Converted by EDGARwiz

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549


AMENDMENT

TO

FORM 8-K/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) October 27, 2014


BLUE EARTH, INC.

(Exact Name of Registrant as Specified in Its Charter)


NEVADA

(State or Other Jurisdiction of Incorporation)


333-148346

98-0531496

(Commission File Number)

(IRS Employer Identification No.)


2298 Horizon Ridge Parkway, Suite 205

Henderson, NV  89052

(Address of Principal Executive Offices)      (Zip Code)


(702) 263-1808

(Registrant's Telephone Number, Including Area Code)


N/A

(Former Name or Former Address, if Changed Since Last Report)


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))








 




Explanatory Paragraph


On October 27, 2014 Blue Earth, Inc. (the “Company”) entered into reciprocal stock purchase agreements to acquire an approximately 24.4% beneficial ownership in PowerGenix Systems, Inc. (“PowerGenix”).  Pursuant to Rule 8-04(c) of Regulation S-X, the financial statements of PowerGenix are not required as the transaction did not exceed 20% of the total consolidated assets or equity in the consolidated income.  However, pursuant to Rule 8-05 Pro-Forma Financial Information is being filed under this Amendment No. 1 to the Form 8-K for October 27, 2014.



ITEM 9.01  FINANCIAL STATEMENTS AND EXHIBITS


 

Page

 

 

(a)  Financial Statements of Business Acquired.  

 

 

 

No financial statements of PowerGenix are required to be filed.

 

 

 

(b)  Pro Forma Financial Information.

 

 

 

Pro Forma Consolidated Balance Sheet as of September 30, 2014.

3

 

 

Pro Forma Consolidated Statements of Operations for the nine months ended September 30, 2014.

4

 

 

Pro Forma Consolidated Balance Sheet as of December 31, 2013.

5

 

 

Pro Forma Consolidated Statements of Operations for the year ended December 31, 2013.

6


















2



BLUE EARTH, INC.

Proforma Consolidated Balance Sheet

September 30, 2014


 

 

 

 

 

 

 

 

 

Adjusted

 

 

 

 

Blue

 

Pro Forma

 

Pro Forma

 

 

 

 

Earth, Inc.

 

Adjustments

 

Totals

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

5,573,405

 

$

(1,600,000)

 

$

3,973,405

 

Restricted cash

 

 

881,942

 

 

-

 

 

881,942

 

Accounts receivable, net

 

 

2,359,026

 

 

-

 

 

2,359,026

 

Costs in excess of billings

 

 

534,901

 

 

-

 

 

534,901

 

Inventory

 

 

2,332,496

 

 

-

 

 

2,332,496

 

Other receivables

 

 

194,891

 

 

 

 

 

194,891

 

Construction in progress

 

 

79,450

 

 

-

 

 

79,450

 

Prepaid expenses and deposits

 

 

1,822,420

 

 

-

 

 

1,822,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Current Assets

 

 

13,778,531

 

 

(1,600,000)

 

 

12,178,531

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT, net

 

 

52,248,308

 

 

-

 

 

52,248,308

 

 

 

 

 

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

56,331

 

 

-

 

 

56,331

 

Long term receivables

 

 

1,657,962

 

 

-

 

 

1,657,962

 

Contracts and franchise, net

 

 

21,035,051

 

 

 

 

 

21,035,051

 

Investment in equity subsidiary

 

 

422,993

 

 

8,000,000

 

 

9,152,463

 

 

 

 

 

 

 

 

1,600,000

 

 

 

 

 

 

 

 

 

 

 

(870,530)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Assets

 

 

23,172,337

 

 

8,729,470

 

 

31,901,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

89,199,176

 

$

7,129,470

 

$

96,328,646

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

2,827,148

 

$

-

 

$

2,827,148

 

Current portion of notes payable

 

 

47,328

 

 

 

 

 

47,328

 

Related party payables

 

 

1,333,147

 

 

 

 

 

1,333,147

 

Billings in excess of revenues

 

 

29,320

 

 

-

 

 

29,320

 

Deferred revenues

 

 

9,332

 

 

 

 

 

9,332

 

Accrued expenses

 

 

375,005

 

 

-

 

 

375,005

 

Payroll expenses payable

 

 

35,457

 

 

 

 

 

35,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Current Liabilities

 

 

4,656,737

 

 

-

 

 

4,656,737

 

 

 

 

 

 

 

 

 

 

 

 

LONG TERM LIABILITIES

 

 

 

 

 

 

 

 

 

 

Loans and notes payable

 

 

189,310

 

