EXHIBIT 99.2

 

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 2014, as filed with the Securities and Exchange Commission (“SEC”) in our Annual Report on Form 10-K.  To meet the SEC’s pro forma requirements of combining operating results for Periscope for the annual 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 and the period from April 1, 2014 (Periscope was reorganized from a prior entity on this date) through December 31, 2014.

 

The Pro Forma Combined Balance Sheet gives effect to the Acquisition as if it had occurred on September 30, 2015, combining the historical balance sheet 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 period from April 1, 2014 through December 31, 2014 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.

 

1 

 

 

PRO-FORMA COMBINED STATEMENT OF OPERATIONS

FOR THE TWELVE MONTHS ENDED SEPTEMBER 30, 2014

 

   Cemtrex Inc.   Periscope GmbH   Consolidation Adjustments     Combined Proforma 
Revenues                      
        Total revenues  $47,653,114   $78,332,566          $125,985,680 
                       
Cost of revenues                      
        Total cost of revenues   32,057,846    55,990,481           88,048,327 
          Gross profit   15,595,268    22,342,085           37,937,353 
                       
Operating expenses                      
Selling, general and administrative   12,582,072    32,226,667           44,808,739 
Total operating expenses   12,582,072    32,226,667           44,808,739 
Operating income/(loss)   3,013,196    (9,884,582)          (6,871,386)
                       
Other income (expenses)                      
Interest and financing costs   (436,864)   (346,266)          (783,130)
Interest and other income, net   153,516    13,326           166,842 
Total other income, net   (283,348)   (332,940)          (616,288)
                       
Extraordinary income   -    43,410,913    (43,410,913) (4)   - 
Extraordinary expenses   -    (66,496,778)   66,496,778  (4)   - 
Total extraordinary expense, net   -    (23,085,865)          - 
                       
Income/(loss) before income taxes   2,729,848    (10,217,522)          (7,487,674)
Income tax benefit/(expense), net   60,962    -           60,962 
Net income/(loss) applicable to common stockholders  $2,668,886   $(10,217,522)         $(7,426,712)
                       
Income/(loss) per common share                      
- basic  $0.39               $(1.10)
-diluted  $0.39               $(1.10)
                       
Weighted average common shares outstanding                      
- basic   6,776,587                6,776,587 
-diluted   6,776,587                6,776,587 

  

2 

 

 

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   $88,752,850          $145,640,239 
                       
Cost of revenues                      
        Total cost of revenues   40,564,819    60,857,324           101,422,143 
          Gross profit   16,322,570    27,895,526           44,218,096 
                       
Operating expenses                      
Selling, general and administrative   13,821,546    35,299,027           49,120,573 
Total operating expenses   13,821,546    35,299,027           49,120,573 
Operating income/(loss)   2,501,024    (7,403,501)          (4,902,477)
                       
Other income (expenses)                      
Interest and financing costs   (496,281)   (900,436)          (1,396,717)
Interest and other income, net   834,290    -           834,290 
Total other income, net   338,009    (900,436)          (562,427)
                       
Extraordinary income   -    -           - 
Extraordinary expenses   -    (30,054,253)   30,054,253  (3)   - 
Total extraordinary expense, net   -    (30,054,253)          - 
                       
Income/(loss) before income taxes   2,839,033    (38,358,190)          (5,464,904)
Income tax benefit/(expense), net   917    -           917 
Net income/(loss) applicable to common stockholders  $2,838,116   $(38,358,190)         $(5,463,987)
                       
Income/(loss) per common share                      
- basic  $0.41               $(0.80)
-diluted  $0.40               $(0.77)
                       
Weighted average common shares outstanding                      
- basic   6,843,666                6,843,666 
-diluted   7,058,562                7,058,562 

 

3 

 

 

PRO-FORMA COMBINED BALANCE SHEET

September 30, 2015

 

ASSETS  Cemtrex Inc.   Periscope GmbH   Acquisition Adjustments     Combined Proforma 
Current Assets                      
Cash & equivalents  $1,486,737   $-    (4,902,670) (1)  $(3,415,933)
Short-term investments   -         -      - 
Accounts receivable, net   4,771,044    -    -      4,771,044 
Costs & estimated earrings in excess of billings on uncompleted contracts   -    -    -      - 
Inventory -net  of allowance for inventory obsolescence   6,369,516    3,085,422    4,915,452  (1),(2)   14,370,390 
Deferred costs   -    -    -      - 
Prepaid expenses & other current assets   893,792    3,373,063    -      4,266,855 
Total Current Assets   13,521,089    6,458,485    12,782      19,992,356 
                       
Property & equipment, net   8,142,523    1,147,881    3,337,567  (1),(2)   12,627,971 
Goodwill   845,000    -    -      845,000 
Other   35,630    -    -      35,630 
Total Assets  $22,544,242   $7,606,366   $3,350,349     $33,500,957 
                       
LIABILITIES AND STOCKHOLDERS EQUITY                      
Current Liabilities                      
Accounts payable  $4,386,578   $1,626,851    -     $6,013,429 
Accrued expenses   309,130    3,433,300    520,934  (1),(2)   4,263,364 
Accrued income taxes   73,746    -    -      73,746 
Billings in excess of costs and estimated earnings   -    -    -      - 
Short-term note payable to bank   2,129,711    -    -      2,129,711 
Convertible note payable   1,274,000    -    -      1,274,000 
Current portion of long-term liabilities   654,020    -    -      654,020 
Notes payable - short-term   -    -    717,936  (1)   717,936 
Other liabilities   -    -    -      - 
Total Current Liabilities   8,827,185    5,060,151    1,238,870      15,126,206 
                       
Long term- Liabilities                      
Loan payable to bank   2,383,815    -    -      2,383,815 
Mortgage payable   4,088,618    -    -      4,088,618 
Loan payable to related party   119,055    -    3,298,600  (1)   3,417,655 
Notes payable to former shareholder   -    -    -      - 
Long-term accrued expenses   -    1,359,094    -      1,359,094 
Total Liabilities   15,418,673    6,419,245    4,537,470      26,375,388 
                       
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, 7,158,087 shares issued and outstanding                      
pre-acquisition and post-acquisition   7,158    57,325    (57,325) (1)   7,158 
Additional paid-in capital   1,020,444    1,129,796    (1,129,796) (1)   1,020,444 
Retained Earnings   6,430,855    -    -      6,430,855 
Accumulated other comprehensive income   (333,888)   -    -      (333,888)
Treasury stock   -    -    -      - 
Total Stockholders' Equity   7,125,569    1,187,121    (1,187,121)     7,125,569 
                       
Total Liabilities & Stockholders' Equity  $22,544,242   $7,606,366   $3,350,349     $33,500,957 

 

4 

 

 

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 of Periscope evaluated by an independent third party and adjusted the value of those fixed assets to fair market value at the time of purchase. Additionally the Company adjusted accrued expenses to account for additional warranty liability.

 

3.During the year ended December 31, 2015 Periscope recorded write-downs of many of its assets in relation to going concern issues. The Company has adjusted these write downs out for the purpose of these proforma financial statements.

 

4.During the year ended December 31, 2014 Periscope recorded extraordinary gains and losses regarding the formation of their company and dissolution of the prior enterprise. The Company has adjusted these extraordinary gains and losses out for the purpose of these proforma financial statements.

 

5