Exhibit 99.2

 

 

 

PLEDGE PETROLEUM CORP.

UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION

 

 

On December 19, 2018, Pledge Petroleum Corp. (the “Company”) entered into a Share Exchange agreement with Renewable Technology Solutions, Inc. (“RTS”). Pursuant to the terms of the agreement in exchange for 100% of the RTS shares the Company will issue in the name of the RTS Stockholder a stock certificate registered in the name of the RTS Stockholder for 250,000,000 shares of its common stock. The Merger will be accounted for as a “reverse acquisition” and recapitalization.

 

The following unaudited pro forma combined financial information is based on the historical financial statements of Pledge Petroleum Corp. (the “Company”) and Renewable Technology Solutions, Inc. (“RTS”), as adjusted to give effect to the merger of the Company acquiring RTS. The notes to the unaudited pro forma financial information describe the adjustments to the financial information presented.

 

The unaudited pro forma combined balance sheet as of September 30, 2018 is presented as if the acquisition of RTS had occurred on September 30, 2018. The unaudited pro forma combined statement of operations for the period ended September 30, 2018 is presented as if the acquisition of RTS had occurred at the beginning of the period presented.

 

The unaudited pro forma combined financial information is not intended to represent or be indicative of the Company’s consolidated results of operations or financial position that the Company would have reported had the RTS acquisition been completed as of the dates presented and should not be taken as a representation of the Company’s future consolidated results of operation or financial position.

 

These unaudited pro forma combined financial statements should be read in conjunction with the historical financial statements and accompanying notes of RTS (contained elsewhere in this Form 8-K) and the Company’s historical financial statements and accompanying notes, which were previously filed with the Securities and Exchange Commission. The adjustments that are included in the following unaudited pro forma financial statements are described in Note 2 below.

 

 

 

 

PLEDGE PETROLEUM CORP.

Proforma Balance Sheet

 

   September 30, 2018 
   Pledge
Petroleum Corp.
   Renewable
Technology
Solutions, Inc.
   Elimination   Proforma 
ASSETS                    
Current assets:                    
Cash  $160,067   $-   $-   $160,067 
Prepaid expenses   6,010    -    -    6,010 
    Total current assets   166,077    -    -    166,077 
                     
Plant and equipment, net   5,148    -    -    5,148 
Deposits   1,750    -    -    1,750 
Total assets  $172,975   $-   $-   $172,975 
                     
LIABILITIES AND STOCKHOLDERS' EQUITY                    
Current liabilities:                    
Accounts payable  $23,414   $-   $-   $23,414 
Accrued expenses and other payables   31,154    -    -    31,154 
Loan payable – related party   -    204    -    204 
Notes payable   3,000    -    -    3,000 
Total current liabilities   57,568    204    -    57,772 
                     
Stockholders' Equity (Deficit):                    
Series A-1 Convertible Preferred stock, $0.01 par value; 5,000,000 shares designated, 3,137,500 shares issued, no shares outstanding at September 30, 2018   -    -    -      
Series B Convertible, Redeemable Preferred Stock, $0.001 par value; 500,000 shares designated; 40,000 issued and outstanding. (liquidation preference $480,000)   40    -    -    40 
Series C Convertible, Preferred Stock, $0.001 par value, 4,500,000 shares designated, no shares outstanding at September 30, 2018   -    -    -    - 
Common stock, $0.001 par value; 500,000,000 shares authorized, 298,558,931 shares issued, 234,256,464 shares outstanding at September 30, 2018   234,257    100    249,900(1)   484,257 
Treasury Stock   (8,428,060)   -    -    (8,428,060)
Additional paid in capital   28,164,964    -    (20,105,694)(1)   8,059,270 
Accumulated deficit   (19,855,794)   (304)   19,855,794(1)   (304)
Total stockholders' equity (deficit)   115,407    (204)   -    115,203 
Total Liabilities and Stockholders' Deficit  $172,975   $-   $-   $172,975 

   

 

 

 

PLEDGE PETROLEUM CORP.

