Exhibit 99.2
UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION
The acquisition by Meiwu Technology Company Limited (the “Company”) of Mahaotiaodong Information Technology Company Limited (“Mahao BVI”), a company organized under the laws of British Virgin Islands (“BVI”), closed on June 23, 2022.
On June 23, 2022, the Company entered into a stock purchase agreement (the “Mahao SPA”) to acquire Mahao BVI, a BVI business company and indirectly owns 100% of Mahaotiaodong (Xiamen) Technology Company Limited (“Mahao”), a company organized under the laws of the People’s Republic of China (“China” or the “PRC”), via Mahao BVI’s wholly-owned subsidiary in Hong Kong, DELIMOND Limited (“DELIMOND”). Mahao is a company engaging in providing Communication Platform-as-a-Service (“CPaaS”) which allows customers to send text messages using the Company’s cloud-based platform based in Xiamen city, a southeast city of China. Pursuant to the Mahao SPA, the Company agreed to purchase all the issued and outstanding equity interests in Mahao BVI (the “Mahao BVI Shares”) for US$ 6 million, to be paid in ordinary shares, no par value (“Ordinary Shares”), of the Company, at a price of US$0.6 per share, for a total of 10,000,000 Ordinary Shares (“Share Consideration”) provided. At closing, 10,000,000 shares of the Ordinary Shares were delivered to the sellers and 100% of the Mahao BVI Shares were transferred to the Company.
The unaudited pro forma condensed combined balance sheet combines the Company’s and Mahao BVI’s balance sheets as of December 31, 2021, giving pro forma effect to the above transaction as if it had occurred on December 31, 2021. The unaudited pro forma condensed combined statement of operations combines the Company’s and Mahao BVI’s operations for the year ended December 31, 2021, giving effect to the transaction as described on a pro forma basis as if the transaction had been completed on January 1, 2021.
The unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X. These pro forma financial statements should be read in conjunction with the audited historical financial statements of the Company and the related financial statements for Mahao BVI, which are included elsewhere in this current report on Form 6-K.
The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and is not necessarily indicative of the operating results or financial position that would have occurred had the acquisition of Mahao BVI by the Company occurred on the indicated date, or during the operational periods presented, nor is it necessarily indicative of the future financial position or operating results.
A preliminary allocation of the purchase price has been made to major categories of assets and liabilities in the accompanying pro forma financial statements based on available information. The actual allocation of the purchase price and the resulting effect on income from operations may differ significantly from the pro forma amounts included herein. These pro forma adjustments represent the Company’s preliminary determination of purchase accounting adjustments and are based upon available information and certain assumptions that the Company believes to be reasonable. Consequently, the amounts reflected in the pro forma financial statements are subject to change, and the final amounts may differ substantially.
