Energy Services of America (ESOA) 8-K/A Completion of Acquisition or Disposition of Assets

Exhibit 99.4

ENERGY SERVICES OF AMERICA CORPORATION

CONSOLIDATED PRO FORMA BALANCE SHEETS

As of March 31, 2022

	2022
Assets
Current assets
Cash and cash equivalents	$	8,178,685
Accounts receivable-trade		16,585,025
Allowance for doubtful accounts		(70,310	)
Retainages receivable		1,924,608
Other receivables		49,107
Contract assets		7,697,889
Prepaid expenses and other		5,272,735
Total current assets		39,637,739
Property, plant and equipment, at cost		67,560,533
less accumulated depreciation		(39,843,861	)
Total fixed assets		27,716,672
Right of use asset, finance lease		296,650
Acquired intangible assets, net		4,591,665
Goodwill		3,426,070
Total assets	$	75,668,796
Liabilities and shareholders' equity
Current liabilities
Current maturities of long-term debt	$	4,700,128
Lines of credit and short term borrowings		2,236,362
Accounts payable		6,846,215
Accrued expenses and other current liabilities		6,121,518
Contract liabilities		4,213,471
Total current liabilities		24,117,694
Long-term debt, less current maturities		14,492,910
Deferred income taxes payable		2,393,098
Total liabilities		41,003,702
Shareholders' equity
Preferred stock, $.0001 par value, Authorized 1,000,000 shares, no shares outstanding at March 31, 2022		-
Common stock, $.0001 par value
Authorized 50,000,000 shares 17,466,328 issued and 16,247,898 outstanding at March 31, 2022 prior to acquisition and 419,287 shares issued at acquisition closing		1,789
Treasury stock, 1,218,430 shares at March 31, 2022		(122	)
Additional paid in capital		60,460,132
Retained earnings (deficit)		(25,796,705	)
Total shareholders' equity		34,665,094
Total liabilities and shareholders' equity	$	75,668,796

ENERGY SERVICES OF AMERICA CORPORATION

CONSOLIDATED PRO FORMA STATEMENTS OF INCOME

For the Six Months Ended March 31, 2022

	2022
Revenue	$	81,900,182
Cost of revenues		72,950,149
Gross profit		8,950,033
Selling and administrative expenses		7,918,142
Income from operations		1,031,891
Other income (expense)
Interest income		576
Other nonoperating expense		(475,588	)
Interest expense		(512,141	)
Gain on sale of equipment		359,792
		(627,361	)
Income before income taxes		404,530
Income tax expense		166,220
Net income available to common shareholders	$	238,310
Weighted average shares outstanding-basic		16,667,185
Weighted average shares-diluted		16,667,185
Earnings  per share available to common shareholders	$	0.01
Earnings per share-diluted available to common shareholders	$	0.01

	Energy Services of America Corporation Consolidated Balance Sheets  March 31, 2022			Purchase Entry			Pro Forma Adjusting Entries				Energy Services of America Corporation Consolidated Pro Forma Balance Sheets March 31, 2022
Assets
Current assets
Cash and cash equivalents	$	8,362,452		$	-		$	(183,767	)	(g)	$	8,178,685
Accounts receivable-trade		16,585,025			-			-				16,585,025
Allowance for doubtful accounts		(70,310	)					-				(70,310	)
Retainages receivable		1,924,608			-			-				1,924,608
Other receivables		49,107			-			-				49,107
Contract assets		7,697,889			-			-				7,697,889
Prepaid expenses and other		5,272,735			-			-				5,272,735
Total current assets		39,821,506			-			(183,767	)			39,637,739
Property, plant and equipment, at cost		61,851,439			5,709,094	(a)		-				67,560,533
less accumulated depreciation		(39,273,861	)		-			(570,000	)	(h)		(39,843,861	)
Total fixed assets		22,577,578			5,709,094			(570,000	)			27,716,672
Right of use asset, finance lease		-			-			296,650		(i)		296,650
Acquired intangible assets, net		2,230,067			2,505,598	(b)		(144,000	)	(j)		4,591,665
Goodwill		1,814,317			1,611,753	(c)		-				3,426,070
Total assets	$	66,443,468		$	9,826,445		$	(601,117	)		$	75,668,796
Liabilities and shareholders' equity
Current liabilities
Current maturities of long-term debt	$	2,869,128		$	-		$	1,831,000		(k)	$	4,700,128
Lines of credit and short term borrowings		2,236,362			-			-				2,236,362
Accounts payable		6,846,215			-			-				6,846,215
Accrued expenses and other current liabilities		6,121,518			-			-				6,121,518
Contract liabilities		4,213,471			-			-				4,213,471
Income tax payable		-
Total current liabilities		22,286,694			-			1,831,000				24,117,694
Long-term debt, less current maturities		7,879,315			8,826,445	(d)		(2,212,850	)	(l)(k)		14,492,910
Deferred income taxes payable		2,265,498			-			127,600		(m)		2,393,098
Total liabilities		32,431,507			8,826,445			(2,085,250	)			41,003,702
Shareholders' equity
Preferred stock, $.0001 par value, Authorized 1,000,000 shares, no shares outstanding at March 31, 2022		-			-			-				-
Common stock, $.0001 par value
Authorized 50,000,000 shares 17,466,328 issued and 16,247,898 outstanding at March 31, 2022 prior to acquisition and 419,287 shares issued at acquisition closing		1,747			42	(e)		-				1,789
Treasury stock, 1,218,430 shares at March 31, 2022		(122	)									(122	)
Additional paid in capital		59,460,174			999,958	(f)		-				60,460,132
Retained earnings (deficit)		(25,449,838	)		-			(346,867	)	(n)		(25,796,705	)
Total shareholders' equity		34,011,961			1,000,000			(346,867	)			34,665,094
Total liabilities and shareholders' equity	$	66,443,468		$	9,826,445		$	(601,117	)		$	75,668,796

