UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A |
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) |
April 3, 2015 |
Legend
Oil and Gas, Ltd.
(Exact Name of Registrant as Specified in
Charter)
Colorado
(State or Other Jurisdiction of Incorporation) |
000-49752
(Commission File Number) |
84-1570556
(IRS Employer Identification No.) |
555 Northpoint Center East, Suite
400
Alpharetta, GA
(Address of Principal Executive Offices)
|
30022
Zip Code |
(678) 595-6243
(Registrant’s telephone number,
including area code)
______________________________________________
(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):
o |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item |
2.01 Completion of Acquisition or Disposition of Assets. |
On April 7, 2015, Legend
Oil and Gas, Ltd. (the “Company”) filed with the Securities and Exchange Commission a Current Report on Form 8-K disclosing
that the Company completed the acquisition of Black Diamond Energy Holdings LLC, Delaware limited liability company (“Black
Diamond”). Pursuant to the terms of the Membership Interest Purchase Agreement, the Company became the sole member of Black
Diamond.
Item 9.01(a) and (b) of
the Current Report on Form 8-K dated April 3, 2015, did not include the historical financial statements of Black Diamond or the
unaudited pro forma combined financial information of the Company (collectively, the “Financial Information”), and
instead contained an undertaking subsequently to file the Financial Information. This amendment is being filed for the purpose
of satisfying the Company’s undertaking to file the Financial Information required by Item 9.01(a) and (b) of Form 8-K, and
this amendment should be read in conjunction with the initial report on Form 8-K.
Item |
9.01 Financial Statements and Exhibits. |
(a) Financial Statements of Business Acquired
The
audited consolidated balance sheets of Black Diamond and its subsidiaries as of December 31, 2014 and 2013 and the
related consolidated statements of operations, members’ equity and cash flows for each of the two years ended December
31, 2014 and 2013, the Notes to the Consolidated Financial Statements and the Report of Independent Registered Public
Accounting Firm are filed as Exhibit 99.1 to this Current Report on Form 8-K/A.
(b) Pro Forma Financial Information
The unaudited
pro forma condensed combined statement of operations of the Company and its subsidiary for the year ended December 31, 2014,
as well as the unaudited condensed combined balance sheet at March 31, 2015 and the unaudited condensed statement of
operations for the three months ended March 31, 2015, giving effect to the acquisition of Black Diamond, are filed as Exhibit
99.2 to this Current Report on Form 8-K/A.
(d) Exhibits
99.1 |
|
Audited
consolidated balance sheets of Black Diamond and its subsidiaries as of December 31, 2014 and 2013 and the related
consolidated statements of operations, members’ equity and cash flows for each of the two years ended December 31,
2014 and 2013, the Notes to the Consolidated Financial Statements and the Report of Independent Auditors. |
|
|
|
99.2 |
|
Unaudited
pro forma condensed combined statement of operations of the Company and its subsidiary for the year ended December 31, 2014,
as well as the unaudited condensed combined balance sheet at March 31, 2015 and the unaudited condensed statement of
operations for the three months ended March 31, 2015, giving effect to the acquisition of Black Diamond. |
SIGNATURE
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.
|
LEGEND
OIL AND GAS, LTD. |
|
|
|
|
|
|
June
19, 2015 |
By: |
/s/
Warren S. Binderman |
|
|
Warren S. Binderman |
|
|
President and Chief Financial
Officer |
Legend Oil and Gas, Ltd. 8-K/A
Exhibit
99.1
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and Members of
Black
Diamond Energy Holdings, LLC (dba Maxxon Energy)
Salt Lake City, Utah
We
have audited the accompanying consolidated balance sheets of Black Diamond Energy Holdings, LLC (dba Maxxon Energy) as of December
31, 2014 and 2013, and the related consolidated statements of operations, changes in member’s equity, and cash flows for
each of the years then ended. Black Diamond Energy Holdings, LLC’s management is responsible for these financial statements.
Our responsibility is to express an opinion on these financial statements based on our audits.
We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are
free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control
over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing
audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness
of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes
examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting
principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
In
our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position
of Black Diamond Energy Holdings, LLC as of December 31, 2014 and 2013, and the consolidated results of its operations and its
cash flows for each of the years then ended in conformity with accounting principles generally accepted in the United States of
America.
