SRAX, Inc. - FORM 8-K/A - EX-99.3 - PRO FORMA FINANCIAL STATEMENTS

Attached files

file	filename
8-K/A - CURRENT REPORT - SRAX, Inc.	scri_8k.htm
EX-99.2 - UNAUDITED FINANCIAL STATEMENTS - SRAX, Inc.	scri_ex99z2.htm
EX-99.1 - AUDITED FINANCIAL STATEMENTS - SRAX, Inc.	scri_ex99z1.htm

EXHIBIT 99.3

SOCIAL REALITY, INC.

UNAUDITED PRO FORMA BALANCE SHEET

SEPTEMBER 30, 2014


	Balance Sheet					Pro Forma Adjustments to Reflect						Balance Sheet
	Social Reality,			Balance Sheet		The Acquisition of						Consolidated
	Inc.			Steel Media		Steel Media						Pro Forma
	September 30,			September 30,		As Of September 30, 2014						September 30,
	2014			2014		Dr			Cr			2014

Assets

Current assets:
Cash and cash equivalents	$	576,797		$	1,277,476		1,905,189	^{(1), (2), (3)}				$	3,759,462
Accounts receivable		700,657			2,786,442					60,137	⁽⁷⁾		3,426,962
Prepaid expenses		70,874			1,853								72,727
Other current assets		11,548			20,000								31,548

Total current assets		1,359,876			4,085,771								7,290,699

Property and equipment		24,396			8,245								32,641

Goodwill/Other intangibles							18,584,042	⁽¹⁾		1,216,616	⁽⁶⁾		17,367,426

Deferred debt issue costs		200,000			-		2,384,352	^{(3), (4), (5)}					2,584,352
Prepaid stock based compensation		1,166,630			-								1,166,630
Other assets		4,804			-								4,804

Total assets	$	2,755,706		$	4,094,016							$	28,446,552


Liabilities and stockholders' equity

Current liabilities:
Accounts payable and accrued expenses	$	659,875		$	2,877,400		98,593	⁽²⁾		379,659	⁽⁵⁾	$	3,758,204
							60,137	⁽⁷⁾
Note payable		-			-					2,500,000	⁽¹⁾		2,500,000
Contingent consideration payable - current portion		-			-					3,507,828	⁽¹⁾		3,507,828


Total current liabilities		659,875			2,877,400								9,766,032

Notes payable		-			-					9,000,000	^{(1), (3)}		9,000,000
Contingent consideration payable - long term		-			-					3,076,214	⁽¹⁾		3,076,214
Put liability		-			-					1,232,294	⁽⁴⁾		1,232,294


Total liabilities		659,875			2,877,400								23,074,540

Stockholders' equity

Preferred stock		121			-								121
Common stock		21,014			100		100	⁽⁶⁾		5,021	^{(1), (2)}		26,035
Additional paid in capital		7,566,667			-					3,271,160	^{(1), (2)}		10,837,827
Accumulated deficit		(5,491,971	)		1,216,516		1,216,516	⁽⁶⁾					(5,491,971	)

Total stockholders' equity		2,095,831			1,216,616								5,372,012

Total liabilities and stockholders' equity	$	2,755,706		$	4,094,016							$	28,446,552
							24,248,929			24,248,929

(1)

To record the purchase of Steel Media. As consideration, we agreed to pay up to $20 million consisting of: (i) a cash payment at closing of $7.5 million; (ii) a cash payment of $2 million; (iii) a one year secured subordinated promissory note in the principal amount of $2.5 million; and (iv) an earnout payment of up to $8 million, valued at $6,584,042 on the acquisition date.

(2)

To record the sale of 5,020,500 common stock units at a price of $1.00 per unit. Each unit consists of one share of common stock and one warrant to purchase 0.5 shares of common stock at an exercise price of $1.50 per share. We received gross proceeds of $4,220,500 from the sale of 4,220,500 units. We also issued 800,000 units, valued at $800,000, to our placement agent as compensation for investment banking services. Of the cash proceeds, $500,000 was paid to the seller, $98,593 was used to pay accrued legal fees $944,319 was used to pay investment banking and other fees and $2,677,588 was remitted to the company. We then paid $2,000,000 to the seller as partial payment of the purchase price.

(3)

To record a financing agreement entered into in conjunction with the acquisition of Steel Media. We received gross proceeds of $9,000,000 pursuant to the agreement. From the proceeds, $7,000,000 was paid to the seller as partial payment of the purchase price, $772,399 was paid for legal and other fees and $1,227,601 was remitted to the company.

(4)

To record a put liability related to warrants issued in connection with the financing agreement.

(5)

To record accrued legal fees incurred in connection with the financing agreement.

(6)

To eliminate the net equity of Steel Media against goodwill.

(7)

To eliminate intercompany accounts.

SOCIAL REALITY, INC.

