UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K/A

(Amendment No. 1)

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): September 11, 2020 (November 25, 2020)

 

BLINK CHARGING CO.

(Exact Name of Registrant as Specified in Its Charter)

 

Nevada   001-38392   03-0608147

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

 

407 Lincoln Road, Suite 704    
Miami Beach, FL   33139
(Address of Principal Executive Offices)   (Zip Code)

 

Registrant’s telephone number, including area code: (305) 521-0200

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

  [  ]  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
     
  [  ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
     
  [  ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
     
  [  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Exchange Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Common Stock   BLNK   The NASDAQ Stock Market LLC
Common Stock Purchase Warrants   BLNKW   The NASDAQ Stock Market LLC

 

Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company [  ]

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [  ]

 

 

 

     

 

 

Explanatory Note

 

On September 17, 2020, Blink Charging Co. ( “Blink”) filed a current report on Form 8-K (the “Original Filing”) in connection with Blink’s September 11, 2020 acquisition of BlueLA Carsharing, LLC (“BlueLA”). This Current Report on Form 8-K/A (Amendment No. 1) amends and supplements the Original Filing to provide the required Item 9.01(a) Financial Statements of Businesses Acquired and the required Item 9.01(b) Pro Forma Financial Information for the acquisition of BlueLA. This Current Report on Form 8-K/A should be read in connection with the Original Filing, which provides a more complete description of the acquisition of BlueLA. Except as indicated above, all other information in the Original Filing remains unchanged.

 

Item 9.01 Financial Statements and Exhibits

 

(a) Financial Statements of Businesses Acquired.

 

The audited balance sheets of BlueLA as of December 31, 2019 and 2018, and the audited statements of income, accumulated deficit, and cash flows for the years ended December 31, 2019 and 2018, are filed as Exhibit 99.1 and incorporated herein by reference.

 

The unaudited balance sheet of BlueLA as of June 30, 2020 and 2019, and the unaudited statements of income, accumulated deficit, and cash flows for the six months ended June 30, 2020 and 2019, are filed as Exhibit 99.2 and incorporated herein by reference.

 

(b) Pro Forma Financial Information.

 

The unaudited pro forma condensed combined statements of operations of Blink and BlueLA for the six months ended June 30, 2020 and for the year ended December 31, 2019, are filed as Exhibit 99.3 and incorporated herein by reference.

 

(d) Exhibits.

 

Exhibit No.   Description
     
23.1   Consent of Independent Certified Public Accountants
     
99.1   The audited balance sheets of BlueLA as of December 31, 2019 and 2018, and the audited statements of income, accumulated deficit, and cash flows for the years ended December 31, 2019 and 2018.
     
99.2   The unaudited balance sheets of BlueLA as of June 30, 2020 and 2019, and the unaudited statements of income, accumulated deficit, and cash flows for the six months ended June 30, 2020 and 2019.
     
99.3   The unaudited pro forma condensed combined statements operations of Blink and BlueLA for the six months ended June 30, 2020 and for the year ended December 31, 2019.

 

     

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Dated: November 25, 2020

 

  BLINK CHARGING CO.
  (Registrant)
   
  By: /s/ Michael P. Rama
  Name: Michael P. Rama
  Title: Chief Financial Officer

 

     

 

 

 

Exhibit 23.1

 

CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

 

We have issued our report dated May 20, 2020, with respect to the financial statements of BlueLA Carsharing, LLC which are included in the Current Report on Form 8-K/A of Blink Charging Co. filed November 25, 2020. We consent to the incorporation by reference of said report in the Registration Statements of Blink Charging Co. on Form S-3 (File No. 333-233580).

 

/s/ Constantin Associates, LLP

 

New York, New York

 

November 25, 2020

 

     

 

 

 

 

Exhibit 99.1

 

BLUELA CARSHARING, LLC

 

FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

 

     
 

 

BLUELA CARSHARING, LLC

 

INDEX TO FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

 

  Page
   
Independent Auditor’s Report 2 - 3
   

Financial Statements

 
Balance Sheets 3
Statements of Income and Accumulated Deficit 5
Statements of Cash Flows 6
Notes to Financial Statements 8 - 14
   

Supplementary Information

 
Independent Auditor’s Report on Supplementary Information 16
Schedule I - Statements of Cost of Sales 17
Schedule II - Statements of Operating Expenses 18

 

  -1-  

 

 

INDEPENDENT AUDITOR’S REPORT

 

To the Board of Directors of

BlueLA Carsharing, LLC

Los Angeles, California

 

We have audited the accompanying financial statements of BlueLA Carsharing, LLC, which comprise the balance sheets as of December 31, 2019 and 2018, and the related statements of income, accumulated deficit, and cash flows for the years then ended, and the related notes to the financial statements.

 

Management’s Responsibility for the Financial Statements

 

Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditor’s Responsibility

 

Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our unmodified opinion on 2019 and our qualified audit opinion on 2018.

 

Basis for Qualified Opinion on the Results of Operations and Cash flows

 

Because it was an initial audit engagement and in accordance with the terms of our engagement, we have not applied audit procedures necessary to obtain sufficient appropriate audit evidence about the classifications and amounts comprising the balance sheet at December 31, 2017. At December 31, 2017, some aspects of the balance sheet, including classifications and amounts, materially affect the determination of the results of operations and cash flows for the year ended December 31, 2018.

 

Unmodified opinion on 2019 and qualified opinion on 2018

 

In our opinion, except for the possible effects on the 2018 financial statements of the matter discussed in the Basis for Qualified Opinion on the Results of Operations, Cash flows, and Consistency paragraph, the financial statements referred to in the first paragraph present fairly, in all material respects, the financial position of BlueLA Carsharing, LLC as of December 31, 2019 and 2018, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

 

Constantin Associates, LLP

 

New York, New York

May 20, 2020

 

  -2-  

 

 

BLUELA CARSHARING, LLC

 

BALANCE SHEETS

DECEMBER 31, 2019 AND 2018

 

ASSETS

 

    2019     2018  
Current assets                
Cash and cash equivalents (Note 1)   $ 488,613     $ 859,000  
Accounts receivable - trade, net of an allowance of $197,219 and $60,646, respectively (Note 1)     49,082       22,391  
Accounts receivable - related party (Note 2)     26,356       -  
Other receivables     14,440       11,967  
Grant to be received (Note 3)     217,255       334,560  
Prepaid expenses     4,016       119,024  

Total current assets

    799,762       1,346,942  
                 
Property and equipment, net of accumulated depreciation (Notes 1 and 4)     -       3,106,784  
                 
Other assets                
Intangible assets, net of accumulated amortization (Notes 1 and 5)     -       521,404  
Security deposits     73,357       34,560  
Total other assets     73,357       555,964  

Total assets

  $ 873,119     $ 5,009,690  

 

The accompanying notes are an integral part of these financial statements.