(a)	Property, plant and equipment acquired in purchase at stepped up value
(b)	Non-compete valued at $379,149, customer list valued at $1,929,144, and tradename values at $197,335
(c)	Goodwill acquired in purchase allocation
(d)	Bank debt to finance purchase $7,500,000, fair value of seller note $936,000, debt assumed $390,000,
(e)	Par value of 419,287 common shares issued as purchase consideration
(f)	Value of 419,287 common shares issued as purchase consideration less par value
(g)	Cash flow effect of adjustments
(h)	Depreciation based on stepped up asset value
(i)	Right to use finance leases, $365,000 less $68,350 amortization
(j)	Amortization of intangible assets, $24,000 x 6 months
(k)	Reclass current portion of long-term debt, $1,431,000 bank debt, $250,000 seller note, $150,000 finance leases
(l)	Note payable from right to use finance lease, $365,000 plus $14,650 accreted interest less $75,000 in lease payments, less $686,500 in bank payments
(m)	Current year deferred income tax adjustment
(n)	Current year net income fromTSP audited financial statements, partially offset by pro forma income statement adjustments

	Energy Services of America Corporation Consolidated Statements of Income For the Six Months Ended March 31, 2022			Tri-State Paving & Sealcoating Statements of Income For the Six Months Ended March 31, 2022			Pro Forma Adjustments				Energy Services of America Corporation Consolidated Pro Forma Statements of Income For the Six Months Ended March 31, 2022
Revenue	$	78,051,703		$	3,848,479		$	-			$	81,900,182
Cost of revenues		69,877,711			3,384,438			(312,000	)	(a)		72,950,149
Gross profit		8,173,992			464,041			312,000				8,950,033
Selling and administrative expenses		7,049,634			943,508			(75,000	)	(b)		7,918,142
Income (loss) from operations		1,124,358			(479,467	)		387,000				1,031,891
Other income (expense)
Interest income		576			-			-				576
Other nonoperating (expense) income		(263,238	)		-			(212,350	)	(c)		(475,588	)
Interest expense		(342,491	)		-			(169,650	)	(d)		(512,141	)
Gain on sale of equipment		359,792			-			-				359,792
		(245,361	)		-			(382,000	)			(627,361	)
Income before income taxes		878,997			(479,467	)		5,000				404,530
Income tax expense (benefit)		293,820			-			(127,600	)	(e)		166,220
Net income	$	585,177		$	(479,467	)	$	132,600			$	238,310
Weighted average shares outstanding-basic		16,247,898						419,287				16,667,185
Weighted average shares-diluted		16,247,898						419,287				16,667,185
Earnings  per share available to common shareholders	$	0.04									$	0.01
Earnings per share-diluted available to common shareholders	$	0.04									$	0.01

(a)	$88,000 depreciation expense increase for the stepped up value of property, plant and equipment, and $400,000 salary & burden expense decrease for employees not retained and salary adjustments
(b)	$75,000 decrease to building lease expense, $68,350 reclassed to other expense (finance lease amortization) and $6,650 reclassed to interest expense
(c)	$68,350 right to use-finance lease amortization expense and $144,000 intangible asset amortization expense
(d)	$163,000 increase in interest expense for debt incurred to finance purchase and $6,650 increase from finance lease
(e)	$129,000 tax benefit adjustment due to TSP previously filing as an "S" corporation during audited periods and $14,00 tax expense of pro forma adjustments