UNAUDITEDPRO FORMA CONSOLIDATED FINANCIAL INFORMATION

EX-10.42 3 ex10-42.htm PRO FORMA UNAUDITED FINANCIAL STATEMENTS ex10-42.htm


Exhibit 10.42


UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION
 
On November 13, 2009, Registrant entered into a Stock Purchase Agreement  ("Agreement") with United States Environmental Response, LLC, a California limited liability company (“Seller) pursuant to which the Registrant has purchased all of the issued and outstanding capital stock of California Living Waters, Incorporated ("CLW"), a privately held company.  CLW owns all of the issued and outstanding capital stock of Santa Clara Waste Water Company (SCWW") a California corporation. CLW's only operating subsidiary is SCWW. The Agreement is subject to a rescission if Registrant does not pay certain indebtedness to its senior lender by close of business on March 12, 2010.

SCWW, located in Ventura County, California, is a waste water management company with that operates a 12.7 mile pipeline from its facility to the City of Oxnard' water reclamation center. In consideration for the sale, GEM issued six promissory notes (individually a "Note" and collectively, the "Notes") in the aggregate principal amount of $9,003,000, and warrants to purchase 425,000 shares of GEM's common stock. The Company valued the warrants at $105,000 using a Black - Scholes option pricing model. For the Black - Scholes calculation, the Company assumed no dividend yield, a risk free interest rate of 4.78%, expected volatility of 115% and an expected term for the warrants of 10 years. The Notes bear interest at 6.5 per cent per annum. Two of the Notes, totaling $3,778,000 are convertible into a total of 15% of GEM's common stock on a fully diluted basis. The Notes have the following payment provisions:

$2,000,000 Seller's Note-- Payment of the outstanding principal of the Seller's Note is due and payable in four (4) installments as follows: (A) Two Hundred Fifty Thousand Dollars ($250,000) plus accrued interest before March 12, 2010, (B) Five Hundred Thousand Dollars ($500,000) and accrued interest on June 30 2010; (C) One Million Dollars ($1,000,000) and accrued interest on January 1, 2011 (D) the balance of all residual principal and accrued interest on March 31, 2011.

$1,700,000 Note One-- Payment of the outstanding principal of Note One is due and payable in 120 installments commencing on December 1, 2009 and continuing on the first day of each calendar month through February 1, 2019.  Installments are payable in the following amounts (subject to the other terms of this Note): (A) the amount of principal and accrued interest payable in the first one hundred nineteen (119) Installments shall be equal Installments of principal and interest, calculated on the basis of a 30-year amortization of this Note and (B) the one hundred twentieth (120th) Installment shall be a final, “balloon” payment.

$1,100,000 Note Two-- Payment of the outstanding principal of this Note Two is be due and payable in sixty (60) installments commencing on December 1, 2009 and continuing on the first day of each calendar month through November 1, 2014. Installments are payable in the following amounts (subject to the other terms of this Note): (A) the amount of principal and accrued interest payable in the first fifty-nine (59) Installments shall be equal Installments of principal and interest, calculated on the basis of a 30-year amortization of this Note; and (B) the final, “balloon” payment on November 1, 2014.
 
$424,000 Note Three-- Payment of the outstanding principal of this Note shall be due and payable in 120 installments commencing on December 1, 2009 and continuing on the first day of each calendar month through November 1, 2019.  Installments are payable in the following amounts (subject to the other terms of this Note): (A) the amount of principal and accrued interest payable in the first one hundred nineteen (119) Installments shall be equal Installments of principal and interest, calculated on the basis of a 30-year amortization of this Note and (B) the one hundred twentieth (120th) Installment shall be a final, “balloon”. Note Three is convertible at any time in full or in part (but if in part, then only in principal increments of $100,000 or an integral multiple thereof) into shares of common stock of Registrant at the conversion rate of Four Dollars ($4.00) per share, subject to adjustment.
 
