Attached files
| file | filename |
|---|---|
| EX-99.8 - UBI Blockchain Internet LTD-DE | ex99-8.htm |
| EX-99.6 - UBI Blockchain Internet LTD-DE | ex99-6.htm |
| 8-K/A - UBI Blockchain Internet LTD-DE | form8-ka.htm |
Exhibit 99.7
UBI Blockchain Internet, Ltd. (“UBI”) and Shenzhen Nova E-commerce (“Nova”)
Pro Forma Condensed Combined Statement of Operations
For the Year Ended August 31, 2016
(Unaudited)
| UBI | Nova | Pro Forma Adjustments | Pro Forma Combined | |||||||||||||
| Revenue | $ | - | $ | - | $ | - | ||||||||||
| Operating Expenses: | ||||||||||||||||
| Marketing | - | 142,137 | 142,137 | |||||||||||||
| Rent | - | 79,951 | 79,951 | |||||||||||||
| Wages | - | 62,879 | 62,879 | |||||||||||||
| Website setup fee | - | 59,999 | 59,999 | |||||||||||||
| Other general and administrative | 13,079 | 137,313 | 150,392 | |||||||||||||
| Total Operating Expenses | 13,079 | 482,279 | - | 495,358 | ||||||||||||
| Loss from Operations | (13,079 | ) | (482,279 | ) | - | (495,358 | ) | |||||||||
| Other income (expenses) | - | - | - | |||||||||||||
| Net Loss | $ | (13,079 | ) | $ | (482,279 | ) | $ | (495,358 | ) | |||||||
Note: Assumes acquisition of Nova took place on May 26, 2016 (Nova’s date of inception)