| Schedule of Proforma Consolidated Balance Sheets |
| | | | Pro Forma Adjustments | | | | | | | | Historical | | | Notes | | Amount | | | Pro Forma | | | | | | | | | | | | | | | | Assets | | | Current assets: | | | | | | | | | | | | | Cash and cash equivalents | | $ | 7,837 | | | (A) | | $ | 2,500 | | | $ | 10,337 | | | Restricted cash | | | - | | | (A) | | | 15,000 | | | | 15,000 | | | Trade accounts receivable, net | | | 40 | | | | | | - | | | | 40 | | | Inventory | | | 643 | | | | | | - | | | | 643 | | | Prepaid expenses and other current assets | | | 919 | | | | | | - | | | | 919 | | | Total current assets | | | 9,439 | | | | | | 17,500 | | | | 26,939 | | | Intangible assets | | | 365 | | | | | | - | | | | 365 | | | Other assets | | | 111 | | | | | | - | | | | 111 | | | Total assets | | $ | 9,915 | | | | | $ | 17,500 | | | $ | 27,415 | | | | | | | | | | | | | | | | | | | Liabilities and Equity (Deficiency) | | | | Current liabilities: | | | | | | | | | | | | | | | | Trade accounts payable | | $ | 1,016 | | | | | $ | - | | | $ | 1,016 | | | Accrued expenses | | | 368 | | | | | | - | | | | 368 | | | Loan payable, net of debt discount | | | - | | | (A) | | | 17,500 | | | | 13,460 | | | | | | | | | (B) | | | (4,040 | ) | | | | | | FCC consent decree payable | | | 15,000 | | | | | | - | | | | 15,000 | | | Deferred revenue | | | 197 | | | | | | - | | | | 197 | | | Income taxes payable | | | 221 | | | | | | - | | | | 221 | | | Total current liabilities | | | 16,802 | | | | | | 13,460 | | | | 30,262 | | | Settlement payable - stockholders | | | 7,200 | | | | | | - | | | | 7,200 | | | Deferred revenue - long-term portion | | | 80 | | | | | | - | | | | 80 | | | Total liabilities | | | 24,082 | | | | | | 13,460 | | | | 37,542 | | | Equity (Deficiency) | | | | | | | | | | | | | | | | Straight Path Communications Inc. stockholders' equity: | | | | | | | | | | | | | | | | Preferred stock | | | - | | | | | | - | | | | - | | | Class A common stock | | | 8 | | | | | | - | | | | 8 | | | Class B common stock | | | 117 | | | | | | - | | | | 117 | | | Additional paid-in capital | | | 26,073 | | | (B) | | | 4,040 | | | | 30,113 | | | Accumulated deficit | | | (37,781 | ) | | | | | - | | | | (37,781 | ) | | Treasury stock | | | (428 | ) | | | | | - | | | | (428 | ) | | Total Straight Path Communications Inc. stockholders' equity (deficiency) | | | (12,011 | ) | | | | | 4,040 | | | | (7,971 | ) | | Noncontrolling interests | | | (2,156 | ) | | | | | - | | | | (2,156 | ) | | Total equity (deficiency) | | | (14,167 | ) | | | | | 4,040 | | | | (10,127 | ) | | Total liabilities and equity (deficiency) | | $ | 9,915 | | | | | $ | 17,500 | | | $ | 27,415 | |
Notes to Pro Forma Consolidated Balance Sheet | | (A) | To record the proceeds from the Loan Agreement. According to the terms of the Loan Agreement, $15 million of the Loan Amount will be used to pay the Initial Civil Penalty. As such, $15 million has been classified as restricted cash. |
| | (B) | To record the value of the warrants issued under the Loan Agreement. The value of the warrants will be amortized to interest
expense over the term of the Loan Agreement. |
|