EX-99.3 5 ex99-3.htm EX-99.3

 

Exhibit 99.3

 

SHINECO, INC.

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

Introduction

 

On March 20, 2025, Shineco, Inc. (the “Company”), through its wholly-owned subsidiary, Shineco Life Science Group Hong Kong Co., Limited (“Shineco Life Science”), entered into a stock purchase agreement (the “SPA”) with Yi Yang (“Seller”), a current and only shareholder of FuWang (HK) International Company Limited (“Fuwang”), a company limited by shares incorporated in Hong Kong, pursuant to which Shineco Life Science would acquire 75% of the equity interests of Fuwang from the Seller (the “Acquisition”). On May 12, 2025, Shineco Life Science closed the acquisition of 75% of the issued equity interests of Fuwang. As the consideration for the acquisition, the Company (a) paid to the Seller RMB 63.89 million ( equivalent to US$8.89 million) in cash; (b) Issued 3,400,000 shares of the Company’s common stock, par value $0.001 per share (the “Shares”) to the Seller; (c) and transferred to the Seller 71.42% of the Company’s equity interest in Dream Partner Limited (“Dream Partner”) it holds.

 

The following unaudited pro forma condensed combined financial information is presented to illustrate the estimated pro forma effect of the Acquisition.

 

The unaudited pro forma condensed combined financial information presented has been prepared in accordance with Article 11 of Regulation S-X, Pro Forma Financial Information, as amended by the SEC’s final rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses.” Release No. 33-10786 replaces the pro forma adjustment criteria with simplified requirements to depict the accounting for the transaction (“Transaction Accounting Adjustments”) and the option to present the reasonably estimable synergies and other transaction effects that have occurred or are reasonably expected to occur (“Management’s Adjustments”). The Company has elected not to present Management’s Adjustments and has only presented Transaction Accounting Adjustments in the following unaudited pro forma condensed combined financial information.

 

The unaudited proforma condensed combined balance sheet as of December 31, 2024, together with the unaudited condensed combined statements of operations for the year ended June 30, 2024 and for the six months ended December 31, 2024 presented herein gives effect to the Acquisition as if the transaction had occurred at the beginning of such periods and includes certain adjustments that are directly attributable to the transaction which are expected to have a continuing impact on the Company, and are factually supportable, as summarized in the accompanying notes and assumptions.

 

The pro forma adjustments and allocation of the Purchase Price are preliminary, are based on management’s current estimates of the fair value of the assets to be acquired and liabilities to be assumed, and are based on currently available information, including preliminary work performed by independent valuation specialists.

 

As of the date hereof, we have not completed the detailed valuation analysis and calculations necessary to arrive at final estimates of the fair market value of the assets of Fuwang to be acquired and the liabilities to be assumed and the related allocations of the Purchase Price. Accordingly, certain of Fuwang’s assets and liabilities are presented at their respective carrying amounts and should be treated as preliminary values.

 

Actual results will differ from the unaudited pro forma condensed combined financial information provided herein once we have completed the valuation analysis necessary to finalize the required Purchase Price allocations and identified any additional conforming accounting policy changes for Fuwang. There can be no assurance that such finalization will not result in material changes to the unaudited pro forma condensed combined financial information presented.

 

Assumptions and estimates underlying the unaudited pro forma adjustments set forth in the unaudited pro forma condensed combined financial statements are described in the accompanying notes below.

 

The unaudited pro forma condensed combined financial information and accompanying notes are based on, and should be read in conjunction with, (i) the historical audited consolidated financial statements of the Company and accompanying notes for the year ended June 30, 2024, included in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2024; and the historical unaudited consolidated financial statements of the Company and accompanying notes for the period ended December 31, 2024, included in the Company’s Quarterly Report on Form 10-Q for the quarter ended December 31, 2024, and (ii) the historical audited financial statements of Fuwang and accompanying notes included for the year ended June 30, 2024, and the historical unaudited financial statements of Fuwang and accompanying notes for the six months period ended December 31, 2024, each of which are filed as Exhibits 99.1 and 99.2, respectively, with this Current Report on Form 8-K/A.

