Exhibit 99.6

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

On May 18, 2007, Patrick Industries, Inc. (the “Company”) consummated its acquisition of all of the outstanding capital stock of Adorn Holdings, Inc., (“Adorn”) an Elkhart, Indiana based manufacturer and supplier of interior components to the recreational vehicle and manufactured housing industries for $78,764,000 in cash. The acquisition was financed through both debt and equity financing which was structured to provide additional liquidity to facilitate the combined companies’ future growth plans and working capital needs. The purchase of Adorn represents an acquisition of a business and has been accounted for in accordance with SFAS No. 141 Business Combinations. The financial position and the results of operations for Adorn are included in the Company’s consolidated financial statements and respective operating statements as of and for the thirty-two-week year to date period ended December 31, 2007 from the date of acquisition, and are accordingly reflected in the Company’s Report on Form 10-K for the period ended December 31, 2007.

The unaudited pro forma condensed combined financial statements contained herein are based on a preliminary allocation of the purchase price as if the transaction had been completed on January 1, 2006, and have been derived by combining Patrick Industries, Inc.’s (“Patrick”) consolidated statement of operations for the twelve-month period ended December 31, 2007, and Adorn’s consolidated statement of operations for the twenty-week period ended May 18, 2007. The Patrick statement includes the results of operations of Adorn Holdings for the thirty-two-week year to date period from May 18, 2007 through December 31, 2007. Pro forma adjustments are based on preliminary estimates and assumptions, and do not assume any cost savings or synergies. The unaudited pro forma condensed combined statements of operations do not purport to represent what the results of operations actually would have been if the acquisition had occurred as of such dates, or what results will be for any future periods.

On March 10, 2008, the Company entered into a Securities Purchase Agreement (the “Securities Purchase Agreement”) providing for the sale of 1,125,000 shares of its common stock to Tontine Capital Partners, L.P. and Tontine Capital Overseas Master Fund, L.P. (collectively “Tontine”) at $7.00 per share, for an aggregate purchase price of $7,875,000. The sale was completed on March 12, 2008. Proceeds from the sale of common stock were used to prepay approximately $7.7 million of the $14.8 million in principal currently outstanding under the Company’s 9.5% Senior Subordinated Promissory Notes (the “Notes”), and to pay related accrued interest on the Notes. The Notes were originally issued to Tontine in May 2007 as part of the financing for the Company’s acquisition of Adorn.

Patrick is planning to conduct a $12,950,000 rights offering of common stock to its shareholders in the second quarter of 2008, subject to regulatory filing requirements. The rights offering will grant shareholders one right to purchase 0.258069 of a share of common stock, for each share of the Company’s common stock they own, at a purchase price of $7.00 per share. In connection with the rights offering in March 2008, the Company entered into a standby purchase agreement with Tontine pursuant to which Tontine has agreed to purchase any shares that are unsubscribed for at the close of the rights offering at the same $7.00 per share price paid by our shareholders. The Company expects to use the proceeds from the rights offering to prepay the approximate $7,070,000 in principal amount of the Company’s Notes owing to Tontine and related accrued interest, to prepay borrowings under the Company’s credit facility and to pay related fees and expenses. Because the rights offering is still subject to regulatory filings and shareholder approval, the effects are not reflected in the unaudited pro forma condensed combined financial statements.

Patrick Industries, Inc.

Unaudited Pro Forma Condensed Statement of Operations

For the Twelve-Months ended December 31, 2007

(dollars in thousands, except per share information)

See accompanying notes to unaudited pro forma condensed combined statement of operations.

Patrick Industries, Inc.

Notes to Unaudited Pro Forma Condensed Combined Statement of Operations

For the Twelve-Months Ended December 31, 2007

(dollars in thousands, except per share information)

Note 1. Acquisition of Adorn Holdings, Inc.

The following table summarizes the aggregate consideration paid for Adorn Holdings, Inc. (“Adorn”):

The cash consideration exchanged for the capital stock of Adorn was funded through the issuance of the Company’s common stock in a private placement to Tontine of $11,025, the issuance of senior subordinated debt to Tontine of approximately $13,975, term debt borrowings of $50,000 under the Company’s new $110,000 credit facility, and borrowings under the Company’s revolving line of credit of $3,814.

Assets acquired and liabilities assumed in the acquisition were recorded on the Company’s balance sheet based at their estimated fair values as of the date of the acquisition. The purchase price allocation is preliminary and a final determination of required purchase accounting adjustments will be made upon conclusion of the consolidation activities expected to be complete during the Company’s second fiscal quarter of 2008. Revision to the fair values will be recorded by the Company as further adjustments to the purchase price allocation. The following table summarizes the estimated fair values of the assets acquired and liabilities assumed:

As part of the purchase price allocation, the Company valued acquired inventory at fair value as of the date of the acquisition. The effect of this valuation adjustment was to increase the acquired inventory by $207. Based on the average rate at which inventory turns, this adjustment was fully expensed through cost of sales during the quarter ended June 30, 2007.

As of December 31, 2007, the Company has completed its analysis of the income tax matters and elections related to the Adorn acquisition.

In connection with the Adorn acquisition and as part of the purchase price allocation, the Company recorded liabilities of approximately $1,700 related to involuntary terminations and relocation of certain Adorn employees and related facility closure costs. As integration plans are finalized these liabilities may be increased or decreased with the offset recorded in goodwill.