/s/
GBH CPAs, PC
GBH
CPAs, PC
www.gbhcpas.com
Houston, Texas
June 4, 2015
Black
Diamond Energy Holdings, LLC
(dba
Maxxon Energy)
Consolidated
Balance Sheets
As
of December 31, 2014 and 2013
|
2014 | |
2013 |
ASSETS |
| | | |
| | |
|
| | | |
| | |
Current assets: |
| | | |
| | |
Cash and cash equivalents |
$ | 769,664 | | |
$ | 292,031 | |
Accounts receivable – trade |
| 763,490 | | |
| 486,380 | |
Parts inventory |
| 194,989 | | |
| 53,219 | |
Prepaid expenses |
| 180,328 | | |
| 184,746 | |
Other current assets |
| 138,174 | | |
| 58,405 | |
Total current assets |
| 2,046,645 | | |
| 1,074,781 | |
|
| | | |
| | |
Property, plant, and equipment |
| 4,385,251 | | |
| 4,392,944 | |
Accumulated depreciation |
| (1,749,545 | ) | |
| (1,099,236 | ) |
Property, plant, and equipment, net |
| 2,635,706 | | |
| 3,293,708 | |
|
| | | |
| | |
Security deposit |
| 120,000 | | |
| — | |
Other assets |
| 53,600 | | |
| 35,616 | |
|
| | | |
| | |
Total assets |
$ | 4,855,951 | | |
$ | 4,404,105 | |
|
| | | |
| | |
LIABILITIES AND MEMBERS’ EQUITY |
| | | |
| | |
|
| | | |
| | |
Current liabilities: |
| | | |
| | |
Accounts payable and accrued expenses |
$ | 532,719 | | |
$ | 369,668 | |
Accounts payable – related parties |
| 8,455 | | |
| 9,019 | |
Other current liabilities |
| 6,784 | | |
| 4,621 | |
Total current liabilities |
| 547,958 | | |
| 383,308 | |
|
| | | |
| | |
Total liabilities |
| 547,958 | | |
| 383,308 | |
|
| | | |
| | |
Commitments and contingencies |
| | | |
| | |
|
| | | |
| | |
Members’ equity |
| 4,307,993 | | |
| 4,020,797 | |
|
| | | |
| | |
Total liabilities and members’ equity |
$ | 4,855,951 | | |
$ | 4,404,105 | |
See accompanying
notes to the consolidated financial statements.
Black
Diamond Energy Holdings, LLC
(dba
Maxxon Energy)
Consolidated
Statements of Operations
For
the Years Ended December 31, 2014 and 2013
|
2014 | |
2013 |
|
| | | |
| | |
Revenues: |
| | | |
| | |
Operating revenues |
$ | 8,591,513 | | |
$ | 9,086,611 | |
Repair shop revenues |
| 792,359 | | |
| 476,920 | |
Total revenues |
| 9,383,872 | | |
| 9,563,531 | |
|
| | | |
| | |
Cost of goods sold – repair shop |
| 638,540 | | |
| 336,732 | |
|
| | | |
| | |
Gross profit |
| 8,745,332 | | |
| 9,226,799 | |
|
| | | |
| | |
Operating expenses: |
| | | |
| | |
Purchased transportation expense |
| 2,626,845 | | |
| 4,562,635 | |
Salaries, wages, and employee benefits |
| 2,547,667 | | |
| 1,914,694 | |
Fuel and fuel taxes |
| 805,901 | | |
| 682,205 | |
Insurance |
| 376,750 | | |
| 369,595 | |
Repairs and maintenance |
| 340,772 | | |
| 202,312 | |
General and administrative expenses |
| 796,497 | | |
| 769,429 | |
Depreciation expense |
| 805,899 | | |
| 797,277 | |
Gain on disposal of assets |
| (17,140 | ) | |
| (16,272 | ) |
Total operating expenses |
| 8,283,191 | | |
| 9,281,875 | |
|
| | | |
| | |
Net income (loss) from operations |
| 462,141 | | |
| (55,076 | ) |
|
| | | |
| | |
Other income (expense): |
| | | |
| | |
Interest expense |
| (4,259 | ) | |
| (8,144 | ) |
Factoring income, net |
| 16,357 | | |
| 26,038 | |
Total other income |
| 12,098 | | |
| 17,894 | |
|
| | | |
| | |
Net income (loss) |
$ | 474,239 | | |
$ | (37,182 | ) |
See accompanying
notes to the consolidated financial statements.
Black
Diamond Energy Holdings, LLC
(dba
Maxxon Energy)
Consolidated
Statement of Changes in Members’ Equity
For
the Years Ended December 31, 2014 and 2013
|
Total Members’ Equity |
|
| | |
Balance at December 31, 2012 |
$ | 4,688,335 | |
|
| | |
Member distributions |
| (630,356 | ) |
|
| | |
Net loss |
| (37,182 | ) |
|
| | |
Balance at December 31, 2013 |
| 4,020,797 | |
|
| | |
Member distributions |
| (187,043 | ) |
|
| | |
Net income |
| 474,239 | |
|
| | |
Balance at December 31, 2014 |
$ | 4,307,993 | |
See accompanying
notes to the consolidated financial statements.