 

The following unaudited pro forma condensed combined financial statements are provided for illustrative purposes only and are based on currently available information and assumptions that we believe are reasonable under the circumstances. They do not purport to represent what our actual consolidated results of operations or the consolidated financial position would have been had the Acquisition been completed on the dates indicated, or on any other date, nor are they necessarily indicative of our future consolidated results of operations or consolidated financial position as a result of the Acquisition. Our actual financial position and results of operations will differ, perhaps significantly, from the pro forma amounts reflected herein due to a variety of factors, including access to additional information, changes in value not currently identified and changes in operating results of the Company and Fuwang following the date of the unaudited pro forma condensed combined financial statements.

 

 
 

 

SHINECO, INC.

UNAUDITED PROFORMA CONDENSED COMBINED BALANCE SHEET

AS OF DECEMBER 31, 2024

 

   SHINECO, INC.   FUWANG   Pro Forma
Adjustments
   Note  Pro Forma
Combined
 
ASSETS                       
                        
CURRENT ASSETS:                       
Cash and cash equivalents  $731,790   $5,032   $(694,540)  (e)(f)  $42,282 
Restricted cash   15,072                 15,072 
Accounts receivable, net   1,240,561    846,349    (1,240,303)  (f)   846,607 
Due from related parties, net   304,616         (280,295)  (f)   24,321 
Inventories, net   1,696,800    3,060    (1,447,577)  (f)   252,283 
Advances to suppliers, net   20,227,434    218,820    (20,204,312)  (f)   241,942 
Derivative financial assets   6,969                 6,969 
Other current assets, net   11,987,014    50,920    (9,030,763)  (i) (f)   3,007,171 
TOTAL CURRENT ASSETS   36,210,256    1,124,181    (32,897,790)      4,436,647 
                        
Property and equipment, net   5,049,753    606,585    (3,302,104)  (o) (f)   2,354,234 
Land use right, net   605,316    2,039    192,966   (p) (f)   800,321 
Intangible assets, net   40,629,540         1,187,815   (a)(h) (f)   41,817,355 
Goodwill   13,190,284         (3,467,265)  (b) (f)   9,723,019 
Operating lease right-of-use   112,159    229,703            341,862 
TOTAL ASSETS  $95,797,308   $1,962,508   $(38,286,378)     $59,473,438 
                        
LIABILITIES AND EQUITY                       
                        
CURRENT LIABILITIES:                       
Short-term bank loans  $14,019,459   $264,315   $(12,343,152)  (f)  $1,940,622 
Long-term loans - current portion   20,552         (20,552)  (f)   - 
Accounts payable   2,639,895    799,693    (2,560,110)  (f)   879,478 
Contract liabilities   10,109,224    25    (10,091,220)  (f)   18,029 
Due to related parties   2,303,421         (2,199,529)   (f)   103,892 
Other payables and accrued expenses   1,669,806    260,514    (447,401)  (f)   1,482,919 
Operating lease liabilities - current   297,775    57,477            355,252 
Convertible note payable - current   9,548,551                 9,548,551 
Taxes payable   1,371,236    16,704    (707,452)  (f)   680,488 
Deferred income   191,821         (191,821)  (f)   - 
TOTAL CURRENT LIABILITIES   42,171,740    1,398,728    (28,561,237)      15,009,231 
                        
Income tax payable - noncurrent portion   186,191                 186,191 
Operating lease liabilities - non-current   12,143    144,403            156,546 
Long-term bank loans - non-current   1,678,436         (1,678,436)  (f)   - 
Deferred tax liabilities   9,253,528         339,362   (j)(m)   9,592,890 
TOTAL LIABILITIES   53,302,038    1,543,131    (29,900,311)      24,944,858 
                        
