Attached files
| file | filename |
|---|---|
| EX-10.1 - CEMTREX INC | ex10-1.htm |
| EX-99.2 - CEMTREX INC | ex99-2.htm |
| EX-99.1 - CEMTREX INC | ex99-1.htm |
| 8-K/A - CEMTREX INC | form8-ka.htm |
EXHIBIT 99.3
UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION
On May 31, 2016 we acquired machinery & equipment, electronics manufacturing business and logistics business from a German company, Periscope, GmbH (“Periscope”) and placed them in three newly formed entities: ROB Cemtrex Assets UG, ROB Cemtrex Automotive GmbH and ROB Cemtrex Logistics respectively. Periscope’s electronic manufacturing business deals primarily with the major German automotive manufacturers, including Tier 1 suppliers in the industry, as well as for industries like telecommunications, industrial goods, luxury consumer products, display technology, and other industrial OEMs. Periscope had more than 35 years of industrial operating experience.
The Unaudited Pro Forma Financial Information, prepared by Cemtrex, Inc., gives effect to the Acquisition using the acquisition method of accounting, after giving effect to the pro forma adjustments discussed in the accompanying notes. This financial information has been prepared from, and should be read in conjunction with, the historical consolidated financial statements and notes thereto of Cemtrex and Periscope included elsewhere in this report.
The financial periods required to be presented in this Form 8K/A are based on our fiscal periods. Cemtrex and Periscope have different fiscal year ends. For the purpose of presenting these pro forma financial statements, we used the financial statements for our fiscal years ended September 30, 2015 and for the three months ended March 31, 2016, as filed with the Securities and Exchange Commission (“SEC”) in our Annual Report on Form 10-K and our Quarterly Report on Form 10-Q. To meet the SEC’s pro forma requirements of combining operating results for Periscope for the periods that ended within 93 days of the end of our latest annual fiscal period as filed with the SEC, we combined Periscope’s twelve-month periods ended December 31, 2015.
The Pro Forma Combined Balance Sheet gives effect to the Acquisition as if it had occurred on March 31, 2016, combining the historical balance sheets of Cemtrex as of that date with the balance sheet of Periscope as of May 30, 2016. The Pro Forma Statements of Operations for the Periscope’s period ended December 31, 2015 and the three months ended March 31, 2016 gives effect to the Acquisition as if it had occurred at the beginning of each respective period.
The Pro Forma Combined Financial Information is unaudited, and is not necessarily indicative of the consolidated results that actually would have occurred if the acquisition had been consummated at the beginning of the periods presented, nor does it purport to present the future financial position and results of operations for future periods.
PRO-FORMA COMBINED STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED SEPTEMBER 30, 2015
| Cemtrex Inc. | Periscope GmbH | Consolidation Adjustments | Combined Proforma | |||||||||||
| Revenues | ||||||||||||||
| Total revenues | $ | 56,887,389 | $ | 86,984,303 | $ | 143,871,692 | ||||||||
| Cost of revenues | ||||||||||||||
| Total cost of revenues | 40,564,819 | 60,782,896 | 101,347,715 | |||||||||||
| Gross profit | 16,322,570 | 26,201,407 | 42,523,977 | |||||||||||
| Operating expenses | ||||||||||||||
| Selling, general and administrative | 13,821,546 | 37,457,864 | 261,272 | (3) | 51,540,682 | |||||||||
| Total operating expenses | 13,821,546 | 37,457,864 | 51,540,682 | |||||||||||
| Operating income/(loss) | 2,501,024 | (11,256,457 | ) | (9,016,705 | ) | |||||||||
| Other income (expenses) | ||||||||||||||
| Interest and financing costs | (496,281 | ) | (900,436 | ) | (1,396,717 | ) | ||||||||
