanding balance was $12,500, plus accrued interest of $918.
Also on October 20, 2016, the Company borrowed
$12,500 from its independent director as evidenced by a convertible promissory note issued by the Company to the independent director.
The terms of the note are as follows: (i) interest is payable at 6% per annum; (ii) the note is payable 90 days after
demand; and (iii) the payee is authorized to convert part or all of the note balance and accrued interest, if any, into shares
of the Company’s common stock at the rate of one share for each $0.03 of principal amount of the note. This conversion price
is not required to adjust for the Company’s 1 for 250 reverse stock split pursuant to the terms of the promissory note. As
of March 31, 2017, the outstanding balance was $12,500, plus accrued interest of $421.
Also on October 20, 2016, the Company borrowed
$25,000 from a stockholder as evidenced by a convertible promissory note issued by the Company to the stockholder. The terms of
the note are as follows: (i) interest is payable at 6% per annum; (ii) the note is payable 90 days after demand; and
(iii) the payee is authorized to convert part or all of the note balance and accrued interest, if any, into shares of the
Company’s common stock at the rate of one share for each $0.03 of principal amount of the note. This conversion price was
not required to adjust for the Company’s 1 for 250 reverse stock split pursuant to the terms of the promissory note. As of
March 31, 2017, the outstanding balance was $25,000, plus accrued interest of $654.
On November 29, 2016, the Company received
a $2,000 non-interest bearing loan from Jeremy P. Feakins & Associates, an investment entity that is majority-owned by Jeremy
Feakins, the Company’s director, chief executive officer, and chief financial officer.
On December 21, 2016, the Company borrowed
$25,000 from its principal stockholder JPF as evidenced by a convertible promissory note issued by the Company to JPF. The terms
of the note are as follows: (i) interest is payable at 6% per annum; (ii) the note is payable 90 days after demand; and
(iii) the payee is authorized to convert part or all of the note balance and accrued interest, if any, into shares of the
Company’s common stock at the rate of one share for each $0.03 of principal amount of the note. This conversion price is
not required to adjust for the Company’s 1 for 250 reverse stock split pursuant to the terms of the promissory note. As of
March 31, 2017, the outstanding balance was $25,000, plus accrued interest of $417.
On March 8, 2017, the Company received
a $34,773 non-interest bearing loan from the Ocean Thermal Energy Corporation, whose director and chief executive officer is Jeremy
Feakins, the Company’s director, chief executive officer, and chief financial officer.
On March 31, 2017, the Company received
a $5,377 non-interest bearing loan from JPF.
As of March 31, 2017, the Company had $711,531
in notes payable due to related parties.
Note 6–Notes Payable in Default
Since October 25, 2011, the Company has
been in default on a loan from an economic development entity. The loan principal was $50,000 with accrued interest of $16,296
through March 31, 2017.
As of March 31, 2017, the Company was delinquent
in payments on two loans to a second economic development entity. The Company owed this economic entity $94,493 in late payments,
with an outstanding balance of $158,532 and accrued interest of $33,151 as of March 31, 2017. Both loans are guaranteed by two
of the Company’s officers. One loan is secured by liens on the Company’s intangible software assets, and the other
loan is secured by the officers’ personal property. The Company is working with this entity to bring the payments current
as soon as the Company’s cash flow permits.
As of March 31, 2017, the Company was delinquent
in payments on a loan to a third economic development entity. The Company owed the third economic entity $85,821 in late payments,
with an outstanding balance of $85,821 and accrued interest of $28,734 as of March 31, 2017. This loan is secured by a junior lien
on all the Company’s assets and shares of the Company’s common stock owned by certain founders of the Company. The
Company is working with this entity to bring the payments current as soon as cash flow permits.
Note 7–Commitments and Contingencies
Due to the nature of our business, certain
legal or administrative proceedings may arise from time to time in the ordinary course of business. In our opinion, there are no
material pending legal proceedings to which we are a party, of which any of our property is the subject, or for which an outcome
adverse to us would have a material adverse effect on our financial condition, results of operations, or cash flows.
Common Stock – Increase in
Authorized shares -
As previously reported in the December Form 8-K, the Board of Directors of the Company, or the Board,
approved a reverse stock split of the issued and outstanding shares of common stock of the Company on a 1-for-250 basis (the “Reverse
Stock Split”) which such Reverse Stock Split was effective with the Secretary of State of Nevada at 12:01 am on December
31, 2016 and later declared effective by FINRA on March 28, 2017. As of March 28, 2017, the effective date of the approval by FINRA
of the Reverse Stock Split, the Company had 400,000 shares of common stock and 5,000,000 shares of preferred stock authorized,
of which 247,178 shares of common stock are outstanding and no shares of preferred stock are outstanding. However, as further discussed
in the definitive Information Statement on Schedule 14C filed by the Company with SEC on April 13, 2017 (the “Schedule 14C”),
on February 28, 2017, the Board of Directors of the Company approved an Amendment to the Articles of Incorporation (the “Amendment”)
to increase the authorized shares of Common Stock from 400,000 to 200,000,000 (the “Authorized Share Increase”) which
such amendment was subsequently approved by the holders of a majority of the outstanding shares of the Company’s common stock
on April 12, 2017. The Authorized Share Increase would not change the number of authorized shares of preferred stock.
