Exhibit 99.1

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED COMBINED

FINANCIAL STATEMENTS OF NEXTDECADE CORPORATION

 

Introduction

 

On April 17, 2017, Harmony Merger Corp. (“Harmony”), Harmony Merger Sub, LLC (“Merger Sub”), NextDecade, LLC (“NextDecade”) and certain members of NextDecade and entities affiliated with such members entered into an Agreement and Plan of Merger (“Merger Agreement”). On July 24, 2017, the transactions contemplated by the Merger Agreement were consummated and Harmony was renamed NextDecade Corporation (the “Company”).

 

Pursuant to the Merger Agreement, entities affiliated with certain of the members of NextDecade (the “Blocker Companies”) merged with and into Harmony (each a “Blocker Merger” and together, the “Blocker Mergers”), with Harmony being the surviving entity of the Blocker Mergers and, immediately thereafter Merger Sub merged with and into NextDecade (the “Merger”) with NextDecade being the surviving entity of the Merger and becoming a wholly-owned subsidiary of the Company. Immediately following the Merger, the pre-Merger shareholders of NextDecade held approximately 94% of the outstanding common stock.

 

The Merger will be accounted for as a “reverse merger” and recapitalization based on: (i) NextDecade owners’ preponderance of voting rights (approximately 94%) in the Company, (ii) the preponderance of representation of NextDecade board members on the Company’s board (7 of 9 total board members), (iii) the replacement of Harmony’s management team with NextDecade’s management team, and (iv) NextDecade’s preponderance in relative size as evaluated by investment and valuation. Accordingly, the assets and liabilities and the historical operations that will be reflected in the Company’s financial statements after the Merger will be those of NextDecade and will be recorded at the historical cost basis of NextDecade. Harmony’s assets, liabilities and results of operations will be consolidated with those of NextDecade upon the consummation of Merger.

 

The unaudited pro forma condensed consolidated combined statements of operations for the three months ended March 31, 2017, and for the year ended December 31, 2016, combine the historical consolidated statements of operations of Harmony and the historical consolidated statements of operations of NextDecade, giving effect to the Merger as if it had been consummated on January 1, 2016, the beginning of the earliest period presented, and the unaudited pro forma condensed consolidated combined balance sheet as of March 31, 2017, combines the historical consolidated condensed balance sheet of Harmony and the historical condensed consolidated balance sheet of NextDecade, giving effect to the Merger as if it had been consummated on March 31, 2017.

 

The historical consolidated financial statements have been adjusted in the unaudited pro forma condensed consolidated combined financial statements to give pro forma effect to events that are: (1) directly attributable to the business combination; (2) factually supportable; and (3) with respect to the statement of operations, expected to have a continuing impact on the Company’s results following the completion of the business combination.

 

The unaudited pro forma condensed consolidated combined financial statements have been developed from and should be read in conjunction with:

 

the accompanying notes to the unaudited pro forma condensed consolidated combined financial statements;
   
the historical audited financial statements of Harmony as of December 31, 2016, included in the proxy statement (the “Proxy Statement”) filed with the Securities and Exchange Commission on June 29, 2017;
   
the historical unaudited financial statements of Harmony as of and for the three months ended March 31, 2017, included in the Proxy Statement;

 

 

 

 

the historical consolidated audited financial statements of NextDecade as of and for the year ended December 31, 2016, included in the Proxy Statement;
   
the historical condensed consolidated unaudited financial statements of NextDecade as of and for the three months ended March 31, 2017, included in the Proxy Statement; and
   
other information relating to Harmony and NextDecade contained in the Proxy Statement.

 

Assumptions and estimates underlying the unaudited pro forma adjustments set forth in the unaudited pro forma condensed consolidated combined financial statements are described in the accompanying notes. The unaudited pro forma condensed consolidated combined financial statements have been presented for illustrative purposes only and are not necessarily indicative of the operating results and financial position that would have been achieved had the business combination and the other related transactions occurred on the dates indicated. Further, the unaudited pro forma condensed consolidated combined financial statements do not purport to project the future operating results or financial position of Harmony following the completion of the business combination and the other related transactions. The unaudited pro forma adjustments represent management’s estimates based on information available as of the date of these unaudited pro forma condensed consolidated combined financial statements and are subject to change as additional information becomes available and analyses are performed.