| 1 |
MEIWU TECHNOLOGY COMPANY LIMITED
PRO FORMA CONDENSED COMBINED BALANCE SHEETS
AS OF DECEMBER 31, 2021
(UNAUDITED)
| Meiwu Technology Company Limited | Mahaotiaodong Company Limited | Adjustments | Combined Pro Forma | |||||||||||||
| ASSETS | ||||||||||||||||
| CURRENT ASSETS | ||||||||||||||||
| Cash and cash equivalents | $ | 26,634,332 | $ | 5,852 | $ | - | $ | 26,640,184 | ||||||||
| Accounts receivable | 433,002 | 546,526 | - | 979,528 | ||||||||||||
| Advances to suppliers, net | 231,230 | 3,321,320 | - | 3,552,550 | ||||||||||||
| Inventories, net | 432,955 | - | - | 432,955 | ||||||||||||
| Other current assets | 259,170 | 1,605 | - | 260,775 | ||||||||||||
| Total current assets | 27,990,689 | 3,875,303 | - | 31,865,992 | ||||||||||||
| NON-CURRENT ASSETS | ||||||||||||||||
| Property, plant and equipment, net | 279,518 | - | - | 279,518 | ||||||||||||
| Right-of-use lease assets | 19,833 | - | - | 19,833 | ||||||||||||
| Goodwill | - | - | 5,949,151 | 5,949,151 | ||||||||||||
| Total non-current assets | 299,351 | - | 5,949,151 | 6,248,502 | ||||||||||||
| TOTAL ASSETS | $ | 28,290,040 | $ | 3,875,303 | $ | 5,949,151 | $ | 38,114,494 | ||||||||
| LIABILITIES AND EQUITY | ||||||||||||||||
| CURRENT LIABILITIES | ||||||||||||||||
| Short-term loan | $ | 47,054 | $ | - | $ | - | $ | 47,054 | ||||||||
| Accounts payable | 1,659,501 | 1,135,178 | - | 2,794,679 | ||||||||||||
| Contract liabilities | 1,153,717 | - | - | 1,153,717 | ||||||||||||
| Advance from customers | - | 2,560,017 | - | 2,560,017 | ||||||||||||
| Taxes payable | - | 359 | - | 359 | ||||||||||||
| Lease liabilities-current | 19,068 | - | - | 19,068 | ||||||||||||
| Accrued expenses and other current liabilities | 928,072 | 8,900 | - | 936,972 | ||||||||||||
| Total current liabilities | 3,807,412 | 3,704,454 | - | 7,511,866 | ||||||||||||
| Due to related parties | 6,442,729 | - | - | 6,442,729 | ||||||||||||
| Long-term loan | 414,072 | - | - | 414,072 | ||||||||||||
| Total non-current liabilities | 6,856,801 | - | - | 6,856,801 | ||||||||||||
| TOTAL LIABILITIES | 10,664,213 | 3,704,454 | - | 14,368,667 | ||||||||||||
| EQUITY | ||||||||||||||||
| Additional paid-in capital | 23,385,695 | 157,367 | 5,962,633 | (a)(c) | 29,505,695 | |||||||||||
| Accumulated earings(deficit) | (6,009,313 | ) | 14,056 | (14,056 | ) | (6,009,313 | ) | |||||||||
| Accumulated other comprehensive income (loss) | 253,736 | (574 | ) | 574 | (b) | 253,736 | ||||||||||
| Equity attributable to owners of the Company | 17,630,118 | 170,849 | 5,949,151 | 23,750,118 | ||||||||||||
| Non-controlling interests | (4,291 | ) | - | - | (4,291 | ) | ||||||||||
| Total equity | 17,625,827 | 170,849 | 5,949,151 | 23,745,827 | ||||||||||||
| TOTAL LIABILITIES AND EQUITY | $ | 28,290,040 | $ | 3,875,303 | $ | 5,949,151 | $ | 38,114,494 | ||||||||
See accompanying notes to the unaudited pro forma condensed combined financial statements
| 2 |
MEIWU TECHNOLOGY COMPANY LIMITED
PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
FOR THE YEAR ENDED DECEMBER 31, 2021
(UNAUDITED)
| Meiwu Technology Company Limited | Mahaotiaodong Company Limited | Adjustments | Combined Pro Forma | |||||||||||||
| REVENUES | $ | 12,258,451 | $ | 2,870,010 | $ | - | $ | 15,128,461 | ||||||||
| COST OF REVENUES | 9,418,606 | 2,818,028 | - | 12,236,634 | ||||||||||||
| GROSS PROFIT | 2,839,845 | 51,982 | - | 2,891,827 | ||||||||||||
| OPERATING EXPENSES: | - | |||||||||||||||
| Sales and marketing expense | 1,473,719 | - | - | 1,473,719 | ||||||||||||