Merger, Forward Stock Split and Name
Change
- In January 2017, the Company refocused on the possible merger with Ocean Thermal Energy Corporation, a Delaware
corporation (“OTE”), which is developing projects for renewable power generation, desalinated water production, and
air conditioning using its proprietary technologies designed to extract energy from the temperature differences between warm surface
water and cold deep water. As previously disclosed in the Current Report on Form 8-K filed by the Company with the SEC on March
10, 2017 (the “Second March Form 8-K”), on March 1, 2017, the Company entered into an Agreement and Plan of Merger
(as amended, the “Merger Agreement”) with OTE, pursuant to which a newly-created Delaware corporation that is wholly-owned
by the Company (“TetriDyn Merger Sub”) will merge with and into OTE, with OTE continuing as the surviving corporation
and a wholly-owned subsidiary of the Company (the “Merger”). The intent of entering into the Merger Agreement is to
achieve the business goals of both companies.
In order to effect the Merger, immediately
prior to the consummation of the Merger, TetriDyn shall effect a recapitalization that consists of a 2.1676 forward split (the
“Forward Stock Split”) of its 247,178 shares of issued and outstanding stock. The Forward Stock Split was approved
by the Board on February 28, 2017 and the holders of a majority of the outstanding shares of the Company’s common stock on
April 12, 2017, and will be effected by the filing of the Amendment with the Secretary of State of the State of Nevada. Effective
upon the consummation of the Merger (the “Closing”), each share of the common stock of OTE issued and outstanding immediately
prior to the Closing (“OTE Stock”) will be converted into the right to receive one fully-paid and nonassessable newly-issued
share of TetriDyn’s Common Stock following the Forward Stock Split (the (the “New TetriDyn Stock”), subject to
certain restrictions on transfer as provided in the Merger Agreement and subject to the rights of certain holders of shares of
OTE Stock to exercise their rights as dissenters to seek an appraisal of the fair value thereof as provided under Delaware Law
(each, a “Dissenting OTE Stockholder”).
The number of shares of New TetriDyn Stock
issued to the stockholders OTE, including shares that would have been issuable to Dissenting OTE Stockholders had they not dissented,
together with the number of shares issuable on the exercise of outstanding warrants and the conversion of outstanding bonds of
OTE shall constitute, on a fully diluted basis, 90% of the number of shares of common stock of TetriDyn to on a fully-diluted basis
after giving effect only to the Merger. The shares of common stock of TetriDyn, par value $0.001 per share (“TetriDyn Stock”),
issued and outstanding immediately prior to the Closing will remain issued and outstanding. No shares of preferred stock of TetriDyn
are issued and outstanding, and TetriDyn has no existing convertible securities or stock equivalent securities convertible or exercisable
for shares of TetriDyn preferred stock.
In connection with the consummation of
the Merger, immediately prior to the Closing, TetriDyn shall file with the Amendment with the Nevada Secretary of State in order
to change its name to “Ocean Thermal Energy Corporation” (the “Name Change”) or such other name as may
be available and acceptable to the parties to the Merger Agreement.
On March 1, 2015, the Company entered into
a lease agreement with a company whose managing partner is the Company’s Chief Executive Officer, and rents space on a month-to-month
basis with no long-term commitment. On January 1, 2017 the Company signed an amendment with the landlord increasing the monthly
rent to $5,000 per month commencing on January 1, 2017. Rent expense per this agreement was $15,000 for the three months ending
March 31, 2017.
Note 8–Subsequent Events
As discussed above in Note 7, on April
14, 2017, the Company filed the Schedule 14C with the SEC disclosing the approval by the Board and the holders of a majority of
the outstanding shares of common stock of the Company of the Amendment in order to effect the Forward Stock Split, the Authorized
Share Increase and the Name Change to for the principal purpose of facilitating the Merger, as well as the approval of the Merger.
The Company currently has 400,000 shares
of Common Stock authorized for issuance, of which 247,178 shares are outstanding and the remaining 152,822 shares are available
for issuance. The Company also has 5,000,000 shares of Preferred Stock of which no shares are outstanding. As discussed in Note
7 above, pursuant to the Amendment, immediately prior to the consummation of the Merger, the Company will effect a forward stock
split of the issued and outstanding shares of common stock on an approximately 2.1676-for-1 basis.
At the Closing of the Merger, the Company
will issue a maximum of approximately 109,970,443 shares of its common stock to the current stockholders of OTE and reserve a maximum
of approximately 508,986 additional shares for issuance upon the exercise of warrants and convertible debentures that they will
issue in the Merger in exchange for outstanding warrants and convertible debentures to purchase shares of OTE common stock. At
present, therefore, the Company does not have sufficient available authorized shares to complete the Merger. The principal purpose
of the Amendment is to increase our authorized shares (to 200,000,000 shares) for this purpose. The Company has no present commitment
to issue any shares of common stock or preferred stock other than in connection with the Merger, except upon conversion of the
convertible promissory notes (See Note 5).
The Amendment will also change our corporate
name to “Ocean Thermal Energy Corporation” to reflect that, as a result of the Merger, the Company will succeed to
the business and operations of OTE.
The Merger is anticipated to be effective
on or around May 9, 2017.