EX-99.2 3 ea155683ex99-2_wavesync.htm PRO FORMA FINANCIAL STATEMENTS OF CENTER FLORENCE, INC. AND WAVE SYNC CORP. AS OF SEPTEMBER 30, 2021

Exhibit 99.2

 

Unaudited Pro Forma Condensed Combined Financial Information

 

The accompanying unaudited pro forma condensed financial information have been prepared to present the balance sheet and statements of operations of Wave Sync Corp. (“WAVE”), to indicate how the consolidated financial statements of the Company might have looked like if the acquisition of Center Florence, Inc. (the “Company”) and transactions related to the acquisition had occurred as of the beginning of the periods presented.

 

The unaudited pro forma condensed combined balance sheet as of September 30, 2021 is presented as if the acquisition of the Company by WAVE had been occurred on September 30, 2021.

 

The unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2021, and year ended December, 31, 20120, are presented as if the acquisition of the Company had been occurred on January 1, 2021 and were carried forward through each of the aforementioned periods presented.

 

These pro forma condensed financial statements are presented for illustrative purposes only and are not intended to be indicative of actual consolidated financial position and consolidated results of operations had the purchase been in effect during the periods presented, or of consolidated financial condition or consolidated results of operations that may be reported in the future.

 

Note: The pro forma adjustments contained in the pro forma condensed financial statements relate to the assumptions of all prior and existing liabilities of the Company upon consummation of the purchase.

 

F-1

 

 

PRO FORMA CONDENSED COMBINED BALANCE SHEETS

AS OF SEPTEMBER 30, 2021 (UNAUDITED)

(Stated in US Dollars)

 

    Historical     Pro Forma  
    Wave Sync.
Corp.
    Center
Florence, Inc.
    Adjustments     Note 2   Combined  
ASSETS                            
Current assets                            
Cash and cash equivalents   $ 1,690,662     $ 21,789                 $ 1,712,451  
Accounts receivable, net of allowance     20,000       59,436                   79,436  
Inventory     -       968                   968  
Prepaid expenses     -       101,911                   101,911  
Other assets     -       250                   250  
Due from related parties     12,740       1,442,829       (1,442,829 )   1     12,740  
Total Current Assets     1,723,402       1,627,183                   1,907,756  
Non-current assets                                    
Long term investment     750,000       -                   750,000  
Property and Equipment, net     94,063       7,954,918                   8,048,981  
Deferred Tax Assets     -       -                   -  
Total Assets   $ 2,567,465     $ 9,582,101                 $ 10,706,736  
                                     
LIABILITIES AND SHAREHOLDERS’ EQUITY                                    
Current liabilities                                    
Accounts payable   $ -     $ 361,494                 $ 361,494  
Accrued expenses     34,656       22,960                   57,616  
Short-term loans     -       48,703                   48,703  
Security deposits from customers     -       10,008                   10,008  
Other payables     -       146,577                   146,578  
Taxes payable     1,200       -                   1,200  
Due to related parties     37,493       8,052,322       (8,052,322 )   1     37,493  
Total Current Liabilities     73,349       8,642,064                   663,091  
Non-current liabilities                                    
Long-term loans     -       1,444,608                   1,444,608  
Deferred tax liabilities     -       -                   -  
Total Non-current liabilities     -       1,444,608                   1,444,608  
Total Liabilities   $ 73,349     $ 10,086,672                 $ 2,107,699  
                                     
Commitment and contingencies                                    
                                     
Shareholders’ equity                                    
Common Stock   $ 11,865 *   $ 1       4,600 *   2   $ 16,465 *
                      (1 )   3        
Additional paid in capital     31,101,837 *     285,651       6,086,067 *   4     37,473,555 *
Retained earnings/(accumulated losses)     (28,361,062 )     (790,223 )     518,826     4     (28,632,459 )
Accumulated other comprehensive loss     (258,524 )     -                   (258,524 )
Total Shareholders’ Equity/(Deficits)     2,494,116       (504,571 )                 8,599,037  
Total Liabilities and Shareholders’ Equity   $ 2,567,465     $ 9,582,101                 $ 10,706,736  

 

*The Common Stock and Additional paid in capital are retroactively restated to reflect the 5 to 1 reverse stock split performed by Wave Sync Corp. on November 1, 2021.

 

F-2

 

 

PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 (UNAUDITED)

(Stated in US Dollars)

 

   Historical   Pro Forma 
   Wave Sync.
Corp.
   Center Florence, Inc.   Adjustments   Note 2  Combined 
                    
Revenue  $-   $1,241,183           $1,241,183 
Cost of revenue   -    149,791                                                   149,791 
Gross profit   -    1,091,392            1,091,392 
                        
Operating expenses   -                   
Selling and marketing expenses   -    -            - 
General and administrative expenses   1,228,504    1,395,982            2,624,486 
Financial expenses   719    -            719 
Total Operating expenses   1,229,223    1,395,982            2,625,205 
Loss from operations   (1,229,223)   (304,590)           (1,533,813)
                        
Other income (expenses)   -                   
Interest income   -    -            - 
Interest expense   -    -            - 
Other expenses   -    -            - 
Other income   -    33,193            33,193 
Gain from extinguishment of debt   -    -            - 
Total other (expenses) income, net   -    33,193            33,193 
                        
Loss before income tax expenses   (1,229,223)   (271,397)           (1,500,620)
Income tax expenses   -    -            - 
Net loss  $(1,229,223)  $(271,397)          $(1,500,620)

 

F-3

 

 

PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2020

(Stated in US Dollars)

 

    Historical     Pro Forma  
    Wave Sync.
Corp.
    Center Florence, Inc.     Adjustments     Note 2   Combined  
                             
Revenue   $ -     $ 1,298,538                       $ 1,298,538  
Cost of revenue     -       173,120                   173,120  
Gross profit     -       1,125,418                   1,125,418  
                                     
Operating expenses     -                              
Selling and marketing expenses     -       -                   -  
General and administrative expenses     39,438       2,206,825                   2,246,263  
Financial expenses     13       -                   13  
Total Operating expenses     39,451       2,206,825                   2,246,276  
Loss from operations     (39,451 )     (1,081,407 )                 (1,120,858 )
                                     
Other income (expenses)     -                              
Interest income     -       91                   91  
Gain from extinguishment of debt     -       141,400                   141,400  
Total other (expenses) income, net     -       141,491                   141,491  
                                     
Loss before income tax expenses     (39,451 )     (939,916 )                 (979,367 )
Income tax expenses     -       -                   -  
Net loss   $ (39,451 )   $ (939,916 )               $ (979,367 )

 

F-4

 

 

Notes to Pro Forma Condensed Financial Statements

 

Note 1 – Basis of Presentation

 

The pro forma condensed combined balance sheet as of September 30, 2021, and the pro forma condensed combined statements of operations for the period ended September 30, 2021 and year ended December 31, 2020, are based on the historical financial statements of the Company and Center Florence after giving effect of the acquisition by the Company on December 31, 2020, and the assumptions, reclassifications and adjustments described in the accompanying notes to the unaudited pro forma condensed combined financial information.

 

Note 2 –Adjustments

 

1)To eliminate assets and liabilities retained by shareholder of the Company

 

2)To record issuance of share by WAVE to shareholder of the Company

 

3)To eliminate paid in capital for Center Florence’s shares

 

4)To eliminate the Company’s shareholder’s equity for consolidation as of September 30, 2021.

 

 

F-5