Pro Forma | NOTE 8 – Pro Forma The following Pro-forma Statements of Operations for the three and six months ended June 30, 2017, include the activity of Northern Mountain Silk, Inc. and Wings & Things, Inc. as if the two entities were consolidated at the beginning of the calendar year 2017. Unaudited Pro Forma Condensed Combined Statements of Operations Three Months Ended June 30, 2017 Wing & Northern Mountain Silk, Inc. Pro Forma Things, Inc. (Acquiree) Combined Revenue $ — $ 3,783,543 $ 3,783,543 Costs of revenue — 3,310,061 3,310,061 Operating expenses 2,615 144,230 146,845 Operating income (loss) (2,615 ) 329,252 326,637 Other (expenses) (4,388 ) (58,043 ) (62,431 ) Income (Loss) before income taxes (7,003 ) 271,209 264,206 Income tax provision — — — Net income $ (7,003 ) $ 271,209 $ 264,206 Other comprehensive (loss) — 36,635 36,635 Comprehensive Income(loss) $ (7,003 ) $ 307,844 300,841 Basic and diluted earnings per share $ (0.00 ) $ 0.01 Weighted-average shares 18,000,000 18,000,000 Unaudited Pro Forma Condensed Combined Statements of Operations Six Months Ended June 30, 2017 Wing & Northern Mountain Silk, Inc. Pro Forma Things, Inc. (Acquiree) Combined Revenue $ — $ 5,656,859 $ 5,656,859 Costs of revenue — 4,871,571 4,871,571 Operating expenses 8,130 256,615 264,745 Operating income (loss) (8,130 ) 528,673 520,543 Other (expenses) (8,736 ) (116,195 ) (124,931 ) Income (Loss) before income taxes (16,866 ) 412,478 395,612 Income tax provision — (100 ) (100 ) Net income $ (16,866 ) $ 412,378 $ 395,512 Other comprehensive (loss) 52,140 52,140 Comprehensive Income(loss) $ (16,866 ) $ 464,518 447,652 Basic and diluted earnings per share $ (0.00 ) $ 0.02 Weighted-average shares 18,000,000 18,000,000 |