EXHIBIT 99.3

 

 

 

Terra Tech Corp.

 

 

Blum Oakland

 

 

Proforma

Adjustments

 

 

Proforma

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$418,082

 

 

$366,410

 

 

$-

 

 

$784,492

 

Accounts receivable, net

 

 

741,844

 

 

 

-

 

 

 

(98,304)(1)

 

 

643,540

 

Prepaid expenses

 

 

147,230

 

 

 

-

 

 

 

-

 

 

 

147,230

 

Inventory

 

 

949,448

 

 

 

65,299

 

 

 

-

 

 

 

1,014,747

 

Total Current Assets

 

 

2,256,604

 

 

 

431,709

 

 

 

(98,304)

 

 

2,590,009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, equipment and leasehold improvements, net

 

 

6,694,975

 

 

 

702,294

 

 

 

-

 

 

 

7,397,269

 

Intangible assets, net

 

 

118,932

 

 

 

-

 

 

 

-

 

 

 

118,932

 

Deposits

 

 

94,528

 

 

 

-

 

 

 

-

 

 

 

94,528

 

Total Assets

 

$9,165,039

 

 

$1,134,003

 

 

$(98,304)

 

$10,200,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$1,119,459

 

 

$213,471

 

 

$(98,304)(1)

 

$1,234,626

 

Derivative liability

 

 

743,400

 

 

 

-

 

 

 

-

 

 

 

743,400

 

Accrued liabilities

 

 

917,363

 

 

 

1,584,220

 

 

 

-

 

 

 

2,501,583

 

Total Current Liabilities

 

 

2,780,222

 

 

 

1,797,691

 

 

 

(98,304)

 

 

4,479,609

 

Long Term Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liability, net

 

 

44,000

 

 

 

95,717

 

 

 

-

 

 

 

139,717

 

Total Long Term Liabilities

 

 

44,000

 

 

 

95,717

 

 

 

-

 

 

 

139,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitment and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, Convertible Series A, Par value $0.001; authorized and issued 100 shares as of December 31, 2015 and 2014, respectively

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Preferred stock, Convertible Series B, Par value $0.001; authorized 24,999,900 shares; issued and outstanding 16,300,000 and 15,500,000 shares as of December 31, 2015 and 2014, respectively

 

 

16,300

 

 

 

-

 

 

 

-

 

 

 

16,300

 

Common stock, Par value $0.001; authorized 350,000,000 shares; issued 303,023,744 and 197,532,892 shares as of December 31, 2015 and 2014, respectively

 

 

303,024

 

 

 

100

 

 

 

-

 

 

 

303,124

 

Additional paid-in capital

 

 

51,843,071

 

 

 

-

 

 

 

-

 

 

 

51,843,071

 

Accumulated Deficit

 

 

(45,952,109)

 

 

(759,505)

 

 

(278,713)

 

 

(46,990,327)

Total Terra Tech Corp. stockholders' equity (deficit)

 

 

6,210,286

 

 

 

(759,405)

 

 

(278,713)

 

 

5,172,168

 

Non-controlling interest

 

 

130,531

 

 

 

-

 

 

 

-

 

 

 

130,531

 

Total Stockholders' Equity

 

 

6,340,817

 

 

 

(759,405)

 

 

(278,713)

 

 

5,302,699

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity (Deficit)

 

$9,165,039

 

 

$1,134,003

 

 

$(377,017)

 

$9,922,025

 

_______________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note 1 - Elimination of receivables and payables between entities.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note 2 - Adjustment from proforma income statement.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of the consolidated condensed financial statements. 

 
 
1
 

 

 

 

Terra Tech Corp.

