Attached files

file filename
8-K/A - FREESTONE RESOURCES, INC. - FREESTONE RESOURCES, INC.fsnr8ka9415.htm
EX-99.3 - HISTORICAL AUDITED FINANCIAL STATEMENTS - FREESTONE RESOURCES, INC.ex99three.htm

Exhibit 99.4

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

On June 24, 2015 Freestone Resources, Inc. (“Freestone” or the “Company”) entered into a Stock Purchase Agreement (the “Agreement”) by and among the Company and IWSI Profit Sharing Plan (“IWSI”) for one hundred percent of the common stock of C.C. Crawford Retreading Company, Inc. (“CTR”).

The Unaudited Pro Forma Condensed Consolidated Financial Statements have been prepared for informational purposes only. The Unaudited Pro Forma Condensed Consolidated Balance Sheet and Statements of Operations include certain pro forma adjustments that do not reflect any operating efficiencies or inefficiencies that resulted from the purchase of CTR from IWSI. Thus, the pro forma data provided herein is not necessarily indicative of results that would have been achieved if the companies were combined during the periods presented in the pro forma presentation or results that the Company will experience in the future.

The historical financial information has been adjusted in the Unaudited Pro Forma Condensed Consolidated Financial Statements to demonstrate pro forma events that are (a) factually supportable, (b) directly attributed to the acquisition of CTR by the Company, and (c) with respect to the statements of earnings, are expected to have a continuing impact on the combined results of Freestone and CTR. The unaudited pro forma condensed consolidated financial statements should be read in conjunction with (i) the historical consolidated financial statements and the accompanying notes of the Company, which are included in the Company’s Annual Report on Form 10K for the year ended June 30, 2014; (ii) the historical condensed consolidated financial statements of the Company included in Company's Quarterly Report on Form 10Q for the quarter ended March 31, 2015; (iii) and the audited financial statements for CTR for the years ended June 30, 2015 and 2014 included in this Amendment No. 1 to Current Report on Form 8K.

 1 
 

 

FREESTONE RESOURCES, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
AS OF MARCH 31, 2015
                
         Pro Forma      
   Freestone  CTR  Adjustments     Combined
        
ASSETS             
              
Current Assets                        
Cash  $91,850   $25,349   $       $117,199 
Accounts receivable, net   1,520    82,996             84,516 
Inventory   —      34,101    176,868 <C>      210,969 
Prepaid and Other Assets   1,875    68,565             70,440 
Total Current Assets   95,245    211,011             483,124 
                         
Property, plant and equipment, net   64,711    604,273    655,727 <C>      1,324,711 
                         
Deposits   8,010                  8,010 
Permits and Licenses             160,000 <C>      160,000 
                         
TOTAL ASSETS  $167,966   $815,284            $1,975,845 
                         
                         
LIABILITIES AND STOCKHOLDER'S EQUITY                        
                         
Current Liabilities                        
Accounts payable and accrued liabilities  $11,262   $101,742            $113,004 
Accrued bonus payable   —      209,964    (209,964) <C>      —   
Environmental liability   —      320,000    (288,000)< C>      32,000 
Current portion of long term debt   —      56,051             56,051 
Total Current Liabilities   11,262    687,757             201,055 
                         
Long term debt, less current portion        98,086    1,020,000 < B>      1,118,086 
                         
Asset Retirement Obligation   14,470                  14,470 
                         
TOTAL LIABILITIES   25,732    785,843             1,333,611 
                         
STOCKHOLDERS' EQUITY                        
Common stock             5,000 < B>       
    75,988    1,000,000    (1,000,000)< A>      80,988 
              495,000 < B>        
Additional paid in capital   18,986,768    (557,816)   557,816 < A>      19,481,768 
Accumulated deficit   (18,920,522)   (412,813)   412,813 < A>      (18,920,522)
    142,234    29,371             642,234
                         
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $167,966   $815,214            $1,975,845 
                          
                         
                         
                         
See notes to unaudited pro forma condensed consolidated financial statements

 

 

 2 
 

 

 

 

FREESTONE RESOURCES, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
NINE MONTHS ENDED MARCH 31, 2015
             
             
   Freestone  CTR 

Pro Forma

Adjustments

  Combined
             
REVENUE                    
Tipping Fee Revenue  $—     $340,663   $    340,663 
Tire Repair Revenue   —      344,611         344,611 
Used Tire Sales   —      129,235         129,235 
Oil & Gas Revenue   2,723    —           2,723 
Scrap Material Sales   —      47,507         47,507 
Total Revenue   2,723    862,016         864,739 
                     
COSTS OF REVENUE                    
Tipping Fee Operations   —      191,568         191,568 
Tire Repair and Sales   —      113,403         113,403 
Tire Disposal   —      123,515         123,515 
Total Cost of Revenue   —      428,486         428,486 
                     
GROSS PROFIT   2,723    433,530         436,253 
                     
OPERATING EXPENSES                    
Lease Operating Cost   7,410    —           7,410 
Selling   —      117,580         117,580 
General and Administrative   186,856    257,819         444,675 
Depreciation and Amortization   10,324    48,717         59,041 
Gain on Sale of Asset   (1,064)   —           (1,064)
Total Operating Expense   203,526    424,116         627,642 
                     
INCOME (LOSS) FROM OPERATIONS   (200,803)   9,414         (191,389)
                     
OTHER EXPENSES                    
Interest Expense, net   —      (8,248)        (8,248)
    —      (8,248)        (8,248)
                     
