Attached files
| file | filename |
|---|---|
| 8-K/A - ExeLED Holdings Inc. | ehi0811148ka.htm |
| EX-99.4 - CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM - ExeLED Holdings Inc. | energie081114ex99_4.htm |
| EX-99.1 - AUDITED ANNUAL FINANCIALS - ExeLED Holdings Inc. | energie081114ex99_1.htm |
| EX-99.2 - QUARTLERY FINANCIALS - ExeLED Holdings Inc. | energie081114ex99_2.htm |
Exhibit 99.3
ENERGIE HOLDINGS, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
On July 2, 2014, Energie Holdings, Inc. (“we,” “us,” “our,” or “Holdings”), a public reporting company without any business or operating activities, issued 33,000,000 unregistered shares of common stock in exchange for 100% ownership interest in Energie LLC. This transaction resulted in the owners of Energie LLC obtaining a majority voting interest in Holdings. The merger of Energie LLC into Holdings, which has nominal net assets, results in Energie LLC having control of the combined entity. Accordingly, this is considered to be a capital transaction, rather than a business combination, equivalent to the issuance of ownership interests by Energie LLC for the net assets of Holdings, accompanied by a recapitalization. The accounting is identical to that resulting from a reverse acquisition, except that no goodwill or other intangible is recorded.
The pro forma financial statements as of March 31, 2014, for the three months ended March 31, 2014, and for the year ended December 31, 2013, have been prepared based on certain pro forma adjustments to our historical financial statements set forth in our Annual Report on Form 10-K for the year ended December 31, 2013, and our Quarterly Report on Form 10-Q for the three-month period ended March 31, 2014, as filed with the Securities and Exchange Commission, and are qualified in their entirety by reference to such historical financial statements and related notes contained in those reports. The historic financial statements for Energie LLC were derived from audited financial statements for the year ended December 31, 2013. The unaudited pro forma condensed combined financial statements should be read in conjunction with the accompanying notes and with the historical consolidated financial statements and related notes thereto.
The unaudited pro forma condensed combined balance sheet has been prepared as if the transaction had occurred as of March 31, 2014. The unaudited pro forma condensed combined statements of operations have been prepared as if this transaction had occurred on January 1, 2013.
These unaudited pro forma condensed combined financial statements are presented for illustrative purposes only. Such information is not necessarily indicative of the operating results or financial position that would have occurred had the acquisition been completed at the dates indicated or what would be any future periods.
ENERGIE HOLDINGS, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
March 31, 2014
| Energie Holdings | Energie LLC (a) | Pro Forma Adjustments | Energie Holdings Pro Forma | |||||||||||||
| Assets | ||||||||||||||||
| Current assets: | ||||||||||||||||
| Cash and cash equivalents | $ | — | $ | 10,416 | $ | — | $ | 10,416 | ||||||||
| Accounts receivable, net | — | 1,040,723 | (248,184 | )(b) | 792,539 | |||||||||||
| Inventory | — | 404,346 | — | 404,346 | ||||||||||||
| Prepaid expenses | — | 8,917 | — | 8,917 | ||||||||||||
| Total current assets | — | 1,464,402 | (248,184 | ) | 1,216,218 | |||||||||||
| Intangible assets | — | 1,100,408 | — | 1,100,408 | ||||||||||||
| Property and equipment, net | — | 6,237 | — | 6,237 | ||||||||||||
| Other | — | 11,695 | — | 11,695 | ||||||||||||
| Total assets | $ | — | $ | 2,582,742 | (248,184 | ) | $ | 2,334,558 | ||||||||
| Liabilities and Equity | ||||||||||||||||
| Current liabilities: | ||||||||||||||||
| Accounts payable | $ | 248,184 | $ | 847,307 | $ | (248,184 | )(b) | $ | 847,307 | |||||||
| Other | — | 102,184 | — | 102,184 | ||||||||||||
| Notes payable | — | 4,316,496 | — | 4,316,496 | ||||||||||||
| Total current liabilities | 248,184 | 5,265,987 | (248,184 | ) | 5,265,987 | |||||||||||
| Equity: | ||||||||||||||||
| Common Stock | 194,604 | — | 330,000 | (c) | 524,604 | |||||||||||
| Additional paid in capital | 91,061,859 | — | 1,320,000 | (c) | 1,320,000 | |||||||||||
| (91,061,859 | )(c) | |||||||||||||||
| Accumulated deficit | (91,504,647 | ) | — | 91,504,647 | (c) | |||||||||||
| Members’ deficit | — | (2,683,245 | ) | (2,092,788 | )(c) | (4,776,033 | ) | |||||||||
| Total equity | (248,184 | ) | (2,683,245 | ) | — | (2,931,429 | ) | |||||||||
| Total liabilities and equity | $ | — | $ | 2,582,742 | $ | (248,184 | ) | $ | 2,334,558 | |||||||
See accompanying notes to unaudited pro forma condensed combined financial statements.