| Interest and other income, net | 834,290 | 1,694,120 | 2,528,410 | |||||||||||
| Total other income, net | 338,009 | 793,684 | 1,131,693 | |||||||||||
| Income/(loss) before income taxes | 2,839,033 | (10,462,773 | ) | (7,885,012 | ) | |||||||||
| Income tax benefit/(expense), net | 917 | - | 917 | |||||||||||
| Net income/(loss) applicable to common stockholders | $ | 2,838,116 | $ | (10,462,773 | ) | $ | (7,884,095 | ) | ||||||
| Income/(loss) per common share | ||||||||||||||
| - basic | $ | 0.41 | $ | (1.15 | ) | |||||||||
| -diluted | $ | 0.40 | $ | (1.12 | ) | |||||||||
| Weighted average common shares outstanding | ||||||||||||||
| - basic | 6,843,666 | 6,843,666 | ||||||||||||
| -diluted | 7,058,562 | 7,058,562 | ||||||||||||
PRO-FORMA COMBINED STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2016
| Cemtrex Inc. | Periscope GmbH | Consolidation Adjustments | Combined Proforma | |||||||||||
| Revenues | ||||||||||||||
| Total revenues | $ | 18,908,100 | $ | 17,470,645 | $ | 36,378,745 | ||||||||
| Cost of revenues | ||||||||||||||
| Total cost of revenues | 13,075,372 | 11,439,968 | 24,515,340 | |||||||||||
| Gross profit | 5,832,728 | 6,030,677 | 11,863,405 | |||||||||||
| Operating expenses | ||||||||||||||
| Selling, general and administrative | 4,937,642 | 8,397,011 | 81,713 | (3) | 13,416,366 | |||||||||
| Total operating expenses | 4,937,642 | 8,397,011 | 13,416,366 | |||||||||||
| Operating income/(loss) | 895,086 | (2,366,334 | ) | (1,552,961 | ) | |||||||||
| Other income (expenses) | ||||||||||||||
| Interest and financing costs | (184,743 | ) | (77,411 | ) | (262,154 | ) | ||||||||
| Interest and other income, net | 113,853 | 104,348 | 218,201 | |||||||||||
| Total other income, net | (70,890 | ) | 26,937 | (43,953 | ) | |||||||||
| Income/(loss) before income taxes | 824,196 | (2,339,397 | ) | (1,596,914 | ) | |||||||||
| Income tax benefit/(expense), net | (5,700 | ) | - | (5,700 | ) | |||||||||
| Net income/(loss) applicable to common stockholders | $ | 829,896 | $ | (2,339,397 | ) | $ | (1,602,614 | ) | ||||||
| Income/(loss) per common share | ||||||||||||||
| - basic | $ | 0.10 | $ | (0.20 | ) | |||||||||
| -diluted | $ | 0.10 | $ | (0.20 | ) | |||||||||
| Weighted average common shares outstanding | ||||||||||||||
| - basic | 8,137,476 | 8,137,476 | ||||||||||||
| -diluted | 8,201,842 | 8,201,842 | ||||||||||||
PRO-FORMA COMBINED BALANCE SHEET
March 31, 2016
| Cemtrex Inc. | Periscope GmbH | Acquisition Adjustments | Combined Proforma | |||||||||||||
| ASSETS | ||||||||||||||||
| Current Assets | ||||||||||||||||
| Cash & equivalents | $ | 3,281,703 | $ | - | (4,902,670) | (1) | $ | (1,620,967 | ) | |||||||
| Restricted cash | 883,538 | - | 883,538 | |||||||||||||
| Accounts receivable, net | 10,986,777 | - | - | 10,986,777 | ||||||||||||
| Costs & estimated earrings in excess of billings on uncompleted contracts | - | - | - | - | ||||||||||||
| Inventory -net of allowance for inventory obsolescence | 6,446,374 | 3,606,356 | 4,394,518 | (1),(2) | 14,447,248 | |||||||||||
| Deferred costs | - | - | - | - | ||||||||||||
| Prepaid expenses & other current assets | 974,606 | 3,373,063 | - | 4,347,669 | ||||||||||||
| Total Current Assets | 22,572,998 | 6,979,419 | (508,152 | ) | 29,044,265 | |||||||||||
| Property & equipment, net | 14,267,269 | 1,147,881 | 3,337,567 | (1),(2) | 18,752,717 | |||||||||||
| Goodwill | 854,205 | - | - | 854,205 | ||||||||||||
| Other | 334,652 | - | - | 334,652 | ||||||||||||
| Total Assets | $ | 38,029,124 | $ | 8,127,300 | $ | 2,829,415 | $ | 48,985,839 | ||||||||
| LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||||||||||
| Current Liabilities | ||||||||||||||||
| Accounts payable | $ | 5,790,012 | $ | 1,626,851 | - | $ | 7,416,863 | |||||||||
| Accrued expenses | 1,944,265 | 3,954,234 | - | 5,898,499 | ||||||||||||