 

  -3-  

 

 

LIABILITIES AND STOCKHOLDER’S DEFICIT

 

    2019     2018  
Current liabilities                
Accounts payable - trade   $ 100,075     $ 93,736  
Accounts payable - related party (Note 2)     268,057       631,866  
Payroll and related accruals     75,789       18,495  
Accrued expenses and other current liabilities (Note 1)     212,954       124,452  
Accrued expenses - related party (Note 2)     196,640       255,132  
Note payable - related party (Note 2)     12,677,379       7,694,268  
Provision for risk (Note 6)     754,659       -  
                 
Total current liabilities     14,285,553       8,817,949  
                 
Long-term liabilities                
Deferred grant (Note 7)     -       607,381  
                 
Total long-term liabilities     -       607,381  
                 
Commitments and contingencies (Note 8)                
Stockholder’s deficit                
Common stock     100       100  
Accumulated deficit (Note 10)     (13,412,534 )     (4,415,740 )
                 
Total stockholder’s deficit     (13,412,434 )     (4,415,640 )
                 
Total liabilities and stockholder’s deficit   $ 873,119     $ 5,009,690  

 

  -4-  

 

 

BLUELA CARSHARING, LLC

 

STATEMENTS OF INCOME AND ACCUMULATED DEFICIT

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

 

    2019     2018  
             
Revenue, net (Note 1)   $ 577,712     $ 159,831  
                 
Cost of sales (Note 11 and Schedule I)     622,260       290,475  
                 
Gross profit     (44,548 )     (130,644 )
                 
Operating expenses (Note 11 and Schedule II)     8,717,807       3,180,366  
                 
Operating loss     (8,762,355 )     (3,311,010 )
                 
Other income (expenses)                
Interest expense, net     (322,407 )     (172,627 )
Realized exchange gain (loss), net     13,228       (5,972 )
Other income (Note 3)     50,000       50,000  
Grant income (Note 7)     27,540       712,883  
                 
Total other income (expenses)     (231,639 )     584,284  
                 
Loss before income taxes     (8,993,994 )     (2,726,726 )
                 
Provision for income taxes (Note 9)     2,800       800  
                 
Net loss     (8,996,794 )     (2,727,526 )
                 
Accumulated deficit - beginning of year     (4,415,740 )     (1,688,214 )
                 
Accumulated deficit - end of year (Note 10)   $ (13,412,534 )   $ (4,415,740 )

 

The accompanying notes are an integral part of these financial statements.

 

  -5-  

 

 

BLUELA CARSHARING, LLC

 

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

 

   

2019

    2018  
          (Unaudited)  
Cash flows from operating activities                
Net loss   $ (8,996,794 )   $ (2,727,526 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities                
Depreciation and amortization     4,210,796       212,898  
Provision for bad debt     136,573       60,646  
Provision for risk     754,659       -  
                 
(Increase) decrease in:                
Accounts receivable - trade     (163,264 )     5,064  
Accounts receivable - related party     (26,356 )     -  
Other receivables     (2,473 )     (7,242 )
Grant to be received     267,305       (280,898 )
Prepaid expenses     115,008       (87,724 )
Security deposits     (38,797 )     (4,130 )
                 
Increase (decrease) in:                
Accounts payable - trade     6,339       (110,986 )
Accounts payable - related party     (363,809 )     631,866  
Payroll and related accruals     57,294       18,495  
Accrued expenses and other current liabilities     88,502       (94,017 )
Accrued expenses - related party     (58,492 )     255,132  
                 
Net cash used in operating activities     (4,013,509 )     (2,128,422 )
                 
Cash flows from investing activities                
Purchase of property and equipment     (1,539,989 )     (1,630,353 )
Grant received     200,000       643,710  
                 
Net cash used in investing activities   $ (1,339,989 )   $ (986,643 )

 

The accompanying notes are an integral part of these financial statements.

 

  -6-  

 

 

BLUELA CARSHARING, LLC

 

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

(Continued)

 

    2019     2018  
          (Unaudited)  
Cash flows from financing activities                
Change in note payable - related party   $ 4,983,111     $ 3,709,999  
                 
Net cash provided by financing activities     4,983,111       3,709,999  
                 
Net increase (decrease) in cash and cash equivalents     (370,387 )     594,934  
                 
Cash and cash equivalents - beginning of year     859,000       264,066  
                 
Cash and cash equivalents - end of year   $ 488,613     $ 859,000  
                 
Supplemental disclosures on cash flow information                
                 
Interest paid during the year   $ -     $ -  
Income taxes paid during the year   $ 2,000     $ 900  

 

The accompanying notes are an integral part of these financial statements.

 

  -7-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

 

Note 1 Summary of Significant Accounting Policies

 

Organization

 

BlueLA Carsharing, LLC (“The Company”), a U.S. corporation, was organized in the State of California in February 2016. The Company is wholly owned by Blue Systems USA, Inc. The Company operates in Los Angeles, CA.

 

The Company was established to provide, manage, operate and maintain electric vehicle rental services and charging stations in the city of Los Angeles, CA. On April 2018, the car sharing program BlueLA was officially launched to the public with a limited number of vehicles and charging stations.

 

Basis of Accounting

 

The Company’s financial statements are prepared using the accrual basis of accounting.

 

Use of Accounting Estimates

 

The preparation of financial statements in conformity with generally accepted accounting principles in the United States of America requires management to make estimates and assumptions that may affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Cash and Cash Equivalents

 

The Company considers all short-term investments with a maturity of three months or less to be cash equivalents.

 

Concentration of Credit Risk

 

Financial instruments that potentially expose the Company to concentrations of credit risk, as defined by FASB, ASC 825-10-50, primarily consist of cash and cash equivalent accounts. The Company places its temporary cash investments with high credit quality financial institutions. Accounts are insured by the Federal Deposit Insurance Corporation (FDIC) up to $250,000 per bank.

 

As of December 31, 2019 and 2018, cash and cash equivalents exceeding federally insured limits amounted to $262,323 and $646,011, respectively.

 

  -8-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

(Continued)

 

Note 1 Summary of Significant Accounting Policies (Continued)

 

Allowance for Doubtful Accounts

 

The allowance for doubtful accounts is based on management’s evaluation of the adequacy of the allowance for possible non recoverable accounts receivable. This evaluation encompasses consideration of past loss experiences and the composition of the outstanding accounts receivable. As of December 31, 2019 and 2018, the allowance for doubtful accounts amounted to $197,219 and $60,646, respectively.

 

Property and Equipment

 

Property and equipment are stated at cost. Maintenance and repairs are charged to expense as incurred. Costs of additions and betterment are capitalized.

 

Depreciation is computed using the straight-line method over the useful live of the assets or over the length of the lease for the assets acquired by leasing.