 

 

Blum Oakland

 

 

Proforma

Adjustments

 

 

Proforma

 

Total Revenues

 

$9,975,346

 

 

$12,983,824

 

 

$(683,516)(1)

 

$22,275,654

 

Cost of Goods Sold

 

 

8,958,475

 

 

 

10,709,576

 

 

 

(512,803)(1)

 

 

19,155,248

 

 

 

 

1,016,871

 

 

 

2,274,248

 

 

 

(170,713)

 

 

3,120,406

 

Selling, general and administrative expenses

 

 

9,833,646

 

 

 

2,213,742

 

 

 

108,000 (2)

 

 

12,155,388

 

Income (loss) from operations

 

 

(8,816,775)

 

 

60,506

 

 

 

(278,713)

 

 

(9,034,982)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt discount

 

 

(696,180)

 

 

-

 

 

 

-

 

 

 

(696,180)

Loss on extinguishment of debt

 

 

(619,444)

 

 

-

 

 

 

-

 

 

 

(619,444)

Loss from derivatives issued with debt greater

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

than debt carrying value

 

 

(561,000)

 

 

-

 

 

 

-

 

 

 

(561,000)

Gain (Loss) on fair market valuation of derivatives

 

 

1,800,100

 

 

 

-

 

 

 

-

 

 

 

1,800,100

 

Interest Income (Expense)

 

 

(469,576)

 

 

1,236

 

 

 

-

 

 

 

(468,340)

Total Other Income (Expense)

 

 

(546,100)

 

 

1,236

 

 

 

-

 

 

 

(544,864)

Income (loss) before Provision of Income Taxes

 

 

(9,362,875)

 

 

61,742

 

 

 

(278,713)

 

 

(9,579,846)

Provision for income taxes

 

 

44,000

 

 

 

636,628

 

 

 

-

 

 

 

680,628

 

Net Loss

 

 

(9,406,875)

 

 

(574,886)

 

 

(278,713)

 

 

(10,260,474)

Net Loss attributable to non-controlling interest

 

 

181,295

 

 

 

-

 

 

 

-

 

 

 

181,295

 

Net Loss attributable to Terra Tech Corp.

 

$(9,225,580)

 

$(574,886)

 

$(278,713)

 

$(10,079,179)

_____________

Note 1 - The revenue and cost of goods sold between Blum and IVXX have been eliminated.

 

Note 2 - The salaries to the Blum partners have been eliminated and replaced with the Platinum management agreement.

 

The accompanying notes are an integral part of the consolidated condensed financial statements.

 

 
2
 

 

 

 

Terra Tech Corp.

 

 

Blum

 

 

Proforma

Adjustments

 

 

Proforma

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$1,131,000

 

 

$163,566

 

 

$-

 

 

$1,294,566

 

Accounts receivable, net

 

 

803,916

 

 

 

-

 

 

 

-

 

 

 

803,916

 

Prepaid expenses

 

 

19,368

 

 

 

525,217

 

 

 

-

 

 

 

544,585

 

Inventory

 

 

1,319,061

 

 

 

103,664

 

 

 

-

 

 

 

1,422,725

 

Total Current Assets

 

 

3,273,345

 

 

 

792,447

 

 

 

-

 

 

 

4,065,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, equipment and leasehold improvements, net

 

 

7,314,449

 

 

 

681,896

 

 

 

-

 

 

 

7,996,345

 

Intangible assets, net

 

 

1,474,690

 

 

 

-

 

 

 

-

 

 

 

1,474,690

 

Deposits

 

 

90,636

 

 

 

-

 

 

 

-

 

 

 

90,636

 

Total Assets

 

$12,153,120

 

 

$1,474,343

 

 

$-

 

 

$13,627,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$1,394,387

 

 

$177,228

 

 

$-

 

 

$1,571,615

 

Derivative liability

 

 

1,334,000

 

 

 

-

 

 

 

-

 

 

 

1,334,000

 

Accrued Liabilities

 

 

553,778

 

 

 

2,076,810

 

 

 

-

 

 

 

2,630,588

 

Total Current Liabilities

 

 

3,282,165

 

 

 

2,254,038

 

 

 

-

 

 

 

5,536,203

 

Long Term Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

1,250,000

 

 

 

-

 

 

 

-

 

 

 

1,250,000

 

Deferred tax liability, net

 

 

44,000

 

 

 

101,900

 

 

 

-

 

 

 

145,900

 

Total Long Term Liabilities

 

 

1,294,000

 

 

 

101,900

 

 

 

-

 

 

 

1,395,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitment and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, Convertible Series A, Par value $0.001; authorized and issued 100 shares as of March 31, 2016 and December 31, 2015, respectively

