Attached files

file filename
EX-99.3 - EXHIBIT 99.3 - SPLASH BEVERAGE GROUP, INC.e1867_99-3.htm
EX-99.2 - EXHIBIT 99.2 - SPLASH BEVERAGE GROUP, INC.e1867_99-2.htm
8-K/A - FORM 8-K/A - SPLASH BEVERAGE GROUP, INC.e1867_8ka.htm

Exhibit 99.4

 

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

The following unaudited pro forma consolidated financial statements give effect to the Merger Agreement transaction (the "Merger Agreement") between Canfield Medical Supply, Inc. (“CMS”) and Splash Beverage Group, Inc. ("SBG"). In the Merger Agreement, CMS issued 54,677,690 shares of its common stock to the shareholders of SBG in exchange for all of the issued and outstanding common shares of SBG, which resulted in SBG becoming a wholly-owned subsidiary of CMS. CMS also issued warrants to acquire 6,024,174 shares of its common stock to existing SBG warrant holders. As owners and management of SBG have voting and operating control of CMS following the Merger Agreement, the transaction is accounted for as a reverse acquisition.

The unaudited pro forma consolidated financial statements presented below are prepared by applying the acquisition method of accounting to a business combination that is a reverse acquisition. Pro forma adjustments which give effect to certain transactions occurring as a direct result of the Merger Agreement are described in the accompanying unaudited notes presented on the following pages. The accompanying unaudited pro forma consolidated statement of operations for the year ended December 31, 2019 presents the combined results of operations as if the Reverse Acquisition had occurred on January 1, 2019.  The accompanying unaudited pro forma consolidated balance sheet at December 31, 2019, presents the combined balance sheets as if the Merger Agreement had occurred on December 31, 2019.

These unaudited pro forma consolidated financial statements are presented for illustrative purposes only and are not necessarily indicative of the consolidated financial position or results of operations in future periods or the results that actually would have been realized had CMS and SBG been a combined company during the specified periods. The unaudited pro forma consolidated financial statements, including the notes thereto, are qualified in their entirety by reference to, and should be read in conjunction with, SBG's audited financial statements at and for the years ended December 31, 2019, 2018 and 2017 and CMS's audited financial statements for the years ended December 31, 2019 and 2018, as included in its Annual Report on Form 10K for the year ended December 31, 2019.

 1 

 

 

Unaudited Pro Forma Consolidated Condensed Balance Sheet

At December 31, 2019

 

               Pro Forma
            Pro Forma  Condensed
   Canfield  Splash  Note  Adjustments  Consolidated
                
Current Assets   363,496    370,662         —      734,158 
                          
Non-current Assets   62,563    234,652         —      297,215 
Goodwill   —      —       (d)     9,392,271    9,392,271 
                          
    Total Assets   426,059    605,314         9,392,271    10,423,644 
                          
Accounts Payable and Other   643,102    785,407         —      1,428,509 
Loans Payable and Accrued Interest   —      9,493,773     (a)     (7,748,720)   1,745,053 
                          
Loans Payable - Non-current   2,064    —           —      2,064 
Other non-current   —      82,238         —      82,238 
                          
     Total Liabilities   645,166    10,361,418         (7,748,720)   3,257,864 
                          
Equity                         
   Preferred Stock   —      6,913     (b)     1,605    8,518 
               (b)     1,702    1,702 
               (c)     (10,220)   (10,220)
   Common Stock   345,515    22,079     (e)     (312,916)   54,678 
    Treasury Stock   —      (50,000)        —      (50,000)
                          
   Paid-in Capital   160,786    22,110,412     (a)     7,748,720    30,019,918 
               (b)     1,362,756    1,362,756 
               (b)     2,177,432    2,177,432 
               (d)     8,666,863    8,666,863 
               (c)     10,220    10,220 
               (e)     312,916    312,916 
     Accumulated Deficit   (725,408)   (31,845,508)    (b)     (1,364,361)   (33,935,277)
               (b)     (2,179,134)   (2,179,134)
               (d)     725,408    725,408 
                          
     Total Equity   (219,107)   (9,756,104)        17,140,991    7,165,780 
                          
     Total Liabilities and Equity   426,059    605,314         9,392,271    10,423,644 

 

(a) To record conversion of principal and accrued interest on notes payable to common stock on notes payable

(b) To record stock dividends on series A & B convertible preferred stock

(c) To record conversion of series A & B convertible Preferred stock to Common stock.

(d) To record the issuance of common stock pursuant to the Merger Agreement, and related allocation of purchase price to the net assets acquired in the reverse merger

(e) To reflect the total number of shares outstanding as a result of the Merger Agreement accounted for as a reverse merger and recapitalization

 

The unaudited pro forma condensed consolidated balance sheet does not give effect to the issuance of warrants in connection with the Merger Agreement

 

 2 

 

 

Unaudited Pro Forma Consolidated Condensed Statement of Operations

For the Twelve Months Ended December 31, 2019

 

               Pro Forma
            Pro Forma  Condensed
   Canfield  Splash  Note  Adjustments  Consolidated
Revenues   1,017,833    20,387         —      1,038,220 
                          
Cost of Sales   (508,874)   (245,500)        —      (754,374)
                          
Gross Margin   508,959    (225,113)        —      283,846 
                          
Operating Expenses   979,355    4,261,946         —      5,241,301 
                          
Loss from Operations   (470,396)   (4,487,059)        —      (4,957,455)
                          
Interest Expense   (8,376)   (665,195)   (f)    584,830    (88,741)
Other Income (Expense)   1,538    16,523              18,061 
                          
Net Loss   (477,234)   (5,135,731)        584,830    (5,028,135)
                          
Basic and diluted net (loss) per share   (0.04)   (0.03)        —     (0.08)
                          
Weighted average shares outstanding   11,635,534    20,008,839              64,243,803 

  

(f) To reverse interest expense on notes payable which were converted to Common stock concurrently with the Merger Agreement

 

 3