EXHIBIT 99.3

   

 

 

 

 

 

 

 

 

 

 

 

 

SHARING ECONOMY INTERNATIONAL INC.   Unaudited Pro forma Financial Information

   

 

 

 

 

 

 

 

 

 

 

 

   

 

SHARING ECONOMY INTERNATIONAL INC.

PRO FORMA CONDENSED COMBINED BALANCE SHEETS

AS OF SEPTEMBER 30, 2019

(Unaudited)

 

		Historical				Historical				Pro Forma						ProForma Condensed
		SEII				Peak Equity				Adjustments				Note		Combined
ASSETS
Current assets:
Cash and cash equivalents		$	187,745			$	44,481									$	232,226
Accounts receivable, net			475,942				-										475,942
Note receivable			147,136				-										147,136
Inventories, net			2,052,312				-										2,052,312
Deposit and prepayments			1,793,617				114,486										1,908,103
Marketable securities, available-for-sale			-				75,000										75,000
Assets of discontinued operations			205,657				-										205,657
Total current assets			4,862,409				233,967										5,096,376
Non-current assets:
Plant and equipment			6,045,537				997										6,046,534
Intangible assets			3,316,483				-										3,316,483
TOTAL ASSETS		$	14,224,429			$	234,964									$	14,459,393
LIABILITIES AND STOCKHOLDER’S DEFICIT
Current liabilities:
Accounts payable		$	2,464,001			$	2,587									$	2,466,588
Bank note and convertible note payable			929,655				-										929,655
Accrued liabilities and other payables			433,638				-										433,638
Amounts due to related parties			1,745,444				54,128										1,799,572
Tax payable			57,889				101,839										159,728
Bank loans			1,554,247				113,831										1,668,078
Liabilities of discontinued operations			258,974				-										258,974
Total current liabilities			7,443,848				272,385										7,716,233
Non-current liabilities:
Bank loans			119,574				4,979,259										5,098,833
Total liabilities			7,563,422				5,251,644										12,815,066
Stockholder’s deficit:
Preferred stock			-				-
Common stock			9,278				100				180,958			(c)			190,336
Common stock to be issued			-				-				7,018,942			(c)			7,018,942
Additional paid-in capital			58,301,021				-				(58,301,021	)		(a),(b),(c),(d)			-
Statutory reserve			2,352,592				-										2,352,592
Accumulated other comprehensive loss			2,440,621				42,279										2,482,900
Accumulated deficit			(55,594,946	)			(5,059,059	)			51,101,121			(a),(b),(d)			(9,552,884	)
			7,508,566				(5,016,680	)									2,491,886
Non-controlling interest			(847,559	)			-										(847,559	)
Total stockholder’s deficit			6,661,007				(5,016,680	)									1,644,327
TOTAL LIABILITIES AND STOCKHOLDER’S DEFICIT		$	14,224,429			$	234,964									$	14,459,393

 

 

SHARING ECONOMY INTERNATIONAL INC.

PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATION

FOR THE PERIOD ENDED SEPTEMBER 30, 2019

(Unaudited)

 

		Historical				Historical				Pro forma				Pro Forma Condensed
		SEII				Peak Equity				Adjustment				Combined
Revenues, net		$	5,244,065			$	676,590				(676,590	)(e)		$	5,244,065
Cost of revenue			(10,106,431	)			-								(10,106,431	)
Gross (loss) profit			(4,862,366	)			676,590								(4,862,366	)
Operating expenses:
General and administrative expenses			(5,530,556	)			(242,030	)			676,590	(e)			(5,095,996	)
Bad debt expense			(4,307,234	)			-								(4,307,234	)
Impairment loss			(13,355,958	)			-								(13,355,958	)
Total operating expenses			(23,193,748	)			(242,030	)							(22,759,188	)
(Loss) income from operations			(28,056,114	)			434,560								(27,621,554	)
Other Income (Expense)
Bargain purchase gain			-				-				4,341,480	(a)			4,341,480
Interest expense			(345,083	)			(11,744	)							(356,827	)
Interest income			856				1								857
Other expense			(9,440	)			-								(9,440	)
Total other expense			(353,667	)			(11,743	)							3,976,070
(LOSS) INCOME BEFORE INCOME TAXES			(28,409,781	)			422,817								(23,645,484	)
Income tax expense			-				(74,393	)							(74,393	)
NET (LOSS) INCOME		$	(28,409,781	)		$	348,424							$	(23,719,877	)
Net loss per share		$	(3.20	)										$	#(0.00	)
Weighted average shares outstanding			8,866,755												7,195,360,947

   

#

Less than $0.001 per share

   

 

SHARING ECONOMY INTERNATIONAL INC.

NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

AS OF SEPTEMBER 30, 2019

(Unaudited)

 

NOTE 1 – BACKGROUND OF ORGANIZATION

 

On December 27, 2019, Sharing Economy International Inc. or the Company or SEII completed the Acquisition of Peak Equity International Limited and Subsidiaries (collectively “Peak Equity”) (the “Acquisition”) for its 100% equity interest. The consideration of the Acquisition totaled approximately 7,200,000,000 shares of the Company’s common stock, at the price of $0.25, equal to $1,800,000,000.

 

This Acquisition is considered as related party transaction, whereas Ms. Deborah Yuen (a spouse of Mr Chan Tin Chi), an affiliate of YSK 1860 Co., Limited, which is a shareholder of the Company, previously controlled Peak Equity during 2017 and 2018.

