|
The
following tables present the unaudited pro forma combined results of operations of the Company and Lyvecom as though the acquisition
occurred at the beginning of fiscal 2024 (in thousands, except per share amount and number of shares):
SCHEDULE OF UNAUDITED PRO FORMA
| |
|
2025 |
|
|
2024 |
|
| |
|
Three Months Ended September 30, |
|
| |
|
2025 |
|
|
2024 |
|
| |
|
|
|
|
|
|
| Pro forma revenues |
|
$ |
3,609 |
|
|
$ |
240 |
|
| Pro forma net income (loss) attributable to common stockholders of Ton Strategy Company |
|
$ |
83,269 |
|
|
$ |
(2,788 |
) |
| Pro forma earnings per share – basic |
|
$ |
2.23 |
|
|
$ |
(3.12 |
) |
| Pro forma earnings per share – diluted |
|
$ |
2.23 |
|
|
$ |
(3.12 |
) |
| Pro forma weighted-average shares used in computing earnings per share – basic |
|
|
37,262,322 |
|
|
|
894,918 |
|
| Pro forma weighted-average shares used in computing earnings per share – diluted |
|
|
37,316,756 |
|
|
|
894,918 |
|
| |
|
2025 |
|
|
2024 |
|
| |
|
Nine Months Ended September 30, |
|
| |
|
2025 |
|
|
2024 |
|
| |
|
|
|
|
|
|
| Pro forma revenues |
|
$ |
7,153 |
|
|
$ |
443 |
|
| Pro forma net loss attributable to common stockholders of Ton Strategy Company |
|
$ |
78,132 |
|
|
$ |
(7,990 |
) |
| Pro forma earnings per share – basic |
|
$ |
5.82 |
|
|
$ |
(12.24 |
) |
| Pro forma earnings per share – diluted |
|
$ |
5.81 |
|
|
$ |
(12.24 |
) |
| |
|
|
|
|
|
|
|
|
| Pro forma weighted-average shares used in computing earnings per share – basic |
|
|
13,420,212 |
|
|
|
653,064 |
|
| Pro forma weighted-average shares used in computing earnings per share – diluted |
|
|
13,438,556 |
|
|
|
653,064 |
|
|