Commitments and contingencies                     - 
                        
SHAREHOLDERS’ EQUITY (DEFICIT)                       
Common stock; par value $0.001, 150,000,000 shares authorized 2,179,844 and 332,215 shares issued and outstanding at December 31, 2024 and June 30, 2024   2,180         3,400   (c)   5,580 
Additional paid-in capital   90,496,390    599,979    3,136,621   (c)(d)   94,232,990 
Subscription receivable   (3,522,170)                (3,522,170)
Statutory reserve   4,350,297                 4,350,297 
Accumulated deficit   (57,983,811)   (177,535)   (9,703,266)  (e)(d)(g)(m)(n)   (67,864,612)
Accumulated other comprehensive gain (loss)   (231,404)   6,119    (58,564)  (n)   (283,849)
TOTAL SHAREHOLDERS’ EQUITY (DEFICIT)   33,111,482    428,563    (6,621,809)      26,918,236 
Non-controlling interest   9,383,788    (9,186)   (1,764,258)  (k)(n)   7,610,344 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)  $95,797,308   $1,962,508   $(38,286,378)     $59,473,438 

 

 
 

 

SHINECO, INC.

UNAUDITED PROFORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE SIX MONTHS ENDED DECEMBER 31, 2024

 

   SHINECO, INC.   FUWANG   Pro Forma
Adjustments
   Note  Pro Forma
Combined
 
                    
REVENUE  $5,223,456    236,316   $(4,929,235)  (f)  $530,537 
                        
COST OF REVENUE                       
Cost of product and services   4,808,100    81,490    (2,982,906)  (f)   1,906,684 
Business and sales related tax   2,055    465    (1,360)  (f)   1,160 
Total cost of revenue   4,810,155    81,955    (2,984,266)      1,907,844 
                        
GROSS INCOME (LOSS)   413,301    154,361    (1,944,969)      (1,377,307)
                        
OPERATING EXPENSES                       
General and administrative expenses   5,300,198    467    (1,941,675)  (e)(g) (f)   3,358,990 
Research and development expenses   102,976                 102,976 
Selling expenses   39,115    85,473    (34,476)  (f)   90,112 
Total operating expenses  $5,442,289    85,940    (1,976,150)     $3,552,079 
                        
INCOME (LOSS) FROM OPERATIONS   (5,028,988)   68,421    31,181       (4,929,386)
                        
OTHER INCOME (EXPENSE)                       
Gain/(Loss) from disposal of a subsidiary  $114,945        $(8,840,266)  (f)  $(8,725,321)
Investment income from derivative financial assets   4,239         (4,168)  (f)   71 
Other income, net   270,095         (280,245)  (f)   (10,150)
Amortization of debt issuance costs   (335,688)                (335,688)
Interest expenses, net   (407,840)   (7,263)   (346,226)  (f)   (761,329)
Total other income (expenses)   (354,249)   (7,263)   (9,470,905)      (9,832,417)
                        
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES FROM CONTINUING OPERATIONS   (5,383,237)   61,158    (9,439,724)      (14,761,803)
                        
BENEFITS (EXPENSES) FOR INCOME TAXES   (535,426)        (480,549)      (1,015,975)
                        
INCOME (LOSS) FROM CONTINUING OPERATIONS   (4,847,811)   61,158    (8,959,175)      (13,745,828)
                        
DISCONTINUED OPERATIONS:                       
Loss from discontinued operations, net of taxes                       
Gain on disposal of discontinued operations                       
Net loss from discontinued operations                       
                        
NET INCOME (LOSS)   (4,847,811)   61,158    (8,959,175)      (13,745,828)
                        
Net loss attributable to non-controlling interest   (1,200,629)   3,058    (806,828)  (n)   (2,004,399)
                        
NET INCOME (LOSS) ATTRIBUTABLE TO SHINECO, INC.   (3,647,182)   58,100    (8,152,347)      (11,741,429)
                        
