<PAGE> 1
EXHIBIT 10.168
WILSHIRE TECHNOLOGIES INC.
PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
On May 19, 2000, Wilshire Technologies, Inc. (the "Company") completed the sale
of certain assets and selected liabilities of the Company's Wilshire
Contamination Control Division (the "Division") to Foamex Asia Co. LTD, an
affiliate of Foamex International (FMX:NASDAQ).
The following unaudited pro forma condensed consolidated financial statements
(the "Pro Forma Financial Statements") are based upon the historical
consolidated financial statements of the Company.
The historical financial information included in the Pro Forma Financial
Statements represents the consolidated financial position and operations of the
Company as previously reported by the Company in its Annual Report on Form
10-KSB for the year ended November 30, 1999 and its Quarterly Report on Form
10-QSB for the quarterly period ended February 29, 2000. The Pro Forma Financial
Statements reflect the effect of the sale of certain net assets, the write off
of related goodwill, and the recording of a loss related to the transaction.
The Pro Forma statements of operations for the year ended November 30, 1999 and
for the three months ended February 29, 2000 give effect to this transaction as
if it were consummated on December 1, 1998. The pro forma unaudited condensed
consolidated balance sheet as of February 29, 2000 gives effect to this
transaction as if it were consummated on February 29, 2000. The loss associated
with this transaction arising from the write off of goodwill is reflected in the
pro forma unaudited condensed consolidated balance sheet. That loss is not
included in the pro forma unaudited condensed consolidated statements of
operations as it is non-recurring in nature. The pro forma adjustments,
including the loss arising from the write off of goodwill, are described more
fully in the accompanying notes. The Pro Forma Financial Statements are
presented for informational purposes only and do not purport to be indicative of
the results of operations that actually would have been achieved had such
transactions been consummated on the date or for the periods indicated and do
not purport to be indicative of the results of operations for any future period.
The Pro Forma Financial Statements should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the financial statements and notes thereto included in the
Company's Annual Report on Form 10-KSB for the year ended November 30, 1999 and
the Company's Quarterly Report on Form 10-QSB for the quarterly period ended
February 29, 2000.
<PAGE> 2
WILSHIRE TECHNOLOGIES, INC.
PRO-FORMA CONDENSED CONSOLIDATED BALANCE SHEET
FEBRUARY 29, 2000
(UNAUDITED)
<TABLE>
<CAPTION>
Pro Forma
Wilshire Disposal of Wilshire
Technologies Inc. Wilshire Contamination Technologies Inc.
Historical(a) Control Division(b) Pro Forma
----------------- ----------------------- -----------------
<S> <C> <C> <C>
ASSETS
Current assets:
Cash $ 46,000 $ -- $ 46,000
Accounts receivable trade, net 397,000 -- 397,000
Inventories 908,000 (813,000) 95,000
Other current assets 332,000 -- 332,000
------------ --------- ------------
Total current assets 1,683,000 (813,000) 870,000
Property and equipment, net 3,323,000 (86,000) 3,237,000
Goodwill, net 325,000 (325,000) --
Patents and trademarks, net 124,000 (97,000) 27,000
Note Receivable -- 880,000 880,000
------------ --------- ------------
$ 5,455,000 $(441,000) $ 5,014,000
============ ========= ============
LIABILITIES AND SHAREHOLDERS' EQUITY (NET CAPITAL DEFICIENCY)
Current liabilities:
Accounts payable $ 374,000 $(261,000) $ 113,000
Accrued expenses 352,000 145,000 497,000
Interest payable 2,110,000 -- 2,110,000
Line of credit 12,383,000 -- 12,383,000
------------ --------- ------------
Total current liabilities 15,219,000 (116,000) 15,103,000
Shareholders' equity (net capital deficiency):
Preferred stock, no par value, 2,000,000 shares
authorized
Common stock 25,912,000 -- 25,912,000
Common stock warrants 387,000 -- 387,000
Accumulated deficit (36,063,000) (325,000)(c) (36,388,000)
------------ --------- ------------
Total shareholders' equity (net capital deficiency) (9,764,000) (325,000) (10,089,000)
------------ --------- ------------
$ 5,455,000 $(441,000) $ 5,014,000
============ ========= ============
</TABLE>
The accounting notes are an integral part of the unaudited pro-forma
condensed consolidated financial statements.