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, Convertible Series B, Par value $0.001; authorized 24,968,000 shares as of March 31, 2016; authorized 24,999,900 shares as of December 31, 2015; issued and outstanding 16,150,000 and 16,300,000 as of  March 31, 2016 and December 31, 2015, respectively

 

 

16,150

 

 

 

-

 

 

 

-

 

 

 

16,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, Convertible Series Q, Par value $0.001; authorized 21,600 shares as of March 31, 2016; no shares outstanding as of March 31, 2016

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, Convertible Series Z, Par value $0.001; authorized 8,300 shares as of March 31, 2016; no shares outstanding as of March 31, 2016

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, Par value $0.001; authorized 350,000,000 shares; issued 349,739,408 and 303,023,744 shares as of March 31, 2016 and December 31, 2015, respectively

 

 

349,740

 

 

 

-

 

 

 

-

 

 

 

349,740

 

Additional paid-in capital

 

 

57,176,915

 

 

 

10,100

 

 

 

-

 

 

 

57,187,015

 

Accumulated Deficit

 

 

(50,078,173)

 

 

(891,695)

 

 

-

 

 

 

(50,969,868)

Total Terra Tech Corp. stockholders' equity (deficit)

 

 

7,464,632

 

 

 

(881,595)

 

 

-

 

 

 

6,583,037

 

Non-controlling interest

 

 

112,323

 

 

 

-

 

 

 

-

 

 

 

112,323

 

Total Stockholders' Equity (Deficit)

 

 

7,576,955

 

 

 

(881,595)

 

 

-

 

 

 

6,695,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity (Deficit)

 

$12,153,120

 

 

$1,474,343

 

 

$-

 

 

$13,627,463

 

 

The accompanying notes are an integral part of the consolidated condensed financial statements.

 

 
3
 

 

 

 

Terra Tech Corp.

 

 

Blum

 

 

Proforma

Adjustments

 

 

Proforma

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenues

 

$1,548,167

 

 

$3,372,474

 

 

$(16,076)(1)

 

$4,904,565

 

Cost of Goods Sold

 

 

1,414,193

 

 

 

2,912,104

 

 

 

(8,038)(1)

 

 

4,318,259

 

 

 

 

133,974

 

 

 

460,370

 

 

 

(8,038)

 

 

586,306

 

Selling, general and administrative expenses

 

 

2,046,348

 

 

 

515,692

 

 

 

35,000 (2)

 

 

2,597,040

 

Loss from operations

 

 

(1,912,374)

 

 

(55,322)

 

 

(43,038)

 

 

(2,010,734)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt discount

 

 

(94,406)

 

 

-

 

 

 

-

 

 

 

(94,406)

Loss on extinguishment of debt

 

 

(920,797)

 

 

-

 

 

 

-

 

 

 

(920,797)

Loss from derivatives issued with debt greater

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

than debt carrying value

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Gain (Loss) on fair market valuation of derivatives

 

 

(1,160,700)

 

 

-

 

 

 

-

 

 

 

(1,160,700)

Interest Expense

 

 

(55,995)

 

 

-

 

 

 

-

 

 

 

(55,995)

Total Other Income (Expense)

 

 

(2,231,898)

 

 

-

 

 

 

-

 

 

 

(2,231,898)

Loss before Provision of Income Taxes

 

 

(4,144,272)

 

 

(55,322)

 

 

(43,038)

 

 

(4,242,632)

Provision for income taxes

 

 

-

 

 

 

76,868

 

 

 

-

 

 

 

76,868

 

Net Loss

 

 

(4,144,272)

 

 

(132,190)

 

 

(43,038)

 

 

(4,319,500)

Net Loss attributable to non-controlling interest

 

 

18,208

 

 

 

-

 

 

 

-

 

 

 

18,208

 

Net Loss attributable to Terra Tech Corp.

 

$(4,126,064)

 

$(132,190)

 

$(43,038)

 

$(4,301,292)

_______________
Note 1 - Sales and cost of goods sold between Terra Tech Corp. and Blum

Note 2 - Add new Platinum agreement less salaries paid to Blum partners.

 

The accompanying notes are an integral part of the consolidated condensed financial statements.  

   

 

4