1

 
$1,600,000 Note Four-- Payment of the outstanding principal of this Note is due and payable in 41 installments commencing on July 1, 2010 and continuing on the first day of each calendar month through November 1, 2013. Installments are payable in the following amounts (subject to the other terms of this Note): (A) the amount of principal and accrued interest payable in the first forty Installments shall be equal Installments of principal and interest, calculated on the basis of a 30-year amortization of this Note, provided that the first Installment shall also include all interest accrued during the first seven months from the date of this Note; Four and (B) the final, “balloon”, Installment shall be in the amount of all then-outstanding principal, interest and other amounts then outstanding. Note Four is convertible into 5% of the common stock of Registrant on a fully diluted basis until Registrant achieves a Capital Restructuring Goal. Capital Restructuring Goal means the concurrent fulfillment of each of the following events: (i) the Seller’s Note shall have been fully paid on the terms thereof as to all theretofore outstanding principal, interest, costs and expenses; (ii) Registrant shall have available, as properly reflected in Registrant’s books one million dollars ($1,000,000) in uncommitted working capital (not including any working capital lines of credit); and (iii) Registrant shall have invested into SCWW capital of at least one million dollars $1,000,000.
 
$2,178,000 Note Five-- Payment of the outstanding principal of this Note is due and payable in 41 installments commencing on July 1, 2010 and continuing on the first day of each calendar month through November 1, 2013. Installments are payable in the following amounts (subject to the other terms of this Note): (A) the amount of principal and accrued interest payable in the first forty Installments shall be equal Installments of principal and interest, calculated on the basis of a 30-year amortization of this Note, provided that the first Installment shall also include all interest accrued during the first seven months from the date of this Note; Four and (B) the final, “balloon”, Installment shall be in the amount of all then-outstanding principal, interest and other amounts then outstanding. Note Four is convertible into 10% of the common stock of Registrant on a fully diluted basis until Registrant achieves the Capital Restructuring Goal.
 
The acquisition of CLW will be accounted for as a purchase in accordance and the operations of the company will be consolidated with those of GEM as of October 1, 2009. The parties determined that the effective date of the acquisition was September 30, 2009, the date of which GEM assumes all the responsibility for any losses or profits that might be incurred during the period. The results of CLW as of October 31, 2009 have been combined in this pro forma with the September 30, 2009 results of the Company.  The ten months’ operating results for CLW added to the nine months’ results for the Company are representative on a pro forma basis of the operating performance of the combined companies.  The $9.0 million purchase price will be allocated as follows based upon the fair value of the acquired assets, as determined by management.
 
Current assets and liabilities
 
$
428,392
 
Intangibles, net
   
1,486,503
 
Other non current assets
   
342,561
 
Property and equipment
   
12,386,747
 
Long term obligations, net of current portion
   
(5,536,203)
 
Total
 
$
9,108,000
 
 
The Company has not completed its valuation of the acquired assets but believes most of the excess fair value of the acquired assets and liabilities will be allocated to property and equipment and have been reflected as such in the accompanying Pro Forma Balance Sheet. The valuation of the acquired assets may change based upon final valuation.
 
2

 
The following unaudited pro forma combined balance sheet as of September 30, 2009 and the combined statements of operations for the nine months ended September 30, 2009 and for the year ended December 31, 2008 give effect to the acquisition of CLW as if these transactions had been consummated on January 1, 2009 and January 1, 2008.  The unaudited pro forma combined balance sheet as of September 30, 2009 gives effect to the Merger Transaction and acquisition of CLW as if it had occurred on September 30, 2009.
 
The unaudited condensed combined pro forma financial statements should be read in conjunction with the historical financial statements.  The unaudited pro forma financial statements are presented for illustrative purposes only and are not necessarily indicative of future operating results or the results that might have occurred if the exchange transaction had actually occurred on the indicated date.
 