 

-

 

 

189,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long term liabilities

 

 

189,310

 

 

-

 

 

189,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

 

4,846,047

 

 

-

 

 

4,846,047

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

-

 

 

-

 

 

-

 

Common stock

 

 

79,516

 

 

3,280

 

 

82,796

 

Additional paid-in capital

 

 

166,745,646

 

 

7,996,720

 

 

174,742,366

 

Stock subscription receivable

 

 

119

 

 

-

 

 

119

 

Retained earnings (deficit)

 

 

(82,472,152)

 

 

(870,530)

 

 

(83,342,682)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Stockholders' Equity (Deficit)

 

 

84,353,129

 

 

7,129,470

 

 

91,482,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIT)

 

$

89,199,176

 

$

7,129,470

 

$

96,328,646




3




BLUE EARTH, INC.

Proforma Consolidated Statements of Operations

For the Nine Months Ended September 30, 2014




 

 

 

 

 

 

 

 

 

 

Pro-Forma

 

 

 

 

 

 

 

 

 

Adjusted

 

 

 

 

Blue

 

Pro Forma

 

Combined

 

 

 

 

Earth, Inc.

 

Adjustments

 

Totals

REVENUES

 

$

9,472,968

 

$

-

 

$

9,472,968

COST OF SALES

 

 

5,890,757

 

 

-

 

 

5,890,757

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

 

3,582,211

 

 

-

 

 

3,582,211

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

17,947,974

 

 

-

 

 

17,947,974

 

Depreciation and amortization expense

 

 

3,489,504

 

 

-

 

 

3,489,504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Costs and Expenses

 

 

21,437,478

 

 

-

 

 

21,437,478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING LOSS

 

 

(17,855,267)

 

 

-

 

 

(17,855,267)

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of assets

 

 

15,315

 

 

-

 

 

15,315

 

Loss on equity investment

 

 

-

 

 

(870,530)

 

 

(870,530)

 

Other income

 

 

5,732

 

 

-

 

 

5,732

 

Interest expense

 

 

(406,557)

 

 

-

 

 

(406,557)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Income (Expense)

 

 

(385,510)

 

 

(870,530)

 

 

(1,256,040)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAXES

 

 

(18,240,777)

 

 

(870,530)

 

 

(19,111,307)

 

 

PROVISION FOR INCOME TAXES

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

 

(18,240,777)

 

 

(870,530)

 

 

(19,111,307)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PREFERRED DIVIDENDS

 

 

(1,503,582)

 

 

-

 

 

(1,503,582)

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO

COMMON SHAREHOLDERS

 

$

(19,744,359)

 

$

(870,530)

 

$

(20,614,889)

 

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED LOSS PER SHARE:

 

$

(0.24)

 

 

 

 

$

(0.24)
















4



BLUE EARTH, INC.

Proforma Consolidated Balance Sheet

December 31, 2013


 

 

 

 

 

 

 

 

Adjusted

 

 

 

 

Blue

 

Pro Forma

 

Pro Forma

 

 

 

 

Earth, Inc.

 

Adjustments

 

Totals

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

8,403,731

 

$

(2,000,000)

 

$

6,403,731

 

Accounts receivable, net

 

 

5,844,119

 

 

-

 

 

5,844,119

 

Costs in excess of billings

 

 

395,442

 

 

-

 

 

395,442

 

Inventory

 

 

383,799

 

 

-

 

 

383,799

 

Other receivables

 

 

2,254,902

 

 

 

 

 

2,254,902

 

Construction in progress

 

 

2,195,554

 

 

-

 

 

2,195,554

 

Prepaid expenses and deposits

 

 

1,936,743

 

 

-

 

 

1,936,743

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Current Assets

 

 

21,414,290

 

 

(2,000,000)

 

 

19,414,290

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT, net

 

 

858,212

 

 

-

 

 

858,212

 

 

 

 

 

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

50,692

 

 

-

 

 

50,692

 

Construction in progress

 

 

44,035,500

 

 

-

 

 

44,035,500

 

Contracts and franchise, net

 

 

19,820,580

 

 

 

 

 

19,820,580

 

Assets of discontinued operations

 

 

251,492

 

 

-

 

 

251,492

 

Investment in equity subsidiary

 

 

-

 

 

8,000,000

 

 

8,415,975

 

 

 

 

 

 

 

 

2,000,000

 

 

 

 

 

 

 

 

 

 

 

(1,584,025)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Assets

 

 

64,158,264

 

 

8,415,975

 

 

72,574,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

86,430,766

 

$

6,415,975

 

