Item 9.01 Financial Statements and
Exhibits
The following unaudited pro forma financial
information is based on the historical consolidated financial statements of ECIG adjusted to reflect the disposition of its entire
interest in Hardwire. The unaudited pro forma balance sheet as of June 30, 2016 gives effect to the disposition of Hardwire as
if it had occurred on June 30, 2016. The unaudited pro forma statement of operations for the six months ended June 30, 2016 gives
effect to ECIG’s disposition of Hardwire as if it had occurred on January 1, 2015. The unaudited pro forma statement of operations
for the year ended December 31, 2015 gives effect to ECIG’s disposition of Hardwire as if it had occurred on January 1, 2015.
The unaudited pro forma statements of operations exclude the impact of nonrecurring expenses ECIG incurred as a result of the disposition
of Hardwire, primarily legal expense.
The unaudited pro forma financial information
should be read in conjunction with ECIG’s Quarterly Report on Form 10-Q for the six months ended June 30, 2016 and Annual
Report on Form 10-K for the year ended December 31, 2015.
The unaudited pro forma financial information
is for informational purposes only and is not intended to represent or to be indicative of the results of operations or financial
position that ECIG would have reported had the Hardwire disposition been completed as of the dates set forth in the unaudited pro
forma financial information and should not be taken as indicative of ECIG’s future results of operations or financial condition.
The actual results may differ significantly from those reflected in the unaudited pro forma financial information for a number
of reasons including, but not limited to, differences between the assumptions used to prepare the unaudited pro forma financial
information and actual results.
Electronic Cigarettes International
Group, Ltd.
Unaudited Pro Forma Condensed Consolidated
Balance Sheet
(In Thousands, Except Share Amounts)
June 30, 2016
|
|
ECIG
Historical
|
|
|
Pro Forma
Adjustments
|
|
|
ECIG
Pro Forma
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
630
|
|
|
$
|
782
|
(a)
|
|
$
|
1,412
|
|
Accounts receivable, net of allowance of $925
|
|
|
1,801
|
|
|
|
(1,032
|
)(a)
|
|
|
769
|
|
Inventories
|
|
|
3,649
|
|
|
|
(437
|
)(a)
|
|
|
3,212
|
|
Prepaid expenses and other
|
|
|
1,468
|
|
|
|
(23
|
)(a)
|
|
|
1,445
|
|
Total current assets
|
|
|
7,548
|
|
|
|
(710
|
)
|
|
|
6,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
45,523
|
|
|
|
(8,071
|
)(a)
|
|
|
37,452
|
|
Identifiable intangible assets, net
|
|
|
28,267
|
|
|
|
(5,324
|
)(a)
|
|
|
22,943
|
|
Property and equipment, net
|
|
|
1,934
|
|
|
|
-
|
|
|
|
1,934
|
|
Debt issuance costs and other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
83,272
|
|
|
$
|
(14,105
|
)
|
|
$
|
69,167
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Current maturities of debt financing
|
|
$
|
33,359
|
|
|
$
|
-
|
|
|
$
|
33,359
|
|
Accounts payable
|
|
|
3,471
|
|
|
|
-
|
|
|
|
3,471
|
|
Accrued interest and other
|
|
|
11,208
|
|
|
|
-
|
|
|
|
11,208
|
|
Current portion of warrant and derivative liabilities
|
|
|
29,400
|
|
|
|
-
|
|
|
|
29,400
|
|
Total current liabilities
|
|
|
77,438
|
|
|
|
-
|
|
|
|
77,438
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt financing, net of current maturities
|
|
|
66,314
|
|
|
|
-
|
|
|
|
66,314
|
|
Deferred income taxes
|
|
|
3,712
|
|
|
|
-
|
|
|
|
3,712
|
|
Total liabilities
|
|
|
147,464
|
|
|
|
-
|
|
|
|
147,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' deficit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value $0.001 per share; 300,000,000 shares authorized; 75,495,658 shares issued and outstanding
|
|
|
75
|
|
|
|
-
|
|
|
|
75
|
|
Additional paid-in capital
|
|
|
391,612
|
|
|
|
-
|
|
|
|
391,612
|
|
Accumulated deficit
|
|
|
(445,767
|
)
|
|
|
(14,105
|
)(a)
|
|
|
(459,872
|
)
|
Accumulated other comprehensive loss
|
|
|
(10,112
|
)
|
|
|
-
|
|
|
|
(10,112
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' deficit
|
|
|
(64,192
|
)
|
|
|
(14,105
|
)
|
|
|
(78,297
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' deficit
|
|
$
|
83,272
|
|
|
$
|
(14,105
|
)
|
|
$
|
69,167
|
|
The Accompanying Notes are an Integral
Part of These Unaudited Pro Forma Condensed Consolidated Financial Statements.