3

 
General Environmental Management, Inc.
Unaudited Pro Forma Consolidated Balance Sheet
As of September 30, 2009
 
   
Historical
   
California Living Waters, Inc. and Subsidiary (b)
     
Pro Forma
Adjustments
       
Pro Forma
Consolidated
 
ASSETS
                         
Current assets:
                         
Cash
  $ 39,676     $ 492,193     $ -       $ 531,869  
Accounts receivable, net of allowance for doubtful accounts
    2,989,745       1,331,224       -         4,320,969  
Prepaid expenses and current other assets
    768,852       85,361       -         854,213  
Total current assets
    3,798,273       1,908,778       -         5,707,051  
                                   
Property and equipment, net of accumulated depreciation
    5,191,212       10,777,655         5,332,999  
(a)
    21,301,866  
                                   
OTHER ASSETS
                                 
Restricted cash
    900,039       -       -         900,039  
Intangibles, net
    547,232       -       -         547,232  
Goodwill
    84,505       -       -         84,505  
Permits and Franchises
    -       1,486,503                 1,486,503  
Deferred financing fees
    369,015       162,854       -         531,869  
Other noncurrent assets
    -       179,707                 179,707  
Assets of discontinued operations
    1,089,341                         1,089,341  
Deposits
    191,686       -       -         191,686  
Total assets
  $ 12,171,303     $ 14,515,497     $ 5,332,999       $ 32,019,799  
                                   
Liabilities and Stockholders’ Equity
                                 
Current liabilities:
                                 
Accounts Payable
  $ 4,082,904       635,665       -         4,718,569  
Payable to related party
    741,719               -         741,719  
Deferred rent
    35,254               -         35,254  
Accrued expenses
    2,405,394       128,233       -         2,533,627  
Accrued disposal costs
    536,519       -       -         536,519  
Derivative liabilities
    4,931,579                         4,931,579  
Current portion of financing agreement
    4,858,771       -       -         4,858,771  
Current portion of capital lease obligations
    277,372                         277,372  
Current portion of long-term obligations
    -       716,488       698,908         1,415,396  
Total current liabilities
    17,869,512       1,480,386       698,908         20,048,806  
                                   
LONG – TERM LIABILITIES
                                 
Financing agreement, net of current portion
    5,425,678       -        -         5,425,678  
 
Long term obligations, net of current portion
      1,758,473         3,736,203         8,304,092           13,798,768  
Capital lease obligations, net of current portion
    734,430       -       -         734,430  
Deferred Income Taxes
            2,659,932       (2,659,932 )       -  
Subordinated related party notes payable
    -       1,800,000                 1,800,000  
Total long-term liabilities
    7,918,581       8,196,135       5,644,160         21,758,876  
 
Stockholders’ equity (deficiency)
                                 
    Common stock, $.001 par value, 100,000,00 shares authorized 14,557,653 and 35,439 shares issued and outstanding
    14,570       -                 14,570  
Additional paid-in capital
    54,450,995       4,946,236       (4,841,236 )       54,555,995  
Retained earnings (accumulated deficit)
    (68,082,355 )     (107,260 )     3,831,167         (64,358,448 )
Total stockholders’ equity
    (13,616,790 )     4,838,976       (1,010,069 )       (9,787,883 )
Total liabilities and stockholders’ equity (deficiency)
  $ 12,171,303     $ 14,515,497     $  5,332,999       $ 32,019,799  
 
Descriptions of Pro Forma eliminations:
 
(a)  
To reflect acquisition of CLW by General Environmental Management, Inc. and allocation of purchase price. 
 
(b)  
For pro forma balance sheet presentation purposes at September 30, 2009, the Company has  included the historical balance sheet of California Living Waters Inc. as of October 31, 2009.  Management has determined there are no significant differences between the periods that would effect the pro forma.
 
4

 
General Environmental Management, Inc.
Unaudited Pro Forma Consolidated Statements of Operations
For the nine months ended September 30, 2009
 
   
Historical
     
California Living Waters, Inc. and Subsidiary(d)
   
Pro Forma
Adjustments
     
Pro Forma
Consolidated
 
                         
(Unaudited)
 
Revenue
  $ 12,589,161       $ 5,291,866     $ -         17,881,027  
Cost of revenue
    12,906,589         3,650,472       62,671  
 
(b)
    16,619,732  
Gross profit
    (317,428 )       1,641,394       (62,671 )       1,261,295  
Operating expenses
    6,607,657         988,259                 7,595,916  
Operating  income (loss)
    (6,925,085 )       653,135       (62,671 )       (6,334,621 )
                                     
Other Income (Expense):
                                   