Black
Diamond Energy Holdings, LLC
(dba
Maxxon Energy)
Consolidated
Statements of Cash Flows
For
the Years Ended December 31, 2014 and 2013
|
2014 | |
2013 |
|
| | | |
| | |
Cash flows from operating activities: |
| | | |
| | |
Net income (loss) |
$ | 474,239 | | |
$ | (37,182 | ) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
| | | |
| | |
Depreciation expense |
| 805,899 | | |
| 797,277 | |
Gain on disposal of revenue equipment |
| (17,140 | ) | |
| (16,272 | ) |
Changes in operating assets and liabilities: |
| | | |
| | |
Accounts receivable - trade |
| (277,110 | ) | |
| 1,113,784 | |
Parts inventory |
| (141,770 | ) | |
| (48,094 | ) |
Prepaid expenses |
| (289,171 | ) | |
| (303,564 | ) |
Other current assets |
| (79,769 | ) | |
| (58,405 | ) |
Accounts payable and accrued expenses |
| 735,074 | | |
| (214,721 | ) |
Net cash provided by operating activities |
| 1,210,252 | | |
| 1,232,823 | |
|
| | | |
| | |
Cash flows from investing activities: |
| | | |
| | |
Payments for the purchases of property, plant, and equipment |
| (423,991 | ) | |
| (109,007 | ) |
Proceeds from disposal of revenue equipment |
| 293,234 | | |
| 248,496 | |
Payment for security deposit |
| (120,000 | ) | |
| — | |
Payments for other assets |
| (17,984 | ) | |
| (4,328 | ) |
Net cash provided (used in) investing activities |
| (268,741 | ) | |
| 135,161 | |
|
| | | |
| | |
Cash flows from financing activities: |
| | | |
| | |
Payment on advances from related parties |
| (564 | ) | |
| (453,273 | ) |
Principal payments on debt |
| — | | |
| (71,170 | ) |
Payments on financed insurance premiums |
| (276,271 | ) | |
| (287,187 | ) |
Distributions to members |
| (187,043 | ) | |
| (630,356 | ) |
Net cash used in financing activities |
| (463,878 | ) | |
| (1,441,986 | ) |
|
| | | |
| | |
Net increase (decrease) in cash and equivalents |
| 477,633 | | |
| (74,002 | ) |
|
| | | |
| | |
Cash and cash equivalents, beginning of year |
| 292,031 | | |
| 366,033 | |
|
| | | |
| | |
Cash and cash equivalents, end of year |
$ | 769,664 | | |
$ | 292,031 | |
|
| | | |
| | |
Supplemental cash flow information: |
| | | |
| | |
Cash paid for interest |
$ | 4,259 | | |
$ | 8,144 | |
Cash paid for income taxes |
$ | — | | |
$ | — | |
|
| | | |
| | |
Non-cash investing and financing activities: |
| | | |
| | |
Financed insurance premiums |
$ | 293,589 | | |
$ | 280,582 | |
See accompanying
notes to the consolidated financial statements.
Black
Diamond Energy Holdings, LLC
(dba
Maxxon Energy)
Notes
to Consolidated Financial Statements
NOTE
1 – NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
THE COMPANY
Black Diamond
Energy Holdings, LLC (dba Maxxon Energy) (the “Company”) was formed on April 12, 2012 as a Delaware
limited liability company. The wholly owned operating subsidiaries operate in Killdeer, North Dakota, as a crude oil hauling company.
The Company has eight wholly owned subsidiaries that include Black Diamond Energy LLC (the crude oil hauling operating company,
also known as Maxxon Energy) and Treeline Diesel Center in Killdeer, ND, a diesel repair shop that services the Company’s
equipment as well as other customers, BDE Tractor Leasing I LLC, BDE Tractor Leasing II LLC, BDE Trailer Leasing I LLC, BDE Trailer
Leasing II LLC, BDE Trailer Leasing III LLC, and BDE Trailer Leasing IV LLC hold the tractors and trailers for the Company’s
crude oil hauling operations.
BASIS
OF PRESENTATION
The consolidated
financial statements and accompanying notes are prepared in accordance with accounting principles generally accepted in the United
States of America.
PRINCIPLES
OF CONSOLIDATION
The consolidated
financial statements include the accounts of Black Diamond Energy Holdings, LLC and its subsidiaries. Intercompany transactions
and balances have been eliminated.
ESTIMATES
AND ASSUMPTIONS
Preparing
financial statements in conformity with accounting principles generally accepted in the United States of America requires management
to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses. Actual results
and outcomes may differ from management’s estimates and assumptions. The Company’s significant estimate is depreciable
lives of fixed assets.
CASH
AND CASH EQUIVALENTS
Periodically,
the Company may carry cash balances at financial institutions in excess of the federally insured limit of $250,000. At December
31, 2014 and 2013, the Company’s cash in excess of the federally insured limit was $495,099 and $32,684, respectively. Historically,
the Company has not incurred any losses related to cash balances.
ACCOUNTS
RECEIVABLE
The Company’s
accounts receivable represent amounts due from customers for oil hauling services and equipment repair services. Accounts receivable
are carried at original invoice amount. Accounts receivable are written off when deemed uncollectible. Our trade accounts receivable
includes amounts due from customers that have been reduced by an allowance for uncollectible accounts and revenue adjustments.
The allowance for uncollectible accounts and revenue adjustments is based on historical experience, as well as any known trends
or uncertainties related to customer billing and account collectability.
INVENTORIES
Inventories
consist primarily of diesel truck parts. Inventories are stated at the lower of cost or market, using the average cost method.
Cost includes the purchase price of the inventory from our vendors. We regularly review inventory quantities on hand. If our review
indicates a reduction in quantity on hand we reduce our inventory to match the quantity on hand.
PROPERTY
AND EQUIPMENT
Property
and equipment is stated at cost and depreciated using the straight-line method over 5 years. Repairs and maintenance are charged
to expense as incurred. Repairs to trucks and trailers that include new equipment that will either increase the value of the equipment
or extend the useful life of the equipment are capitalized and depreciated using the straight-line method over 5 years. The Company
has estimated salvage values on all equipment at 10% of the equipment’s original cost. The cost and accumulated depreciation
of property and equipment retired or otherwise disposed of are eliminated from the respective accounts and any resulting gain
or loss is included in operating expenses.
Long-lived
assets, such as property and equipment to be held and used in operations, are reviewed for impairment whenever events or changes
in circumstances indicate that the carrying amount of an asset may not be recoverable. Long-lived assets are grouped at the lowest
level at which identifiable cash flows are largely independent when assessing impairment. Recoverability of assets to be held
and used is measured by a comparison of the carrying amount of an asset to the estimated undiscounted future cash flows expected
to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge
is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Recoverability of long-lived
assets is dependent upon, among other things, the Company's ability to continue to achieve profitability in order to meet its
obligations when they become due. In the opinion of management, based upon current information, the carrying amount of long-lived
assets will be recovered by future cash flows generated through the use of such assets over their respective estimated useful
lives.
