Exhibit 99.2
Pro Forma Combined Financial Information
Background Information Regarding Pro Forma Combined Financial Statements
On February 27, 2015 (the “Closing Date”), RMR Industrials, Inc., a Nevada corporation (the “Company” or “RMRI”), entered into and consummated a merger transaction pursuant to an Agreement and Plan of Merger dated February 27, 2015 (the “Merger Agreement”) by and among the Company, OLYB Acquisition Corporation, a Nevada corporation and wholly owned subsidiary of the Company (“Merger Sub”) and RMR IP, Inc., a Nevada corporation (“RMR IP”). In accordance with the terms of Merger Agreement, on the Closing Date, Merger Sub merged with and into RMR IP (the “Merger”), with RMR IP surviving the Merger as our wholly owned subsidiary. As set forth in the Merger Agreement, upon the closing of the Merger, all of the issued and outstanding capital stock of RMR IP was cancelled automatically and the holders thereof became entitled to receive an aggregate of 35,785,858 shares of Class A Common Stock of the Company and an aggregate of 8,614,142 shares of Class B Common Stock of the Company. That number of shares was negotiated and agreed to by the Company and RMR IP prior to entering into the Merger Agreement.
Immediately prior to the Merger, the Company had 7,530,000 shares of Class B Common Stock issued and outstanding. After the Merger, the Company will have 35,785,858 shares of Class A Common Stock 16,144,142 shares of Class B Common Stock issued and outstanding.
Chad Brownstein and Gregory M. Dangler are directors of the Company and co-owners of Rocky Mountain Resource Holdings, Inc., which was the majority shareholder of the Company prior to the Merger. Additionally, Messrs. Brownstein and Dangler were indirect controlling shareholders and directors of RMR IP. As such, the Merger was among entities under the common control of Messrs. Brownstein and Dangler.
The acquisition of RMR IP by RMRI has been accounted for as an acquisition of RMR IP by RMRI under the reverse acquisition method for business combinations, with RMR IP being the accounting acquirer. Consequently, the consolidated financial statements of RMRI represent a continuation of the financial statements of RMR IP, subject to adjustment as set forth in ASC 805-40-45-1.
The following unaudited pro forma combined balance sheet and statement of operations reflect the combination of RMR Industrials and RMR IP. The unaudited pro forma combined financial statements have been derived from historical financial statements of both RMR Industrials and RMR IP. The unaudited pro forma combined balance sheet as of January 31, 2015 was prepared as if the Merger had occurred on the balance sheet date. The unaudited pro forma combined statement of operations were prepared as if the Merger had occurred on the first day of the period presented.
In the opinion of management, all adjustments necessary to present fairly the pro forma combined balance sheet and statement of operations have been made based on the terms and structure of the Merger. The unaudited pro forma combined statement of operations are not necessarily indicative of what actual results would have been had the transaction occurred at the beginning of the period nor do they purport to indicate the results of future operations of RMR Industrials and RMR IP. The unaudited pro forma combined financial statements should be read in conjunction with the accompanying notes and historical financial statements and notes to the financial statements of RMR Industrials and RMR IP.
Pro Forma Combined Balance Sheets
(Unaudited)
| | | | | | | | Proforma Adjustment | | | Proforma | |
| | RMRI | | | RMR IP | | | Effect of | | | Consolidated | |
| | December 31, 2014 | | | January 31, 2015 | | | Share Exchange | | | January 31, 2015 | |
| | | | | | | | (A) | | | | |
| | | | | | | | | | | | |
Cash | | $ | - | | | $ | 1,767 | | | $ | - | | | $ | 1,767 | |
Other current assets | | | - | | | | - | | | | - | | | | - | |
Total current assets | | | - | | | | 1,767 | | | | - | | | | 1,767 | |
| | | | | | | | | | | | | | | | |
Intangible assets, net | | | - | | | | 12,463 | | | | - | | | | 12,463 | |
Total assets | | $ | - | | | $ | 14,230 | | | $ | - | | | $ | 14,230 | |
| | | | | | | | | | | | | | | | |
Accounts payable, related party | | $ | - | | | $ | 174,984 | | | $ | - | | | $ | 174,984 | |
Accrued liabilities, related party | | | 743 | | | | 245,000 | | | | - | | | | 245,743 | |
Total liabilities | | | 743 | | | | 419,984 | | | | - | | | | 420,727 | |
| | | | | | | | | | | | | | | | |
Common stock | | | 7,530 | | | | 4,440 | | | | 39,960 | | | | 51,930 | |
Common stock subscribed | | | - | | | | (3,031 | ) | | | - | | | | (3,031 | ) |
Additional paid in capital | | | 72,838 | | | | 358 | | | | (121,071 | ) | | | (47,875 | ) |
Accumulated deficit | | | (81,111 | ) | | | (407,521 | ) | | | 81,111 | | | | (407,521 | ) |
Total liabilities and shareholders' deficit | | $ | - | | | $ | 14,230 | | | $ | - | | | $ | 14,230 | |
| (A) | The adjustment reflects the impact of the Merger Agreement which combines RMR Industrials and RMR IP and exchanges into common shares of RMR Industrials. |
Pro Forma Combined Statement of Operations
(Unaudited)
| | RMRI | | | RMR IP | | | | |
| | Three months ended | | | October 15, 2014 (inception) | | | Proforma | |
| | December 31, 2014 | | | to January 31, 2015 | | | Combined | |
| | | | | | | | | |
| | | | | | | | | |
Revenue | | $ | - | | | $ | - | | | $ | - | |
Cost of goods sold | | | - | | | | - | | | | - | |
Gross profit | | | - | | | | - | | | | - | |
| | | | | | | | | | | | |
Selling, general and administrative | | | 21,792 | | | | 407,521 | | | | 429,313 | |
Operating loss | | | (21,792 | ) | | | (407,521 | ) | | | (429,313 | ) |
| | | | | | | | | | | | |
Other income and expense | | | - | | | | - | | | | - | |
Net loss | | $ | (21,792 | ) | | $ | (407,521 | ) | | $ | (429,313 | ) |
| | | | | | | | | | | | |
Loss per share - basic and diluted | | $ | (0.00 | ) | | $ | (0.50 | ) | | $ | (0.05 | ) |
| | | | | | | | | | | | |
Weighted average shares outstanding | | | 7,530,000 | | | | 822,222 | | | | 8,352,222 | |