Attached files

file filename
EX-99.2 - DIRECT SOLAR LLC FINANCIALS - SinglePoint Inc.sing_ex992.htm
8-K/A - FORM 8-K/A - SinglePoint Inc.sing_8ka.htm

EXHIBIT 99.3

 

SINGLEPOINT INC. AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

AS OF AND FOR THE THREE MONTHS ENDED MARCH 31, 2019 AND

 

FOR THE YEAR ENDED DECEMBER 31, 2018

  

The following unaudited pro forma condensed combined financial statements giving effect to the Asset Purchase Agreement as finalized on May 14, 2019, whereby Singlepoint Inc. (the “Company”), via the formation of Singlepoint Direct Solar (“SDS”), acquired certain assets of Direct Solar LLC, a Delaware Limited Liability Company organized on March 31, 2018 (“Direct Solar”) and AI Live Transfers, LLC (the “Acquisition”).  Direct Solar provides services to the solar energy markets in Arizona, New Mexico and Texas.  The Company owns 51% of the membership interests of SDS.

 

The unaudited pro forma condensed combined balance sheet as of March 31, 2019 together with the unaudited condensed combined statement of operations for the year ended December 31, 2018 and for the three months ended March 31, 2019 presented herein gives effect to the Acquisition as if the transaction had occurred at the beginning of such periods and includes certain adjustments that are directly attributable to the transaction which are expected to have a continuing impact on the Company, and are factually supportable, as summarized in the accompanying notes and assumptions.

 

The pro forma condensed combined financial statements presented herein are unaudited and have been prepared for illustrative purposes only and are not necessarily indicative of the consolidated financial position or results of operations in future periods or the results that actually would have been realized had the Company and Direct Solar been a combined company during the specified periods. The unaudited pro forma condensed combined financial statements, including the notes and assumptions thereto, are qualified in their entirety by reference, and should be read in conjunction with:

 

 

The accompanying notes and assumptions to the unaudited pro forma condensed combined financial statements.

 

 

The audited financial statements of the Company for the year ended December 31, 2018 and the related notes thereto, included in its Annual Report on Form 10-K and the unaudited financial statements of the Company for the three months ended March 31, 2019 and the related notes thereto, included in its Annual Report on Form 10-Q both as filed with the Securities and Exchange Commission.

 

 

The audited financial statements of Direct Solar for the year ended December 31, 2018 and unaudited financial statements of Direct Solar for the three months ended March 31, 2019 as filed herewith as Exhibit 99.2 to this Form 8-K/Amendment No. 1.

 

 

 

  

SINGLEPOINT INC. AND SUBSIDIARIES

 UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

 As of March 31, 2019

 

 

 

Singlepoint Inc.

 

 

Direct

Solar LLC

 

 

Adjustment

#

 

Pro Forma

Adjustments

 

 

Pro Forma

Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$ 383,249

 

 

$ 4,673

 

 

 

 

$ -

 

 

$ 387,922

 

Accounts receivable

 

 

22,949

 

 

 

-

 

 

 

 

 

-

 

 

 

22,949

 

Prepaid expenses

 

 

23,347

 

 

 

-

 

 

 

 

 

-

 

 

 

23,347

 

Inventory

 

 

5,903

 

 

 

-

 

 

 

 

 

-

 

 

 

5,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Current Assets

 

 

435,448

 

 

 

4,673

 

 

 

 

 

-

 

 

 

440,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment, at cost

 

 

60,000

 

 

 

-

 

 

 

 

 

-

 

 

 

60,000

 

Goodwill

 

 

-

 

 

 

-

 

 

A

 

 

1,966,340

 

 

 

1,966,340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$ 495,448

 

 

$ 4,673

 

 

 

 

$ 1,966,340

 

 

$ 2,466,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable, including related party

 

$ 132,475

 

 

$ 13,904

 

 

 

 

$ -

 

 

$ 146,379

 

Accrued expenses, including accrued officer salaries

 

 

705,622

 

 

 

1,000

 

 

 

 

 

-

 

 

 

706,622

 

Current portion of convertible notes payable, net of debt discount

 

 

30,747

 

 

 

-

 

 

 

 

 

-

 

 

 

30,747

 

Advances from related party

 

 

677,801

 

 

 

-

 

 

 

 

 

-

 

 

 

677,801

 

Deferred revenue

 

 

-

 

 

 

53,858

 

 

 

 

 

-

 

 

 

53,858

 

Derivative liability

 

 

2,149,878

 

 

 

-

 

 

 

 

 

-

 

 

 

2,149,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Current Liabilities

 

 

3,696,523

 

 

 

68,762

 

 

 

 

 

-

 

 

 

3,765,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LONG-TERM LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes payable, net of debt discount

 

 

1,250,000

 

 

 

-

 

 

 

 

 

-

 

 

 

1,250,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

4,946,523

 

 

 

68,762

 

 

 

 

 

-

 

 

 

5,015,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A convertible preferred stock

 

 

4,920

 

 

 

-

 

 

 

 

 

-

 

 

 

4,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

129,935

 

 

 

-

 

 

A

 

 

15,606

 

 

 

145,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional paid-in capital

 