 

 2 

 

 

Unaudited Pro Forma Condensed Consolidated Combined Statement of Operations

Year Ended December 31, 2016

(in thousands, except for shares and per share data)

 

   (a)
Harmony
   (b)
NextDecade
   Adjustments for Merger   Pro Forma Unaudited Combined 
Operating expenses                
Selling, general and administrative  $540   $7,300   $   $7,840 
General and administrative – related party   150            150 
Land option expenses       596        596 
Depreciation and amortization       100        100 
Impairment loss on capital projects       506        506 
Total operating expenses   690    8,502        9,192 
Total operating loss   (690)   (8,502)       (9,192)
Other income (expense)                    
Foreign exchange loss       (19)       (19)
Interest income (expense)   255    82    (194)(c)   143 
Total other income (expense)   255    63    (194)   124 
Net income (loss)  $(435)  $(8,439)  $(194)  $(9,068)
                     
Basic Share Count   4,499,001            105,225,828 
                     
Fully Diluted Share Count   4,499,001            105,225,828 
                     
Basic Earnings (Loss) per Share  $(0.10)          $(0.09)
Fully Diluted Earnings (Loss) per Share  $(0.10)          $(0.09)

 

The accompanying notes are an integral part of these unaudited pro forma condensed consolidated combined financial statements.

 3 

 

 

Unaudited Pro Forma Condensed Consolidated Combined Statement of Operations

Three Months Ended March 31, 2017

(in thousands, except for shares and per share data)

 

   (a)
Harmony
   (b) NextDecade   Adjustments for Merger   Pro forma Unaudited, Combined 
Operating expenses                
Selling, general and administrative  $267   $2,155   $   $2,422 
General and administrative – related party   50            50 
Land option expenses       236        236 
Depreciation and amortization       26        26 
Total operating expenses   317    2,417        2,734 
Total operating loss   (317)   (2,417)       (2,734)
Other income (expense)                    
Foreign exchange loss       (8)       (8)
Interest income (expense)   135    37    (27)(c)   145 
Total other income (expense)   135    29    (27)   137 
Net income (loss)  $(182)  $(2,388)  $(27)  $(2,597)
                     
Basic Share Count   4,454,370            105,225,828 
                     
Fully Diluted Share Count   4,454,370            105,225,828 
                     
Basic Earnings (Loss) per Share  $(0.04)          $(0.02)
Fully Diluted Earnings (Loss) per Share  $(0.04)          $(0.02)

 

The accompanying notes are an integral part of these unaudited proforma condensed consolidated combined financial statements.

 

 4 

 

 

Unaudited Pro Forma Condensed Consolidated Combined Balance Sheet

As of March 31, 2017

(in thousands, except for shares and per share data)

 

  

(a)

Harmony

  

(b)

NextDecade

   Adjustments for Merger   Unaudited Combined 
ASSETS                
Current assets                
Cash and equivalents  $197   $5,794   $30,743(c)  $36,734 
Investments       5,018        5,018 
Prepaid expenses and other current assets   59    3,140    (1,873)(d)   1,326 
Investment held in Trust Account   112,865        (112,865)(e)    
Total current assets   113,121    13,952    (83,995)   43,078 
Noncurrent assets                    
Property, plant and equipment, net       59,367        59,367 
Other assets       349        349 
Total assets  $113,121   $73,668   $(83,995)  $102,794 
LIABILITY AND EQUITY                    
Current liabilities                    
Accounts payable  $373   $952   $(373)(f)  $952 
Accrued liabilities and other current liabilities       3,885        3,885 
Total current liabilities   373    4,837    (373)   4,837 
Noncurrent liabilities                    
Deferred underwriters fee   4,325        (4,325)(g)    
Notes payable   633        (633)(c)    
Compensation liabilities       3,015        3,015 
Total liabilities   5,331    7,852    (5,331)   7,852 
Common Stock, subject to possible conversion; 10,022,361 shares at conversion value (at redemption value approximately $10.256/share   102,790        (102,790)(h)    
MEMBERS’ EQUITY/STOCKHOLDERS’ EQUITY                    
Owners’ equity       88,517    (88,517)(i)    
Preferred stock, $.0001 par value, 1,000,000 authorized, 0 outstanding                
Common stock, $.0001 par value; Authorized 480,000,000 shares, 105,225,828 issued and outstanding           (g)    
              11(i)   11 
Additional paid-in capital   5,881        23,245(h)   29,126 
              88,506(i)   88,506 
Accumulated deficit   (881)   (22,679)   881(h)   (22,679)
Accumulated other comprehensive loss       (22)       (22)
Total Equity   5,000    65,816    24,126    94,942 
Total Liabilities and Equity  $113,121   $73,668   $(83,995)  $102,794 

 

The accompanying notes are an integral part of these unaudited pro forma condensed consolidated combined financial statements.

