EXHIBIT 99.2

GLOBALWISE INVESTMENTS, INC.

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

Introduction to the Unaudited Pro Forma Condensed Combined Financial Statements

On February 10, 2012, Globalwise Investments, Inc. (“Globalwise”) consummated a share exchange transaction with Intellinetics, Inc. (“Intellinetics”), acquiring all of its outstanding shares (“Share Exchange”). Intellinetics, founded in 1996, is an enterprise content management software development, sales and marketing company serving both public and private sector clients. In connection with the Share Exchange, after December 31, 2011, Intellinetics issued short term notes for an aggregate of $356,556 and contingently convertible notes for an aggregate of $120,000, in addition to short term notes of $472,500 that were issued principally during the fourth quarter of 2011.

The following unaudited pro forma condensed combined financial statements are derived from our historical combined financial statements and give effect to the Share Exchange.

Share Exchange with Globalwise

Globalwise and Intellinetics entered into a Securities Exchange Agreement on February 10, 2012 (the “Closing Date”), and consummated the Share Exchange on the same day. As a result of the Share Exchange, Globalwise became the legal acquirer of the business of Intellinetics, and Globalwise will continue the existing business operations of Intellinetics as a wholly owned subsidiary of Globalwise. Intellinetics will remain as the surviving operating company. The term, “the Company” refers to Globalwise and its subsidiary after the effect of the Share Exchange. Intellinetics is considered the acquirer for accounting purposes because the management of Intellinetics was in control of the Company after the Share Exchange. The Share Exchange was accounted for as a recapitalization of Intellinetics. As a result of the Share Exchange, the stockholders of Intellinetics received 4,650 shares of Globalwise common stock in exchange for each one share of Intellinetics common stock owned prior to the Share Exchange.

Upon the closing of the Share Exchange:

 

(i) the stockholders of Intellinetics surrendered all of the issued and outstanding shares of Intellinetics’ capital stock, and received, in exchange for such shares, an aggregate of 28,034,850 shares of common stock of Globalwise on a 4,650-for-1 basis;

 

(ii) the Globalwise pre-transaction stockholders retained 4,556,000 shares of the common stock of Globalwise;

 

(iii) Intellinetics paid $220,000 on November 16, 2011, and an additional $85,000 on the Closing Date of the Share Exchange to the stockholders of Globalwise in connection with the Share Exchange, to provide both a reimbursement of professional fees incurred by Globalwise and for the split off of the net liabilities of Globalwise at closing.

The Share Exchange was intended to be a tax-free reorganization within the meaning of Section 368(a)(1)(B) of the Internal Revenue Code of 1986, as amended, with the result that stockholders of Intellinetics will not incur any income tax liability as a result of the Share Exchange.

The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2011 was prepared under the assumption that the Share Exchange was consummated on January 1, 2011.

The unaudited pro forma condensed combined balance sheet as of December 31, 2011, was prepared under the assumption that the Share Exchange was consummated on December 31, 2011.

The unaudited pro forma condensed combined financial statements are based upon information and assumptions available at the time of release of this document. The pro forma condensed combined financial statements do not purport to represent, and are not necessarily indicative of, what the Company’s actual financial position and results of operations would have been had the various events occurred on the dates indicated.

These unaudited pro forma condensed combined financial statements, including the notes thereto, are qualified in their entirety by reference to, and should be read in conjunction with the following: (i) the Globalwise audited historical financial statements and the notes thereto for the year ended December 31, 2011, previously filed with the Securities and Exchange Commission (“SEC”) pursuant to the Securities Exchange Act of 1934, as amended, and incorporated herein by reference; and (ii) the Intellinetics financial statements and the notes thereto for the year ended December 31, 2011, included as Exhibit 99.1 to the Current Report on Form 8-K/A of which this Exhibit 99.2 is a part.

 

1


GLOBALWISE INVESTMENTS, INC.

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

DECEMBER 31, 2011

 

     Globalwise           Pro Forma Adjustments      Pro forma  
     Investments, Inc.     Intellinetics, Inc.     Debit      Note      Credit      Note      As Adjusted  
     Note 1     Note 2                                    

ASSETS

                  

Current assets:

       $ 5,600         3       $ 225,000         11      
         120,000         9         68         5      
         356,556         6         85,000         4      

Cash and cash equivalents

   $ 68      $ 140,271                  $ 312,427   

Accounts receivable, net

     —          335,453                    335,453   

Prepaid expenses and other current assets

     —          18,398                    18,398   
  

 

 

   

 

 

   

 

 

       

 

 

       

 

 

 

Total current assets

     68        494,122        482,156            310,068            666,278   

Capital assets, net

     —          32,771                    32,771   

Other assets

     —          46,404                    46,404   
  

 

 

   

 

 

   

 

 

       

 

 

       

 

 

 

Total assets

   $ 68      $ 573,297      $ 482,156          $ 310,068          $ 745,453   
  

 

 

   

 

 

   

 

 

       

 

 

       

 

 

 