INCOME
TAXES
The Company
elected to be taxed as a partnership under the Internal Revenue Code. The Company pays no U.S. taxes on its earnings. The Company’s
net earnings are passed through to the Company members and, as such, reports no income tax expense or liability.
REVENUE
RECOGNITION
We recognize
revenue based on the relative transit time of the freight transported and as other services are provided. Accordingly, a portion
of the total revenue that will be billed to the customer once a load is delivered is recognized in each reporting period based
on the percentage of the freight pickup and delivery service that has been completed at the end of the reporting period.
We record
revenues on the gross basis at amounts charged to our customers because we are the primary obligor, we are a principal in the
transaction, we invoice our customers and retain all credit risks, and we maintain discretion over pricing. Additionally, we are
responsible for the selection of third-party transportation providers. Independent contractor providers of revenue equipment are
classified as purchased transportation expense on the consolidated statements of operations.
NEW ACCOUNTING
PRONOUNCEMENTS
In May 2014,
the FASB issued ASU 2014-09, Revenue from Contracts with Customers. The main objective of this update is to require revenue recognition
to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which we expect
to be entitled in exchange for those goods or services. The guidance in this update supersedes virtually all present U.S. GAAP
guidance on revenue recognition. The amendments to the standard require the use of more estimates and judgments than the present
standards and require additional disclosures. The amendments are effective as of January 1, 2017 and we are currently evaluating
this standard and our existing revenue recognition policies to determine which of our customer arrangements in the scope of the
guidance will be affected by the new requirements and what impact they would have on our consolidated financial statements upon
adoption of this standard.
There were
other various accounting standards and interpretations issued recently, none of which are expected to a have a material impact
on our consolidated financial position, operations or cash flows.
SUBSEQUENT
EVENTS
The Company
has evaluated all transactions from December 31, 2014 through the financial statement issuance date for subsequent event disclosure
consideration.
NOTE
2 – PREPAID INSURANCE
The Company
maintains insurance policies as required for the operations of its business. Premiums are due at the beginning of the policy period.
The Company uses a financing company to finance the insurance costs. Since the policies are paid for in advance, the Company carries
a prepaid insurance balance on its books and amortizes the costs on a straight line basis over the policy period. As of December
31, 2014 and 2013, the balance of total prepaid expenses was $180,328 and $184,746, respectively, which included prepaid insurance
of $142,816 and $138,335, as of December 31, 2014 and 2013, respectively.
NOTE
3 – PROPERTY AND EQUIPMENT
| |
December 31, 2014 | |
December 31, 2013 |
Trucks, trailers, and vehicles | |
$ | 4,021,834 | | |
$ | 4,120,082 | |
Furniture and equipment | |
| 293,521 | | |
| 202,969 | |
Office trailer | |
| 69,896 | | |
| 69,896 | |
Property and equipment, at cost | |
| 4,385,251 | | |
| 4,392,944 | |
Accumulated depreciation | |
| (1,749,545 | ) | |
| (1,099,236 | ) |
Property and equipment, net | |
$ | 2,635,706 | | |
$ | 3,293,708 | |
Property
and equipment are stated at cost. Depreciation is computed on the straight-line method over the estimated useful lives of the
assets. The estimated useful lives of the assets are 5 years.
During the
years ended December 31, 2014 and 2013, depreciation expense was $805,899 and $797,277, respectively.
NOTE
4 – SECURITY DEPOSIT AND OTHER ASSETS
The Company
had other assets consisting of deposits with vendors and landlord. On September 1, 2014, the Company entered into a long-term
lease for their diesel repair shop, which expires on September 20, 2017, and paid a security deposit of $120,000. Prior to September
1, 2014, the Company leased space on an annual basis without a security deposit requirement. As of December 31, 2014 and 2013,
deposits with landlords were $120,000 and $0, respectively. As of December 31, 2014 and 2013, deposits with vendors were $30,000
and $30,000, respectively.
NOTE
5 – MEMBERS’ EQUITY
As of December
31, 2014 and 2013, the Company had authorized 1,000,000 member units of which all were issued and outstanding.
Member balances
were as follows as of December 31, 2013:
Member | |
Units
| |
%
of Total |
Sher Trucking LLC | |
| 583,333 | | |
| 58 | % |
Adam O’Farrell | |
| 50,000 | | |
| 5 | % |
Albert Valentin | |
| 200,000 | | |
| 20 | % |
Steven Wallace | |
| 166,667 | | |
| 17 | % |
Total | |
| 1,000,000 | | |
| 100 | % |
On April
25, 2014, Adam O’Farrell redeemed his 50,000 member units. Those units were allocated to Sher Trucking LLC. Member balances
as of December 31, 2014 were as follows:
Member | |
Units
| |
%
of Total |
Sher Trucking LLC | |
| 633,333 | | |
| 63 | % |
Albert Valentin | |
| 200,000 | | |
| 20 | % |
Steven Wallace | |
| 166,667 | | |
| 17 | % |
Total | |
| 1,000,000 | | |
| 100 | % |
During the
years ended December 31, 2014 and 2013, the Company paid out distributions to members of $187,043 and $630,356, respectively.