COMPREHENSIVE INCOME (LOSS)                       
Net income (loss)   (4,847,811)   61,158    (8,959,175)      (13,745,828)
Other comprehensive loss: foreign currency translation loss   (5,586)   (3,646)           (9,232)
Total comprehensive income (loss)   (4,853,397)   57,512    (8,959,175)      (13,755,060)
Less: comprehensive income (loss) attributable to non-controlling interest   (1,192,974)   3,136    (806,828)  (n)   (1,996,666)
                        
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO SHINECO, INC.  $-    54,376    (8,152,347)     $(11,758,394)
                        
Weighted average number of shares basic and diluted   1,329,672         3,400,000   (l)   4,729,672 
                        
Basic and diluted loss per common share   (2.74)                (2.48)
                        
Loss per common share                       
Continuing operations - Basic and Diluted   (2.74)                (2.48)
Discontinued operations - Basic and Diluted   -                 - 
Net loss per common share - basic and diluted   (2.74)                (2.48)

 

 
 

 

SHINECO, INC.

UNAUDITED PROFORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED JUNE 30, 2024

 

   SHINECO, INC.   FUWANG   Pro Forma
Adjustments
   Note  Pro Forma
Combined
 
                    
                    
REVENUE  $9,801,856   $116,681   $(9,236,009)  (f)  $682,528 
                        
COST OF REVENUE                       
Cost of product and services   8,905,634    51,357    (6,970,589)  (f)   1,986,402 
Business and sales related tax   14,054    172    (4,679)  (f)   9,547 
Total cost of revenue   8,919,688    51,529    (6,975,268)      1,995,949 
                        
GROSS INCOME (LOSS)   882,168    65,152    (2,260,741)      (1,313,421)
                        
OPERATING EXPENSES                       
General and administrative expenses   17,522,624    823    (1,005,379)  (e)(g) (f)   16,518,068 
Research and development expenses   311,989                 311,989 
Selling expenses   113,426    237,984    (61,425)  (f)   289,985 
Total operating expenses  $17,948,039    238,807    (1,066,804)     $17,120,042 
                        
INCOME (LOSS) FROM OPERATIONS   (17,065,871)   (173,655)   (1,193,937)      (18,433,463)
                        
OTHER INCOME (EXPENSE)                       
Impairment loss on an unconsolidated entity  $(26,003)  $   $      $(26,003)
Impairment loss on goodwill   (14,824,819)                (14,824,819)
Investment income from derivative financial assets   4,996         (4,996)  (f)   - 
Loss from disposal of a subsidiary             (8,840,266)      (8,840,266)
Other income, net   222,910         (180,901)  (f)   42,009 
Amortization of debt issuance costs   (655,751)                (655,751)
Interest expenses, net   (1,622,346)   (10,894)   (638,115)  (f)   (2,271,355)
Total other income (expenses)   (16,901,013)   (10,894)   (9,664,277)      (26,576,184)
                        
LOSS BEFORE PROVISION FOR INCOME TAXES FROM CONTINUING OPERATIONS   (33,966,884)   (184,549)   (10,858,214)      (45,009,647)
                        
BENEFITS (EXPENSES) FOR INCOME TAXES   (758,902)        (766,292)      (1,525,194)
                        
LOSS FROM CONTINUING OPERATIONS   (33,207,982)   (184,549)   (10,091,922)      (43,484,453)
                        
DISCONTINUED OPERATIONS:                       
Loss from discontinued operations, net of taxes   (49,455)                (49,455)
Gain on disposal of discontinued operations   8,904,702                 8,904,702 
Net loss from discontinued operations   8,855,247                 8,855,247 
                        
NET LOSS   (24,352,735)   (184,549)   (10,091,922)      (34,629,206)
                        
Net loss attributable to non-controlling interest   (1,903,718)   (9,227)   (676,291)  (n)   (2,589,236)
                        