Proforma Statement of Operations

 

   For the period
ended
September 30, 2018
   From
August 22, 2018
(date of inception)
through
September 30, 2018
         
   Pledge
Petroleum Corp.
   Renewable
Technology
Solutions, Inc.
   Elimination   Proforma 
                 
Expenses:                    
   Sales and Marketing  $4,491   $-   $-   $4,491 
   Professional fees   225,281    -    -    225,281 
   Consulting fees   134,250    -    -    134,250 
   General and administrative   388,415    304    -    388,719 
Depreciation, amortization and impairment charges   3,787    -    -    3,787 
           Total expenses   756,224    304    -    756,528 
                     
Loss from operations   (756,224)   (304)   -    (756,528)
                     
Other income:                    
   Other income   14,658    -    -    14,658 
   Finance costs   105    -    -    105 
Total other income   14,763    -    -    14,763 
                     
Loss before Provision for Income Taxes   (741,461)   (304)   -    (741,765)
Provision for Income Taxes   -    -    -    - 
                     
Net Loss  $(741,461)  $(304)  $-   $(741,765)
                     
Undeclared Series B and Series C Preferred stock dividends   (26,926)   -    -    (26,926)
                     
Net loss available to common stock holders  $(768,387)  $(304)  $-   $(768,691)
Net Loss Per Share - Basic and Diluted  $(0.00)  $-   $-   $(0.00)
Weighted Average Number of Shares Outstanding - Basic and Diluted   229,101,894    -    -    229,101,894 

 

 

 

 

  

PLEDGE PETROLEUM CORP.

UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

 

 

NOTE 1 - BASIS OF PRO FORMA PRESENTATION 

 

The unaudited pro forma combined balance sheet as of September 30, 2018 and the unaudited pro forma statement of operations for the period ended September 30, 2018, are based on the historical financial statements of the Company and RTS as of September 30, 2018 after giving effect to the Company’s acquisition of RTS that will be consummated, and adjustments described in the accompanying notes to the unaudited pro forma combined financial information.

 

In exchange for 100% of the RTS shares the Company will issue in the name of the RTS Stockholder a stock certificate registered in the name of RTS Stockholder for 250,000,000 shares of its common stock.

 

The Company accounts for business combinations pursuant to Accounting Standards Codification ASC 805, Business Combinations.   In accordance with ASC 805, the Company uses its best estimates and assumptions to accurately assign fair value to the assets acquired and the liabilities assumed at the acquisition date.

 

The unaudited pro forma combined financial information is not intended to represent or be indicative of the Company’s consolidated results of operations or financial position that the Company would have reported had the acquisition been completed as of the dates presented and should not be taken as a representation of the Company’s future consolidated results of operations or financial position.

 

The unaudited pro forma combined financial information should be read in conjunction with the historical financial statements and accompanying notes of the Company included in the quarterly report on form 10-Q for the quarter ended September 30, 2018.

  

NOTE 2 - PRO FORMA ADJUSTMENTS

 

The following pro forma adjustments are included in the Company’s unaudited pro forma combined financial information:

 

(1)Since the Company and Renewable Technology Solutions, Inc. were entities under common control prior to the Acquisition, the transaction is accounted for as a restructuring transaction. The Company has recast prior period financial statements to reflect the conveyance of Renewable Technology Solutions, Inc‘s common shares as if the restructuring transaction had occurred as of the earliest date of the financial statements. Pursuant to the terms of the merger the Company issued 250,000,000 shares of common stock to RTS. The common stock of RTS and the accumulated deficit of the Company were eliminated to additional paid in capital.

 

NOTE 3 – SUBSEQUENT EVENTS

 

On December 12, 2018, the Company entered into a Contract for the Sale and Purchase of Real Estate with Stevens Automotive LLC. Per the terms of the contract the Company will pay $1,250,000 for the purchase of two parcels of land totaling 28 acres in Bay Minete, Alabama. The Company is requited to deposit $5,000 of earnest money. The closing is scheduled for on or before April 1, 2019.