EXHIBIT 99.3

 

UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION

 

On February 28, 2025, Paranovus Entertainment Technology Ltd., (“Paranovus” or “the Company”), a holding company incorporated under the laws of the Cayman Islands entered into a Securities Purchase Agreement (the “SPA”) with Bomie Wookoo Inc.(“BW”) and stockholders of BW, to acquire 51% equity interest in BW with an aggregate of $22,440,000 in cash.

 

The following unaudited pro forma combined financial statements were prepared by applying certain pro forma adjustments to the historical financial statements of the Company. The pro forma adjustments give effect to the transaction described above.

 

The unaudited pro forma combined statements of operations of Paranovus and BW for the six months ended September 30, 2024 and for the year ended March 31, 2024, give effect to the transaction as if it had occurred on April 1, 2023.

 

These unaudited pro forma combined financial statements do not purport to represent what our results of operations or financial condition would have been had the transaction actually occurred on the assumed dates, nor do they purport to project our results of operations or financial condition for any future period or future date. You should read these unaudited pro forma combined financial statements in conjunction with the historical financial statements, including the related notes.

 

 
1

 

 

PRO FORMA COMBINED BALANCE SHEET

 

AS OF SEPTEMBER 30, 2024

 

(UNAUDITED)

 

 

 

(A)

Paranovus

 

 

(B)

BW

 

 

Pro Forma Adjustments

 

 

Pro Forma Balance Sheet

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$ 105,049

 

 

$ 240,519

 

 

$ -

 

 

$ 345,568

 

Accounts receivable, net

 

 

-

 

 

 

8,000

 

 

 

-

 

 

 

8,000

 

Short-term investments

 

 

27,156,977

 

 

 

-

 

 

 

(22,400,000 ) (1)

 

 

4,756,977

 

Inventories, net

 

 

-

 

 

 

1,061,787

 

 

 

-

 

 

 

1,061,787

 

Prepaid expenses and other current assets

 

 

1,501,651

 

 

 

150,000

 

 

 

-

 

 

 

1,651,651

 

Total current assets

 

 

28,763,677

 

 

 

1,460,306

 

 

 

(22,400,000 )

 

 

7,823,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

3,376,186

 

 

 

-

 

 

 

18,153,151 (2)

 

 

21,529,337

 

Property, plant and equipment, net

 

 

-

 

 

 

24,874

 

 

 

-

 

 

 

24,874

 

Intangible, net

 

 

1,298,333

 

 

 

-

 

 

 

8,200,000 (3)

 

 

9,498,333

 

Operating lease assets

 

 

-

 

 

 

171,194

 

 

 

-

 

 

 

171,194

 

TOTAL ASSETS

 

$ 33,438,196

 

 

$ 1,656,374

 

 

$ 3,953,151

 

 

$ 39,047,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$ -

 

 

$ 1,127,122

 

 

$ -

 

 

$ 1,127,122

 

Contract liabilities

 

 

-

 

 

 

88,691

 

 

 

-

 

 

 

88,691

 

Other payables and accrued liabilities

 

 

2,454,691

 

 

 

7,389

 

 

 

-

 

 

 

2,462,080

 

Due to the related parties

 

 

835,046

 

 

 

83,309

 

 

 

-

 

 

 

918,355

 

Taxes payable

 

 

-

 

 

 

14,483

 

 

 

-

 

 

 

14,483

 

Current operating lease liabilities

 

 

-

 

 

 

208,225

 

 

 

-

 

 

 

208,225

 

Total current liabilities

 

 

3,289,737

 

 

 

1,529,219

 

 

 

-

 

 

 

4,818,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-current liabilities

 

 

158,347

 

 

 

-

 

 

 

-

 

 

 

158,347

 

TOTAL LIABILITIES

 

 

3,448,084

 

 

 

1,529,219

 

 

 

-

 

 

 

4,977,303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ordinary shares

 

 

673,300

 

 

 

-

 

 

 

-

 

 

 

673,300

 

Additional paid-in capital

 

 

91,318,726

 

 

 

-

 

 

 

-

 

 

 

91,318,726

 

(Accumulated deficit) Retained earnings

 

 

(64,135,066 )

 

 

127,155

 

 

 

(127,155 )(4)

 

 

(64,135,066 )

Accumulated other comprehensive income

 

 

2,133,152

 

 

 

-

 

 

 

-

 

 

 

2,133,152 )

Total Paranovus Entertainment Technology Ltd.’s shareholders’ equity

 

 

29,990,112

 

 

 

127,155

 

 

 

(127,155 )

 

 

29,990,112

 

Non-controlling interest

 

 

-

 

 

 

-

 

 

 

4,080,306 (4)

 

 

4,080,306 )

Total shareholders’ equity

 

 

29,990,112

 

 

 

127,155

 

 

 

3,953,151

 

 

 

34,070,418

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$ 33,438,196

 

 

$ 1,656,374

 

 

$ 3,953,151

 

 

$ 39,047,721

 

 

Pro Forma Adjustments to the Unaudited Combined Balance Sheet

 

(A)

Derived from the unaudited consolidated balance sheet of Paranovus as of September 30, 2024.