NOTE
6 – COMMITMENTS AND CONTINGENCIES
Operating
Lease Commitments
The Company
leases office space, a diesel repair shop, and employee housing under non-cancelable lease agreements. The leases provide that
the Company pays taxes, insurance, utilities, and maintenance expenses related to the leased assets. Future minimum lease payments
for these non-cancelable operating leases as of December 31, 2014 are as follows:
2015 | | |
$ | 170,000 |
2016 | | |
| 120,000 |
2017 | | |
| 90,000 |
Thereafter | | |
| — |
Net minimum lease payments | | |
$ | 380,000 |
Rent expense
under operating leases was $203,757 and $143,850 for the years ended December 31, 2014 and 2013, respectively.
In the ordinary
course of business, the Company can be involved in various legal proceedings and claims that arise. Most claims of which are covered
in whole or in part by insurance. To date, we are not aware of any legal proceedings or claims that will have a material adverse
effect upon our financial position, results of operations or cash flows.
NOTE
7 – RELATED PARTY TRANSACTIONS
For the
years ended December 31, 2014 and 2013, Sher Trucking LLC, a member of the Company, was paid $50,000 for management and accounting
services. As of December 31, 2014 and 2013, $4,166 was owed for those services and was included in accounts payable – related
parties.
Factoring
Fees
In addition
to the drivers employed by the Company, the Company also contracts with independent third party companies (“Lessors”)
to haul oil. The Company has a factoring agreement with the Lessors which provides that the Company will pay the Lessors on the
25th and 10th of each month following when the oil was hauled. The Lessors receive this expedited payment
rather than waiting until the Company has been paid by the customers. In return for the expedited payment, the Lessors agree to
pay the Company a fee of 2% of gross pay. The net effect of the fee is to reduce the Lessors commission rate by 2%. Of the 2%
factoring fee collected, the Company retains 0.5% and pays the other 1.5% to Sher Trucking, a Member of the Company, in exchange
for Sher Trucking facilitating the cash necessary to pay the Lessors before the Company is paid by customers. In 2013 and 2014,
total factoring fees charged to Lessors were $102,646 and $65,426 respectively. In 2013 and 2014, the total amount of factoring
fees paid to Sher Trucking was $76,608 and $49,069 respectively. As of December 31, 2014 and 2013, accrued factoring fees owed
to Sher Trucking were $4,289 and $4,853, respectively, and was included in accounts payable
– related parties.
NOTE
8 – CONCENTRATION OF CUSTOMERS
The Company
routinely assesses the financial strength of its customers. As a result, the Company believes that its accounts receivable credit
risk exposure is limited and has not experienced significant write-downs in its accounts receivable balances. As of December 31,
2014, Stat Oil, Bridger, and Northern Tier Energy, combined, represented 90% of the Company's accounts receivable balance. As
of December 31, 2013, Stat Oil, Bridger, Prairie, and Northern Tier Energy, combined, represented 83% of the Company's accounts
receivable balance. During fiscal years 2014 and 2013, these customers represented 92% and 91%, respectively, of revenues. The
Company’s operations are located in Killdeer, ND and are concentrated 100% in hauling oil and servicing equipment in the
oil industry located in the Bakken.
NOTE
9 – SUBSEQUENT EVENTS
On April
3, 2015, all of the Company’s members entered into a Membership Interest Purchase Agreement (the "Agreement")
with Legend Oil and Gas Ltd. ("Legend") to sell all of their membership units of the Company. Pursuant to the Agreement,
Legend:
a) |
|
Paid $1,500,000 cash to Sher Trucking LLC, a member of the Company; |
b) |
|
Issued a secured promissory note to Sher Trucking LLC in the amount of $2,854,000 (the “Note”); |
c) |
|
Issued 90,817,356 shares of Legend common stock to Albert Valentin, a member of the Company; |
d) |
|
Agreed to issue 57,682,644 shares of Legend common stock to Steven Wallace, a member of the Company, or at Wallace’s election
not later than April 24, 2015, warrants to purchase 57,682,644 shares of Legend common stock at $0.001 per share. Such shares
or warrants will be adjusted proportionately based on the Agreement’s required working capital adjustment. |
In addition,
Legend paid an additional $125,000 to Sher Trucking LLC as an advance against an anticipated purchase price adjustment. The purchase
price is subject to an adjustment based on the amount of net working capital of the Company at closing. In the event the net working
capital is either greater than or less than the estimated net working capital at closing, Sher and Wallace will share the positive
or negative adjustment. Any adjustment for Sher will be in cash. Any adjustment for Wallace will be in shares of Legend common
stock or warrants.
The principal
amount of the Note bears interest at five percent (5%) per annum and is due and payable in full on April 3, 2016. The Note is
secured by certain rolling stock trucks and trailers owned by subsidiaries of the Company.
Legend Oil and Gas, Ltd. 8-K/A
Exhibit
99.2
UNAUDITED PRO FORMA CONDENSED
FINANCIAL INFORMATION
On April 3, 2015, Legend Oil and
Gas Ltd. (the “Company”) entered into an Membership Interest Purchase Agreement (the “Agreement”)
with Sher Trucking, LLC (“Sher”), Albert Valentin (“Valentin”) and Steven Wallace (“Wallace”),
all of the members of Black Diamond Energy Holdings LLC, Delaware limited liability company (“Black Diamond”)
to purchase all outstanding membership interests of Black Diamond, and on the same date completed such purchase (the “Purchase”).