 

 5 

 

 

1. Basis of Pro Forma Presentation

 

Overview

 

The unaudited pro forma condensed consolidated combined financial statements have been prepared assuming a reverse merger with a recapitalization. The pro forma adjustments for the unaudited pro forma condensed consolidated combined financial statements have been prepared as if the Merger had taken place on March 31, 2017, in the case of the unaudited pro forma condensed consolidated combined balance sheet and on January 1, 2016, in the case of the unaudited pro forma condensed consolidated combined statements of operations.

 

The unaudited pro forma condensed consolidated combined financial statements should be read in conjunction with (i) Harmony’s historical financial statements and related notes for the year ended December 31, 2016 and for the three months ended March 31, 2017, as well as “Other Information Related to Harmony — Harmony’s Management’s Discussion and Analysis of Financial Condition and Results of Operations,” included in the Proxy Statement, (ii) NextDecade’s historical consolidated financial statements and related notes for the year ended December 31, 2016 and for the three months ended March 31, 2017, as well as “NextDecade’s Management’s Discussion and Analysis of Financial Condition and Results of Operations,” included in the Proxy Statement.

 

The unaudited pro forma condensed consolidated combined financial statements do not reflect possible adjustments related to restructuring or integration activities that have yet to be determined or transaction or other costs following the business combination that are not expected to have a continuing impact. Further, one-time transaction-related expenses anticipated to be incurred prior to, or concurrent with, closing the business combination and the other related Transactions are not included in the unaudited pro forma condensed consolidated combined statements of operations. However, the impact of such transaction expenses is reflected in the unaudited pro forma condensed consolidated combined balance sheet as a decrease to retained earnings and a decrease to cash.

 

Merger consideration

 

The merger consideration was valued at approximately $1 billion based on 98,490,409 shares transferred at $10.26 per share.

 

2. Pro Forma Adjustments and Assumptions

     (in thousands, except for shares)

 

The historical consolidated financial statements have been adjusted in the unaudited pro forma condensed consolidated combined financial statements to give pro forma effect to events that are: (1) directly attributable to the business combination; (2) factually supportable; and (3) with respect to the statement of operations, expected to have a continuing impact on the Company’s results following the completion of the Merger.

 

Pro Forma Adjustments to the Statement of Operations:

 

a.Represents the Harmony historical statement of operations for the three months ended March 31, 2017 and for the year ended December 31, 2016.
b.Represents the NextDecade historical statement of operations for the three months ended March 31, 2017 and for the year ended December 31, 2016.
c.Represents the adjustment to interest income as a result of the conversion of shares in Harmony’s Trust Account on the Merger date.

 

Pro Forma Adjustments to the Balance Sheet:

 

a.Represents the Harmony unaudited historical balance sheet as of March 31, 2017.
b.Represents the NextDecade unaudited historical balance sheet as of March 31, 2017.
c.Represents the net adjustment to cash associated with the Merger.

 

 6 

 

 

Pro forma net adjustment to cash associated with merger adjustments (in thousands):

 

   Adjustments for Merger 
Harmony cash previously held in Trust Account  $113,986(1)
Conversions   (81,352)(2)
Cash investment from Carve-out investors   5,100(3)
Payment of transaction costs   (6,991)(4)
Net adjustments to cash associated with merger  $30,743 

 

 

  (1)Represents the adjustment related to the reclassification of the cash equivalents held in the Trust Account at July 24, 2017 in the form of investments to cash and cash equivalents to reflect the fact that these investments are available for use by the Company, assuming no conversions.
  (2)Represents conversions of 7,853,996 shares of common stock to cash at the special meeting of Harmony shareholders
  (3)Represents cash received from carve-out investors.
  (4)Reflects the impact of estimated transaction costs composed of (i) $3,798 of deferred underwriting compensation attributable to Harmony’s initial public offering, (ii) $1,233 of NextDecade placement fees, (iii) $1,197 of notes payable repayment ($633 outstanding at March 31, 2017 and $564 loaned to Harmony subsequent to March 31, 2017), and (iv) $763 of other transaction expenses including legal, accounting, insurance, proxy solicitation, transfer, mailing, and printing fees. The unaudited pro forma condensed consolidated combined balance sheet reflects these costs as a reduction of cash with a corresponding decrease in paid in capital.

