ASSET PURCHASE AND SECURED BORROWING | NOTE 4: ASSET PURCHASE AND SECURED BORROWING On July 29, 2016, the Company entered into an Asset Purchase Agreement (the “Purchase Agreement”) with Vapor Corp. (“Vapor”) and the Company’ Chief Executive Officer, Kevin Frija (the former Chief Executive Officer of Vapor), pursuant to which Vapor sold Vapor’s wholesale operations and inventory related thereto (collectively, “Assets”) to the Company. The transactions contemplated by the Purchase Agreement closed on July 29, 2016. The consideration consisted of: ● A secured, one-year promissory note from the Company to Vapor in the principal amount of $370,000 (the “Acquisition Note”) bearing an interest rate of 4.5%, which payments thereunder are $10,000 per month, with such payments deferred and commencing on October 28, 2016, with a balloon payment of the remainder of principal and interest on July 29, 2017. Current balance including accrued interest is $288,171. In exchange for a $500,000 loan from Vapor to the Company, a secured, 36-month promissory note from the Company to Vapor in the principal amount of $500,000 (the “Secured Promissory Note”; together with the Acquisition Note, are referred to herein as the “Notes”) bearing an interest rate of prime plus 2% (which rate resets annually on July 29th), which payments thereunder are $14,000 per month, with such payments deferred and commencing on January 26, 2017, with subsequent installments payable on the same day of each month thereafter and in the 37th month (on July 29, 2019), a balloon payment for all remaining accrued interest and principal. Current balance including accrued interest is $504,747. ● The assumption by the Company of certain liabilities related to Vapor’s wholesale operations, including but not limited to the month-to-month lease for the Dania Beach Premises (“Assumption of Liabilities”). Notwithstanding the above, pursuant to the Purchase Agreement, Vapor continues to own its accounts receivable from its wholesale operations as of July 29, 2016. However, Vapor agreed to use its commercially reasonable efforts, consistent with standard industry practice, to collect such accounts receivable, and any and all amounts so collected (i) up to $150,000 (net of any refunds) in the aggregate shall be credited against payment of the Acquisition Note and (ii) in excess of $150,000 (up to $95,800) will be transferred to Mr. Frija as consideration for the transfer to Vapor by Mr. Frija of 1,405,910,203 shares of Vapor’s common stock that he had acquired on the open market (“Retired Shares”). The Purchase Agreement contained customary representations, warranties, and covenants of the Company and Vapor. Vapor also agreed to a restrictive covenant prohibiting it from competing with the Company for a period of three years in the wholesale distribution of electronic cigarette products that comprise the Assets. The purchase consideration paid to the Seller was allocated to the preliminary fair value of the net tangible assets acquired, The preliminary purchase price allocation was based, in part, on management’s knowledge of Vapor Corp. business. Assets acquired and liabilities assumed at fair value Customer List and Brand Name $ 27,285 Inventory $ 258,743 Accounts Receivable $ 147,698 Customer Deposits $ (63,726 ) Note Payable-Short term (paid by Acct. Receivable) $ (370,000 ) The following presents the unaudited pro-forma combined results of operations of the Company with Vapor Corp. as if both Acquisitions occurred on January 1, 2015. September 30, September 30, 2016 2015 2016 2015 REVENUES $ 877,805 $ 1,894,822 $ 5,592,433 $ 4,872,895 Cost of Sales (644,896 ) (1,517,327 ) (4,661,874 ) (4,215,138 ) Gross Profit 232,909 377,495 930,559 657,757 EXPENSES: Selling, General and Administrative 380,325 620,747 955,978 1,332,505 TOTAL EXPENSES 380,325 620,747 955,978 1,332,505 NET LOSS (147,416 ) (243,252 ) (25,419 ) (674,748 ) LOSS PER COMMON UNIT (0.00 ) (0.02 ) (0.00 ) (0.00 ) Weighted-Average Common Units Outstanding — Basic and Diluted 44,292,125 15,156,473 39,292,125 22,182,680 The unaudited pro-forma results of operations are presented for information purposes only and are based on estimated financial operations. The unaudited pro-forma results of operations are not intended to present actual results that would have been attained had the Company closed the acquisition effective 1/1/15. |