 

Long-Lived Assets

 

The Company has adopted FASB, ASC 360-10, “Accounting for the Impairment or Disposal of Long-Lived Assets”. Long-lived assets are tested for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.

 

Revenue Recognition

 

Revenue from the sale of the Company’s services is recognized when services are delivered to customers.

 

Government Grant

 

Government grant is recognized when there is reasonable assurance that the Company will comply with any conditions attached to the grant and the grant will be received. The grant is recognized as income over the period necessary to match them with the related costs, for which they are intended to compensate, on a systematic basis. A grant receivable as compensation for costs already incurred or for immediate financial support, with no future related costs, is recognized as income in the period in which it is receivable.

 

A grant relating to assets is presented as deferred income and deducted from the related expenses.

 

  -9-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

(Continued)

 

Note 1 Summary of Significant Accounting Policies (Continued)

 

Income Taxes

 

The Company accounts for income taxes under the liability method as required by FASB ASC 740-10-25. Under this method deferred tax assets and liabilities are recognized for the future consequences attributable to differences between the financial statements carrying amounts of existing assets and liabilities and their respective tax basis and operating loss and tax credit carry-forwards.

Deferred taxes are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.

 

Valuation reserves have been established for deferred assets that may not be utilized in the near future.

 

Note 2 Related Party Transactions

 

Transactions between the Company, its parent and its affiliates as of December 31, 2019 and 2018 consisted of the following:

 

    2019     2018  
Accounts receivable - related party                
BlueIndy   $ 26,356     $ -  
                 
Total accounts receivable - related party   $ 26,356     $ -  
                 
Accounts payable - related party                
SDV Cartrading   $ 214,010     $ 127,856  
BlueIndy     35,898       1,960  
IER S.A.     8,957       132,233  
Polyconseil     3,314       54,466  
BlueCarsharing SAS     2,636       301,685  
Other     3,242       13,666  
                 
Total accounts payable - related party   $ 268,057     $ 631,866  

 

  -10-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

(Continued)

 

Note 2 Related Party Transactions (Continued)

 

    2019     2018  
Accrued expenses - related party                
BlueCarsharing SAS   $ 106,413     $ 129,631  
SDV Cartrading     40,000       47,000  
BlueIndy     26,929       34,498  
Wifirst     23,298       36,980  
Polyconseil     -       7,023  
                 
Total accrued expenses - related party   $ 196,640     $ 255,132  
Note payable - related party            
BlueCarsharing SAS   $ 12,677,379     $ 7,694,268  
                 
Total note payable - related party   $ 12,677,379     $ 7,694,268  

 

Note 3 Government Grant

 

Starting April 2018, the Company received grants from the city of Los Angeles in connection with the agreement with the city of Los Angeles for Electric Vehicle Car Sharing dated January 17, 2017.

 

As per agreement, the Company shall receive $4,000 from the City of Los Angeles for each charging point put in service and operated in the City of Los Angeles, CA. The amount has been increased to $5,000 for each charging point.

Grants claimed for the years ended December 31, 2019 and 2018, amounted to $350,000 and $697,372, respectively. Furthermore, the Company shall receive grant for marketing costs, permits and parking costs.

 

As of December 31, 2019 and 2018, the grant to be received is made of the following :

 

    2019     2018  
             
Grant to be received related to investment   $ 217,255     $ 53,662  
Grant to be received related to operations     -       280,898  
                 
Total grant to be received   $ 217,255     $ 334,560  

 

  -11-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

(Continued)

 

Note 4 Property and Equipment

 

As of December 31, 2019 and 2018, property and equipment consisted of:

 

Description   2019     2018     Estimated useful life
                 
Machinery and equipment   $ 3,736,068     $ 1,979,562     3 - 10 years
Tangible assets in progress     821,666       1,231,383      
                     
Total property and equipment     4,557,734       3,210,945      
                     
Less accumulated depreciation     (4,557,734 )     (104,161 )    
                     
Property and equipment, net   $ -     $ 3,106,784      

 

Depreciation expense for the years ended December 31, 2019 and 2018 amounted to $4,453,573 and $104,161, respectively.

 

Depreciation expense for the year 2019 includes an impairment charge of $4,155,854.

 

Note 5 Intangible assets

 

As of December 31, 2019 and 2018, intangible assets are made of:

 

Description   2019     2018     Estimated useful life
                 
Licenses   $ 876,739     $ 629,123     3 years
Intangible assets in progress     36,593       91,009      
                     
Total intangible assets     913,332       720,132      
                     
Less accumulated amortization     (913,332 )     (198,728 )    
                     
Intangible assets, net   $ -     $ 521,404      

 

Amortization expense for the years ended December 31, 2019 and 2018 amounted to $714,604 and $198,728, respectively.

 

Amortization expense for the year 2019 includes an impairment charge of $459,323.

 

  -12-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

(Continued)

 

Note 6 Provision for risk

 

A provision for risk has been recorded for $754,659 for risk associated with performance of Company contracts.

 

Note 7 Deferred Grant

 

The grant related to the acquisitions of charging points and start-up costs were recorded in deferred income and depreciated over their useful life (10 years and 3 years, respectively). As of December 31, 2019 and 2018, the deferred grant is as follows :

 

    2019     2018  
             
Grant related to investment   $      -     $ 697,372  
Accumulated depreciation     -       (89,991 )
                 
Total deferred grant   $ -     $ 607,381  

 

In 2019, with the impairment of the tangible and intangible assets, the Company decided to reverse the deferred grant and record in income the remaining balance for an amount of $790,974.

 

Note 8 Commitments and Contingencies

 

In 2017, the Company entered into three membership agreements for office premises located downtown Los Angeles. In April 2018, the Company entered into a fourth membership agreement for an additional office. In September 2018, all agreements were amended into one new membership agreement and extended for 6 months until February 2019. The agreement was renewed until August 2020 and requires monthly payments amounting from $5,876 to $8,326.

 

Future minimum rental payments under the membership agreement are as follows:

 

Year ending December 31,   Amount  
       
2020   $ 61,708  
Total   $ 61,708  

 

For the years ended December 31, 2019 and 2018, the rent expenses related to the membership agreement were $101,114 and $85,470, respectively.

 

  -13-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

(Continued)

 

Note 9 Income Taxes

 

For the years ended December 31, 2019 and 2018, the provision for income taxes is made of the following:

 

    2019     2018  
Current income tax expense                
Federal   $ -     $ -  
States and city     2,800       800  
                 
Total current income tax expense     2,800       800  
                 
Deferred income tax expense     -       -  
                 
Provision for income taxes   $ 2,800     $ 800  

 

Note 10 Going Concern

 

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As shown in the financial statements, the Company has incurred recurring losses, which led to a stockholders’ deficit of $13,412,434 as of December 31, 2019. The parent Company, BlueCarsharing SAS, confirmed in a letter dated June 20, 2019 the financial support of its subsidiary for the next four years.