LIABILITIES, EXCESS OF LIABILITIES OVER ASSETS (DEFICIT) AND STOCKHOLDERS’ DEFICIT

                  

Current liabilities:

                  

Accounts payable and accrued expenses

   $ 9,837      $ 389,080      $ 9,837         5       $ —            $ 389,080   

Deferred revenues

     —          964,043                    964,043   
               120,000         9      

Notes payable, current

     71,995        747,778        71,995         5         356,556         6         1,224,334   
  

 

 

   

 

 

   

 

 

       

 

 

       

 

 

 

Total current liabilities

     81,832        2,100,901        81,832            476,556            2,577,457   

Long-term liabilities:

                  

Deferred compensation

     —          215,011                    215,011   

Notes payable

     —          1,528,915                    1,528,915   

Notes payable—related parties

     —          262,707                    262,707   

Deferred interest

     —          17,063                    17,063   

Other long-term liabilities—related parties

     —          157,859                    157,859   
  

 

 

   

 

 

   

 

 

       

 

 

       

 

 

 

Total long-term liabilities

     —          2,181,555        —              —              2,181,555   
  

 

 

   

 

 

   

 

 

       

 

 

       

 

 

 

Total liabilities other than shares

     81,832        4,282,456        81,832            476,556            4,759,012   
  

 

 

   

 

 

   

 

 

       

 

 

       

 

 

 

Shares subject to mandatory redemption

       111,235        111,235         3               —     
  

 

 

   

 

 

   

 

 

       

 

 

       

 

 

 

Total liabilities

     81,832        4,393,691        193,067            476,556            4,759,012   

Excess of liabilities over assets (deficit)

     —          (3,820,394           3,820,394         3         —     
  

 

 

   

 

 

   

 

 

       

 

 

       

 

 

 

Stockholders’ deficit:

                  

Common stock, $0.001 par value

     4,556        —                28,035         8         32,591   
         225,000         11            
         28,035         8            
         118,108         7         3,961,150         10      
         3,703,559         3         81,764         5      

Additional paid-in capital

     31,788        —          —                    —     
         3,961,150         10            

Accumulated deficit

     (118,108     —          85,000         4         118,108         7         (4,046,150
  

 

 

   

 

 

   

 

 

       

 

 

       

 

 

 

Total stockholders’ deficit

     (81,764     —          8,120,852            4,189,057            (4,013,559
  

 

 

   

 

 

   

 

 

       

 

 

       

 

 

 

Total liabilities, excess of liabilities over assets and stockholders’ deficit

   $ 68      $ 573,297      $ 8,313,919          $ 8,486,007          $ 745,453   
  

 

 

   

 

 

   

 

 

       

 

 

       

 

 

 

See footnotes to unaudited pro forma condensed combined financial statements

 

2


GLOBALWISE INVESTMENTS, INC.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

YEAR ENDED DECEMBER 31, 2011

 

     Globalwise           Pro Forma Adjustments    Pro forma  
     Investments, Inc.     Intellinetics, Inc.     Debit      Note      Credit    Note    As Adjusted  
     Note A     Note B                                

Revenues:

                  

Sale of software licenses without modification

   $ —        $ 137,068                  $ 137,068   

Sale of software licenses with substantive modification

     —          542,801                    542,801   

Software as a service

     —          143,428                    143,428   

Software maintenance service

     —          633,302                    633,302   

Consulting services only

     —          269,153                    269,153   
  

 

 

   

 

 

               

 

 

 

Total revenues

     —          1,725,752                    1,725,752   
  

 

 

   

 

 

               

 

 

 

Cost of revenues:

                  

Sale of software without modification

     —          17,001                    17,001   

Sale of software with licenses with substantive modification

     —          454,330                    454,330   

Software as a service

     —          26,375                    26,375   

Software maintenance service

     —          105,035                    105,035   

Consulting services only

     —          222,185                    222,185   
  

 

 

   

 

 

               

 

 

 

Total cost of revenues

     —          824,926                    824,926   
  

 

 

   

 

 

               

 

 

 

Gross Profit

     —          900,826                    900,826   
  

 

 

   

 

 

               

 

 

 

Operating expenses:

                  

General and administrative

     10,149        1,388,315                    1,398,464   

Sales and marketing

     —          737,680                    737,680   

Depreciation

     —          40,437                    40,437   
  

 

 

   

 

 

               

 

 

 

Total operating expenses

     10,149        2,166,432                    2,176,581   
  

 

 

   

 

 

               

 

 

 

Loss from operations

     (10,149     (1,265,606                 (1,275,755
         12,000         D            

Interest expense, net

     (5,663     (174,456     25,076         C               (217,195
  

 

 

   

 

 

               

 

 

 

Net loss

   $ (15,812   $ (1,440,062               $ (1,492,950
  

 

 

   

 

 

               

 

 

 

Basic and diluted net loss per share

   $ (0.00                 $ (0.05
  

 

 

                 

 

 

 

Weighted average number of common shares outstanding-basic and diluted

     4,556,000        6,029        28,028,821         E               32,590,850   
  

 

 

   

 

 

               

 

 

 

See footnotes to unaudited pro forma condensed combined financial statements

 

3


GLOBALWISE INVESTMENTS, INC.