| Accrued income taxes | 16,558 | - | - | 16,558 | ||||||||||||
| Billings in excess of costs and estimated earnings | - | - | - | - | ||||||||||||
| Short-term note payable to bank | 3,515,889 | - | - | 3,515,889 | ||||||||||||
| Convertible note payable | 1,951,500 | - | - | 1,951,500 | ||||||||||||
| Current portion of long-term liabilities | 2,167,075 | - | - | 2,167,075 | ||||||||||||
| Notes payable - short-term | - | - | 717,936 | (1) | 717,936 | |||||||||||
| Other liabilities | - | - | - | - | ||||||||||||
| Total Current Liabilities | 15,385,299 | 5,581,085 | 717,936 | 21,684,320 | ||||||||||||
| Long term- Liabilities | ||||||||||||||||
| Loan payable to bank | 7,193,204 | - | - | 7,193,204 | ||||||||||||
| Mortgage payable | 3,786,353 | - | - | 3,786,353 | ||||||||||||
| Loan payable to related party | 228,357 | - | 3,298,600 | (1) | 3,526,957 | |||||||||||
| Notes payable | 949,880 | - | - | 949,880 | ||||||||||||
| Long-term accrued expenses | - | 1,359,094 | - | 1,359,094 | ||||||||||||
| Total Liabilities | 27,543,093 | 6,940,179 | 4,016,536 | 38,499,808 | ||||||||||||
| Commitments & Contingencies | ||||||||||||||||
| Stockholders’ Equity | ||||||||||||||||
| Preferred stock, par value $0.001, 10,000,000 shares authorized, 1,000,000 shares issued and outstanding | 1,000 | - | - | 1,000 | ||||||||||||
| Common stock, par value $0.001, 20,000,000 shares authorized, 8,456,148 shares issued and outstanding pre-acquisition and post-acquisition | 8,456 | 57,325 | (57,325) | (1) | 8,456 | |||||||||||
| Additional paid-in capital | 3,271,418 | 1,129,796 | (1,129,796) | (1) | 3,271,418 | |||||||||||
| Retained Earnings | 7,953,146 | - | - | 7,953,146 | ||||||||||||
| Accumulated other comprehensive income | (747,989 | ) | - | - | (747,989 | ) | ||||||||||
| Treasury stock | - | - | - | - | ||||||||||||
| Total Stockholders’ Equity | 10,486,031 | 1,187,121 | (1,187,121 | ) | 10,486,031 | |||||||||||
| Total Liabilities & Stockholders’ Equity | $ | 38,029,124 | $ | 8,127,300 | $ | 2,829,415 | $ | 48,985,839 | ||||||||
NOTES TO PRO-FORMA COMBINED FINANCIAL STATEMENTS (unaudited)
The pro-forma adjustments are preliminary and are based on our estimate of the fair value and useful lives of the assets acquired and have been prepared to illustrate the estimated effect of the acquisition.
In accordance with Accounting Standards Codification (“ASC”) 805, Business Combinations (“ASC 805”), the total purchase consideration is allocated to the net tangible and identifiable intangible assets acquired and liabilities assumed based on their estimated fair values as of May 31, 2016 (the acquisition date). The purchase price was allocated based on the information currently available, and may be adjusted after obtaining more information regarding, among other things, asset valuations, liabilities assumed, and revisions of preliminary estimates.
The following notes explain the adjustments made:
| 1. | To reflect the acquisition of Periscope and the allocation of the purchase price on the basis of the fair values of the assets acquired and the liabilities assumed, the components of the purchase price and allocation to the assets and liabilities are as follows: |
| Cash | 4,902,670 | |||
| Loan from related party | 3,298,600 | |||
| Note payable | 717,936 | |||
| Total Purchase Price | $ | 8,919,206 |
| Prepaid expenses | 3,373,063 | |||
| Inventory, net | 8,000,874 | |||
| Property, plant, and equipment, net | 4,485,448 | |||
| Total Liabilities | (6,940,179 | ) | ||
| Net assets acquired | 8,919,206 |
| 2. | Prior to completion of the purchase, the Company had the fixed assets and inventory acquired from Periscope evaluated by an independent third party and adjusted the value of those fixed assets to fair market value at the time of purchase. | |
| 3. | Depreciation expense was adjusted to reflect the adjusted value of the fixed assets. |