The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 

Note 11 Reclassifications

 

Reclassifications have been made to the 2018 financial statements to conform with the 2019 presentation.

 

Note 12 Subsequent Events

 

The Company has evaluated events and transactions occurring after December 31, 2019 through May 20, 2020, and as a result of the spread of Covid19 coronavirus, economic uncertainties have arisen which are likely to negatively impact the operating results of the Company. However, the related financial statements impact and duration cannot be reasonably estimated at this time.

 

  -14-  

 

 

BLUELA CARSHARING, LLC

 

SUPPLEMENTARY INFORMATION

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

 

  -15-  

 

 

INDEPENDENT AUDITOR’S REPORT ON SUPPLEMENTARY INFORMATION

 

To the Board of Directors of

BlueLA Carsharing, LLC

Los Angeles, California

 

We have audited the financial statements of BlueLA Carsharing, LLC as of and for the years ended December 31, 2019 and 2018, and our report thereon dated May 20, 2020, which expressed an unmodified opinion on the balance sheet and qualified opinion on the results of operations and cash flows, appears on pages 2 and 3. Our audit was conducted for the purpose of forming an opinion on the financial statements as a whole. The schedules of cost of sales and of operating expenses, pages 16 and 17, are presented for purpose of additional analysis and are not a required part of the basic financial statements. Such information has been subjected to the auditing procedures applied in our audits of the basic financial statements and, in our opinion, is fairly stated in all material respects in relation to the basic financial statements taken as a whole.

 

Constantin Associates, LLP

 

New York, New York

May 20, 2020

 

  -16-  

 

 

BLUELA CARSHARING, LLC

 

STATEMENTS OF COST OF SALES

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

 

SCHEDULE I

 

    2019     2018  
             
Car rentals   $ 583,197     $ 253,000  
Car documentation     39,063       37,475  
                 
Total cost of sales   $ 622,260     $ 290,475  

 

  -17-  

 

 

BLUELA CARSHARING, LLC

 

STATEMENTS OF OPERATING EXPENSES

FOR THE YEARS ENDED DECEMBER 31, 2019 AND 2018

 

SCHEDULE II

 

    2019     2018  
             
Depreciation and amortization expenses   $ 4,210,796     $ 212,898  
Salaries and bonuses     1,084,453       818,674  
Provision for risk     754,659       -  
Repair and maintenance     622,230       252,468  
Insurance     281,492       122,282  
Advertising and marketing     262,655       392,813  
Outsourced services     248,068       141,266  
Payroll taxes and benefits     238,655       155,256  
Professional fees     222,374       419,460  
Temporary help     178,552       237,709  
Electricity at stations     150,137       37,543  
Bad debt expense     136,573       60,646  
Rent     134,277       105,525  
Station internet connectivity     130,672       69,995  
Travel, meals and entertainment     72,952       74,851  
Bank charges and payment processing fees     57,491       23,256  
Miscellaneous expenses     43,040       7,945  
Freight     26,184       29,439  
Office supplies     19,943       43,859  
Rebilling of expenses     (157,396 )     (25,519 )
                 
Total operating expenses   $ 8,717,807     $ 3,180,366  

 

  -18-  

 

 

 

Exhibit 99.2

 

BLUELA CARSHARING, LLC

 

FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019

 

 
 

 

BLUELA CARSHARING, LLC

 

INDEX TO FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019

 

  Page
Financial Statements  
   
Balance Sheets 2
   
Statements of Income and Accumulated Deficit 4
   
Statements of Cash Flows 5 - 6
   
Notes to Financial Statements 7 - 14

 

  -1-  

 

 

BLUELA CARSHARING, LLC

 

BALANCE SHEETS

JUNE 30, 2020 AND 2019

 

ASSETS

 

    2020     2019  
Current assets                
Cash and cash equivalents (Note 1)   $ 191,015     $ 416,214  
Accounts receivable - trade, net of an allowance of $257,986 and $117,065, respectively (Note 1)     30,264       29,390  
Accounts receivable - related party (Notes 2 and 11)     36,428       22,465  
Other receivables     18,589       12,463  
Grant to be received (Note 3)     217,255       283,738  
Prepaid expenses     3,500       22,169  
Total current assets     497,051       786,439  
                 
Property and equipment, net of accumulated
depreciation (Notes 1 and 4)
    -       3,842,091  
                 
Other assets                
Intangible assets, net of accumulated amortization (Notes 1 and 5)     -       598,399  
Security deposits     71,662       68,357  
Total other assets     71,662       666,756  
Total assets   $ 568,713     $ 5,295,286  

 

Unaudited - See accompanying notes to the financial statements

 

  -2-  

 

 

LIABILITIES AND STOCKHOLDER’S DEFICIT

 

    2020     2019  
Current liabilities                
Accounts payable - trade   $ 56,165     $ 264,384  
Accounts payable - related party (Notes 2 and 11)     301,058       549,791  
Payroll and related accruals     47,899       18,341  
Accrued expenses and other current liabilities (Note 1)     197,436       175,498  
Accrued expenses - related party (Notes 2 and 11)     242,865       364,029  
Note payable - related party (Notes 2 and 11)     14,710,194       9,826,530  
                 
Total current liabilities     15,555,617       11,198,573  
                 
Long-term liabilities                
Deferred grant (Note 7)     -       728,136  
                 
Total long-term liabilities     -       728,136  
                 
Commitments and contingencies (Note 8)                
Stockholder’s deficit                
Common stock     100       100  
Accumulated deficit     (14,987,004 )     (6,631,523 )
                 
Total stockholder’s deficit (Notes 10 and 11)     (14,986,904 )     (6,631,423 )
                 
Total liabilities and stockholder’s deficit   $ 568,713     $ 5,295,286  

 

  -3-  

 

 

BLUELA CARSHARING, LLC

 

STATEMENTS OF INCOME AND ACCUMULATED DEFICIT

FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019

 

 

    2020     2019  
             
Revenue, net (Note 1)   $ 182,366     $ 247,817  
                 
Cost of sales     329,517       293,489  
                 
Gross loss     (147,151 )     (45,672 )
                 
Depreciation and amortization expenses (Notes 4 and 5)     664,956       257,538  
Reversal of provision for risk (Note 6)     (754,659 )     -  
Other operating expenses     1,393,133       1,767,038  
                 
Operating loss     (1,450,581 )     (2,070,248 )
                 
Other income (expenses)                
Interest expense, net     (129,824 )     (149,898 )
Realized exchange gain, net     335       7,163  
Grant income (Note 7)     5,600       -  
                 
Total other expenses     (123,889 )     (142,735 )
                 