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

I. Background

Share Exchange with Intellinetics

Globalwise consummated the Share Exchange with Intellinetics on February 10, 2012, the Closing Date. After the transaction, Intellinetics became the surviving company for accounting purposes.

II. Pro Forma Adjustments

The following pro forma adjustments give effect to this Share Exchange:

Pro Forma Condensed Combined Balance Sheet – as of December 31, 2011

 

  Note 1   Derived from the Globalwise financial statements as of December 31, 2011, as filed with the SEC on January 31, 2012.

 

  Note 2   Derived from the Intellinetics financial statements as of December 31, 2011, included as Exhibit 99.1 to the Current Report on Form 8-K/A of which this Exhibit 99.2 is a part.

Pro forma adjustments:

 

  Note 3
 
  To reflect the elimination of a liability associated with mandatory stockholder redemption rights and the historical deficit of Intellinetics; to record the receipt of stock subscriptions of $5,600. The redemption rights were rescinded upon the completion of the Share Exchange.

 

     Debit      Credit  

Cash

   $ 5,600      

Shares subject to mandatory redemption

     111,235      

Additional paid-in capital

     3,703,559      

Excess of liabilities over assets (deficit)

      $ 3,820,394   

 

  Note 4   To record the Intellinetics payment to the stockholders of Globalwise on the Closing Date, to provide both a reimbursement of professional fees incurred by Globalwise and for the split off of the net liabilities of Globalwise on the Closing Date.

 

     Debit      Credit  

Accumulated deficit

   $ 85,000      

Cash

      $ 85,000   

 

  Note 5   To record the split off of the Globalwise pre-transaction assets and liabilities.

 

     Debit      Credit  

Accounts payable and accrued expenses

   $ 9,837      

Notes payable, current

     71,995      

Additional paid-in capital

      $ 81,764   

Cash

        68   

 

  Note 6   To record the issuance of notes payable by Intellinetics to an advisor for cash.

 

     Debit      Credit  

Cash

   $ 356,556      

Notes payable, current

      $ 356,556   

 

4


GLOBALWISE INVESTMENTS, INC.

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

Pro Forma Adjustments, continued

 

  Note 7     To eliminate the accumulated deficit of Globalwise.

 

     Debit      Credit  

Additional paid-in capital

   $ 118,108      

Accumulated deficit

      $ 118,108   

 

  Note 8     To record the exchange of 6,029 shares of common stock of Intellinetics (after the effect of an issuance of 1,135 additional Intellinetics shares) into 28,034,850 shares of Globalwise, par value $0.001 per share, on a 4,650-for-1 basis, in connection with the Share Exchange.

 

     Debit      Credit  

Additional paid-in capital

   $ 28,035      

Common stock

      $ 28,035   

 

  Note 9     To record the issuance by Intellinetics of 10% contingently convertible notes payable for cash.

 

     Debit      Credit  

Cash

   $ 120,000      

Notes payable

      $ 120,000   

 

  Note 10   To record the transfer of the deficit in additional paid-in capital to accumulated deficit.

 

     Debit      Credit  

Accumulated deficit

   $ 3,961,150      

Additional paid-in capital

      $ 3,961,150   

 

  Note 11   To record the professional fees and other costs incurred in connection with the Share Exchange.

 

     Debit      Credit  

Additional paid-in capital

   $ 225,000      

Cash

      $ 225,000   

Pro Forma Condensed Combined Statement of Operations—For the Year Ended December 31, 2011

 

  Note A Derived from the Globalwise financial statements for the year ended December 31, 2011, as filed with the SEC on January 31, 2012.

 

  Note B Derived from the Intellinetics financial statements for the year ended December 31, 2011, included as Exhibit 99.1 to the Current Report on Form 8-K/A, of which this Exhibit 99.2 is a part.

 

5


GLOBALWISE INVESTMENTS, INC.

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

II. Pro Forma Adjustments, continued

Pro forma adjustments:

 

  Note C To record interest expense on the notes to an advisor of $829,056 at 3.25% per annum, less the interest expense previously recognized during 2011.

 

Total notes payable issued to advisor

   $ 829,056   

Interest rate

     3.25
  

 

 

 

Total interest expense

     26,944   

Less interest previously recorded in 2011

     (1,868
  

 

 

 

Pro forma adjustment for interest expense

   $ 25,076   
  

 

 

 

 

  Note D To record interest expense on the contingently convertible notes for $120,000 at 10% per annum.

 

  Note E To record the exchange of 4,650 shares of Globalwise common stock for each one share of Intellinetics common stock in connection with the Share Exchange.

 

     Intellinetics  

Shares outstanding December 31, 2011

     6,029   

Adjustment for 4,650-to-1 exchange for Globalwise common stock

     28,028,821   
  

 

 

 

As adjusted for exchange

     28,034,850   
  

 

 

 

 

6