Pursuant to the Agreement, the Company:
(a) Paid $1,500,000 cash to Sher;
(b) Issued a secured promissory note to Sher
in the amount of $2,854,000 (the “Note”);
(c) Issued 90,817,356 shares of Company common
stock to Valentin;
(d) Agreed to issue 57,682,644 shares
of Company common stock to Wallace or, at Wallace’s election not later than April 24, 2015, warrants to purchase 57,682,644
shares of Company common stock at $0.001 per share, subject to adjustment based on the working capital adjustment which has not
yet been finalized by Sher and the Company..
In addition, the Company agreed to
pay an additional $125,000 to Sher not later than April 10, 2015, as an advance against an anticipated purchase price adjustment.
The purchase price is subject to
an adjustment based on the amount of net working capital of Black Diamond at closing. In the event the net working capital is either
greater than or less than the estimated net working capital at closing, Sher and Wallace will share the positive or negative adjustment.
Any adjustment for Sher will be in cash. Any adjustment for Wallace will be in shares of Company common stock or warrants.
The principal amount of the Note
bears interest at five percent (5%) per annum and is due and payable in full on April 3, 2016. The Note is secured by certain rolling
stock trucks and trailers owned by subsidiaries of Black Diamond.
The following unaudited pro forma
combined financial statements reflect the acquisition of 100% of the membership interest of Black Diamond using the acquisition
method of accounting. The acquisition has been accounted for in conformity with Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification 805, Business Combinations (“ASC 805”). The pro forma adjustments are based upon
available information and assumptions that we believe are reasonable. The pro forma adjustments are preliminary and have been prepared
to illustrate the estimated effect of the acquisition. Differences between these preliminary estimates and the final acquisition
accounting will occur and these differences could have a material impact on the accompanying unaudited pro forma combined financial
statements and the combined companies’ future results of operations and financial position. The unaudited pro forma combined
financial statements do not purport to be indicative of the operating results or financial position that would have been achieved
had the acquisition taken place on the date indicated or the results that may be obtained in the future.
The unaudited
pro forma combined balance sheet as of March 31, 2015 is presented as if our acquisition of Black Diamond had occurred on March
31, 2015.
The unaudited
pro forma combined consolidated statements of operations for the year ended December 31, 2014 and for the three months ended March
31, 2015 illustrate the effect of the Black Diamond acquisition as if it had occurred on December 31, 2013 and includes the historical
Legend Oil and Gas, Ltd. and Black Diamond unaudited statements of operations for those periods.
The historical
consolidated financial statements have been adjusted to give effect to pro forma events that are (i) directly attributable to the
acquisition (ii) factually supportable, and (iii) with respect to the statements of operations, expected to have a continuing impact
on the combined results of the companies. These unaudited pro forma condensed combined financial statements are prepared by management
for informational purposes only in accordance with Article 8 of Securities and Exchange Commission Regulation S-X and are not necessarily
indicative of future results or of actual results that would have been achieved had the acquisition been consummated as of the
dates presented, and should not be taken as representative of future consolidated operating results of Legend Oil and Gas, Ltd..
The unaudited pro forma combined financial statements do not reflect any operating efficiencies and/or cost savings that we may
achieve, or any additional expenses or costs of integration that we may incur, with respect to the combined companies as such adjustments
are not factually supportable at this point in time. The assumptions used to prepare the pro forma financial statements are contained
in the notes to the unaudited pro forma combined financial statements, and such assumptions should be reviewed in their entirety.
The unaudited
pro forma combined financial statements have been developed from, and should be read in conjunction with the historical audited
consolidated financial statements for the year ended December 31, 2014 and notes thereto of Legend Oil and Gas, Ltd. contained
in its Annual Report on Form 10-K which was filed on April 6, 2015.