Loss before income taxes     (1,574,470 )     (2,212,983 )
Provision for income taxes (Note 9)     -       2,800  
                 
Net loss     (1,574,470 )     (2,215,783 )
                 
Accumulated deficit - beginning of period     (13,412,534 )     (4,415,740 )
                 
Accumulated deficit - end of period   $ (14,987,004 )   $ (6,631,523 )

 

Unaudited - See accompanying notes to the financial statements

 

  -4-  

 

 

BLUELA CARSHARING, LLC

 

STATEMENTS OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019

 

 

    2020     2019  
Cash flows from operating activities                
Net loss   $ (1,574,470 )   $ (2,215,783 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities                
Depreciation and amortization     664,956       257,538  
Deferred grant     (72,810 )     (79,245 )
Provision for bad debt     60,767       56,419  
Provision for risk     (754,659 )     -  
                 
(Increase) decrease in:                
Accounts receivable - trade     (41,949 )     (63,418 )
Accounts receivable - related party     (10,072 )     (22,465 )
Other receivables     (4,149 )     (496 )
Grant to be received     -       50,822  
Prepaid expenses     516       96,855  
Security deposits     1,695       (33,797 )
                 
Increase (decrease) in:                
Accounts payable - trade     (43,910 )     170,648  
Accounts payable - related party     33,001       (82,075 )
Payroll and related accruals     (27,890 )     (154 )
Accrued expenses and other current liabilities     (15,518 )     51,046  
Accrued expenses - related party     46,225       108,897  
                 
Net cash used in operating activities     (1,738,267 )     (1,705,208 )
                 
Cash flows from investing activities                
Purchase of property and equipment     (664,956 )     (1,069,840 )
Grant received     72,810       200,000  
                 
Net cash used in investing activities   $ (592,146 )   $ (869,840 )

 

Unaudited - See accompanying notes to the financial statements

 

  -5-  

 

 

BLUELA CARSHARING, LLC

 

STATEMENTS OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019

(Continued)

 

    2020     2019  
Cash flows from financing activities                
Change in note payable - related party   $ 2,032,815     $ 2,132,262  
                 
Net cash provided by financing activities     2,032,815       2,132,262  
                 
Net decrease in cash and cash equivalents     (297,598 )     (442,786 )
                 
Cash and cash equivalents - beginning of the half-year     488,613       859,000  
                 
Cash and cash equivalents - end of the half-year   $ 191,015     $ 416,214  
                 
Supplemental disclosures on cash flow information                
                 
Interest paid during the period   $ -     $ -  
Income taxes paid during the period   $ -     $ 2,000  

 

Unaudited - See accompanying notes to the financial statements

 

  -6-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019

 

Note 1 Summary of Significant Accounting Policies

 

Organization

 

BlueLA Carsharing, LLC (“The Company”), a U.S. corporation, was organized in the State of California in February 2016. The Company is wholly owned by Blue Systems USA, Inc. The Company operates in Los Angeles, CA.

 

The Company was established to provide, manage, operate and maintain electric vehicle rental services and charging stations in the city of Los Angeles, CA. In April 2018, the car sharing program BlueLA was officially launched to the public with a limited number of vehicles and charging stations.

 

Basis of Accounting

 

The Company’s financial statements are prepared using the accrual basis of accounting.

 

Use of Accounting Estimates

 

The preparation of financial statements in conformity with generally accepted accounting principles in the United States of America requires management to make estimates and assumptions that may affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Cash and Cash Equivalents

 

The Company considers all short-term investments with a maturity of three months or less to be cash equivalents.

 

  -7-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019

(Continued)

 

Note 1 Summary of Significant Accounting Policies (Continued)

 

Concentration of Credit Risk

 

Financial instruments that potentially expose the Company to concentrations of credit risk, as defined by FASB, ASC 825-10-50, primarily consist of cash and cash equivalent accounts. The Company places its temporary cash investments with high credit quality financial institutions. Accounts are insured by the Federal Deposit Insurance Corporation (FDIC) up to $250,000 per bank.

 

As of June 30, 2020 and 2019, cash and cash equivalents exceeding federally insured limits amounted to $0 and $180,584, respectively.

 

Allowance for Doubtful Accounts

 

The allowance for doubtful accounts is based on management’s evaluation of the adequacy of the allowance for possible non recoverable accounts receivable. This evaluation encompasses consideration of past loss experiences and the composition of the outstanding accounts receivable. As of June 30, 2020 and 2019, the allowance for doubtful accounts amounted to $257,986 and $117,065, respectively.

 

Property and Equipment

 

Property and equipment are stated at cost. Maintenance and repairs are charged to expense as incurred. Costs of additions and betterment are capitalized.

 

Depreciation is computed using the straight-line method over the useful live of the assets or over the length of the lease for the assets acquired by leasing.

 

Long-Lived Assets

 

The Company has adopted FASB, ASC 360-10, “Accounting for the Impairment or Disposal of Long-Lived Assets”. Long-lived assets are tested for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.

 

Revenue Recognition

 

Revenue from the sale of the Company’s services is recognized when services are delivered to customers.

 

  -8-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019

(Continued)

 

Note 1 Summary of Significant Accounting Policies (Continued)

 

Government Grant

 

Government grant is recognized when there is reasonable assurance that the Company will comply with any conditions attached to the grant and the grant will be received.

 

The grant is recognized as income over the period commensurate with the related costs for which they are intended to reimburse.

 

A grant receivable as compensation for costs already incurred or for immediate financial support, with no future related costs, is recognized as income in the period in which it is receivable.

 

A grant relating to assets is presented as deferred income and deducted from the related expenses.

 

Income Taxes

 

The Company accounts for income taxes under the liability method as required by FASB ASC 740-10-25. Under this method deferred tax assets and liabilities are recognized for the future consequences attributable to differences between the financial statements carrying amounts of existing assets and liabilities and their respective tax basis and operating loss and tax credit carry-forwards.

 

Deferred taxes are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.

 

Valuation reserves have been established for deferred assets that may not be utilized in the near future.

