Attached files
Exhibit 99.4
HVAC CONTROLS & SPECIALTIES, INC. | |||||||
Balance Sheets | |||||||
ASSETS | |||||||
|
|
|
| ||||
| June 30, |
| December 31, | ||||
| 2011 |
| 2010 | ||||
| (unaudited) |
|
|
| |||
CURRENT ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
| Cash | $ | 148,435 |
| $ | 16,941 | |
| Accounts receivable, net |
| 177,733 |
|
| 91,652 | |
|
|
|
|
|
| ||
|
| Total Current Assets |
| 326,168 |
|
| 108,593 |
|
|
|
|
|
| ||
PROPERTY AND EQUIPMENT, net |
| 19,662 |
|
| 25,445 | ||
|
|
|
|
|
| ||
|
| TOTAL ASSETS | $ | 345,830 |
| $ | 134,038 |
|
|
|
|
|
| ||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
|
|
|
|
|
| ||
CURRENT LIABILITIES |
|
|
|
|
| ||
|
|
|
|
|
| ||
| Accounts payable and accrued expenses | $ | 202,797 |
| $ | 19,844 | |
| Related party notes payable - current portion |
| 18,273 |
|
| 18,273 | |
| Notes payable - current portion |
| 46,218 |
|
| 6,314 | |
|
|
|
|
|
| ||
|
| Total Current Liabilities |
| 267,288 |
|
| 44,431 |
|
|
|
|
|
| ||
LONG-TERM LIABILITIES |
|
|
|
|
| ||
| Related party notes payable |
| 42,209 |
|
| 51,645 | |
| Notes payable |
| 5,818 |
|
| 8,615 | |
|
|
|
|
|
| ||
|
| Total Long-term Liabilities |
| 48,027 |
|
| 60,260 |
|
|
|
|
|
| ||
|
| Total Liabilities |
| 315,315 |
|
| 104,691 |
|
|
|
|
|
| ||
STOCKHOLDERS' EQUITY |
|
|
|
|
| ||
|
|
|
|
|
| ||
| Common stock; 1,000 shares authorized, |
|
|
|
|
| |
| at no par value, 100 and 100 |
|
|
|
|
| |
| shares issued and outstanding, respectively |
| 5,771 |
|
| 5,771 | |
| Retained earnings |
| 24,744 |
|
| 23,576 | |
|
|
|
|
|
| ||
|
| Total Stockholders' Equity |
| 30,515 |
|
| 29,347 |
|
| TOTAL LIABILITIES AND STOCKHOLDERS' |
|
|
|
|
|
|
| EQUITY | $ | 345,830 |
| $ | 134,038 |
The accompanying notes are an integral part of these financial statements.
1
HVAC CONTROLS & SPECIALTIES, INC. | |||||||
Statements of Operations | |||||||
(unaudited) | |||||||
| For the Six Months Ended | ||||||
| June 30, | ||||||
| 2011 |
| 2010 | ||||
REVENUES | $ | 653,656 |
| $ | 379,757 | ||
COST OF GOODS SOLD |
| 508,116 |
|
| 269,956 | ||
GROSS PROFIT |
| 145,540 |
|
| 109,801 | ||
|
|
|
|
|
| ||
OPERATING EXPENSES |
|
|
|
|
| ||
| Rent expense |
| 12,000 |
|
| 12,000 | |
| Salary and wages |
| 80,995 |
|
| 40,165 | |
| General and administrative |
| 19,286 |
|
| 17,854 | |
|
|
|
|
|
| ||
|
| Total Operating Expenses |
| 112,281 |
|
| 70,019 |
|
|
|
|
|
| ||
INCOME FROM OPERATIONS |
| 33,259 |
|
| 39,782 | ||
|
|
|
|
|
| ||
OTHER INCOME (EXPENSE) |
|
|
|
|
| ||
| Interest expense |
| (2,260) |
|
| (3,505) | |
| Gain on sale of assets |
| - |
|
| 3,776 | |
|
|
|
|
|
| ||
| TOTAL OTHER INCOME (EXPENSE) |
| (2,260) |
|
| 271 | |
|
|
|
|
|
| ||
NET INCOME BEFORE PROFORMA INCOME TAXES | $ | 30,999 |
| $ | 40,053 | ||
|
|
|
|
|
| ||
PROFORMA PROVISION FOR INCOME TAXES |
| (12,090) |
|
| (16,662) | ||
|
|
|
|
|
| ||
PROFORMA NET INCOME | $ | 18,909 |
| $ | 23,391 | ||
|
|
|
|
|
| ||
BASIC AND DILUTED EARNINGS PER SHARE | $ | 309.99 |
| $ | 400.53 | ||
|
|
|
|
|
| ||
PROFORMA BASIC AND DILUTED EARNINGS PER SHARE | $ | 189.09 |
| $ | 233.91 | ||
|
|
|
|
|
| ||
WEIGHTED AVERAGE NUMBER OF BASIC AND |
|
|
|
|
| ||
DILUTED COMMON SHARES OUTSTANDING |
| 100 |
|
| 100 |
The accompanying notes are an integral part of these financial statements.