(B)

Derived from the unaudited combined balance sheet of BW as of September 30, 2024.

(1)

Decrease in short-term investments is related to the payment to be made to the sellers.

(2)

Reflects the goodwill generated from the transaction.

(3)

Reflects the acquired identified intangible assets from the transaction.

(4)

Reflects the elimination of the historical retained earnings and non-controlling interests of BW, the accounting acquiree.

 

 

 

 
2

 

 

 PRO FORMA COMBINED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS

 

SIX MONTHS ENDED SEPTEMBER 30, 2024

 

(UNAUDITED)

 

 

 

(A)

Paranovus

 

 

(B)

BW

 

 

Pro Forma Adjustments

 

 

Pro Forma Statement of Operations and Comprehensive Loss

 

Revenues

 

$ 68,454

 

 

$ 3,819,487

 

 

$ -

 

 

$ 3,887,941

 

Cost of revenues

 

 

(59,178 )

 

 

(4,211,192 )

 

 

-

 

 

 

(4,270,370 )

Gross profit (loss)

 

 

9,276

 

 

 

(391,705 )

 

 

-

 

 

 

(382,429 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

(4,101 )

 

 

(914,370 )

 

 

-

 

 

 

(918,471 )

General and administrative

 

 

(1,161,912 )

 

 

(1,180,438 )

 

 

-

 

 

 

(2,342,350 )

Total operating expenses

 

 

(1,166,013 )

 

 

(2,094,808 )

 

 

-

 

 

 

(3,260,821 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(1,156,737 )

 

 

(2,486,513 )

 

 

-

 

 

 

(3,643,250 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

153

 

 

 

-

 

 

 

-

 

 

 

153

 

Interest expense

 

 

(113,185 )

 

 

-

 

 

 

-

 

 

 

(113,185 )

Other loss (income), net

 

 

(22,654 )

 

 

9

 

 

 

-

 

 

 

(22,645 )

Total other loss (income), net

 

 

(135,686 )

 

 

9

 

 

 

-

 

 

 

(135,677 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations before income taxes

 

 

(1,292,423 )

 

 

(2,486,504 )

 

 

-

 

 

 

(3,778,927 )

Income tax expenses

 

 

-

 

 

 

(108 )

 

 

-

 

 

 

(108 )

Net loss from continuing operations

 

 

(1,292,423 )

 

 

(2,486,612 )

 

 

-

 

 

 

(3,779,035 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss from discontinued operations before tax

 

 

(937,477 )

 

 

-

 

 

 

-

 

 

 

(937,477 )

Gain on disposal of discontinued operations

 

 

51,853

 

 

 

-

 

 

 

-

 

 

 

51,853

 

Net loss from discontinued operations

 

 

(885,624 )

 

 

-

 

 

 

-

 

 

 

(885,624 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(2,178,047 )

 

 

(2,486,612 )

 

 

-

 

 

 

(4,664,659 )

Less: Net income attributable to noncontrolling interest

 

 

(412,181 )

 

 

-

 

 

 

1,218,440

 

 

 

806,259

 

Net loss attributable to Paranovus Entertainment Technology Limited

 

 

(1,765,866 )

 

 

(2,486,612 )

 

 

(1,218,440 )

 

 

(5,470,918 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

 

(412,467 )

 

 

-

 

 

 

-

 

 

 

(412,467 )

Comprehensive loss

 

 

(2,590,514 )

 

 

(2,486,612 )

 

 

-

 

 

 

(5,077,126 )

Less: comprehensive loss attributable to non-controlling interests:

 

 

(412,181 )

 

 

-

 

 

 

-

 

 

 

(412,181 )

Comprehensive loss attributable to the Company

 

$ (2,178,333 )

 

$ (2,486,612 )

 

$ -

 

 

$ (4,664,945 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted loss per ordinary share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations basic and diluted

 

 

(0.05 )

 

 

-

 

 

 

-

 

 

 

(0.15 )

Basic and diluted loss per ordinary share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations basic and diluted

 

 

(0.04 )

 

 

-

 

 

 

-

 

 

 

(0.04 )

Weighted average number of ordinary shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

25,125,382

 

 

 

-

 

 

 

-

 

 

 

25,125,382

 

 

Pro Forma Adjustments to the Unaudited Combined Statement of Operations and Comprehensive Loss

 

(A)

Derived from the unaudited consolidated statement of operations and comprehensive loss of Paranovus for the six months ended September 30, 2024.

(B)

Derived from the unaudited combined statement of operations and comprehensive loss of BW for the six months ended September 30, 2024.

