EX-99.3 3 a51965552_ex993.htm EXHIBIT 99.3
Exhibit 99.3


SIEBERT FINANCIAL CORP. & SUBSIDIARIES
PRO FORMA CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
As of December 31, 2018

   
Siebert Financial Corp.
   
Pro Forma Adjustments
   
Pro Forma Balance
 
ASSETS
                 
Cash and cash equivalents
 
$
7,229,000
   
$
(3,666,000
)
 
$
3,563,000
 
Receivables from clearing and other brokers
   
2,030,000
     
     
2,030,000
 
Receivable from related party
   
1,000,000
     
     
1,000,000
 
Receivable from lessors
   
171,000
     
     
171,000
 
Other receivables
   
96,000
     
     
96,000
 
Prepaid expenses and other assets
   
470,000
     
     
470,000
 
Furniture, equipment and leasehold improvements, net
   
468,000
     
     
468,000
 
Software, net
   
1,137,000
     
     
1,137,000
 
Deferred tax assets
   
5,576,000
     
     
5,576,000
 
Investment in related party
   
     
3,666,000
     
3,666,000
 
   
$
18,177,000
   
$
   
$
18,177,000
 
                         
LIABILITIES AND STOCKHOLDERS’ EQUITY
                       
Liabilities
                       
Accounts payable and accrued liabilities
 
$
699,000
   
$
   
$
699,000
 
Lease incentive obligation
   
171,000
     
     
171,000
 
Due to clearing brokers and related parties
   
133,000
     
     
133,000
 
Income taxes payable
   
     
     
 
     
1,003,000
     
     
1,003,000
 
                         
Commitments and Contingencies
                       
                         
Stockholders’ equity
                       
Common stock, $.01 par value; 49,000,000 shares authorized, 27,157,188 shares issued and outstanding as of December 31, 2018 and December 31, 2017
   
271,000
     
     
271,000
 
Additional paid-in capital
   
7,641,000
     
     
7,641,000
 
Retained earnings/(Accumulated deficit)
   
9,262,000
     
     
9,262,000
 
     
17,174,000
     
     
17,174,000
 
                         
   
$
18,177,000
   
$
   
$
18,177,000
 




SIEBERT FINANCIAL CORP. & SUBSIDIARIES
PRO FORMA CONSOLIDATED STATEMENTS OF INCOME
Year Ended December 31, 2018

   
Siebert Financial Corp.
   
Pro Forma Adjustments
   
Pro Forma Balance
 
Revenue:
                 
Margin interest, marketing and distribution fees
 
$
10,928,000
   
$
   
$
10,928,000
 
Commissions and fees
   
9,504,000
     
     
9,504,000
 
Principal transactions
   
9,020,000
     
     
9,020,000
 
Advisory fees
   
478,000
     
     
478,000
 
Interest
   
106,000
     
     
106,000
 
Total revenue
   
30,036,000
     
     
30,036,000
 
                         
Expenses:
                       
Employee compensation and benefits
   
13,817,000
     
     
13,817,000
 
Clearing fees, including execution costs
   
2,852,000
     
     
2,852,000
 
Professional fees
   
1,963,000
     
     
1,963,000
 
Other general and administrative
   
1,859,000
     
     
1,859,000
 
Technology and communications
   
1,008,000
     
     
1,008,000
 
Rent and occupancy
   
988,000
     
     
988,000
 
Depreciation and amortization
   
144,000
     
     
144,000
 
Advertising and promotion
   
45,000
     
     
45,000
 
Total expenses
   
22,676,000
     
     
22,676,000
 
                         
Income before (benefit) for (from) income taxes and before equity in net loss of related party    
7,360,000
     
      7,360,000  
(Benefit) provision (from) for income taxes
   
(4,602,000
)
   
     
(4,602,000
)
Income before equity in net loss of related party   $
11,962,000
   
$

 
$
11,962,000  
                         
Equity in net loss of related party
             (104,000 )
     (104,000 )
               
 
     
Net income
  $
 11,962,000     $
 (104,000 )
  $
11,858,000  
                         
Net income per share of common stock
                       
Basic and diluted
 
$
0.44
           
$
0.44
 
                         
Weighted average shares outstanding
                       
Basic and diluted
   
27,157,188
             
27,157,188
 




SIEBERT FINANCIAL CORP. & SUBSIDIARIES
NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

1. Basis of Presentation

As reported on the Annual Report on Form 10-K of Siebert Financial Corp. (“Siebert”) for the year ended December 31, 2018, and as previously disclosed in a Current Report on Form 8-K on January 18, 2019, Siebert purchased approximately 15% of StockCross Financial Services Inc.’s (“StockCross”) outstanding shares. The number of shares purchased by Siebert was 922,875 at a per share price of approximately $3.97.

The pro forma consolidated statements of financial condition as of December 31, 2018 and the consolidated statements of income for the year ended December 31, 2018 were derived from and should be read in conjunction with Siebert’s Annual Report on Form 10-K for the year ended December 31, 2018 and the audited financial statements for StockCross for the year ended December 31, 2018.
 
The unaudited pro forma financial information included herein is for informational purposes only and does not purport to present what Siebert’s results would have been had this transaction actually occurred on the dates presented or to project Siebert’s results of operation or financial position for any future period.