 

d.Represents the reduction of prepaid expenses and other current assets of NextDecade for note receivable of $110 (included in transaction costs) and the reclassification of $1,763 of deferred equity issuance costs related to the Merger.
e.Represents the adjustment related to the reclassification of the cash equivalents held in the Trust Account in the form of investments to cash and cash equivalents to reflect the fact that these investments are available for use by the Company.
f.Represents the payment of Harmony accounts payable with funds in escrow.
g.Represents the payment of deferred underwriting costs of $3,798 and the waiver of $527.
h.Represents an adjustment to reflect at the time of issuance, certain of Harmony’s common stock was subject to possible conversion and, as such, an amount of $102,790 was classified as redeemable equity in Harmony’s historical consolidated balance sheet as of March 31, 2017. A portion of the capital associated with stock conversion is reclassified as common stock par value and paid-in capital.
i.Represents the recapitalization of NextDecade’s historical owners’ equity.

 

 

7

 

 


The following information was filed by Nextdecade Corp. (NEXT) on Friday, July 28, 2017 as an 8K 2.02 statement, which is an earnings press release pertaining to results of operations and financial condition. It may be helpful to assess the quality of management by comparing the information in the press release to the information in the accompanying 10-Q Quarterly Report statement of earnings and operation as management may choose to highlight particular information in the press release.

View differences made from one quarter to another to evaluate Nextdecade Corp.'s financial trajectory

Compare SEC Filings Year-over-Year (YoY) and Quarter-over-Quarter (QoQ)
Sample 10-K Year-over-Year (YoY) Comparison

Compare this 10-Q Quarterly Report to its predecessor by reading our highlights to see what text and tables were  removed  ,   added    and   changed   by Nextdecade Corp..

Continue

Never Miss A New SEC Filing Again


Real-Time SEC Filing Notifications
Screenshot taken from Gmail for a new 10-K Annual Report
Last10K.com Member Feature

Receive an e-mail as soon as a company files an Annual Report, Quarterly Report or has new 8-K corporate news.

Continue

We Highlighted This SEC Filing For You


SEC Filing Sentiment Analysis - Bullish, Bearish, Neutral
Screenshot taken from Wynn's 2018 10-K Annual Report
Last10K.com Member Feature

Read positive and negative remarks made by management in their entirety without having to find them in a 10-K/Q.

Continue

Widen Your SEC Filing Reading Experience


Increased Reading Area for SEC Filings
Screenshot taken from Adobe Inc.'s 10-Q Quarterly Report
Last10K.com Member Feature

Remove data columns and navigations in order to see much more filing content and tables in one view

Continue

Uncover Actionable Information Inside SEC Filings


SEC Filing Disclosures
Screenshot taken from Lumber Liquidators 10-K Annual Report
Last10K.com Member Feature

Read both hidden opportunities and early signs of potential problems without having to find them in a 10-K/Q

Continue

Adobe PDF, Microsoft Word and Excel Downloads


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshots of actual 10-K and 10-Q SEC Filings in PDF, Word and Excel formats
Last10K.com Member Feature

Export Annual and Quarterly Reports to Adobe PDF, Microsoft Word and Excel for offline viewing, annotations and analysis

Continue

FREE Financial Statements


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshot of actual balance sheet from company 10-K Annual Report
Last10K.com Member Feature

Get one-click access to balance sheets, income, operations and cash flow statements without having to find them in Annual and Quarterly Reports

Continue for FREE

Intrinsic Value Calculator


Intrinsic Value Calculator
Screenshot of intrinsic value for AT&T (2019)
Last10K.com Member Feature

Our Intrinsic Value calculator estimates what an entire company is worth using up to 10 years of financial ratios to determine if a stock is overvalued or not

Continue

Financial Stability Report


Financial Stability Report
Screenshot of financial stability report for Coco-Cola (2019)
Last10K.com Member Feature

Our Financial Stability reports uses up to 10 years of financial ratios to determine the health of a company's EPS, Dividends, Book Value, Return on Equity, Current Ratio and Debt-to-Equity

Continue

Get a Better Picture of a Company's Performance


Financial Ratios
Available Financial Ratios
Last10K.com Member Feature

See how over 70 Growth, Profitability and Financial Ratios perform over 10 Years

Continue

Log in with your credentials

or    

Forgot your details?

Create Account