Delaware
|
1-13776
|
71-0724248
|
(State
or other
|
(Commission
|
(IRS
Employer
|
jurisdiction
of
|
File
Number)
|
Identification
No.)
|
incorporation)
|
☐
|
Written
communications pursuant to Rule 425 under the Securities
Act
|
☐
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange
Act
|
☐
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange
Act
|
☐
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange
Act
|
|
·
|
Transaction — The sale of substantially
all of the net assets of the Company’s Tire Recycling Business to
Liberty Tire Services of Ohio, LLC, a wholly-owned subsidiary of
Liberty Tire Services, LLC (collectively, “Liberty”) in exchange for approximately
$27.5 million in cash. At closing, we used approximately $12.8 million to
pay-off our Laurus credit facility, $3.1 million was used to retire
certain transaction related obligations, $1.5 million will be due in
federal and state income taxes, $1.375 million (5% of gross proceeds)
of the cash proceeds will be placed in a restricted account to cover
possible indemnification claims, $.95 million will be used to pay
down a portion of other debt including approximately $.85 million of
related party debt and other transaction related fees to legal and
accounting services.
|
GreenMan
Historical
Consolidated
|
Tire
Recycling
Businesses
|
Pro
Forma
Adjustments
|
Pro
Forma
Consolidated
|
|||||||||||||||
ASSETS
|
||||||||||||||||||
Cash
|
$ | 543,057 | $ | 461,820 | $ | 27,500,000 |
(1)
|
$ | 7,750,097 | |||||||||
(1,375,000 | ) | (1) | ||||||||||||||||
(18,917,960 | ) | (2) | ||||||||||||||||
461,820 | (3) | |||||||||||||||||
Restricted
cash
|
-- | -- | 1,375,000 | (1) | 1,375,000 | |||||||||||||
Accounts
receivable, net
|
3,658,640 | 2,893,316 | -- | 765,324 | ||||||||||||||
Product
inventory
|
1,992,927 | 927,010 | -- | 1,065,917 | ||||||||||||||
Other
current assets
|
1,305,754 | 856,180 | -- | 449,574 | ||||||||||||||
Total
current assets
|
7,500,378 | 5,138,326 | 9,043,860 | 11,405,912 | ||||||||||||||
Property,
plant and equipment
|
6,623,658 | 6,050,985 | -- | 572,673 | ||||||||||||||
Other
assets
|
3,799,838 | 169,088 | -- | 3,630,750 | ||||||||||||||
Total
assets
|
$ | 17,923,874 | $ | 11,358,399 | $ | 9,043,860 | $ | 15,609,335 | ||||||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||||||||||||
Notes
payable, current
|
$ | 10,275,467 | $ | 381,353 | $ | 489,176 | (4),(6) | $ | 383,290 | |||||||||
(9,800,000 | ) | (5) | ||||||||||||||||
(200,000 | ) | (7) | ||||||||||||||||
Notes
payable, line of credit
|
2,999,662 | -- | (2,999,662 | ) | (5) | -- | ||||||||||||
Obligations
under capital leases, current
|
337,555 | 337,555 | (6) | -- | ||||||||||||||
Accounts
payable
|
2,612,077 | 1,693,690 | 918,387 | |||||||||||||||
Income
taxes payable
|
-- | -- | 1,500,000 | (9) | 1,500,000 | |||||||||||||
Accrued
expenses and other liabilities
|
2,598,182 | 895,720 | (112,720 | ) | (7) | 1,589,742 | ||||||||||||
Total