$

92,846,741

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

2,658,368

 

$

-

 

$

2,658,368

 

Current portion of notes payable

 

 

1,504,476

 

 

 

 

 

1,504,476

 

Related party payables

 

 

1,337,151

 

 

 

 

 

1,337,151

 

Billings in excess of revenues

 

 

438,952

 

 

-

 

 

438,952

 

Deferred revenues

 

 

11,993

 

 

 

 

 

11,993

 

Accrued expenses

 

 

422,456

 

 

-

 

 

422,456

 

Payroll expenses payable

 

 

125,052

 

 

 

 

 

125,052

 

Preferred dividends payable

 

 

403,690

 

 

-

 

 

403,690

 

Liabilities of discontinued operations

 

 

190,609

 

 

-

 

 

190,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Current Liabilities

 

 

7,092,747

 

 

-

 

 

7,092,747

 

 

 

 

 

 

 

 

 

 

 

 

LONG TERM LIABILITIES

 

 

 

 

 

 

 

 

 

 

Loans and notes payable

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long term liabilities

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

 

7,092,747

 

 

-

 

 

7,092,747

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

570

 

 

-

 

 

570

 

Common stock

 

 

60,206

 

 

3,280

 

 

63,486

 

Additional paid-in capital

 

 

143,605,036

 

 

7,996,720

 

 

151,601,756

 

Stock subscription receivable

 

 

(1,600,000)

 

 

-

 

 

(1,600,000)

 

Retained earnings (deficit)

 

 

(62,727,793)

 

 

(1,584,025)

 

 

(64,311,818)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Stockholders' Equity (Deficit)

 

 

79,338,019

 

 

6,415,975

 

 

85,753,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIT)

 

$

86,430,766

 

$

6,415,975

 

$

92,846,741



5




BLUE EARTH, INC.

Proforma Consolidated Statements of Operations

For the Year Ended December 31, 2013



 

 

 

 

 

 

 

 

 

 

Pro-Forma

 

 

 

 

 

 

 

 

 

Adjusted

 

 

 

 

Blue

 

Pro Forma

 

Combined

 

 

 

 

Earth, Inc.

 

Adjustments

 

Totals

REVENUES

 

$

10,305,736

 

$

-

 

$

10,305,736

COST OF SALES

 

 

7,166,464

 

 

-

 

 

7,166,464

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

 

3,139,272

 

 

-

 

 

3,139,272

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

25,752,836

 

 

-

 

 

25,752,836

 

Depreciation and amortization expense

 

 

2,745,126

 

 

-

 

 

2,745,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Costs and Expenses

 

 

28,497,962

 

 

-

 

 

28,497,962

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING LOSS

 

 

(25,358,690)

 

 

-

 

 

(25,358,690)

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on settlement of debt

 

 

637,096

 

 

-

 

 

637,096

 

Loss on equity investment

 

 

-

 

 

(1,584,025)

 

 

(1,584,025)

 

Other income

 

 

612

 

 

-

 

 

612

 

Interest expense

 

 

(556,171)

 

 

-

 

 

(556,171)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Income (Expense)

 

 

81,537

 

 

(1,584,025)

 

 

(1,502,488)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAXES

 

 

(25,277,153)

 

 

(1,584,025)

 

 

(26,861,178)

 

 

PROVISION FOR INCOME TAXES

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS FROM CONTINUING OPERATIONS

 

 

(25,277,153)

 

 

(1,584,025)

 

 

(26,861,178)

 

 

LOSS FROM DISCONTINUED OPERATIONS

 

 

(196,241)

 

 

-

 

 

(196,241)

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

 

(25,473,394)

 

 

(1,584,025)

 

 

(27,057,419)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PREFERRED DIVIDENDS

 

 

(3,188,450)

 

 

-

 

 

(3,188,450)

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO

COMMON SHAREHOLDERS

 

$

(28,661,844)

 

$

(1,584,025)

 

$

(30,245,869)

 

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED LOSS PER SHARE:

 

 

 

 

 

 

 

 

 

 

 

Continuing Operations

 

$

(0.69)

 

 

 

 

$

(0.67)

 

 

Discontinued Operations

 

 

(0.01)

 

 

 

 

 

(0.00)

 

 

 

 

$

(0.70)

 

 

 

 

$

(0.67)





 

6




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.



Date:  January 7, 2015

BLUE EARTH, INC.

 

 

 

 

 

By:  /s/ Johnny R. Thomas

 

Name:  Dr. Johnny R. Thomas

 

Title:    Chief Executive Officer



































7