 

65,616,362

 

 

 

-

 

 

A

 

 

1,950,734

 

 

 

67,567,096

 

Accumulated deficit

 

 

(70,113,791 )

 

 

(64,089 )

 

 

 

 

-

 

 

 

(70,177,880 )

Total Singlepoint, Inc. stockholders' deficit

 

 

(4,362,574 )

 

 

(64,089 )

 

 

 

 

1,966,340

 

 

 

(2,460,323 )

Non-controlling interest

 

 

(88,501 )

 

 

-

 

 

 

 

 

-

 

 

 

(88,501 )

Total Stockholders' Deficit

 

 

(4,451,075 )

 

 

(64,089 )

 

 

 

 

1,966,340

 

 

 

(2,548,824 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Deficit

 

$ 495,448

 

 

$ 4,673

 

 

 

 

$ 1,966,340

 

 

$ 2,466,461

 

 
 
2

 

 

SINGLEPOINT INC. AND SUBSIDIARIES

 UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 For the Three Months Ended March 31, 2019

 

 

 

 Singlepoint Inc.

 

 

Direct

Solar LLC

 

 

Adjustment

#

 

Pro Forma

Adjustments

 

 

Pro Forma

Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUE

 

$ 262,890

 

 

$ 329,507

 

 

 

 

$ -

 

 

$ 592,397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Revenue

 

 

187,261

 

 

 

251,560

 

 

 

 

 

-

 

 

 

438,821

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

75,629

 

 

 

77,947

 

 

 

 

 

-

 

 

 

153,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consulting fees

 

 

67,442

 

 

 

-

 

 

 

 

 

-

 

 

 

67,442

 

Compensation

 

 

87,490

 

 

 

-

 

 

 

 

 

-

 

 

 

87,490

 

Professional and legal fees

 

 

103,843

 

 

 

-

 

 

 

 

 

-

 

 

 

103,843

 

Investor relations

 

 

112,439

 

 

 

-

 

 

 

 

 

-

 

 

 

112,439

 

General and administrative

 

 

207,535

 

 

 

80,688

 

 

 

 

 

-

 

 

 

288,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

578,749

 

 

 

80,688

 

 

 

 

 

-

 

 

 

659,437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS FROM OPERATIONS

 

 

(503,120 )

 

 

(2,741 )

 

 

 

 

-

 

 

 

(505,861 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(73,194 )

 

 

-

 

 

 

 

 

-

 

 

 

(73,194 )

Amortization of debt discounts

 

 

(73,394 )

 

 

-

 

 

 

 

 

-

 

 

 

(73,394 )

Gain (loss) on change in fair value of derivative liability

 

 

(616,983 )

 

 

-

 

 

 

 

 

-

 

 

 

(616,983 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

 

(763,571 )

 

 

-

 

 

 

 

 

-

 

 

 

(763,571 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAXES

 

 

(1,266,691 )

 

 

(2,741 )

 

 

 

 

 

 

 

 

(1,269,432 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

-

 

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

 

(1,266,691 )

 

 

(2,741 )

 

 

 

 

-

 

 

 

(1,269,432 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to non-controlling interests

 

 

(662 )

 

 

-

 

 

 

 

 

-

 

 

 

(662 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO SINGLEPOINT INC. STOCKHOLDERS

 

$ (1,267,353 )

 

$ (2,741 )

 

 

 

$ -

 

 

$ (1,270,094 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share - basic

 

 

 

 

 

 

 

 

 

B

 

 

 

 

 

$ (0.00 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding - basic

 

 

 

 

 

 

 

 

 

 B

 

 

 

 

 

 

1,282,900,570

 

 
 
3

 

 

SINGLEPOINT INC. AND SUBSIDIARIES

 UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 For the Year Ended December 31, 2018

 

 

 

Singlepoint Inc.

For the Year Ended

December 31, 2018

 

 

Direct Solar LLC

For the Period March 21,

2018 (inception) through

December 31, 2018

 

 

Adjustment

#

 

Pro Forma

Adjustments

 

 

Pro Forma

Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUE

 

$ 1,154,671

 

 

$ 615,368

 

 

 

 

$ -

 

 

$ 1,770,039

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Revenue

 

 

886,872

 

 

 

290,099

 

 

 

 

 

-

 

 

 

1,176,971

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

267,799

 

 

 

325,269

 

 

 

 

 

-

 

 

 

593,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consulting fees

 

 

1,033,079

 

 

 

-

 

 

 

 

 

-

 

 

 

1,033,079

 

Professional and legal fees

 

 

224,401

 

 

 

-

 

 

 

 

 

-

 

 

 

224,401

 

Investor relations

 

 

340,188

 

 

 

-

 

 

 

 

 

-

 

 

 

340,188

 

General and administrative

 

 

3,670,475

 

 

 

386,617

 

 

 

 

 

-

 

 

 

4,057,092

 

Impairment of goodwill

 

 

762,985

 

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

6,031,128

 

 

 

386,617

 

 

 

 

 

-

 

 

 

5,654,760

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS FROM OPERATIONS

 

 

(5,763,329 )

 

 

(61,348 )

 

 