current liabilities
|
18,822,943 | 3,308,318 | (11,123,206 | ) | 4,391,419 | |||||||||||||
Notes
payable, non-current
|
2,088,087 | 1,422,559 | -- | (6) | 665,529 | |||||||||||||
Notes
payable, related party, non-current
|
534,320 | -- | (534,320 | ) | (7) | -- | ||||||||||||
Obligations
under capital leases, non-current
|
1,529,791 | 1,529,791 | (6) | -- | ||||||||||||||
Other
liabilities, non-current
|
823,434 | 242,894 | -- | 580,540 | ||||||||||||||
Total
liabilities
|
23,798,575 | 6,503,562 | (11,657,526 | ) | 5,637,487 | |||||||||||||
Preferred
stock
|
-- | -- | -- | -- | ||||||||||||||
Common
stock
|
308,804 | -- | -- | 308,804 | ||||||||||||||
Additional
paid in capital
|
38,829,920 | -- | -- | 38,829,920 | ||||||||||||||
Accumulated
deficit
|
(45,013,425 | ) | 4,854,837 | (489,176 | ) | (4) | (30,666,876 | ) | ||||||||||
(100,000 | ) | (8) | -- | |||||||||||||||
-- | -- | (1,500,000 | ) | (9) | -- | |||||||||||||
-- | -- | 22,790,562 | (10) | -- | ||||||||||||||
Total
stockholders’ equity (deficit)
|
(5,874,701 | ) | 8,926,907 | 20,701,386 | 8,471,848 | |||||||||||||
Total
liabilities and stockholders’ equity (deficit)
|
$ | 17,923,874 | $ | 15,430,469 | $ | 9,043,860 | $ | 15,609,335 |
GreenMan
Historical
Consolidated
|
Tire
Recycling
Businesses
|
Pro
Forma
Adjustments
|
Pro
Forma
Consolidated
|
|||||||||||||
Net
sales
|
$ | 17,710,424 | $ | 15,616,828 | $ | -- | $ | 2,093,596 | ||||||||
Cost
of sales
|
12,410,169 | 10,939,317 | -- | 1,470,852 | ||||||||||||
Gross
profit
|
5,300,255 | 4,677,511 | -- | 622,744 | ||||||||||||
Operating
expenses:
|
||||||||||||||||
Selling,
general and administrative
|
3,996,505 | 1,693,993 | -- | 2,302,512 | ||||||||||||
Operating
income from continuing operations
|
1,303,750 | 2,983,518 | -- | (1,679,768 | ) | |||||||||||
Other
income (expense):
|
||||||||||||||||
Interest
and financing costs
|
(1,489,457 | ) | (406,942 | ) | (1) 984,299 | (98,216 | ) | |||||||||
Other,
net
|
7,878 | (18,103 | ) | -- | 25,981 | |||||||||||
Other
expense, net
|
(1,481,579 | ) | (425,045 | ) | 984,299 | (72,235 | ) | |||||||||
Income
(loss) from continuing operations before income taxes
|
(177,829 | ) | 2,558,473 | 984,299 | (1,752,003 | ) | ||||||||||
Provision
for income taxes
|
52,438 | 52,438 | -- | -- | ||||||||||||
Income
(loss) from continuing operations
|
(230,267 | ) | 2,506,035 | 984,299 | (1,752,003 | ) | ||||||||||
Discontinued
operations:
|
||||||||||||||||
Income
from discontinued operations
|
2,360,930 | -- | -- | 2,360,930 | ||||||||||||
2,360,930 | -- | -- | 2,360,930 | |||||||||||||
Net
income (loss)
|
$ | 2,130,663 | $ | 2,506,035 | $ | 984,299 | $ | 608,927 | ||||||||
Income
(loss) from continuing operations per share – basic
|
$ | (0.01 | ) | $ | 0.08 | $ | 0.03 | $ | (0.06 | ) | ||||||
Income
from discontinued operations per share – basic
|
0.08 | -- | -- | 0.08 | ||||||||||||
Net
Income (loss) per share – basic
|
$ | 0.07 | $ | 0.08 | $ | 0.03 | $ | 0.02 | ||||||||
