Acquisitions | NOTE 4 – ACQUISITIONS January 2018 Asset Purchase: On January 19, 2018, the Company entered into an Amended and Restated Asset Purchase Agreement (“Amended Asset Purchase Agreement”) with GGNG Enterprises Inc. (formerly known as NG Enterprises, Inc.) and Guillermo Gallardo (collectively, the “Seller”) and closed the purchase of certain assets related to the Seller’s welding supply and gas distribution business in San Diego, California. The total purchase price for the Purchased Assets was $767,500. $22,500 was paid as a business broker commission and is included in goodwill. Upon consummation of the closing, on January 19, 2018, the Company commenced business operations in San Diego, California through its wholly owned subsidiary NG Enterprises Acquisition, LLC and is doing business as “Complete Welding San Diego”. The preliminary allocation of the consideration transferred is as follows: Cash $ 767,500 Total purchase price $ 767,500 Accounts receivable $ 55,000 Inventory 150,000 Cylinders 325,000 Trucks 10,000 Accounts payable assumed (148,719 ) Total purchase price allocation $ 391,281 Goodwill $ 376,219 February 2018 Asset Purchase: On February 16, 2018, the Company entered into an Asset Purchase Agreement (“Asset Purchase Agreement”) with Green Arc Supply, L.L.C. (the “Seller”) and closed the purchase of certain assets related to the Seller’s welding supply and gas distribution business located in Louisiana and Texas. The total purchase price for the purchased assets and assumed liabilities was $2,259,616, which was comprised of a $1,000,000 cash payment and the issuance of 961,539 shares of restricted common stock having a fair value of $1,259,616. The Asset Purchase Agreement also included certain conditional and bonus payments to the Seller, subject to certain performance criteria being met, as well as other terms and conditions which are typical in asset purchase agreements. Further, in conjunction with the Asset Purchase Agreement, the Company entered into four (4) Assignment, Assumption and Amendment to Lease Agreements (each a “Lease Assumption Agreement”) with the Seller and the landlords of certain real property leased by the Seller for the operation of the Seller’s business locations in Louisiana and Texas. Upon consummation of the closing, the Company commenced operations in Texas and Louisiana through its wholly owned subsidiary MWS Green Arc Acquisition, LLC and is doing business as “Green Arc Supply”. The preliminary allocation of the consideration transferred is as follows: Cash $ 1,000,000 Shares issued in connection with acquisition 1,259,616 Total purchase price $ 2,259,616 Cash $ 15,000 Accounts receivable 277,000 Inventory 707,000 Other current assets 18,000 Cylinders 750,000 Trucks 250,000 Fixed assets 321,625 Other assets 75,000 Accounts payable assumed (154,009 ) Total purchase price allocation $ 2,259,616 Goodwill $ 0 April 2018 Stock Purchase: On April 3, 2018, MagneGas Corporation (the “Company”) entered into a Securities Purchase Agreement (“SPA”) with Robert Baker, Joseph Knieriem (collectively, the “Sellers”) and Trico Welding Supplies, Inc., a California corporation (“Trico”) for the purchase of all of the issued and outstanding capital stock of Trico by the Company. Under the terms of the SPA, the Company purchased one hundred percent (100%) of Trico’s issued and outstanding capital stock for the gross purchase price of $2,000,000 (“Trico Stock”). The SPA included certain other terms and conditions which are typical in securities purchase agreements. On March 21, 2018, the Company made an initial non-refundable deposit for the purchase of the Trico Stock. Upon execution of the SPA the Company funded the remaining $1,000,000 balance due. Effective at closing, the Company commenced business operations in northern California through its new wholly owned subsidiary Trico Welding Supplies, Inc. The preliminary allocation of the consideration transferred is as follows: Cash $ 2,000,000 Total purchase price $ 2,000,000 Accounts receivable $ 714,000 Cash 54,000 Inventory 502,000 Refundable deposits 8,000 Prepaid 9,000 Customer relationships 449,000 Cylinders and trucks 493,000 Accounts payable assumed (536,000 ) Accrued liabilities (74,000 ) Capital leases (384,000 ) Deferred tax liability (112,000 ) Total purchase price allocation $ 1,123,000 Goodwill $ 877,000 All goodwill recorded as part of the purchase price allocations is currently anticipated to be tax deductible. The following unaudited proforma financial information presents the consolidated results of operations of the Company with MWS Green Arc Acquisition, LLC, NG Enterprises Acquisition, LLC and Trico Welding Supplies, Inc. for the three months ended June 30, 2018 and 2017, as if the above discussed acquisitions had occurred on January 1, 2017 instead of January 19, 2018, February 16, 2018 and April 3, 2018, respectively. The proforma information does not necessarily reflect the results of operations that would have occurred had the entities been a single company during those periods. For the three months ended June 30, For the six months ended June 30, 2018 2017 2018 2017 Revenues 2,907,712 2,918,269 5,720,278 5,697,216 Gross Profit 935,126 993,449 2,040,303 2,184,543 Operating Loss (3,379,142 ) (3,529,096 ) (6,403,894 ) (6,252,073 ) Net Loss (3,495,060 ) (2,752,275 ) (6,683,989 ) (4,831,863 ) Weighted Average Common Stock Outstanding 15,972,166 7,026,075 11,188,009 6,475,082 Loss per Common Share – Basic and Diluted (0.22 ) (0.39 ) (0.60 ) (0.75 ) |