2
HVAC CONTROLS & SPECIALTIES, INC. | ||||||||
Statements of Cash Flows | ||||||||
(unaudited) | ||||||||
| For the Six Months Ended | |||||||
| June 30, | |||||||
| 2011 |
| 2010 | |||||
OPERATING ACTIVITIES |
|
|
|
|
| |||
| Net income | $ | 30,999 |
| $ | 40,053 | ||
| Adjustments to reconcile net income to net cash |
|
|
|
|
| ||
| used in operating activities: |
|
|
|
|
| ||
|
| Depreciation |
| 5,783 |
|
| 6,033 | |
|
| Bad debt expense |
| - |
|
| 192 | |
|
| Gain on disposal of assets |
| - |
|
| (3,776) | |
| Changes in operating assets and liabilities: |
|
|
|
|
| ||
|
| Accounts receivable |
| (86,081) |
|
| (27,683) | |
|
| Accounts payable and accrued expenses |
| 176,751 |
|
| 21,583 | |
|
|
|
|
|
| |||
|
|
| Net Cash Provided by Operating Activities |
| 127,452 |
|
| 36,402 |
|
|
|
|
|
| |||
INVESTING ACTIVITIES |
|
|
|
|
| |||
|
| Sale of property and equipment |
| - |
|
| 3,776 | |
|
|
|
|
|
| |||
|
|
| Net Cash Provided by (Used in) Investing Activities |
| - |
|
| 3,776 |
|
|
|
|
|
| |||
|
|
|
|
|
| |||
FINANCING ACTIVITIES |
|
|
|
|
| |||
|
| Repayment of related party notes payables |
| (9,436) |
|
| (8,733) | |
|
| Bank overdraft |
| - |
|
| (1,899) | |
|
| Repayment of notes payable |
| (2,948) |
|
| (2,919) | |
|
| Proceeds from line of credit |
| 40,055 |
|
| - | |
|
| Shareholder distribution |
| (23,629) |
|
| (13,506) | |
|
|
|
|
|
| |||
|
|
| Net Cash Used in Financing Activities |
| 4,042 |
|
| (27,057) |
|
|
|
|
|
| |||
NET INCREASE (DECREASE) IN CASH |
| 131,494 |
|
| 13,121 | |||
CASH AT BEGINNING OF PERIOD |
| 16,941 |
|
| - | |||
|
|
|
|
|
| |||
CASH AT END OF PERIOD | $ | 148,435 |
| $ | 13,121 | |||
|
|
|
|
|
| |||
SUPPLEMENTAL DISCLOSURES OF |
|
|
|
|
| |||
| CASH FLOW INFORMATION |
|
|
|
|
| ||
|
|
|
|
|
| |||
| CASH PAID FOR: |
|
|
|
|
| ||
|
| Interest | $ | 2,260 |
| $ | 3,505 | |
|
| Income taxes | $ | - |
| $ | - |
The accompanying notes are an integral part of these financial statements.
3
HVAC CONTROLS & SPECIALTIES, INC.
Notes to Financial Statements
June 30, 2011
NOTE 1 - CONDENSED FINANCIAL STATEMENTS
The accompanying financial statements have been prepared by the Company without audit. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows at June 30, 2011, and for all periods presented herein, have been made.
Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted. The results of operations for the periods ended June 30, 2011 and 2010 are not necessarily indicative of the operating results for the full year.
NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Recent Accounting Pronouncements
The Company has evaluated recent accounting pronouncements and their adoption has not had or is not expected to have a material impact on the Companys financial position, or statements.
NOTE 3 - RELATED PARTY NOTES PAYABLE
On August 2, 2007 (Note 1) and December 12, 2007 (Note 2), the Company entered into loan agreements with its sole shareholder. Note 1 has an original principal balance of $79,750, is secured by the equipment of the Company, bears interest at 6%, and is due 10 years from issuance. Note 2 had an original principal balance of $51,534, is secured by the equipment of the Company, bears interest at 7% and is due five years from issuance. Each note bears interest at 6% and 7%, respectively, and is unsecured. Principal payments are at the discretion of the Companys shareholder.
For the years ended December 31, 2010 and 2009, the Company paid $5,054 and $6,946 in interest related to these notes, respectively. The combined balance owed to the Companys sole shareholder under these notes was $69,918 and $87,564, respectively.
NOTE 4 - SUBSEQUENT EVENT
On September 7, 2011, the Company was acquired by Blue Earth, Inc. (BBLU). Pursuant to the terms and conditions of an Agreement and Plan of Merger (the Plan), BBLU purchased all of the capital stock of Company for a Purchase Price of $15,012,010 (the Purchase Price). BBLU issued to the two shareholders of the Company an aggregate of 4,500,000 shares of restricted common stock, valued at $3.00 per share. The shares are subject to a lock-up period whereby 1,000,000 of the shares are eligible for sale beginning one year from the closing date and the remaining 3,500,000 shares are eligible for sale commencing two years from the Closing Date. The Companys stockholders had previously acquired all of the shares of the Company owned by a former stockholder for $1,512,010 evidenced by a promissory note. BBLU paid the Companys stockholders $10.00 and other good and valuable consideration for the right to assume payment to the former stockholder. BBLU has made two payments and will continue to make payments for up to 30 months to the former stockholder. These shares are currently held in escrow and BBLU has the right to vote the shares while they are in escrow.
4