FlatWorld Acquisition Corp.
(a corporation in the development stage)
BALANCE SHEET
as of January 25, 2011
| | | | | | | | | |
| | | As of December 15, 2010 | | | Pro Forma Adjustments | | | Pro Forma Totals |
| ASSETS | | | | | | | | |
| Current assets | | | | | | | | |
| Cash | $ | 418,832 | | $ | (74,248) | | $ | 344,584 |
| Prepaid expense | | 12,500 | | | (1,042) | | | 11,458 |
| Total current assets | | 431,332 | | | (75,290) | | | 356,042 |
| Restricted cash held in Trust Account | | 22,440,000 | | | 934,786 | | | 23,374,786 |
| Total assets | $ | 22,871,332 | | $ | 859,496 | | $ | 23,730,828 |
| | | | | | | | | |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | |
| Current liabilities | | | | | | | | |
| Accounts payable and accrued expenses | $ | 74,273 | | $ | (74,194) | | $ | 80 |
| Deferred legal fee | | 50,000 | | | — | | | 50,000 |
| Deferred underwriting fee | | 181,253 | | | 1,386 | | | 182,638 |
| Total liabilities | | 305,526 | | | (72,808) | | | 232,718 |
| | | | | | | | | |
| Ordinary shares which may be redeemed, 1,683,000 ordinary shares or 1,775,987 ordinary shares as adjusted, at redemption price) | | 17,166,600 | | | 918,046 | | | 18,084,646 |
| | | | | | | | | |
| Shareholders’ equity | | | | | | | | |
| Preferred shares, no par value; 5,000,000 shares authorized; no shares issued and outstanding | | — | | | — | | | — |
| | | | | | | | | |
| Ordinary shares, no par value, unlimited shares authorized; 2,832,500 shares issued and outstanding, 2,869,375 as adjusted (1,683,000 ordinary shares or 1,775,987 ordinary shares as adjusted, subject to possible redemption) | | 3,907,518 | | | 14,312 | | | 3,921,830 |
| | | | | | | | | |
| Additional paid-in capital | | 1,500,000 | | | — | | | 1,500,000 |
| | | | | | | | | |
| Deficit accumulated during development stage | | (8,312) | | | (55) | | | (8,367) |
| Total shareholders’ equity | | 5,399,206 | | | 14,257 | | | 5,413,463 |
| Total liabilities and shareholders’ equity | $ | 22,871,332 | | $ | 859,496 | | $ | 23,730,828 |