 

Note 2 Related Party Transactions

 

Transactions between the Company, its parent and its affiliates as of June 30, 2020 and 2019 consisted of the following:

 

    2020     2019  
Accounts receivable - related party                
Blue Systems USA   $ 36,428     $ 1,600  
BlueIndy     -       20,865  
                 
Total accounts receivable - related party   $ 36,428     $ 22,465  

 

  -9-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019

(Continued)

 

Note 2 Related Party Transactions (Continued)

 

    2020     2019  
Accounts payable - related party                
SDV Cartrading (Car rental)   $ 135,692     $ 139,837  
BlueCarsharing SAS (Technical assistance)     99,414       252,629  
BlueIndy (IT and Customer service assistance)     41,210       80,691  
Blue Systems USA (Access to datacenter server)     11,737       21,540  
Polyconseil     6,529       19,875  
IER S.A.     3,822       24,438  
Blue Solutions Canada     2,654       2,776  
IER Inc.     -       4,949  
Wifirst     -       2,447  
Blue LA     -       609  
                 
Total accounts payable - related party   $ 301,058     $ 549,791  
                 
Accrued expenses - related party                
SDV Cartrading   $ 109,046     $ 98,940  
BlueCarsharing SAS     104,849       259,589  
BlueIndy     18,211       5,500  
Blue Systems USA     10,759       -  
                 
Total accrued expenses - related party   $ 242,865     $ 364,029  
Note payable - related party                
BlueCarsharing SAS   $ 14,710,194     $ 9,826,530  
                 
Total note payable - related party   $ 14,710,194     $ 9,826,530  

 

Note 3 Government Grant

 

Commencing April 2018, the Company received grants from the City of Los Angeles in connection with the agreement (the “Agreement”) with the City of Los Angeles for Electric Vehicle Car Sharing dated January 17, 2017.

 

  -10-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019

(Continued)

 

Note 3 Government Grant (Continued)

 

As per the Agreement, the Company shall receive $4,000 from the City of Los Angeles for each charging point put in service and operated in the City of Los Angeles, CA.

 

The Charge-up LA program for Commercial EV Charger Rebate was increased to $5,000 for each charging point in September 2018.

 

Funds claimed in accordance with the Agreement for the periods ended June 30, 2020 and 2019, amounted to $150,000 and $200,000, respectively. Furthermore, the Company shall receive grant for marketing costs, permits and parking costs.

 

As of June 30, 2020 and 2019, the grant receivable is made of the following :

 

    2020     2019  
             
Grant receivable related to investment   $ 217,255     $ 253,662  
Grant receivable related to operations     -       30,076  
                 
Total grant receivable   $ 217,255     $ 283,738  

 

Note 4 Property and Equipment

 

As of June 30, 2020 and 2019, property and equipment consisted of:

 

Description  

2020

    2019    

Estimated

useful life

                 
Machinery and equipment   $ 4,767,274     $ 3,237,524     3 - 10 years
Tangible assets in progress     353,748       845,031      
                     
Total property and equipment     5,121,022       4,082,555      
                     
Less accumulated depreciation     (5,121,022 )     (240,464 )    
                     
Property and equipment, net   $ -     $ 3,842,091      

 

Depreciation expense for the years ended June 30, 2020 and 2019 amounted to $0 and $136,303, respectively.

 

During the fourth quarter of 2019, management deemed Property and Equipment impaired, as a result an impairment charge of $4,155,854 was recorded during the second half of 2019 and an impairment charge of $563,288 was recorded in the first half of 2020.

 

  -11-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019

(Continued)

 

Note 5 Intangible assets

 

As of June 30, 2020 and 2019, intangible assets are made of:

 

Description  

2020

    2019    

Estimated

useful life

Licenses   $ 953,207     $ 736,753     3 years
Intangible assets in progress     61,791       181,609      
                     
Total intangible assets     1,014,998       918,362      
                     
Less accumulated amortization     (1,014,998 )     (319,963 )    
                     
Intangible assets, net   $ -     $ 598,399      

 

Amortization expense for the years ended June 30, 2020 and 2019 amounted to $0 and $121,235, respectively.

 

During the fourth quarter of 2019, management deemed Intangible Assets impaired, as a result an impairment charge of $459,323 was recorded during the second half of 2019 and an impairment charge of $101,668 was recorded in the first half of 2020.

 

Note 6 Provision for risk

 

As of June 30, 2020, a provision for risk associated with performance of Company contracts recorded in December 2019 has been fully reversed for $754,659.

 

Management estimates the risk is not likely to happen anymore.

 

Note 7 Deferred Grant

 

The grant related to the acquisition of charging points and start-up costs were recorded in deferred grant and depreciated and amortized over their useful life (10 years and 3 years, respectively). As of June 30, 2020 and 2019, the deferred grant is as follows:

 

    2020     2019  
             
Grant related to investment   $   -     $ 897,372  
Accumulated depreciation     -       (169,236 )
                 
Total deferred grant   $ -     $ 728,136  

 

  -12-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019

(Continued)

 

Note 7 Deferred Grant (Continued)

 

In the second half of the year 2019, with the impairment of the tangible and intangible assets, the Company decided to reverse the deferred grant and record in income the remaining balance for an amount of $790,974.

 

Note 8 Commitments and Contingencies

 

In 2017, the Company entered into three membership agreements for office premises located downtown Los Angeles. In April 2018, the Company entered into a fourth membership agreement for an additional office. In September 2018, all agreements were amended into one new membership agreement and extended for 6 months until February 2019. The agreement was renewed until August 2020 and requires monthly payments amounting from $5,876 to $8,326.

 

Future minimum rental payments under the membership agreement are as follows:

 

Period ending June 30,     Amount  
         
2021     $ 16,652  
Total     $ 16,652  

 

For the periods ended June 30, 2020 and 2019, the rent expenses related to the membership agreement were $51,578 and $50,169, respectively.

 

Note 9 Income Taxes

 

For the periods ended June 30, 2020 and 2019, the provision for income taxes is made of the following:

 

    2020     2019  
Current income tax expense                  
Federal   $ -     $ -  
States and city     -       2,800  
                 
Total current income tax expense     -       2,800  
                 
Deferred income tax expense     -       -  
                 
Provision for income taxes   $ -     $ 2,800  

 

  -13-  

 

 

BLUELA CARSHARING, LLC

 

NOTES TO FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2020 AND 2019

(Continued)

 

Note 10 Going Concern

 

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As shown in the financial statements, the Company has incurred recurring losses, which led to a stockholders’ deficit of $14,986,904 as of June 30, 2020. Prior to the change in ownership of the Company, the related parties loan and payable were fully forgiven, resulting in approximately $15.6 million income booked in the Company’s financial statements in September 2020.

 

The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 

Note 11 Subsequent Events

 

The Company has evaluated events and transactions occurring after June 30, 2020 through November 25, 2020, and as a result of the spread of Covid19 coronavirus, economic uncertainties have arisen which are likely to negatively impact the operating results of the Company. However, the related financial statements impact and duration cannot be reasonably estimated at this time.

 

On September 11, 2020 , Blink Mobility, LLC, a wholly-owned subsidiary of Blink Charging Co, a publicly traded company, entered into an Ownership Interest Purchase Agreement with Blue Systems USA, Inc. (the “Seller”), and pursuant thereto acquired from the Seller all of the ownership interests of BlueLA Carsharing, LLC. Blink Charging Co. is a leading owner, operator, and supplier of proprietary electric vehicle (“EV”) charging equipment and networked EV charging services.