NET LOSS ATTRIBUTABLE TO SHINECO, INC.   (22,449,017)   (175,322)   (9,415,631)      (32,039,970)
                        
COMPREHENSIVE LOSS                       
Net income loss   (24,352,735)   (184,549)   (10,091,922)      (34,629,206)
Other comprehensive loss: foreign currency translation loss   (3,299)   7,279            3,980 
Total comprehensive loss   (24,356,034)   (177,270)   (10,091,922)      (34,625,226)
Less: comprehensive loss attributable to non-controlling interest   (1,911,859)   (9,280)   (9,415,631)  (n)   (11,336,770)
                        
COMPREHENSIVE LOSS ATTRIBUTABLE TO SHINECO, INC.  $(22,444,175)   (167,990)   (676,291)     $(23,288,456)
                        
Weighted average number of shares basic and diluted   5,318,979         3,400,000   (l)   8,718,979 
                        
Basic and diluted loss per common share   (4.23)                (3.67)
                        
Loss per common share                       
Continuing operations - Basic and Diluted   (5.89)                (4.69)
Discontinued operations - Basic and Diluted   1.66                 1.02 
Net loss per common share - basic and diluted   (4.23)                (3.67)

 

 

 
 

 

Note 1. Basis of Pro Forma Presentation

 

The unaudited pro forma condensed combined financial statements are derived from the historical consolidated financial statements of the Company and the historical financial statements of Fuwang. The unaudited pro forma condensed combined financial statements are prepared as a business combination using the purchase accounting method.

 

The unaudited proforma condensed combined balance sheet as of December 31, 2024, together with the unaudited condensed combined statements of operations for the year ended June 30, 2024 and for the six months ended December 31, 2024 presented herein gives effect to the Acquisition as if the transaction had occurred at the beginning of such periods and includes certain adjustments that are directly attributable to the transaction which are expected to have a continuing impact on the Company, and are factually supportable, as summarized in the accompanying notes and assumptions.

 

The Acquisition will be accounted for under the purchase accounting method of accounting in accordance with FASB ASC 805, Business Combinations, using the fair value concepts defined in ASC 820, Fair Value Measurements and Disclosures. We are treated as the “acquirer” and Fuwang is treated as the “acquired” company for financial reporting purposes. Accordingly, the purchase consideration allocated to the Fuwang business’s net assets and liabilities for preparation of the unaudited pro forma condensed combined balance sheet is based upon their estimated preliminary fair values assuming the Acquisition was completed as of December 31, 2024. The amount of the purchase consideration that was in excess of the estimated preliminary fair values of the Fuwang’s business’s net assets and liabilities at December 31, 2024 is recorded as goodwill in the unaudited pro forma condensed combined balance sheet.

 

We have not yet completed the detailed valuation studies necessary to arrive at the final estimates of the fair value of Fuwang’s assets to be acquired, the liabilities to be assumed and the related allocations of the Purchase Price.

 

The unaudited pro forma condensed combined financial information includes pro forma adjustments that are (i) directly attributable to the Acquisition, (ii) factually supportable, and (iii) with respect to the unaudited condensed combined pro forma statements of operations, expected to have a continuing impact on the results of operations of the combined company.

 

Actual results may differ from these unaudited pro forma condensed combined financial statements once we have determined the final Purchase Price for Fuwang and have completed the valuation studies necessary to finalize the required Purchase Price allocations and identified any additional conforming accounting policy changes. There can be no assurance that such finalization will not result in material changes to the unaudited pro forma condensed combined financial information presented. The preliminary unaudited pro forma Purchase Price allocation has been made solely for preparing these unaudited pro forma condensed combined financial statements.

 

These unaudited pro forma condensed combined financial statements do not purport to represent what the actual consolidated results of operations of the Company would have been had the Acquisition been completed on the dates assumed, nor are they necessarily indicative of future consolidated results of operations or consolidated financial position.