  

NOTE 2 – BASIS OF PRESENTATION

 

The historical consolidated financial statements of the Company are presented in U.S. dollars and have been prepared in accordance with U.S. GAAP. The historical combined financial statements of Peak Equity are presented in U.S. dollars and have been prepared in accordance with U.S. GAAP. The Unaudited Pro Forma Financial Statements reflect adjustments to the Company’s historical financial data to give effect to the Acquisition as if they had occurred on September 30, 2019 for the pro forma condensed combined balance sheet and as if they had occurred on January 1, 2019 for the pro forma condensed combined statements of operations.

 

The pro forma financial statements have been prepared by management for illustrative purposes only and are not necessarily indicative of the financial position or results of operations in future periods. The pro forma adjustments are based on the preliminary information available at the time of the preparation of this document and assumptions that management believes are reasonable. The pro forma financial statements, including the notes thereto, are qualified in their entirety by reference to, and should be read in conjunction with SEII’s historical financial statements included elsewhere in this Amendment to the Current Statement on Form 8-K for the years ended December 31, 2018 and 2017, as Exhibits filed with SEC herewith.

 

The pro forma financial statements do not purport to represent what the results of operations or financial position of the combined entity would actually have been if the merger had in fact occurred on September 30, 2019, nor do they purport to project the results of operations or financial position of the combined entity for any future period or as of any date.

 

The Unaudited Pro Forma Financial Statements do not reflect the realization of any expected cost savings or other synergies from the Acquisition, including as a result of restructuring activities and other cost savings initiatives planned subsequent to the completion of the Acquisition. Although management believes such cost savings and other synergies will be realized following the Acquisition, there can be no assurance that these cost savings or any synergies will be achieved in full or at all. In addition, the unaudited Pro Forma Financial Statements do not reflect the estimated restructuring charges contemplated in association with any such cost savings. Such charges will be expensed in the appropriate accounting periods following the completion of the Acquisition.

 

The Acquisition will be accounted for in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Topic 805, Business Combinations, using the reverse acquisition method whereas Peak Equity is considered as the accounting acquirer and the Company as the acquired party. The assets and liabilities of Peak Equity, including identifiable intangible assets, have been measured using preliminary estimates based on assumptions that management believes are reasonable and are consistent with the information currently available. Determining the fair value of intangible assets acquired requires management’s judgment and often involves the use of significant estimates and assumptions, including assumptions with respect to future cash inflows and outflows, discount rates, asset lives and market multiples, among other items. The use of different estimates and judgments could yield materially different results.

 

 

SHARING ECONOMY INTERNATIONAL INC.

NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

AS OF SEPTEMBER 30, 2019

(Unaudited)

 

NOTE 3 – PURCHASE PRICE ALLOCATION

 

Since the Acquisition is considered as a reverse merger, the purchase price allocation is based on net recognized values of SEII’s (accounting acquire) identifiable assets and liabilities.

 

Goodwill is measured as the excess of the fair value of the consideration effectively transferred over the net amount of SEII’s recognized identifiable assets and liabilities at September 30, 2019, as follows:

 

		$				$
Consideration effectively transferred							2,319,527
Less: Net recognized values of SEII’s identifiable assets and liabilities
Acquired Assets:
Cash and cash equivalents			187,745
Accounts receivable			475,942
Notes receivable			147,136
Inventories			2,052,312
Deposits and prepayments			1,793,617
Assets of discontinued operation			205,657
Plant and equipment			6,045,537
Intangible assets #			3,316,483
Assumed liabilities:
Accounts payable			(2,464,001	)
Bank acceptance note			(91,084	)
Convertible note payable			(838,571	)
Accrued expenses			(433,638	)
Tax payable			(57,889	)
Amounts due to related parties			(1,745,444	)
Bank loans			(1,673,821	)
Liabilities of discontinued operation			(258,974	)			(6,661,007	)
Bargain purchase gain (negative goodwill)							(4,341,480	)

 

In accordance with ASC 805, “Business Combinations,” the excess of fair value of acquired net assets over purchase price (negative goodwill) of $4.3 million, was recognized as a gain in the period the Reverse Merger was completed.

 

# Intangible assets consisted of:		Useful life		September 30, 2019
Land use rights		45 - 50 years		$	3,783,611
Other intangible assets		3 - 5 years			843,218
Goodwill		-			27,353
					4,654,182
Less: accumulated amortization					(1,337,699	)
				$	3,316,483

 

 

SHARING ECONOMY INTERNATIONAL INC.

NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

AS OF SEPTEMBER 30, 2019

(Unaudited)

 

NOTE 4 – PRO FORMA ADJUSTMENTS

 

The pro forma financial statements have been prepared as if the Acquisition was completed on September 30, 2019 for combined purpose and reflects the following pro forma adjustment(s):

 

(a)

Amounts reflect bargain purchase gain from reverse merger

(b)

Amounts reflect recapitalization of SEII’s accumulated losses (accounting acquirer)

(c)

Amounts reflect the common stocks issued and to be issued under the Acquisition in exchange of Peak Equity’s 100% equity interest

(d)

Amounts reflect the reclassification of additional paid-in capital (negative) to accumulated deficits

(e)

Amounts reflect the elimination of inter-company transactions

 

NOTE 5 – PRO FORMA EARNINGS PER SHARE

 

The pro forma earnings per share, giving effect to the Acquisition have been computed as follows:

 

Net loss		$	(23,717,887	)
Net loss per share – Basic and diluted		$	#(0.00	)
Weighted average number of shares deemed issued and outstanding			7,195,360,947

 

#

Less than $0.001 per share

 

 

F-5