| General and administrative expense | 2,015,215 | 33,935 | - | 2,049,150 | ||||||||||||
| Research and development expenses | 452,608 | - | - | 452,608 | ||||||||||||
| Total operating expenses | 3,941,542 | 33,935 | - | 3,975,477 | ||||||||||||
| INCOME (LOSS) FROM OPERATIONS | (1,101,697 | ) | 18,047 | - | (1,083,650 | ) | ||||||||||
| OTHER INCOME (EXPENSE) | ||||||||||||||||
| Assets impairment loss | (144,520 | ) | - | - | (144,520 | ) | ||||||||||
| Gain on disposal of subsidiary | 26,049 | - | - | 26,049 | ||||||||||||
| Other Income, net | 102,582 | 11 | - | 102,593 | ||||||||||||
| Total other income (expense), net | (15,889 | ) | 11 | - | (15,878 | ) | ||||||||||
| INCOME(LOSS) BEFORE INCOME TAXES | (1,117,586 | ) | 18,058 | - | (1,099,528 | ) | ||||||||||
| PROVISION FOR INCOME TAXES | - | 355 | - | 355 | ||||||||||||
| NET INCOME (LOSS) FROM CONTINUING OPERATIONS | (1,117,586 | ) | 17,703 | - | (1,099,883 | ) | ||||||||||
| NET LOSS | ||||||||||||||||
| Less: net income (loss) attributable to non-controlling interest | (35,640 | ) | - | - | (35,640 | ) | ||||||||||
| NET INCOME(LOSS) ATTRIBUTABLE TO MEIWU TECHNOLOGY COMPANY LIMITED | $ | (1,081,946 | ) | $ | 17,703 | $ | - | $ | (1,064,243 | ) | ||||||
| COMPREHENSIVE INCOME (LOSS) | ||||||||||||||||
| NET INCOME (LOSS) | $ | (1,117,586 | ) | $ | 17,703 | $ | - | $ | (1,099,883 | ) | ||||||
| OTHER COMPREHENSIVE INCOME (LOSS) | ||||||||||||||||
| Foreign currency translation adjustment | 402,273 | (402 | ) | - | 401,871 | |||||||||||
| TOTAL COMPREHENSIVE INCOME (LOSS) | $ | (715,313 | ) | $ | 17,301 | $ | - | $ | (698,012 | ) | ||||||
| Less: comprehensive income (loss) attributable to non-controlling interest | - | - | - | - | ||||||||||||
| COMPREHENSIVE INCOME(LOSS) ATTRIBUTABLE TO MEIWU TECHNOLOGY COMPANY LIMITED | $ | (715,313 | ) | $ | 17,301 | $ | - | $ | (698,012 | ) | ||||||
| WEIGHTED AVERAGE NUMBER OF SHARES OF ORDINARY SHARES | ||||||||||||||||
| Basic and diluted | 25,851,456 | - | 10,000,000 | (a) | 35,851,456 | |||||||||||
| LOSS PER SHARE | ||||||||||||||||
| Continuing operations - basic and diluted | $ | (0.04 | ) | $ N/A | $ | - | $ | (0.03 | ) | |||||||
| Net loss - basic and diluted | $ | (0.03 | ) | $ N/A | $ | - | $ | (0.02 | ) | |||||||
See accompanying notes to the unaudited pro forma condensed combined financial statements
| 3 |
MEIWU TECHNOLOGY COMPANY LIMITED
Notes to Unaudited Pro Forma Condensed Combined Financial Statements
1. Basis of Presentation
The unaudited pro forma condensed combined financial statements were prepared using the acquisition method of accounting under the provision of ASC 805 on the basis of Meiwu Technology Company Limited and its subsidiaries (“the Company”) as the accounting acquirer of Mahaotiaodong Information Technology Company Limited, and its subsidiary (“Mahao BVI”). Under the acquisition method, the acquisition date fair value of the gross consideration paid by the Company to close the acquisition was allocated to the assets acquired and liabilities assumed based on their estimated fair value. Management has made significant estimates and assumptions in determining the preliminary allocation of the gross consideration transferred in the unaudited pro forma condensed combined financial information. As the unaudited pro forma condensed combined financial information has been prepared based on these preliminary estimates, the final amount recorded may differ materially from the information presented.