Electronic Cigarettes International
Group, Ltd.
Unaudited Pro Forma Condensed Consolidated
Statements of Operations
For the Six Months Ended June 30,
2016
(In Thousands, Except Share Amounts)
|
|
ECIG
Historical
|
|
|
Pro Forma
Adjustments
|
|
|
ECIG
Pro Forma
|
|
Net sales
|
|
$
|
23,473
|
|
|
$
|
(4,786
|
)(b)
|
|
$
|
18,687
|
|
Cost of goods sold
|
|
|
10,241
|
|
|
|
(1,591
|
)(b)
|
|
|
8,650
|
|
Gross profit
|
|
|
13,232
|
|
|
|
(3,195
|
)
|
|
|
10,037
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative:
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits:
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries, wages and benefits
|
|
|
5,080
|
|
|
|
(298
|
)(b)
|
|
|
4,782
|
|
Stock-based compensation
|
|
|
3,819
|
|
|
|
-
|
|
|
|
3,819
|
|
Professional fees and administrative
|
|
|
5,189
|
|
|
|
(843
|
)(b)
|
|
|
4,346
|
|
Marketing and selling
|
|
|
5,215
|
|
|
|
(2,710
|
)(b)
|
|
|
2,505
|
|
Depreciation and amortization
|
|
|
4,690
|
|
|
|
(1,841
|
)(b)
|
|
|
2,849
|
|
Severance
|
|
|
46
|
|
|
|
-
|
|
|
|
46
|
|
Total operating expenses
|
|
|
24,039
|
|
|
|
(5,692
|
)
|
|
|
18,347
|
|
Loss from operations
|
|
|
(10,807
|
)
|
|
|
2,497
|
|
|
|
(8,310
|
)
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant fair value adjustment
|
|
|
33,583
|
|
|
|
-
|
|
|
|
33,583
|
|
Derivative fair value adjustment
|
|
|
409
|
|
|
|
-
|
|
|
|
409
|
|
Loss on extinguishment of debt
|
|
|
(8,571
|
)
|
|
|
-
|
|
|
|
(8,571
|
)
|
Gain on extinguishment of warrants
|
|
|
86
|
|
|
|
-
|
|
|
|
86
|
|
Interest expense
|
|
|
(6,557
|
)
|
|
|
-
|
|
|
|
(6,557
|
)
|
Gain on troubled debt restructuring
|
|
|
59
|
|
|
|
-
|
|
|
|
59
|
|
Settlement of litigation and disputes
|
|
|
(65
|
)
|
|
|
-
|
|
|
|
(65
|
)
|
Total other income (expense)
|
|
|
18,944
|
|
|
|
-
|
|
|
|
18,944
|
|
Income before income taxes
|
|
|
8,137
|
|
|
|
2,497
|
|
|
|
10,634
|
|
Income tax expense
|
|
|
(111
|
)
|
|
|
-
|
|
|
|
(111
|
)
|
Net income
|
|
$
|
8,026
|
|
|
$
|
2,497
|
|
|
$
|
10,523
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.11
|
|
|
$
|
0.03
|
|
|
$
|
0.14
|
|
Diluted
|
|
$
|
0.08
|
|
|
$
|
0.02
|
|
|
$
|
0.10
|
|
Weighted average number of shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
75,283,000
|
|
|
|
|
|
|
|
75,283,000
|
|
Diluted
|
|
|
104,493,000
|
|
|
|
|
|
|
|
104,493,000
|
|
The Accompanying
Notes are an Integral Part of These Unaudited Pro Forma Condensed Consolidated Financial Statements.
