Attached files
| file | filename |
|---|---|
| EX-99.7 - UBI Blockchain Internet LTD-DE | ex99-7.htm |
| EX-99.6 - UBI Blockchain Internet LTD-DE | ex99-6.htm |
| 8-K/A - UBI Blockchain Internet LTD-DE | form8-ka.htm |
Exhibit 99.8
UBI Blockchain Internet, Ltd. (“UBI”) and Shenzhen Nova E-commerce (“Nova”)
Pro Forma Condensed Combined Statement of Operations
For the Nine Months Ended May 31, 2017
(Unaudited)
| UBI | Nova | Pro Forma Adjustments | Pro Forma Combined | |||||||||||||
| Revenue | $ | - | $ | - | $ | - | ||||||||||
| Operating Expenses: | ||||||||||||||||
| Stock-based wages | 120,833 | - | 120,833 | |||||||||||||
| Stock-based consulting fees | 640,834 | - | 640,834 | |||||||||||||
| Marketing | - | 173,286 | 173,286 | |||||||||||||
| Rent | - | 55,741 | 55,741 | |||||||||||||
| Wages | 249,437 | 63,537 | 312,974 | |||||||||||||
| Website setup fee | - | - | - | |||||||||||||
| Other general and administrative | 159,556 | 1,694 | 161,250 | |||||||||||||
| Total Operating Expenses | 1,170,660 | 294,258 | - | 1,464,918 | ||||||||||||
| Loss from Operations | (1,170,660 | ) | (294,258 | ) | - | (1,464,918 | ) | |||||||||
| Other income (expenses): | 47,575 | - | 47,575 | |||||||||||||
| Net Loss | $ | (1,123,085 | ) | $ | (294,258 | ) | $ | (1,417,343 | ) | |||||||
Note: Assumes acquisition of Nova took place on May 26, 2016 (Nova’s date of inception)