 

 
 

 

Note 2. Accounting Policies

 

The unaudited pro forma condensed combined financial statements may not reflect all reclassifications necessary to conform Fuwang’s presentation to that of the Company’s. As a result, we may identify differences between the accounting policies of the two companies that, when conformed, could have a material impact on the combined financial statements.

 

Note 3. Preliminary Purchase Consideration and Purchase Price Allocation

 

Under the purchase method of accounting, the identifiable assets acquired and liabilities assumed are recorded at the fair values. The Purchase Price allocation provided in these pro forma condensed combined financial statements is preliminary and based on estimates of the fair value as of December 31, 2024, not April 30, 2025, which was the actual date of the Acquisition Closing.

 

We have engaged a third-party valuation company to assist us with valuation of the Fuwang’s assets and liabilities. The detailed valuation necessary to estimate the fair value of the assets acquired and liabilities assumed has not yet been completed; accordingly, the adjustments to record the assets acquired and liabilities assumed at fair value reflect the best estimate of the Company and are subject to change once additional analyses are completed. There can be no assurance that such third-party valuation work will not result in material changes from the preliminary accounting treatment included in the accompanying unaudited pro forma condensed combined financial statements.

 

The Purchase Price, as provided in the Acquisition Agreement, provides for the Sellers to receive RMB 63.89 million ( equivalent to US$8.89 million) in cash consideration, 3,400,000 common shares of the Company and 71.42% of the Company’s equity interest in Dream Partner.

 

Cash  $8,887,931 
Estimated fair value of common shares issued   3,740,000 
Estimated fair value of 100% of the Company’s equity interest in Dream Partner   14,527,572 
Estimated fair value of consideration transferred  $27,155,503 

 

The table below represents the preliminary allocation of the estimated total Purchase Price to Fuwang’s business’s assets and liabilities in the Acquisition based on our preliminary estimate of their respective fair values.

 

Description  Estimated
Fair Value
 
Assets acquired:     
Cash and cash equivalents  $5,032 
Accounts receivable, net   846,349 
Advances to suppliers, net   218,820 
Inventories, net   3,060 
Other current assets, net   50,920 
Property and equipment, net   2,315,982 
Land use right, net   820,046 
Intangible assets   33,313,394 
Operating lease right-of-use assets   229,703 
Goodwill   7,704,271 
Total assets acquired   45,507,577 
      
Short-term bank loans   264,315 
Accounts payable   799,693 
Contract liabilities   25 
Other payables and accrued expenses   260,514 
Operating lease liabilities - current   57,477 
Tax payable   16,704 
Operating lease liabilities - non-current   144,403 
Deferred tax liabilities   8,960,200 
Total liabilities acquired   10,503,331 
Less: non-controlling interest   7,848,743 
Estimated fair value of net assets acquired  $27,155,503 

 

 
 

 

Our unaudited pro forma Purchase Price allocation includes certain identifiable intangible assets with an estimated fair value of approximately US$33,313,394. These intangible assets include Software copyrights and patent technology, each of which is expected to have a finite life and are expected to be amortized using the straight-line method over the respective lives of each asset.

 

Goodwill represents the amount of the Purchase Price in excess of the estimated preliminary amounts assigned to the fair value of the Fuwang’s assets acquired and the liabilities assumed. Since these amounts are estimates, the final amount of goodwill recorded may differ materially from the amount presented. Goodwill will not be amortized, but will be tested for impairment at least annually for events or circumstances that may indicate a possible impairment exists. In the event management determines that the value of goodwill has been impaired, we will incur an impairment charge during the period in which the determination is made.