Net
Income (loss) per share – diluted
|
$ | 0.06 | $ | 0.07 | $ | 0.03 | $ | 0.02 | ||||||||
Weighted
average shares outstanding - basic
|
30,880,435 | 30,880,435 | 30,880,435 | 30,880,435 | ||||||||||||
Weighted
average shares outstanding - diluted
|
35,558,341 | 35,558,341 | 35,558,341 | 35,558,341 |
GreenMan
Historical
Consolidated
|
Tire
Recycling Businesses
|
Pro
Forma
Adjustments
|
Pro
Forma
Consolidated
|
|||||||||||||
Net
sales
|
$ | 20,178,726 | $ | 20,178,726 | $ | -- | $ | -- | ||||||||
Cost
of sales
|
14,222,158 | 14,222,158 | -- | -- | ||||||||||||
Gross
profit
|
5,956,568 | 5,956,568 | -- | -- | ||||||||||||
Operating
expenses:
|
||||||||||||||||
Selling,
general and administrative
|
3,841,029 | 2,262,925 | -- | 1,578,104 | ||||||||||||
Operating
income from continuing operations
|
2,115,539 | 3,693,643 | -- | (1,578,104 | ) | |||||||||||
Other
income (expense):
|
||||||||||||||||
Interest
and financing costs
|
(2,006,299 | ) | (467,526 | ) | (1) 1,538,773 | -- | ||||||||||
Other,
net
|
3,257 | 37,284 | -- | (34,027 | ) | |||||||||||
Other
expense, net
|
(2,003,042 | ) | (430,242 | ) | 1,538,773 | (34,027 | ) | |||||||||
Income
(loss) from continuing operations before income taxes
|
112,497 | 3,263,401 | 1,538,773 | (1,612,131 | ) | |||||||||||
Provision
for income taxes
|
115,799 | 95,735 | -- | 20,064 | ||||||||||||
Income
(loss) from continuing operations
|
(3,302 | ) | 3,167,666 | 1,538,773 | (1,632,195 | ) | ||||||||||
Discontinued
operations:
|
||||||||||||||||
Income
from discontinued operations
|
297,196 | -- | -- | 297,196 | ||||||||||||
297,196 | -- | -- | 297,196 | |||||||||||||
Net
income (loss)
|
$ | 293,894 | $ | 3,167,666 | $ | 1,538,773 | $ | (1,334,999 | ) | |||||||
Income
(loss) from continuing operations per share – basic
|
$ | -- | $ | 0.15 | $ | 0.07 | $ | (0.07 | ) | |||||||
Income
from discontinued operations per share – basic
|
0.01 | -- | -- | 0.01 | ||||||||||||
Net
Income (loss) per share – basic
|
$ | 0.01 | $ | 0.15 | $ | 0.07 | $ | (0.06 | ) | |||||||
Net
Income (loss) per share – diluted
|
$ | 0.01 | $ | 0.12 | $ | 0.06 | $ | (0.05 | ) | |||||||
Weighted
average shares outstanding - basic
|
21,766,013 | 21,766,013 | 21,766,013 | 21,766,013 | ||||||||||||
Weighted
average shares outstanding - diluted
|
26,456,510 | 26,456,510 | 26,456,510 | 26,456,510 |
I.
|
Adjustments to unaudited pro forma
consolidated balance sheet
|
(a)
|
GREENMAN TECHNOLOGIES,
INC.
|
(b)
|
Tire Recycling
Business
|
(c)
|
Pro Forma
Adjustments
|
II.
|
Adjustments to unaudited pro forma
consolidated statements of
operations
|
a)
|
GREENMAN TECHNOLOGIES,
INC.
|
b)
|
Tire Recycling
Business
|
c)
|
Pro forma
adjustments
|
Exhibit No.
|
Exhibit Description
|
99.1
|
Press release issued by GreenMan
Technologies, Inc., dated November 18,
2008.
|
|
GREENMAN
TECHNOLOGIES, INC.
|
|
(Registrant)
|
|
By:
/s/Charles E.
Coppa
|
|
Charles
E. Coppa
|
|
Chief
Financial Officer
|