INCOME (LOSS) BEFORE TAXES   (200,803)   1,166         (199,637)
                     
PROVISION FOR INCOME TAXES   —      —           —   
                     
NET INCOME(LOSS)  $(200,803)  $1,166   $   $(199,637)
                     
Basic and Diluted Net Loss Per Share   (0.00)             (0.00)
                     
Weighted Average Share Outstanding                    
Basic and Diluted   74,738,907              79,738,907 
                     
                     
See notes to unaudited pro forma condensed consolidated financial statements

 

 

 

 

 3 
 

 

 

FREESTONE RESOURCES, INC.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
YEAR ENDED JUNE 30, 2014
(Unaudited)
             
   Freestone  CTR 

Pro Forma

Adjustments

  Combined
             
REVENUE                    
Tipping Fee Revenue  $—     $358,946   $    358,946 
Tire Repair Revenue   —      377,459         377,459 
Used Tire Sales   —      415,395         415,395 
Oil & Gas Revenue   12,758    —           12,758 
Scrap Material Sales   —      80,880         80,880 
Total Revenue   12,758    1,232,680         1,245,438 
                     
COSTS OF REVENUE                    
Tipping Fee Operations   —      278,786         278,786 
Tire Repair and Sales   —      207,924         207,924 
Tire Disposal   —      146,167         146,167 
Cost of Petrozine   5,511    —           5,511 
Total Cost of Revenue   5,511    632,877         638,388 
                     
GROSS PROFIT   7,247    599,803         607,050 
                     
OPERATING EXPENSES                    
Lease Operating Cost   28,306    —           28,306 
Selling   —      141,825         141,825 
Revision to ARO estimate   (26,027)             (26,027)
Loss on Equity Method Investment   31,340              31,340 
Impairment of Equity method Investment   38,660              38,660 
General and Administrative   482,383    345,375         827,758 
Depreciation and Amortization   17,181    74,099         91,280 
Gain on Sale of Asset   (5,000)   —           (5,000)
Total Operating Expense   566,843    561,299         1,128,142 
                     
INCOME (LOSS) FROM OPERATIONS   (559,596)   38,504         (521,092)
                     
OTHER EXPENSES                    
Interest Expense, net   —      (13,474)        (13,474)
    —      (13,474)        (13,474)
                     
INCOME (LOSS) BEFORE TAXES   (559,596)   25,030         (534,566)
                     
PROVISION FOR INCOME TAXES   —      —           —   
                     
NET INCOME(LOSS)  $(559,596)  $25,030   $    (534,566)
                     
Basic and Diluted Net Loss Per Share   (0.01)             (0.01)
                     
Weighted Average Share Outstanding                    
Basic and Diluted   70,197,385              75,197,385 
                     
                     
See notes to unaudited pro forma condensed consolidated financial statements 

 

 4 
 

 

1. BASIS OF PRESENTATION:

 

The accompanying Pro Forma Statement of Operations for the year ended June 30, 2014, and for the nine month period ended March 31, 2015, reflects the acquisition of CTR by the Company as if it had occurred on July 1, 2013 by combining the results of Freestone and CTR for the year ended June 30, 2014 and for the nine month period ended March 31, 2015.

 

The accompanying Pro Forma Balance Sheet as of March 31, 2015 gives effect to the purchase of CTR by Freestone as of March 31, 2015 by combining the balance sheets of both Freestone and CTR as of March 31, 2015. The CTR March 31, 2015 were derived from the historical accounting records of CTR.

 

2. CORRECTION OF AN ERROR:

 

Freestone has determined that the derivative liability reported as a result of the warrants issued as a result of the Aqueous Services, LLC transaction, were in fact not a derivative liability and the equity investment in Aqueous Services, LLC should have been written down to zero as of June 30, 2014. Management evaluated the impact of these errors on the year ended June 30, 2014 and the nine months ended March 31, 2015 both quantitatively and qualitatively, and determined that the errors were immaterial to the these financial statements. Pursuant to the SEC SAB Topic 108, the prior period numbers have been corrected in this filing and the derivative liability and the equity method investment and their impact on the statements of operations have been removed.

3. PRO FORMA ADJUSTMENTS:

The Pro Forma Financial Statements are based on the historical consolidated financial statements of the Company and CTR. The adjustments that were made are based on the information that is available and certain assumptions. Thus, actual adjustments may differ from the pro forma adjustments. These Pro Forma Financial Statements attached hereto have been prepared using the acquisition method of accounting for the combination of Freestone and CTR.

 

The adjustments made in the preparation of the Pro Forma Financial Statements are as follows:

 

(A)The elimination of CTR’s Stockholder’s Equity

 

(B)Acquisition Funding

 

The CTR acquisition was funded by the issuance of 5,000,000 shares of Freestone’s common stock for $500,000. The Proceeds from the stock sale were used as a down payment.The remainder of the purchase price was finance by a note payable to the seller IWSI in the amount of $1,020,000.

 

 5 
 

 

 

(C)The preliminary allocation of the purchase price was based on estimates of the fair value of the assets and liabilities assumed and adjusted for certain liabilities not assumed as of June 24, 2015. The valuation of net assets acquired is as follows:

 

 

Cash  $25,349 
Account Receivable   82,996 
Inventory   210,969 
Prepaid Expenses   68,566 
Land and Building   1,060,000 
Machinery and Equipment   200,000 
Permits and Licenses   160,000 
Accounts Payable and Accrued Liabilities   (101,743)
Environmental Liability   (32,000)
Notes Payable   (154,137)
   $1,520,000 

 

 

 

 6