ENERGIE HOLDINGS, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
Three months ended March 31, 2014
| Energie Holdings | Energie LLC (a) | Pro Forma Adjustments | Energie Holdings Pro Forma | |||||||||||||
| Revenue | $ | — | $ | 164,609 | $ | — | $ | 164,609 | ||||||||
| Cost of revenue | — | (70,102 | ) | — | (70,102 | ) | ||||||||||
| Gross profit | — | 94,507 | — | 94,507 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Commissions | — | 26,673 | — | 26,673 | ||||||||||||
| Compensation | — | 125,283 | — | 125,283 | ||||||||||||
| Depreciation and amortization | — | 42,254 | — | 42,254 | ||||||||||||
| General and administrative | — | 38,352 | — | 38,352 | ||||||||||||
| Professional fees | 173,425 | 5,799 | — | 179,224 | ||||||||||||
| Rent | — | 53,666 | — | 53,666 | ||||||||||||
| Travel | — | 6,207 | — | 6,207 | ||||||||||||
| Total operating expenses | 173,425 | 298,234 | — | 471,659 | ||||||||||||
| Loss from operations | (173,425 | ) | (203,727 | ) | — | (377,152 | ) | |||||||||
| Interest expense | — | (87,570 | ) | — | (87,570 | ) | ||||||||||
| Other income (expense) | — | 26,524 | — | 26,524 | ||||||||||||
| Net loss | $ | (173,425 | ) | $ | (264,773 | ) | $ | — | $ | (438,198 | ) | |||||
| Net loss per share Basic and diluted | $ | (0.01 | ) | $ | (0.01 | ) | ||||||||||
| Shares outstanding Basic and diluted | 19,429,347 | 51,400,000 | ||||||||||||||
See accompanying notes to unaudited pro forma condensed combined financial statements.
ENERGIE HOLDINGS, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
Year ended December 31, 2013
| Energie Holdings | Energie LLC (a) | Pro Forma Adjustments | Energie Holdings Pro Forma | |||||||||||||
| Revenue | $ | — | $ | 1,733,373 | $ | — | $ | 1,733,373 | ||||||||
| Cost of revenue | — | (758,739 | ) | — | (758,739 | ) | ||||||||||
| Gross profit | — | 974,634 | — | 974,634 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Commissions | — | 372,954 | — | 372,954 | ||||||||||||
| Compensation | — | 600,786 | — | 600,786 | ||||||||||||
| Depreciation and amortization | — | 238,053 | — | 238,053 | ||||||||||||
| General and administrative | — | 161,567 | — | 161,567 | ||||||||||||
| Professional fees | 184,299 | 22,746 | — | 207,045 | ||||||||||||
| Rent | — | 217,088 | — | 217,088 | ||||||||||||
| Travel | — | 8,502 | — | 8,502 | ||||||||||||
| Total operating expenses | 184,299 | 1,621,696 | — | 1,805,995 | ||||||||||||
| Loss from operations | (184,299 | ) | (647,062 | ) | — | (831,361 | ) | |||||||||
| Interest expense | — | (421,787 | ) | — | (421,787 | ) | ||||||||||
| Other income (expense) | — | 114,251 | — | 114,251 | ||||||||||||
| Net loss | $ | (184,299 | ) | $ | (954,598 | ) | $ | — | $ | (1,138,897 | ) | |||||
| Net loss per share Basic and diluted | $ | (0.00 | ) | $ | (0.02 | ) | ||||||||||
| Shares outstanding Basic and diluted | 39,638,991 | 51,000,000 | ||||||||||||||
See accompanying notes to unaudited pro forma condensed combined financial statements.
Note 1. Basis of Presentation
The historical financial information is derived from our historical financial statements and the historical financial statements of Energie LLC. The pro forma adjustments have been prepared as if the referse acquisition occurred on March 31, 2014, for the balance sheet, and on January 1, 2013, for the statements of operations.
The pro forma combined financial statements reflect the following the acquisition of 100% of the member interest in Energie LLC in exchange for 33,000,000 shares of Energie Holdings, Inc. common stock.
Note 2. Pro Forma Adjustments and Assumptions
| (a) | Reflects 100% of the assets, liabilities, income and expenses of Energie LLC. |
| (b) | Reflects elimination of intercompany balances. |
| (c) | Reflects 1) the issuance of 33,000,000 shares of Holdings’ common stock at $0.05 per share, the closing price of Holdings’ stock on December 31, 2013, the date of the Share Exchange Agreement, for total consideration effectively transferred of $1,650,000; and 2) removing Holdings’ accumulated deficit and adjusting equity for the recapitalization. |
Note 3. Net Loss Per Share
The following table illustrates our calculation of pro forma net loss per share:
| Year ended December 31, 2013 | Three months ended March 31, 2014 | |||||||
| Pro forma net loss | $ | (1,138,897 | ) | $ | (438,198 | ) | ||
| Weighted-average shares outstanding: | ||||||||
| Previously reported | 39,638,991 | 19,429,347 | ||||||
| Incremental shares | 11,361,009 | 31,970,653 | ||||||
| Pro forma shares | 51,000,000 | 51,400,000 | ||||||
| Net loss per share Basic and diluted | $ | (0.02 | ) | $ | (0.01 | ) | ||
Incremental shares are less than the amount issued for the transaction, because shares held in escrow for the transaction were included in the previously reported weighted-average shares outstanding.