Interest income
    19,403         413                 19,816  
Interest and financing costs
    (3,724,968 )       (379,486 )     (342,821 )
 
(c)
    (4,447,275 )
Gain (loss) on disposal of fixed assets
    66,050         (305,129 )               (239,079 )
Gain (loss) on derivative financial instruments
    988,342                           988,342  
Gain (loss) on extinguishment
    (4,039,358 )                         (4,039,358 )
Other non- operating income
    27,758         60                 27,818  
Loss from operations
    (13,587,858 )       (31,007 )     (405,492 )       (14,024,357 )
Gain (loss) from discontinued operations
    1,077,337  
(a)
    -       (1,077,337 )
 
(f)
    -  
Provision for income taxes
    -         12,403       -         12,403  
Provision for deferred income taxes
                      3,723,907  
 
(e)
    3,723,907  
 Net Loss
  $ (12,510,521 )     $ (18,604   $ (2,241,078 )     $ (10,288,047 )
                                     
Net loss per common share, basic and diluted
  $ (.94 )                       $ (.77 )
                                     
                                     
Weighted average shares of common stock outstanding, basic and diluted
    13,348,530                           13,348,530  
 
Descriptions of Pro Forma eliminations:

a)  
GEM historical reflects the operations of GEM Mobile Treatment Services that has been classified as a discontinued operations due to its sale in August 2009.
 
b)  
The additional expense classified to Cost of Revenue includes additional depreciation related to the allocation of purchase price over the net assets acquired to fixed assets.
 
c)  
Additional interest expense related to long term debt issued in conjunction with the purchase of California Living Waters.

d)  
For pro forma statement of operations presentation purposes for the nine months ended September 30, 2009,   the Company has included the historical statement of Operations of California Living Waters Inc. for the ten months ended October 31, 2009.  Management has determined that the inclusion of the additional one month of operations has no significant effect the pro forma
 
e)  
Acquisition adjustment related to deferred income taxes
 
f)  
Elimination of income from discontinued operations
 
5

 
General Environmental Management, Inc.
Unaudited Pro Forma Consolidated Statements of  Operations
For the year ended December 31, 2008
 
   
Historical
   
California Living Waters, Inc. and Subsidiary
   
Pro Forma
Adjustments
     
Pro Forma
Consolidated
 
                       
(Unaudited)
 
Revenue
  $ 24,307,848     $ 7,615,880     $ -       $ 31,923,728  
Cost of revenue
    22,422,611       4,593,040       75,204  
 
(a)
    27,090,855  
Gross profit
    1,885,237       3,022,840       (75,204 )       4,832,873  
Operating expenses
    7,658,639       1,992,184       -         9,650,823  
Operating income (loss)
    (5,773,402 )     1,030,656       (75,204 )       (4,817,950 )
                                   
Other Income (Expense):
                                 
Interest income
    17,569       -       -         17,569  
Interest and financing costs
    (4,569,813 )     (521,882 )     (457,094 )
 
(b)
    (5,548,789 )
Other non- operating income
    41,729       5,256       -         46,985  
Income (loss) before income taxes
    (10,283,917 )     514,030       (532,298 )       (10,302,185 )
Gain (loss) from discontinued operations
    3,135,613               (3,135,613 )
 
(c)
    -  
Provision for income taxes
    -       (205,612 )     205,612         -  
Provision for deferred income taxes
                    3,723,907  
 
(d)
    3,723,907  
Net Income (loss)
  $ (7,149,709 )   $ 308,418     $ 261,608       $ (6,578,278 )
                                   
                                   
                                   
Net loss per common share, basic and diluted
  $ (.57 )                     $ (.52 )
                                   
                                   
Weighted average shares of common stock outstanding, basic and diluted
    12,578,104                         12,578,104  
                                   
 
Descriptions of Pro Forma eliminations:

a)  
The additional expense classified to Cost of Revenue includes additional depreciation related to the allocation of purchase price over the net assets acquired to fixed assets.
 
b)  
Additional interest expense related to long term debt issued in conjunction with the purchase of California Living Waters.
 
c)  
Gain (loss) from discontinued operations
 
 
 
6