(1)

The calculation of weighted average shares outstanding for basic and diluted net loss per share assumes that the transaction is being reflected as if it had occurred on April 1, 2023, the calculation of weighted average shares outstanding for basic and diluted net loss per share assumes that the shares have been outstanding on April 1, 2023.

 

 
3

 

 

 PRO FORMA COMBINED STATEMENT OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME

 

YEAR ENDED MARCH 31, 2024

 

(UNAUDITED)

 

 

 

(A)

Paranovus

 

 

(B)

BW

 

 

Pro Forma Adjustments

 

 

Pro Forma Statement of Operations and Comprehensive (Loss) Income

 

Revenues

 

$ 6,544,819

 

 

$ 11,341,398

 

 

$ -

 

 

$ 17,886,217

 

Cost of revenues

 

 

(6,535,678 )

 

 

(6,870,067 )

 

 

-

 

 

 

(13,405,745 )

Gross profit

 

 

9,141

 

 

 

4,471,331

 

 

 

-

 

 

 

4,480,472 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing

 

 

(38,317 )

 

 

(518,262 )

 

 

-

 

 

 

(556,579 )

General and administrative

 

 

(2,784,628 )

 

 

(1,303,968 )

 

 

-

 

 

 

(4,088,596 )

Goodwill impairment

 

 

(1,807,850 )

 

 

-

 

 

 

 

 

 

 

(1,807,850 )

Total operating expenses

 

 

(4,630,795 )

 

 

(1,822,230 )

 

 

-

 

 

 

(6,453,025 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(4,621,654 )

 

 

2,649,101

 

 

 

-

 

 

 

(1,972,553 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

345

 

 

 

-

 

 

 

-

 

 

 

345

 

Interest expense

 

 

(39,167 )

 

 

-

 

 

 

-

 

 

 

(39,167 )

Other income, net

 

 

870,303

 

 

 

10,039

 

 

 

-

 

 

 

880,342

 

Total other income, net

 

 

831,481

 

 

 

10,039

 

 

 

-

 

 

 

841,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from continuing operations before income taxes

 

 

(3,790,173 )

 

 

2,659,140

 

 

 

-

 

 

 

(1,131,033 )

Income tax expenses

 

 

 

 

 

 

(16,531 )

 

 

-

 

 

 

(16,531 )

Net (loss) income from continuing operations

 

 

(3,790,173 )

 

 

2,642,609

 

 

 

-

 

 

 

(1,147,564 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss from discontinued operations before tax

 

 

(13,780,209 )

 

 

-

 

 

 

-

 

 

 

(13,780,209 )

Gain on disposal of discontinued operations

 

 

7,547,428

 

 

 

-

 

 

 

-

 

 

 

7,547,428

 

Income tax expenses on discontinued operations

 

 

95,630

 

 

 

-

 

 

 

-

 

 

 

95,630

 

Net loss from discontinued operations

 

 

(6,137,151 )

 

 

-

 

 

 

-

 

 

 

(6,137,151 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

 

(9,927,324 )

 

 

2,642,609

 

 

 

-

 

 

 

(7,284,715 )

Less: Net loss attributable to noncontrolling interest

 

 

198,867

 

 

 

-

 

 

 

(1,294,878 )

 

 

(1,096,011 )

Net (loss) income attributable to Paranovus Entertainment Technology Limited

 

 

(10,126,191 )

 

 

2,642,609

 

 

 

1,294,878

 

 

 

(6,188,704 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

 

3,222,698

 

 

 

-

 

 

 

-

 

 

 

3,222,698

 

Comprehensive (loss) income

 

 

(6,704,626 )

 

 

2,642,609

 

 

 

-

 

 

 

(4,062,017 )

Less: comprehensive income attributable to non-controlling interests:

 

 

274,960

 

 

 

-

 

 

 

-

 

 

 

274,960

 

Comprehensive (loss) income attributable to the Company

 

$ (6,979,586 )

 

$ 2,642,609

 

 

$ -

 

 

$ (4,336,977 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted loss per ordinary share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations basic and diluted

 

 

(0.80 )

 

 

-

 

 

 

-

 

 

 

(0.24 )

Basic and diluted loss per ordinary share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations basic and diluted

 

 

(1.30 )

 

 

-

 

 

 

-

 

 

 

(0.76 )

Weighted average number of ordinary shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

4,732,726

 

 

 

-

 

 

 

-

 

 

 

4,732,726

 

 

Pro Forma Adjustments to the Unaudited Combined Statement of Operations and Comprehensive (Loss) Income

 

(A)

Derived from the audited consolidated statement of operations and comprehensive income of Paranovus for the year ended March 31, 2024.

(B)

Derived from the audited combined statement of operations and comprehensive income of BW for the year ended March 31, 2024.

(2)

The calculation of weighted average shares outstanding for basic and diluted net loss per share assumes that the transaction is being reflected as if it had occurred on April 1, 2023, the calculation of weighted average shares outstanding for basic and diluted net loss per share assumes that the shares have been outstanding on April 1, 2023.

 

 
4