 

The preliminary fair value of the identifiable intangible assets acquired was estimated using a combination of different methods under the Cost-Based Approach. The Cost-Based Approach is a general way of determining a value indication of a business, business ownership interest, security, or intangible asset by using one or more methods that convert anticipated economic benefits into a present single amount. This valuation technique requires us to make certain assumptions about future operating and financial performance and cash flow, and other such variables which are discounted to present value using a discount rate that reflects the risk factors associated with future cash flow, the characteristics of the assets acquired, the relationship between the assets acquired and the business as a whole, and the experience of the acquired business. Such valuation methodologies and estimates are subject to change, possibly materially, as additional information becomes available and as additional analyses are performed.

 

This preliminary unaudited pro forma Purchase Price allocation has been made solely for the purpose of preparing these unaudited pro forma condensed combined financial statements. The final total consideration and amounts allocated to Fuwang’s acquired assets and assumed liabilities could differ materially from the preliminary amounts presented in these unaudited pro forma condensed combined financial statements. A decrease in the fair value of the assets or an increase in the fair value of the liabilities from the preliminary valuations presented would result in a dollar-for-dollar corresponding increase in the amount of goodwill that will result from the Acquisition. In addition, if the value of the property and equipment and identifiable intangible assets is higher than the amounts included in these unaudited pro forma condensed combined financial statements, it may result in higher depreciation and amortization expense than is presented in the unaudited pro forma condensed combined statements of operations. Any such increases could be material and could result in our actual future financial condition and results of operations differing materially from those presented in the unaudited pro forma condensed combined financial statements.

 

Note 4. Adjustments to Unaudited Pro Forma Condensed Combined Financial Statements

 

The unaudited pro forma condensed combined financial information has been prepared to illustrate the effect of the Acquisition and has been prepared for informational purposes only and are not intended to indicate the results of future operations or the financial position of either company.

 

 
 

 

 

The historical financial statements have been adjusted in the unaudited pro forma condensed combined financial information to give pro forma effect to events that are directly attributable to the Acquisition, factually supportable, and with respect to the statements of operations, expected to have a continuing impact on the results of the Company.

 

The following items are presented as reclassifications in the unaudited pro forma condensed combined financial statements:

 

  (a) Adjustment includes preliminary estimated fair value of intangible assets acquired from Fuwang.
     
  (b) Adjustment reflects preliminary estimated goodwill.
     
  (c) Adjustment reflects the preliminary estimated fair value of the common shares issued to Fuwang’s equity holders. This equity consideration is included in the preliminary estimated fair value of the consideration transferred in the Acquisition.
     
  (d) Adjustment includes the elimination of the historical additional paid-in capital and accumulated deficit of Fuwang.
     
  (e) Represents pro forma adjustment to eliminate transaction expenses related to the Acquisition incurred by the Company and Fuwang, which will not be recurring after the completion of the Acquisition.
     
  (f) Adjustment reflects the transferal of equity interest of Dream partner for business acquisition of Fuwang.
     
  (g) Includes the cumulative impact of preliminary depreciation or amortization expense for property and equipment, land use right and identifiable intangible assets acquired.
     
  (h) Adjustment includes the cumulative impact of the amortization of identifiable intangible assets.
     
  (i) Release of prepayment for business acquisition of Fuwang made in advance as the consideration of US$14,527,572.
     
  (j) To record the increase of deferred tax liabilities as a result of the increase in value of property and equipment, land use right and intangible assets, which may be taxable in the future.
     
  (k) Adjustment reflects portion of net assets of Fuwang attributable to non-controlling interest.
     
  (l) Increase in the weighted average shares in connection with the issuance of 3,400,000 common shares as the consideration of the acquisition.
     
  (m) To record the reversal of deferred tax liabilities as a result of the depreciation or amortization of property and equipment, land use right and identifiable intangible assets.
     
  (n) Adjustment reflects portion of comprehensive income (loss) of Fuwang attributable to non-controlling interest.
     
  (o) Adjustment includes preliminary estimated fair value of property and equipment acquired from Fuwang.
     
  (p) Adjustment includes preliminary estimated fair value of land use rights acquired from Fuwang.