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.