 

Prior to the change in ownership of the Company, the related parties loan and payable were fully forgiven, resulting in approximately $15.6 million income booked in the Company’s financial statements in September 2020.

 

  -14-  

 

 

Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

On September 11, 2020, Blink Charging Co., (the “Company” or “Blink”) entered into an Ownership Interest Purchase Agreement (the “Agreement”) with Blue Systems USA, Inc. (the “Seller”), and pursuant thereto acquired from the Seller all of the ownership interests of BlueLA Carsharing, LLC (“BlueLA”). The purchase consideration for the acquisition of BlueLA includes: (a) a cash payment of $1.00, which was paid to the Seller at closing, and (b) in the event BlueLA timely amends its carsharing services agreement with the City of Los Angeles, California, a cash payment to the Seller of $1,000,000, payable within three business days after such amendment. The amendment to the carsharing services agreement with the City of Los Angeles must be obtained by BlueLA no later than December 31, 2020, subject to an extension to March 31, 2021 if a representative of the City of Los Angeles indicates to the Company by the December 31, 2020 deadline its approval of the modifications to the carsharing services agreement, as more particularly outlined in the Agreement. The total consideration paid or payable by the Company excludes transaction costs. The Company has agreed to guaranty the performance of the Company’s obligations under the Agreement as an inducement for the Seller to enter into the Agreement.

 

The unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2020, and the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2019, combine the financial statements of the Company and BlueLA giving effect to the transactions described above, as if they had occurred on January 1, 2019 in respect of the unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2020, and for the year ended December 31, 2019.

 

The unaudited pro forma condensed combined financial information should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial information and:

 

  Blink’s condensed consolidated financial statements contained in its Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2020, filed with the Securities and Exchange Commission (“SEC”) on August 13, 2020;

 

  Blink’s consolidated financial statements contained in its Annual Report on Form 10-K for the years ended December 31, 2019 and 2018, filed with the SEC on April 2, 2020;

 

  BlueLA’s financial statements for the years ended December 31, 2019 and 2018, which are filed as Exhibit 99.1 and incorporated herein by reference;

 

  BlueLA’s financial statements for the six months ended June 30, 2020 and 2019, which are filed as Exhibit 99.2 and incorporated herein by reference;

 

  the other information contained in or incorporated by reference into this Current Report on Form 8-K.

 

The consolidated financial statements of the Company and the financial statements of BlueLA were prepared in accordance with U.S. GAAP.

 

The unaudited pro forma condensed combined financial information has been prepared using the acquisition method of accounting in accordance with Accounting Standards Codification 805 - Business Combinations (“ASC 805”), which requires that one company is designated as the acquirer for accounting purposes. It has been determined that Blink is the accounting acquirer of BlueLA.

 

The unaudited pro forma adjustments give effect to events that are directly attributable to the transaction and are based on available data and certain assumptions that management believes are factually supportable. In addition, with respect to the unaudited pro forma condensed combined statements of operations, the unaudited pro forma adjustments are expected to have a continuing impact on the combined results.

 

An unaudited pro forma condensed combined balance sheet as of June 30, 2020 is not required to be included as part of the unaudited pro forma condensed combined financial information as the condensed balance sheet of BlueLA was included within the condensed consolidated balance sheet of Blink as of September 30, 2020 that was included as part of the Quarterly Report on Form 10-Q of the Company that filed with the SEC on November 13 , 2020.

 

The unaudited pro forma condensed combined financial information is presented for informational purposes only and to aid you in your analysis of the financial aspects of the transactions described above. The unaudited pro forma condensed combined financial information described above has been derived from the historical financial statements of Blink and BlueLA and the related notes, as described above. The unaudited pro forma condensed combined financial information has been conformed to Blink’s accounting policies. Further review may identify additional differences between the accounting policies of Blink and BlueLA. The unaudited pro forma adjustments and the unaudited pro forma condensed combined financial information do not reflect the impact of synergies or post-transaction management actions and are not necessarily indicative of the financial position or results of operations that may have actually occurred had the transactions taken place on the dates noted.

 

     

 

 

BLINK CHARGING CO. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Six Months Ended June 30, 2020

 

    Blink     BlueLA              
    As Reported     As Reported     Reclassification Adjustments     As Reclassified     Pro Forma Adjustments     Pro Forma Combined  
    Note A     Note B     Note B     Note B     Note C        
Revenues:                                    
Charging service revenue - company-owned charging stations   $ 406,874     $ -     $ -     $ -     $ -     $ 406,874  
Product sales     2,051,777       -       -       -       -       2,051,777  
Network fees     126,830       -       -       -       -       126,830  
Warranty     16,479       -       -       -       -       16,479  
Grant and rebate     8,491       -       5,600       5,600       -       14,091  
Other     261,023       182,366       -       182,366       -       443,389  
                                                 
Total Revenue     2,871,474       182,366       5,600       187,966       -       3,059,440  
                                                 
Cost of revenues:                                                
Cost of charging services - company-owned charging stations     65,488       -       -       -       -       65,488  
Host provider fees     113,515       -       -       -       -       113,515  
Cost of product sales     1,391,876       -       -       -       -       1,391,876  
Network costs     357,622       -       -       -       -       357,622  
Car rentals     -       329,517       -       329,517       -       329,517  
Warranty and repairs and maintenance     132,643       -       -       -       -       132,643  
Depreciation and amortization     87,728       -       -       -       -       87,728  
Other     -       -       77,771       77,771       -       77,771  
                                                 
Total Cost of Revenue     2,148,872       329,517       77,771       407,288       -       2,556,160  
                                                 
Gross Profit     722,602       (147,151 )     (72,171 )     (219,322 )     -       503,280  
                                                 
Operating Expenses:                                                
Compensation     4,420,205       -       617,014       617,014       -       5,037,219  
Depreciation and amortization     -       664,956       (664,956 )     -       -       -  
Reversal of provision for risk     -       (754,659 )     -       (754,659 )     -       (754,659 )
Impairment expense     -       -       664,956       664,956       (664,956 )(b)     -  
General and administrative expenses     1,316,536       -       190,999       190,999       -       1,507,535  
Other operating expenses     1,026,618       1,393,133       (885,784 )     507,349       -       1,533,967  
                                                 
Total Operating Expenses     6,763,359       1,303,430       (77,771 )     1,225,659       (664,956 )     7,324,062  
                                                 
Loss From Operations     (6,040,757 )     (1,450,581 )     5,600       (1,444,981 )     664,956       (6,820,782 )
                                                 