The pro forma adjustments reflecting the consummation of the acquisition are based on certain currently available information and certain assumptions and methodologies that the Company believes are reasonable under the circumstances. The unaudited condensed pro forma adjustments may be revised as additional information becomes available and alternative valuation methodologies are evaluated. Therefore, it is likely that the actual adjustments will differ from the pro forma adjustments and it is possible the differences may be material. The Company believes that its assumptions and methodologies provided a reasonable basis for presenting all the significant effects of the acquisition contemplated based on information available to management at the time and that the pro forma adjustments give appropriate effect to those assumptions and are properly applied in the unaudited pro forma condensed combined financial information.
The unaudited pro forma condensed combined balance sheet combines the Company’s and Mahao BVI’s balance sheets as of December 31, 2021 as if the acquisition had occurred on December 31, 2021. The unaudited pro forma condensed combined statement of operations combines the Company’s and Mahao BVI’s operations for the year ended December 31, 2021, presented as if the acquisition had been completed on January 1, 2021. These unaudited pro forma combined condensed financial statements are based upon the historical financial statements of the Company and Mahao BVI after considering the effect of the adjustments described in these footnotes.
The accompanying unaudited pro forma combined financial statements do not give effect to any cost savings, revenue synergies or restructuring costs which may result from the integration of the Company and Mahao BVI operations. Further, actual results may be different from these unaudited pro forma combined financial statements. They should be read in conjunction with the historical financial statements and notes thereto of the Company and Mahao BVI.
| 4 |
2. Estimated Preliminary Purchase Price Allocation
The preliminary consideration and allocation of the purchase price to the fair value of Mahao BVI’s assets acquired and liabilities assumed as if the acquisition date was December 31, 2021 is presented below:
| Calculation of consideration per the stock purchase agreement | ||||||||
| Common shares issuance | $ | 6,120,000 | ||||||
| Total consideration | $ | 6,120,000 | ||||||
| Recognized amounts of identifiable assets acquired and liabilities assumed | ||||||||
| Cash and cash equivalents | $ | 5,852 | ||||||
| Accounts receivable | 546,526 | |||||||
| Advances to Suppliers | 3,321,320 | |||||||
| Other current assets | 1,605 | |||||||
| Accounts payable | (1,135,178 | ) | ||||||
| Advances from Customers | (2,560,017 | ) | ||||||
| Taxes payable | (359 | ) | ||||||
| Other payables and accrued liabilities | (8,900 | ) | ||||||
| Total identifiable net assets | 170,849 | |||||||
| Goodwill | 5,949,151 | |||||||
| Net assets acquired | $ | 6,120,000 |
Goodwill represents the excess of the purchase price over the amounts assigned to the fair value of the assets acquired and the liabilities assumed of Mahao BVI.
The Company has not completed the detailed valuation necessary to estimate the fair value of the assets acquired and the liabilities assumed and, accordingly, the adjustments to record the assets acquired and liabilities assumed at fair value reflect the best estimate of the Company based on the information currently available and are subject to change once additional analyses are completed.
As the goodwill calculation above assumed full payment of the purchase price, the final amount recorded may differ materially from the information presented.
3. Proforma Adjustments
The unaudited pro forma condensed combined financial information has been prepared to illustrate the effect of the acquisition and has been prepared for informational purposed only.
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 pro forma adjustments are comprised of the following elements:
| (a) | Reclassify the share consideration that has been issued to the former Mahao BVI shareholder, 10,000,000 shares issued on June 23, 2022 valued at $6,120,000 for the shares issued; and |
| (b) | Represents acquisition consideration allocated to assets acquired and liabilities assumed in the acquisition, and the allocation to goodwill, which was the amount that the purchase price exceeded the fair value of the identifiable net assets, and the elimination of the equity of Mahao BVI that the Company acquired. |
| 5 |