 

 

-

 

 

 

(5,061,692 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(158,860 )

 

 

-

 

 

 

 

 

-

 

 

 

(158,860 )

Amortization of debt discounts

 

 

(650,672 )

 

 

-

 

 

 

 

 

-

 

 

 

(650,672 )

Loss on change in fair value of investments

 

 

(346,000 )

 

 

-

 

 

 

 

 

-

 

 

 

(346,000 )

Gain (loss) on change in fair value of derivative liability

 

 

(1,187,048 )

 

 

-

 

 

 

 

 

-

 

 

 

(1,187,048 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

 

(2,342,580 )

 

 

-

 

 

 

 

 

-

 

 

 

(2,342,580 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAXES

 

 

(8,105,909 )

 

 

(61,348 )

 

 

 

 

-

 

 

 

(7,404,272 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

-

 

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

 

(8,105,909 )

 

 

(61,348 )

 

 

 

 

-

 

 

 

(7,404,272 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to non-controlling interests

 

 

57,359

 

 

 

-

 

 

 

 

 

-

 

 

 

57,359

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO SINGLEPOINT INC. STOCKHOLDERS

 

$ (8,048,550 )

 

$ (61,348 )

 

 

 

$ -

 

 

$ (7,346,913 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share - basic

 

 

 

 

 

 

 

 

 

B

 

 

 

 

 

$ (0.01 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding - basic

 

 

 

 

 

 

 

 

 

 B

 

 

 

 

 

 

1,135,490,624

 

 
 
4

 

 

SINGLEPOINT INC. AND SUBSIDIARIES

NOTES AND ASSUMPTIONS TO THE UNAUDITED PRO FORMA

CONDENSED COMBINED FINANCIAL STATEMENTS

 

NOTE 1 – ACQUISITION OF DIRECT SOLAR

 

On May 14, 2019, Singlepoint Inc. (the “Company”), via the formation of Singlepoint Direct Solar (“SDS”), completed the acquisition (the “Acquisition”) of certain assets of Direct Solar LLC and AI Live Transfers LLC (the “Acquired Assets”). The Company owns Fifty One Percent (51%) of the membership interests of SDS. In connection with the acquisition of these assets the Company issued an aggregate of 156,058,751 shares of common stock. The Company agreed that it shall reinvest into SDS its portion of distributions of Net Cash Flow (as defined in the Operating Agreement of SDS), if any, up to Two Hundred and Fifty Thousand ($250,000) Dollars per quarter, up to a total of Seven Hundred and Fifty Thousand ($750,000) Dollars.

 

The total value of common stock issued for the purchase of the Acquired Assets was $1,966,340 on the issuance date and was allocated to goodwill based on the workforce acquired. The total purchase price for the Acquired Assets was allocated as follows:

 

Goodwill

 

$ 1,966,340

 

Current assets

 

 

-

 

Current liabilities

 

 

-

 

Total net assets acquired

 

$ 1,966,340

 

The purchase price consists of the following:

 

 

 

 

Cash

 

 

-

 

Common Stock

 

 

1,966,340

 

Total purchase price

 

$ 1,966,340

 

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

The unaudited pro forma condensed combined financial statements have been compiled in a manner consistent with the accounting policies adopted by the Company. The accounting policies of SDS were not deemed to be materially different to those adopted by the Company.

 

NOTE 3 – ACQUISITION-RELATED COSTS

 

In conjunction with the acquisition, the Company incurred acquisition-related charges, related primarily to investment banking, legal, accounting and other professional services.

 

 
5

 

 

NOTE 4 – PROFORMA ADJUSTMENTS

 

The unaudited pro forma condensed combined financial statements are based upon the historical financial statements of the Company and SDS and certain adjustments which the Company believes are reasonable to give effect to the Acquisition. These adjustments are based upon currently available information and certain assumptions, and therefore the actual impacts will likely differ from the pro forma adjustments. The Company believes that the assumptions utilized in preparing the unaudited pro forma condensed combined financial statements provide a reasonable basis for presenting the pro forma effects of the Acquisition.

 

Balance Sheet as of March 31, 2019

 

The adjustments made in preparing the unaudited pro forma condensed balance sheet as of March 31, 2019 are as follows:

 

 

A.

Goodwill is the excess of the purchase price over the fair value of the underlying net tangible and identifiable intangible assets.

 

Statements of Operations

 

The adjustments made in preparing the unaudited condensed combined statement of operations for the year ended December 31, 2019 and for the three months ended March 31, 2019 are as follows: 

 

 

B.

Pro forma basic and diluted loss per common share information presented in the accompanying pro forma condensed combined statement of operations for the year ended December 31, 2019 and for the three months ended March 31, 2019 is based on the weighted average number of common shares which would have been outstanding during the periods had the Acquisition occurred as of January 1, 2018 and January 1, 2019, respectively.

 

The unaudited pro forma condensed combined financial statements do not include any adjustment of non-recurring costs incurred or to be incurred after May 14, 2019 by both the Company and SDS to consummate the Acquisition, except as noted above. Acquisition costs include fees payable for legal fees and accounting and auditing fees. Such costs were expensed as incurred.