EX-99.3 4 ex99-3.htm

 

Exhibit 99.3

 

DSS, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

As of December 31, 2020

 

ASSETS  Pre-Acquisition
DSS (Purchaser)
December 31, 2020
   Record 12.23.2021
Investment
   Post-Acquisition
DSS (Purchaser)
December 31, 2020
   Sharing Service Global Corp (Target)
March 31, 2021
   Proforma Adjustment (Note 1)   Proforma
Adjustment
(Note 2)
   Consolidated 
                             
Current assets:                                   
Cash and cash equivalents  $5,226,000   $(3,000,000)  $2,226,000   $12,144,409   $-   $-   $14,370,409 
Restricted cash   -    -    -    -    -    -    - 
Accounts receivable, net   3,910,000    -    3,910,000    1,514,359    -    -    5,424,359 
Income taxes receivable   -    -    -    107,097    -    -    107,097 
Inventory   1,955,000    -    1,955,000    2,471,310    -    -    4,426,310 
Current portion of notes receivable   -    -    -    94,600    -    -    94,600 
Prepaid expenses and other current assets   1,359,000    -    1,359,000    2,403,634    -    -    3,762,634 
Total current assets   12,450,000    (3,000,000)   9,450,000    18,735,409    -    -    28,185,409 
                                    
Property, plant and equipment, net   4,146,000    -    4,146,000    887,950    -    -    5,033,950 
Investment in real estate   -    -    -    -    -    -    - 
Other investments   1,788,000    -    1,788,000    -    -    -    1,788,000 
Investment, equity method   12,234,000    -    12,234,000    -    (604,000)   (11,630,000)   - 
Marketable securities   9,136,000    -    9,136,000    -    -    -    9,136,000 
Notes receivable   537,000    -    537,000    -    -    -    537,000 
Non-current assets held for sale - discontinued operations   744,000    -    744,000    -    -    -    744,000 
Other assets   384,000    -    384,000    219,142    -    -    603,142 
Right-of-use assets   182,000    -    182,000    428,075    -    -    610,075 
Deferred tax asset, net   -    -    -    1,873,170    -    -    1,873,170 
Investment in unconsolidated entities   -    -    -    -    -    -    - 
Investment in target   -    3,000,000    3,000,000    -    -    (3,000,000)   - 
Goodwill   26,862,000    -    26,862,000    -    -    -    26,862,000 
Other intangible assets, net   23,456,000    -    23,456,000    188,567    -    -    23,644,567 
Total assets  $91,919,000   $-   $91,919,000   $22,332,313   $(604,000)  $(14,630,000)  $99,017,313 
                                    
LIABILITIES AND STOCKHOLDERS’ EQUITY                                   
                                    
Current liabilities:                                   
Accounts payable  $1,482,000   $-   $1,482,000   $1,295,174   $-   $-   $2,777,174 
Accrued expenses and deferred revenue   5,270,000    -    5,270,000    10,344,014    -    -    15,614,014 
Other current liabilities   1,435,000    -    1,435,000    2,473,412    -    -    3,908,412 
Current liabilities held for sale - discontinued operations   240000    -    240,000    -    -    -      
Current portion of lease liability   167,000    -    167,000    -    -    -    167,000 
Current portion of long-term debt, net   278,000    -    278,000    1,140,031    -    -    1,418,031 
Total current liabilities   8,872,000    -    8,872,000    15,252,631    -    -    24,124,631 
                                  - 
Long-term debt, net   1,976,000    -    1,976,000    34,762    -    -    2,010,762 
Long term lease liability   15,000    -    15,000    77,810    -    -    92,810 
Non-current liabilities held for sale - discontinued operations   505,000    -    505,000    -    -    -      
Other long-term liabilities   507,000    -    507,000    808,071    -    -    1,315,071 
Deferred tax liability, net   3,499,000    -    3,499,000    -    -    -    3,499,000 
                                    
Stockholders’ equity                                   
Preferred stock, $.02 par value; 47,000 shares authorized, shares issued and outstanding (43,000 on December 31, 2020); Liquidation value $1,000 per share, $- aggregate. $43,000,000 on December 31, 2020)   1,000    -    1,000    -    -    -    1,000 
Series A convertible preferred stock, $0.0001 par value, 100,000,000 shares designated, 3,100,000 shares and 5,100,000 shares issued and outstanding at September 30 and March 31, respectively   -    -    -    510    -    (510)   - 
Series C convertible preferred stock, $0.0001 par value, 10,000,000 shares designated, 3,220,000 shares and 3,230,000 shares issued and outstanding at September 30 and March 31, respectively   -    -    -    323    -    (323)   - 
Common stock, $.02 par value; 200,000,000 shares authorized, 79,745,886 shares issued and outstanding (5,836,000 on December 31, 2020)   116,000    -    116,000    -    -    -    116,000 
Common Stock, $0.0001 par value, 800,000,000 Class A shares authorized, 187,610,769 shares and 160,100,769 shares issued and outstanding at September 30 and March 31, respectively   -    -    -    16,010    -    (16,010)   - 
Additional paid-in capital   174,380,000    -    174,380,000    43,757,768    -    (43,757,768)   174,380,000 
Non-controlling interest in subsidiary   3,430,000    -    3,430,000    -    -    (8,470,961)   (5,040,961)
Shares to be issued   -    -    -    12,146    -    (12,146)   - 
Accumulated deficit   (101,382,000)   -    (101,382,000)   (37,627,718)   (604,000)   37,627,718    (101,986,000)
Cumulative translation adjustments   -    -    -    -    -    -    - 
Total stockholders’ equity   76,545,000    -    76,545,000    6,159,039    (604,000)   (14,630,000)   67,470,039 
                                    
Total liabilities and stockholders’ equity  $91,919,000   $-   $91,919,000   $22,332,313   $(604,000)  $(14,630,000)  $99,017,313 

 

   Credit   Debit 
Note 1: Eliminate intercompany activity        
Investment, equity method       $604,000 
Accumulated deficit  $604,000      
           
Note 2: Elimination of SHRG equity        
Investment, equity method       $11,630,000 
Investment in target       $3,000,000 
Series A convertible preferred stock, $0.0001 par value, 100,000,000 shares designated, 3,100,000 shares and 5,100,000 shares issued and outstanding at September 30 and March 31, respectively  $510      
Series C convertible preferred stock, $0.0001 par value, 10,000,000 shares designated, 3,220,000 shares and 3,230,000 shares issued and outstanding at September 30 and March 31, respectively  $323      
Common Stock, $0.0001 par value, 800,000,000 Class A shares authorized, 187,610,769 shares and 160,100,769 shares issued and outstanding at September 30 and March 31, respectively  $16,010      
Additional paid-in capital  $43,757,768      
Non-controlling interest in subsidiary  $8,470,961      
Shares to be issued  $12,146      
Accumulated deficit       $37,627,718 
Cumulative translation adjustments          

 

Note 3: DSS, Inc. is performing a valuation of the assets as well as the non-contorlling interest portion of SHRG and its subsidiaries. For purposes of this proforma, and until the valuation is complete, $8,470,961 is included non-controlling interest.