Legend Oil
and Gas, Ltd. and Subsidiary
Condensed Combined
Statement of Operations
For the Year
Ended December 31, 2014
(unaudited)
| |
Historical Legend Oil and Gas, Ltd. | |
Historical Black Diamond Energy | |
Combined |
Revenues: | |
| |
| |
|
Operating revenues | |
$ | — | | |
$ | 8,591,513 | | |
$ | 8,591,513 | |
Oil and gas revenues | |
| 691,593 | | |
| — | | |
| 691,593 | |
Repair shop revenues | |
| — | | |
| 792,359 | | |
| 792,359 | |
Total revenues | |
| 691,593 | | |
| 9,383,872 | | |
| 10,075,465 | |
| |
| | | |
| | | |
| | |
Cost of goods sold – repair shop | |
| — | | |
| 638,540 | | |
| 638,540 | |
| |
| | | |
| | | |
| | |
Gross profit | |
| 691,593 | | |
| 8,745,332 | | |
| 9,436,925 | |
| |
| | | |
| | | |
| | |
Operating expenses: | |
| | | |
| | | |
| | |
Purchased transportation expense | |
| — | | |
| 2,626,845 | | |
| 2,626,845 | |
Salaries, wages, and employee benefits | |
| — | | |
| 2,547,667 | | |
| 2,547,667 | |
Fuel and fuel taxes | |
| — | | |
| 805,901 | | |
| 805,901 | |
Insurance | |
| — | | |
| 376,750 | | |
| 376,750 | |
Repairs and maintenance | |
| — | | |
| 340,772 | | |
| 340,772 | |
Production expenses | |
| 443,413 | | |
| — | | |
| 443,413 | |
General and administrative expenses | |
| 3,635,247 | | |
| 796,497 | | |
| 4,431,744 | |
Depletion, depreciation and amortization expense | |
| 80,910 | | |
| 805,899 | | |
| 886,809 | |
Accretion of asset retirement obligation | |
| 15,803 | | |
| — | | |
| 15,803 | |
Gain on disposal of assets | |
| — | | |
| (17,140 | ) | |
| (17,140 | ) |
Total operating expenses | |
| 4,175,373 | | |
| 8,283,191 | | |
| 12,458,564 | |
| |
| | | |
| | | |
| | |
Net income (loss) from operations | |
| (3,483,780 | ) | |
| 462,141 | | |
| (3,021,639 | ) |
| |
| | | |
| | | |
| | |
Other income (expense): | |
| | | |
| | | |
| | |
Interest expense | |
| (4,720,857 | ) | |
| (4,259 | ) | |
| (4,725,116 | ) |
Loss on debt extinguishment | |
| (5,013,957 | ) | |
| — | | |
| (5,013,957 | ) |
Change in fair value of embedded derivative liabilities | |
| 7,968,322 | | |
| — | | |
| 7,968,322 | |
Gain from discontinued operations | |
| 2,894,643 | | |
| — | | |
| 2,894,643 | |
Factoring income, net | |
| — | | |
| 16,357 | | |
| 16,357 | |
Total other income | |
| 1,128,151 | | |
| 12,098 | | |
| 1,140,249 | |
| |
| | | |
| | | |
| | |
Net (loss) income | |
$ | (2,355,629 | ) | |
$ | 474,239 | | |
$ | (1,881,390 | ) |
Legend Oil and Gas, Ltd. and Subsidiary | |
Proforma Combined Balance Sheet | |
As of March 31, 2015 | |
(unaudited) | |
| |
| | | |
| | | |
| | | |
|
| | |
| |
| Historical
Legend Oil and Gas | | |
| Historical
Black Diamond Energy | | |
| Adjustments | | |
|
| Combined | |
ASSETS | |
| | | |
| | | |
| | | |
|
| | |
Current Assets | |
| | | |
| | | |
| | | |
|
| | |
Cash and cash equivalents | |
$ | 142,607 | | |
$ | 542,222 | | |
$ | — | | (1) |
|
$ | 684,829 | |
Restricted cash | |
| 85,000 | | |
| — | | |
| — | | |
|
| 85,000 | |
Accounts receivable | |
| 53,125 | | |
| 948,496 | | |
| — | | |
|
| 1,001,621 | |
Prepaid interest | |
| 389,999 | | |
| — | | |
| | | |
|
| 389,999 | |
Other current assets | |
| — | | |
| 421,786 | | |
| | | |
|
| 421,786 | |
Total current assets | |
| 670,731 | | |
| 1,912,504 | | |
| — | | |
|
| 2,583,235 | |
| |
| | | |
| | | |
| | | |
|
| | |
Other assets | |
| — | | |
| 167,890 | | |
| — | | |
|
| 167,890 | |
Property, plant and equipment - net | |
| 436,768 | | |
| 3,961,273 | | |
| (10,826 | ) | (2) |
|
| 4,387,215 | |
Oil and gas properties – net (full cost method) | |
| 996,722 | | |
| — | | |
| — | | |
|
| 996,722 | |
| |
| | | |
| | | |
| | | |
|
| | |
Total assets | |
$ | 2,104,221 | | |
$ | 6,041,667 | | |
$ | (10,826 | ) | |
|
$ | 8,135,062 | |
| |
| | | |
| | | |
| | | |
|
| | |
LIABILITIES AND STOCKHOLDERS’ AND MEMBERS (DEFICIT) EQUITY | |
| | | |
| | | |
| | | |
|
| | |
Current Liabilities | |
| | | |
| | | |
| | | |
|
| | |
Accounts payable and accrued liabilities | |
$ | 295,047 | | |
$ | 800,691 | | |
| — | | |
|
| 1,095,738 | |
Accounts payable-related party | |
| 407,000 | | |
| — | | |
| | | |
|
| 407,000 | |
Accrued interest | |
| 5,983 | | |
| — | | |
| | | |
|
| 5,983 | |
Current portion of long term debt | |
| 6,062,475 | | |
| — | | |
| 4,354,000 | | (3) |
|
| 10,416,475 | |
Total current liabilities | |
| 6,770,505 | | |
| 800,691 | | |
| 4,354,000 | | |
|
| 11,925,196 | |
| |
| | | |
| | | |
| | | |
|
| | |
Embedded derivative liabilities | |
| 7,680,000 | | |
| — | | |
| | | |
|
| 7,680,000 | |
Long term debt, net of debt discount of $53,924 and $0, respectively | |
| 43,855 | | |
| — | | |
| | | |
|
| 43,855 | |
Asset retirement obligations | |
| 108,585 | | |
| — | | |