<PAGE> 3
WILSHIRE TECHNOLOGIES, INC.
PRO-FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
YEAR ENDED NOVEMBER 30, 1999
(UNAUDITED)
<TABLE>
<CAPTION> Pro Forma
Wilshire Disposal of Wilshire
Technologies, Inc. Wilshire Contamination Technologies Inc.
Historical(a) Control Divison(b) Pro Forma
------------------ ---------------------- -----------------
<S> <C> <C> <C>
Net sales $ 2,691,000 $(2,639,000) $ 52,000
Cost of sales 3,551,000 (1,488,000) 2,063,000
----------- ----------- -----------
Gross margin (860,000) (1,151,000) (2,011,000)
Operating expenses:
Marketing and selling 674,000 (575,000) 99,000
General and administrative 1,755,000 (156,000) 1,599,000
Research and development 176,000 (39,000) 137,000
----------- ----------- -----------
Total operating expenses 2,605,000 (770,000) 1,835,000
----------- ----------- -----------
Loss from operations (3,485,000) (381,000) (3,846,000)
Other income (4,000) -- (4,000)
Interest income (expense), net (1,218,000) -- (1,218,000)
----------- ----------- -----------
Loss before provision
for state income taxes (4,687,000) (381,000) (5,068,000)
Provision for state income taxes - current 1,000 -- 1,000,000
=========== =========== ===========
Net loss $(4,688,000) $ (381,000) $(5,069,000)
=========== =========== ===========
Weighted average shares outstanding 12,949,000 12,949,000
=========== ===========
Basic and diluted loss per share $ (0.36) $ (0.39)
=========== ===========
</TABLE>
The accounting notes are an integral part of the unaudited pro-forma
condensed consolidated financial statements.
<PAGE> 4
WILSHIRE TECHNOLOGIES, INC.
PRO-FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
THREE MONTHS ENDED FEBRUARY 28, 2000
(UNAUDITED)
<TABLE>
<CAPTION>
Pro Forma
Wilshire Disposal of Wilshire
Technologies Inc. Wilshire Contamination Technologies Inc.
Historical(a) Control Division(b) Pro Forma
----------------- ---------------------- -----------------
<S> <C> <C> <C>
Net sales $ 730,000 $ (723,000) $ 7,000
Cost of sales 1,177,000 (477,000) 700,000
----------- ---------- -----------
Gross margin (447,000) (246,000) (693,000)
Operating expenses:
Marketing and selling 141,000 (105,000) 36,000
General and administrative 354,000 (20,000) 334,000
Research and development - - -
----------- ---------- -----------
Total operating expenses 495,000 (125,000) 370,000
----------- ---------- -----------
Loss from operations (942,000) (121,000) (1,063,000)
Other income - - -
Interest income (expense), net (353,000) - (353,000)
----------- ---------- ----------
Loss before provision
for state income taxes (1,295,000) (121,000) (1,416,000)
Provision for state income
taxes - current 1,000 - 1,000
----------- ---------- -----------
Net loss $(1,296,000) $ (121,000) $(1,417,000)
=========== ========== ===========
Weighted average shares
outstanding 12,953,000 12,953,000
=========== ===========
Basic and diluted loss per share $ (0.10) $ (0.11)
=========== ============
</TABLE>
The accounting notes are an integral part of the unaudited pro-forma
condensed consolidated financial statements.
<PAGE> 5
WILSHIRE TECHNOLOGIES INC.
NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
a) Represents historical consolidated financial information as filed on Form
10-QSB with the Securities and Exchange Commission on April 15, 2000 under the
registrant name "Wilshire Technologies Inc."
b) To give effect to the sale of certain net assets as if it occurred on
February 29, 2000 for the unaudited pro forma condensed balance sheet
presentation and on December 1, 1998 for the unaudited pro forma condensed
statements of operations presentations.
c) The Company expects to record a loss on the sale of certain net assets due
to the write off of goodwill as previously described, as the sale of assets was
at book value the loss is equal to the book value of the related goodwill. If
the transaction had been consummated as of December 1, 1998 the Company would
have recorded a loss of $335,000 for the year ended November 30, 1999. Such loss
is not reflected in the pro forma unaudited condensed consolidated statements of
operations.