Electronic Cigarettes International
Group, Ltd.
Unaudited Pro Forma Condensed Consolidated
Statements of Operations
For the Year Ended December 31, 2015
(In Thousands, Except Share Amounts)
|
|
ECIG
Historical
(c)
|
|
|
Pro Forma
Adjustments
|
|
|
ECIG
Pro Forma
|
|
Net sales
|
|
$
|
54,227
|
|
|
$
|
(7,426
|
)(d)
|
|
$
|
46,801
|
|
Cost of goods sold
|
|
|
23,757
|
|
|
|
(2,829
|
)(d)
|
|
|
20,928
|
|
Gross profit
|
|
|
30,470
|
|
|
|
(4,597
|
)
|
|
|
25,873
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative:
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits:
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries, wages and benefits
|
|
|
10,855
|
|
|
|
(223
|
)(d)
|
|
|
10,632
|
|
Stock-based compensation
|
|
|
11,973
|
|
|
|
-
|
|
|
|
11,973
|
|
Professional fees and administrative
|
|
|
15,354
|
|
|
|
(1,544
|
)(d)
|
|
|
13,810
|
|
Marketing and selling
|
|
|
13,662
|
|
|
|
(3,909
|
)(d)
|
|
|
9,753
|
|
Impairment of long-lived assets
|
|
|
13,792
|
|
|
|
-
|
|
|
|
13,792
|
|
Depreciation and amortization
|
|
|
9,400
|
|
|
|
(3,681
|
)(d)
|
|
|
5,719
|
|
Severance
|
|
|
846
|
|
|
|
-
|
|
|
|
846
|
|
Total operating expenses
|
|
|
75,882
|
|
|
|
(9,357
|
)
|
|
|
66,525
|
|
Loss from operations
|
|
|
(45,412
|
)
|
|
|
4,760
|
|
|
|
(40,652
|
)
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant fair value adjustment
|
|
|
115,294
|
|
|
|
-
|
|
|
|
115,294
|
|
Derivative fair value adjustment
|
|
|
60,757
|
|
|
|
-
|
|
|
|
60,757
|
|
Loss on extinguishment of debt
|
|
|
(55,768
|
)
|
|
|
-
|
|
|
|
(55,768
|
)
|
Gain on extinguishment of warrants
|
|
|
40,026
|
|
|
|
-
|
|
|
|
40,026
|
|
Interest expense
|
|
|
(38,310
|
)
|
|
|
-
|
|
|
|
(38,310
|
)
|
Debt financing inducement expense
|
|
|
(117,644
|
)
|
|
|
-
|
|
|
|
(117,644
|
)
|
Gain on troubled debt restructuring
|
|
|
1,677
|
|
|
|
-
|
|
|
|
1,677
|
|
Settlement of litigation and disputes
|
|
|
(5,852
|
)
|
|
|
941
|
(d)
|
|
|
(4,911
|
)
|
Total other income (expense)
|
|
|
180
|
|
|
|
941
|
|
|
|
1,121
|
|
Loss before income taxes
|
|
|
(45,232
|
)
|
|
|
5,701
|
|
|
|
(39,531
|
)
|
Income tax benefit
|
|
|
979
|
|
|
|
-
|
|
|
|
979
|
|
Net loss
|
|
$
|
(44,253
|
)
|
|
$
|
5,701
|
|
|
$
|
(38,552
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share – basic and diluted
|
|
$
|
(0.78
|
)
|
|
$
|
0.10
|
|
|
$
|
(0.68
|
)
|
Weighted average number of shares outstanding – basic and diluted
|
|
|
57,003,000
|
|
|
|
|
|
|
|
57,003,000
|
|
The Accompanying Notes are an Integral
Part of These Unaudited Pro Forma Condensed Consolidated Financial Statements.
Electronic Cigarettes International
Group, Ltd.
