Attached files
| file | filename |
|---|---|
| 8-K/A - AMENDED CURRENT REPORT - ECOSPHERE TECHNOLOGIES INC | esph_8k.htm |
| EX-99.3 - EXHIBIT 99.3 - ECOSPHERE TECHNOLOGIES INC | esph_ex99z3.htm |
| EX-99.2 - EXHIBIT 99.2 - ECOSPHERE TECHNOLOGIES INC | esph_ex99z2.htm |
Exhibit 99.1
Ecosphere Technologies, Inc.
Unaudited Pro Forma Balance Sheet
|
| March 31, |
|
|
|
|
|
|
|
| March 31, |
| ||||
|
| 2013 |
|
| (Unaudited) |
|
|
|
|
| 2013 |
| ||||
|
| (Unaudited) |
|
| Pro Forma |
|
|
|
|
| (Unaudited) |
| ||||
|
| As Reported |
|
| Adjustment |
|
|
|
|
| Pro Forma |
| ||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Current assets |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
| $ | 433,694 |
|
|
| (423,238 | ) |
|
| 1 |
|
| $ | 10,456 |
|
Cash and cash equivalents |
|
| - |
|
|
| 4,919,439 |
|
|
| 2 |
|
|
| 4,919,439 |
|
Restricted cash |
|
| 25,000 |
|
|
| - |
|
|
|
|
|
|
| 25,000 |
|
Receivables, net |
|
| 461,590 |
|
|
| (449,770 | ) |
|
| 1 |
|
|
| 11,820 |
|
Inventory |
|
| 4,053,006 |
|
|
| (235,753 | ) |
|
| 1 |
|
|
| 3,817,253 |
|
Prepaid expenses and other current assets |
|
| 260,909 |
|
|
| (19,835 | ) |
|
| 1 |
|
|
| 241,074 |
|
Total current assets |
|
| 5,234,199 |
|
|
|
|
|
|
|
|
|
|
| 9,025,042 |
|
Investment in EES |
|
| - |
|
|
| 19,546,600 |
|
|
| 3 |
|
|
| 19,546,600 |
|
Property, plant and equipment, net |
|
| 4,262,338 |
|
|
| (3,256,336 | ) |
|
| 1 |
|
|
| 1,006,002 |
|
Debt issuance costs |
|
| 61,286 |
|
|
| - |
|
|
|
|
|
|
| 61,286 |
|
Intangible assets, net |
|
| 80,206 |
|
|
| - |
|
|
|
|
|
|
| 80,206 |
|
Deposits |
|
| 22,441 |
|
|
| (4,200 | ) |
|
| 1 |
|
|
| 18,241 |
|
Total Assets |
| $ | 9,660,470 |
|
|
|
|
|
|
|
|
|
| $ | 29,737,377 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities, Redeemable Convertible Cumulative Preferred Stock and Stockholders' Equity (Deficit) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
| $ | 3,243,395 |
|
|
| (145,717 | ) |
|
| 1 |
|
| $ | 3,097,678 |
|
Accrued expenses |
|
| 899,007 |
|
|
| (11,892 | ) |
|
| 1 |
|
|
| 887,115 |
|
Convertible notes payable |
|
| 1,195,000 |
|
|
|
|
|
|
|
|
|
|
| 1,195,000 |
|
Other notes payable |
|
| 85,125 |
|
|
|
|
|
|
|
|
|
|
| 85,125 |
|
Derivative instruments - warrants |
|
| 282,977 |
|
|
|
|
|
|
|
|
|
|
| 282,977 |
|
Capital lease obligation |
|
| 14,778 |
|
|
|
|
|
|
|
|
|
|
| 14,778 |
|
Financing obligations - equipment and other |
|
| 86,409 |
|
|
| (8,400 | ) |
|
| 1 |
|
|
| 78,009 |
|
Total current liabilities |
|
| 5,806,692 |
|
|
|
|
|
|
|
|
|
|
| 5,640,683 |
|
Notes payable |
|
| 119,174 |
|
|
|
|
|
|
|
|
|
|
| 119,174 |
|
Convertible notes payable, net of discounts |
|
| 380,202 |
|
|
|
|
|
|
|
|
|
|
| 380,202 |
|
Capital lease obligation |
|
| 53,512 |
|
|
|
|
|
|
|
|
|
|
| 53,512 |
|
Financing obligations - equipment and other |
|
| 95,752 |
|
|
| (7,743 | ) |
|
| 1 |
|
|
| 88,009 |
|
Total liabilities |
|
| 6,455,331 |
|
|
|
|
|
|
|
|
|
|
| 6,281,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable convertible cumulative preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A |
|
| 1,186,619 |
|
|
|
|
|
|
|
|
|
|
| 1,186,619 |
|
Series B |
|
| 2,471,844 |
|
|
|
|
|
|
|
|
|
|
| 2,471,844 |
|
Total redeemable convertible cumulative preferred stock |
|
| 3,658,463 |
|
|
|
|
|
|
|
|
|
|
| 3,658,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Deficit) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ecosphere Technologies, Inc. stockholders' equity (deficit) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock |
|
| 1,536,179 |
|
|
|
|
|
|
|
|
|
|
| 1,536,179 |
|
Common stock issuable |
|
| 14,957 |
|
|
|
|
|
|
|
|
|
|
| 14,957 |
|
Additional paid-in capital |
|
| 108,413,311 |
|
|
|
|
|
|
|
|
|
|
| 108,413,311 |
|
Accumulated deficit |
|
| (119,670,335 | ) |
|
| 29,503,223 |
|
|
| 4 |
|
|
| (90,167,112 | ) |
Total Ecosphere Technologies, Inc. stockholders' equity (deficit) |
|
| (9,705,888 | ) |
|
|
|
|
|
|
|
|
|
| 19,797,335 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest in consolidated subsidiary |
|
| 9,252,564 |
|
|
| (9,252,564 | ) |
|
| 5 |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity (deficit) |
|
| (453,324 | ) |
|
|
|
|
|
|
|
|
|
| 19,797,335 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities, Redeemable Convertible Cumulative Preferred Stock and Stockholders' Equity (Deficit) |
| $ | 9,660,470 |
|
|
|
|
|
|
|
|
|
| $ | 29,737,377 |
|
———————
1
Represents reduction of assets and liabilities for carrying amouns on EES on Marhc 31, 2013.
2
Represents cash proceeds of $6 million from sale of 12% interest in EES, less cash payment from proceeds to EES to settle amounts due,
less $150,000 broker fee paid to Ladenberg
3
Represents the fair value of the Company's 39.1% retained interest in EES.
4
Represents the pro forma gain on deconsolidation.
5
Removal on non-controlling interest as of March 31, 2013.