UNAUDITED PRO FORMA STATEMENT OF OPERATIONS

NINE MONTHS ENDED SEPTEMBER 30, 2014


	Social Reality,											Consolidated
	Inc.			Steel Media		Pro Forma Adjustments to Reflect						Pro Forma
	9 Months Ended			9 Months Ended		The Acquisition of Steel Media						9 Months Ended
	September 30,			September 30,		As Of January 1, 2013						September 30,
	2014			2014		Dr			Cr			2014


Revenues	$	1,493,755		$	6,530,065	60,137		⁽⁵⁾				$	7,963,683
Cost of revenue		1,066,336			2,291,785					60,137	⁽⁵⁾		3,297,984

Gross profit		427,419			4,238,280								4,665,699

Operating expense		2,914,356			3,766,551								6,680,907

Loss from operations		(2,486,937	)		471,729								(2,015,208	)

							361,053	⁽¹⁾
							94,302	⁽²⁾
							861,575	⁽³⁾
Interest income (expense)		1,265			-		646,088	⁽⁴⁾					(1,961,753	)

Loss before provision for income taxes		(2,485,672	)		471,729								(3,976,961	)

Provision for income taxes		-			-								-

Net loss	$	(2,485,672	)	$	471,729							$	(3,976,961	)

Net loss per share, basic and diluted	$	(0.12	)									$	(0.15	)

Weighted average shares outstanding		20,843,431								5,020,500			25,863,931

(1)

To record accretion of contingent consideration.

(2)

To record accretion of warrant put liability incurred in connection with acquisition.

(3)

To record interest on debt incurred in connection with acquisition.

(4)

To record amortization of debt costs.

(5)

To eliminate intercompany accounts.

SOCIAL REALITY, INC.

UNAUDITED PRO FORMA STATEMENT OF OPERATIONS

YEAR ENDED DECEMBER 31, 2013


	Social Reality,										Consolidated
	Inc.			Steel Media		Pro Forma Adjustments to Reflect					Pro Forma
	Year Ended			Year Ended		The Acquisition of Steel Media					Year Ended
	December 31,			December 31,		As Of January 1, 2013					December 31,
	2013			2013		Dr			Cr		2013


Revenues	$	3,413,353		$	7,936,511						$	11,349,864
Cost of revenue		2,326,344			1,743,391							4,069,735

Gross profit		1,087,009			6,193,120							7,280,129

Operating expense		2,521,984			5,801,222							8,323,206

Loss from operations		(1,434,975	)		391,898							(1,043,077	)
							125,000	⁽¹⁾
							925,045	⁽²⁾
							173,404	⁽³⁾
							1,242,388	⁽⁴⁾
Interest income (expense)		(312,465	)		-		861,451	⁽⁵⁾				(3,639,753	)

Loss before provision for income taxes		(1,747,440	)		391,898							(4,682,830	)

Provision for income taxes		-			1,713							1,713

Net loss	$	(1,747,440	)	$	390,185						$	(4,684,543	)

Net loss per share, basic and diluted	$	(0.12	)								$	(0.24	)

Weighted average shares outstanding		14,691,010								5,020,500		19,711,510

(1)

To record interest on note issued to seller.

(2)

To record accretion of contingent consideration.

(3)

To record accretion of warrant put liability incurred in connection with acquisition.

(4)

To record interest on debt incurred in connection with acquisition.

(5)

To record amortization of debt costs.

SOCIAL REALITY, INC.

NOTES TO UNAUDITED PRO FORMA FINANCIAL STATEMENTS

Unaudited Pro Forma Condensed Financial Information.

The unaudited pro forma financial statements have been prepared in order to present consolidated financial position and results of operations of Social Reality, Inc. and Steel Media as if the acquisition had occurred as of September 30, 2014 for the pro forma consolidated balance sheet and to give effect to the acquisition as if the transaction had taken place at January 1, 2013 for the pro forma condensed consolidated statement of income for the year ended December 31, 2013 and the nine months ended September 30, 2014, respectively.

The acquisition has been accounted for under the acquisition method of accounting. Under the acquisition method of accounting, the total acquisition consideration price is allocated to the assets acquired and liabilities assumed based on their preliminary estimated fair values. The fair value measurements utilize estimates based on key assumptions of the acquisition, and historical and current market data. The excess of the purchase price over the total of estimated fair values assigned to tangible and identifiable intangible assets acquired and liabilities assumed is recognized as goodwill. In order to ultimately determine the fair values of tangible and intangible assets acquired and liabilities assumed for Steel Media, we may engage a third party independent valuation specialist; however as of the date of this report, the valuation has not been undertaken. During the measurement period (which is the period required to obtain all necessary information that existed at the acquisition date, or to conclude that such information is unavailable, not to exceed one year), additional assets or liabilities may be recognized, or there could be changes to the amounts of assets or liabilities previously recognized on a preliminary basis, if new information is obtained about facts and circumstances that existed as of the acquisition date that, if known, would have resulted in the recognition of those assets or liabilities as of that date. The Company expects the purchase price allocations for the acquisition of Steel Media to be completed by March 31, 2015.

The pro forma adjustments do not reflect the amortization of intangible assets acquired, if any, in the acquisition.

SRAX, Inc. - FORM 8-K/A - EX-99.3 - PRO FORMA FINANCIAL STATEMENTS - January 13, 2015

Attached files

SRAX, Inc. Reports