Other Income (Expense):                                                
Interest income, net     21,110       -       -       -       -       21,110  
Interest expense     -       (129,824 )     -       (129,824 )     129,824 (a)     -  
Foreign currency exchange gain     -       335       -       335       -       335  
Grant income     -       5,600       (5,600 )     -       -       -  
Gain on settlement of accounts payable, net     19,086       -       -       -       -       19,086  
Change in fair value of derivative and other accrued liabilities     (16,039 )     -       -       -       -       (16,039 )
Other income     25,987       -       -       -       -       25,987  
                                                 
Total Other Income (Expense)     50,144       (123,889 )     (5,600 )     (129,489 )     129,824       50,479  
                                                 
Net Loss   $ (5,990,613 )   $ (1,574,470 )   $ -     $ (1,574,470 )   $ 794,780     $ (6,770,303 )
                                                 
Earnings per share:                                                
Basic   $ (0.22 )                                   $ (0.25 )
Diluted   $ (0.22 )                                   $ (0.25 )
                                                 
Number of common shares outstanding                                                
Basic     27,584,918                                       27,584,918  
Diluted     27,584,918                                       27,584,918  

 

See notes to the unaudited pro forma condensed combined financial information

 

     

 

 

BLINK CHARGING CO. AND SUBSIDIARIES

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Year Ended December 31, 2019

 

    Blink     BlueLA              
    As Reported     As Reported     Reclassification
Adjustments
    As Reclassified     Pro Forma Adjustments     Pro Forma Combined  
    Note A     Note B     Note B     Note B     Note C        
Revenues:                                                
Charging service revenue - company-owned charging stations   $ 1,359,218     $ -     $ -     $ -     $ -     $ 1,359,218  
Product sales     856,243       -       -       -       -       856,243  
Network fees     301,627       -       -       -       -       301,627  
Warranty     52,996       -       -       -       -       52,996  
Grant and rebate     22,396       -       27,540       27,540       -       49,936  
Other     166,710       577,712       -       577,712       -       744,422  
                                                 
Total Revenue     2,759,190       577,712       27,540       605,252       -       3,364,442  
                                                 
Cost of revenues:                                                
Cost of charging services - company-owned charging stations     151,479       -       -       -       -       151,479  
Host provider fees     420,075       -       -       -       -       420,075  
Cost of product sales     961,192       -       -       -       -       961,192  
Network costs     255,339       -       -       -       -       255,339  
Car rentals     -       622,260       -       622,260       -       622,260  
Warranty and repairs and maintenance     450,765       -       -       -       -       450,765  
Depreciation and amortization     127,929       -       -       -       -       127,929  
Other     -       -       150,137       150,137       -       150,137  
                                                 
Total Cost of Revenue     2,366,779       622,260       150,137       772,397       -       3,139,176  
                                                 
Gross Profit     392,411       (44,548 )     (122,597 )     (167,145 )     -       225,266  
                                                 
Operating Expenses:                                                
Compensation     6,750,753       -       1,501,660       1,501,660       -       8,252,413  
Operating expenses     -       8,717,807       (8,717,807 )     -       -       -  
Impairment expense     -       -       4,615,177       4,615,177       (4,615,177 )(b)     -  
General and administrative expenses     1,916,817       -       1,303,247       1,303,247       -       3,220,064  
Other operating expenses     2,196,784       -       1,150,386       1,150,386       -       3,347,170  
                                                 
Total Operating Expenses     10,864,354       8,717,807       (147,337 )     8,570,470       (4,615,177 )     14,819,647  
                                                 
Loss From Operations     (10,471,943 )     (8,762,355 )     24,740       (8,737,615 )     4,615,177       (14,594,381 )
                                                 
Other Income (Expense):                                                
Interest income, net     73,158       -       -       -       -       73,158  
Interest expense     -       (322,407 )     -       (322,407 )     322,407 (a)     -  
Foreign currency exchange gain     -       13,228       -       13,228       -       13,228  
Gain on settlement of debt     310,000       -       -       -       -       310,000  
Grant income     -       27,540       (27,540 )     -       -       -  
Gain on settlement of accounts payable, net     273,667       -       -       -       -       273,667  
Change in fair value of derivative and other accrued liabilities     (65,104 )     -       -       -       -       (65,104 )
Other income     231,722       50,000       -       50,000       -       281,722  
                                                 
Total Other Income (Expense)     823,443       (231,639 )     (27,540 )     (259,179 )     322,407       886,671  
                                                 
Loss Before Provision for Income Taxes     (9,648,500 )     (8,993,994 )     (2,800 )     (8,996,794 )     4,937,584       (13,707,710 )
                                                 
Income tax provision     -       (2,800 )     2,800       -       -       -  
                                                 
Net Loss   $ (9,648,500 )   $ (8,996,794 )   $ -     $ (8,996,794 )   $ 4,937,584     $ (13,707,710 )
                                                 
Earnings per share:                                                
Basic   $ (0.37 )                                   $ (0.52 )
Diluted   $ (0.37 )                                   $ (0.52 )
                                                 
Number of common shares outstanding                                                
Basic     26,237,486                                       26,237,486  
Diluted     26,237,486                                       26,237,486  

 

See notes to the unaudited pro forma condensed combined financial information

 

     

 

 

Pro Forma Adjustments

 

The following pro forma adjustments give effect to the transactions:

 

Unaudited Pro Forma Condensed Combined Statement of Operations - For The Six Months Ended June 30, 2020

 

  Note A Derived from the unaudited interim condensed consolidated financial statements of Blink for the period ended June 30, 2020, as previously filed with the SEC.

 

  Note B

Derived from the unaudited condensed statement of operations of BlueLA for the six months ended June 30, 2020 included elsewhere in this Current Report.

 

Includes certain reclassification adjustments in order to conform BlueLA’s as reported historical results of operations to Blink’s historical results of operations. The reclassification adjustments had no effect on net loss.

 

Pro Forma Adjustments:

 

    Note C   (a)   To eliminate the impairment expense associated with BlueLA’s one-time write-down of property and equipment and intangible assets.
             
        (b)   To eliminate the interest expense associated with BlueLA’s indebtedness due to its parent that was forgiven at the time of the acquisition.

 

Unaudited Pro Forma Condensed Combined Statement of Operations - For The Year Ended December 31, 2019

 

  Note A Derived from the consolidated statement of operations of Blink for the year ended December 31, 2019, as previously filed with the SEC.

 

  Note B

Derived from the statement of operations of BlueLA for the year ended December 31, 2019 which is included elsewhere in this Current Report.

 

Includes certain reclassification adjustments in order to conform BlueLA’s as reported historical results of operations to Blink’s historical results of operations. The reclassification adjustments had no effect on net loss.

 

Pro Forma Adjustments:

 

    Note C   (a)   To eliminate the impairment expense associated with BlueLA’s one-time write-down of property and equipment and intangible assets.
             
        (b)   To eliminate the interest expense associated with BlueLA’s indebtedness due to its parent that was forgiven at the time of the acquisition.