Notes to Unaudited Pro Forma Condensed
Consolidated Financial Statements
(Dollars in Thousands, Except Per
Share Amounts)
|
1.
|
ADJUSTMENTS TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
|
|
(a)
|
In connection with the Purchase Agreement described in Item 1.01, the Company sold the Hardwire
assets excluding cash, and paid the outstanding liabilities, in exchange for $800 cash, and incurred $18 of closing costs. The
following provides the calculation of the loss on disposition of those assets.
|
Current assets:
|
|
|
|
|
Accounts receivable
|
|
$
|
1,032
|
|
Inventories
|
|
|
437
|
|
Prepaid expenses and other
|
|
|
23
|
|
Total current assets
|
|
|
1,492
|
|
|
|
|
|
|
Other assets:
|
|
|
|
|
Goodwill
|
|
|
8,071
|
|
Identifiable intangible assets, net
|
|
|
5,324
|
|
|
|
|
|
|
Total assets
|
|
|
14,887
|
|
|
|
|
|
|
Proceeds from disposition, net of selling costs of $18
|
|
|
782
|
|
|
|
|
|
|
Loss from disposition of Hardwire
|
|
$
|
14,105
|
|
|
2.
|
ADJUSTMENTS TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
For the Six Months Ended June 30, 2016
|
(b)
|
The pro forma adjustments give effect to eliminating the Hardwire results of operations for the
six months ended June 30, 2016 to reflect the disposition as if it had occurred on January 1, 2015.
|
For the Year Ended December 31, 2015
|
(c)
|
The ECIG historical statement of operations for the year ended December 31, 2015 was subsequently
revised as follows:
|
Correction of Immaterial Errors – Identifiable
Intangible Assets and Income Taxes
The Company identified errors
while preparing the second quarter of 2016 unaudited condensed consolidated financial statements related to identifiable intangible
assets and income taxes dating back to March 31, 2015 and December 31, 2014, respectively. Management evaluated the materiality
of the errors from a qualitative and quantitative perspective. Based on such evaluation, the Company concluded that, while the
errors were significant to the year ended December 31, 2016, the corrections would not be material to any individual prior period,
nor did they have an effect on the trend of financial results, taking into account the requirements of the Securities and Exchange
Commission (“SEC”) Staff Accounting Bulletin No. 108,
Considering the Effects of Prior Year Misstatements when Quantifying
Misstatements in Current Year Financial Statements
(“SAB 108”). Accordingly, the Company corrected the errors in
the December 31, 2015 consolidated balance sheet and, therefore, corrected the errors in the unaudited condensed consolidated statement
of operations for the year ended December 31, 2015.
|
|
As Previously
Reported
|
|
|
Adjustments
|
|
|
As Revised
|
|
Income (expense/loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of long-lived assets
(1)
|
|
$
|
(13,020
|
)
|
|
$
|
(772
|
)
|
|
$
|
(13,792
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit
(2)
|
|
|
245
|
|
|
|
734
|
|
|
|
979
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(44,215
|
)
|
|
$
|
(38
|
)
|
|
|
(44,253
|
)
|
|
(1)
|
Revision to impair identifiable intangible assets during the fourth
quarter ended December 31, 2015.
|
|
(2)
|
Revision to reduce current and deferred income taxes payable of $355
and $1,000, respectively, and to reduce other comprehensive loss by $621, with a resulting increase to the income tax benefit of
$734, consisting of current and deferred taxes of $399 and $335, respectively.
|
|
(d)
|
The pro forma adjustments give effect to eliminating the Hardwire results of operations for the year ended December 31, 2015
to reflect the disposition as if it had occurred on January 1, 2015.
|
Item 9.01 Financial Statements and Exhibits
(d) Exhibits
Exhibit No.
|
|
Description
|
10.1
|
|
Asset Purchase Agreement, dated as of October 5, 2016, by and among Hardwire Interactive Acquisition Company, Hardwire Interactive Inc., the Company, and certain other covenanting parties thereto
(1)
|
|
(1)
|
Incorporated herein by reference to the Current Report on Form 8-K filed on October 7, 2016.
|