| | | |
|
| 108,585 | |
Total liabilities | |
| 14,602,945 | | |
| 800,691 | | |
| 4,354,000 | | |
|
| 19,757,636 | |
| |
| | | |
| | | |
| — | | |
|
| | |
Stockholders’ and members (deficit) equity | |
| | | |
| | | |
| | | |
|
| | |
Series A Convertible Preferred Stock - 600 shares authorized; $0.001 par value; 600 and 0 shares issued and outstanding, respectively | |
| 1 | | |
| — | | |
| — | | |
|
| 1 | |
Preferred stock – 99,999,400 shares authorized; $0.001 par value; 0 shares issued and outstanding | |
| — | | |
| — | | |
| — | | |
|
| — | |
Common stock – 1,000,000,000 shares authorized; $0.001 par value;187,583,273 and 109,343,534 shares issued and outstanding, respectively | |
| 187,583 | | |
| — | | |
| 148,500 | | (4) |
|
| 336,083 | |
Additional paid-in capital | |
| 27,227,181 | | |
| — | | |
| 727,650 | | (4) |
|
| 27,954,831 | |
Members equity | |
| — | | |
| 5,240,976 | | |
| (5,240,976 | ) | (5) |
|
| — | |
Accumulated deficit | |
| (39,913,489 | ) | |
| — | | |
| | | |
|
| (39,913,489 | ) |
Total stockholders’ and members (deficit) equity | |
| (12,498,724 | ) | |
| 5,240,976 | | |
| (4,364,826 | ) | |
|
| (11,622,574 | ) |
| |
| | | |
| | | |
| | | |
|
| | |
Total liabilities and stockholders/members (deficit) equity | |
$ | 2,104,221 | | |
$ | 6,041,667 | | |
$ | (10,826 | ) | |
|
$ | 8,135,062 | |
(1) |
At closing of the transaction, the Company (Buyer) entered into a debenture for $1.5 million paid in to the Company and contemporaneously paid out to Sher Trucking, LLC, the Seller as the down payment for the purchase. The pro forma cash adjustment is therefore -0-. |
(2) |
Reduction from book value to fair value of property and equipment purchased. |
(3) |
Sellers note payable to Sher Trucking, LLC ($2,854,000) and additional debenture from Hillair Capital Investments ($1,500,000) to consummate acquisition. |
(4) |
Stock issued to Valentin and Wallace for acquisition of their respective membership interests. |
(5) |
Elimination of membership interest due to acquisition by Company. |
Legend Oil and Gas, Ltd. and Subsidiary |
Condensed Combined Statement of Operations |
For the three months ended March 31, 2015 |
(unaudited) |
| |
Historical Legend Oil and Gas, Ltd. | |
Historical Black Diamond Energy | |
Combined |
Revenues: | |
| |
| |
|
Operating revenues | |
$ | — | | |
$ | 2,537,662 | | |
$ | 2,537,662 | |
Oil and gas revenues | |
| 170,015 | | |
| — | | |
| 170,015 | |
Repair shop revenues | |
| — | | |
| 168,860 | | |
| 168,860 | |
Total revenues | |
| 170,015 | | |
| 2,706,522 | | |
| 2,876,537 | |
| |
| | | |
| | | |
| | |
Cost of goods sold – repair shop | |
| — | | |
| 108,068 | | |
| 108,068 | |
| |
| | | |
| | | |
| | |
Gross profit | |
| 170,015 | | |
| 2,598,454 | | |
| 2,768,469 | |
| |
| | | |
| | | |
| | |
Operating expenses: | |
| | | |
| | | |
| | |
Purchased transportation expense | |
| — | | |
| 777,093 | | |
| 777,093 | |
Salaries, wages, and employee benefits | |
| — | | |
| 645,784 | | |
| 645,784 | |
Fuel and fuel taxes | |
| — | | |
| 202,246 | | |
| 202,246 | |
Insurance | |
| — | | |
| 109,703 | | |
| 109,703 | |
Repairs and maintenance | |
| — | | |
| 195,604 | | |
| 195,604 | |
Production expenses | |
| 205,167 | | |
| — | | |
| 205,167 | |
General and administrative expenses | |
| 657,255 | | |
| — | | |
| 657,255 | |
Depletion, depreciation and amortization expense | |
| 56,284 | | |
| 201,275 | | |
| 257,559 | |
Accretion of asset retirement obligation | |
| 2,385 | | |
| — | | |
| 2,385 | |
Impairment of oil and gas properties | |
| 406,558 | | |
| — | | |
| 406,558 | |
Loss on sale of oil and gas properties | |
| 892,131 | | |
| — | | |
| 892,131 | |
Total operating expenses | |
| 2,219,780 | | |
| 2,131,705 | | |
| 4,351,485 | |
| |
| | | |
| | | |
| | |
Net income (loss) from operations | |
| (2,049,765 | ) | |
| 466,749 | | |
| (1,583,016 | ) |
| |
| | | |
| | | |
| | |
Other income (expense): | |
| | | |
| | | |
| | |
Interest expense | |
| (309,978 | ) | |
| (152 | ) | |
| (310,130 | ) |
Loss on debt extinguishment | |
| — | | |
| — | | |
| — | |
Change in fair value of embedded derivative liabilities | |
| (6,551,333 | ) | |
| — | | |
| (6,551,333 | ) |
Gain from discontinued operations | |
| — | | |
| — | | |
| — | |
Factoring income, net | |
| — | | |
| 8,247 | | |
| 8,247 | |
Total other income | |
| (6,861,311 | ) | |
| 8,095 | | |
| (6,853,216 | ) |
| |
| | | |
| | | |
| | |
Net (loss) income | |
$ | (8,911,076 | ) | |
$ | 474,844 | | |
$ | (8,436,232 | ) |
Black Diamond
Energy Holdings, LLC
Notes to Unaudited Pro Forma Combined Financial Statements
1. |
|
Background and Basis of Pro Forma Presentation |
|
|
|
|
|
On April 3, 2015, Legend Oil and Gas, Ltd. (“Legend” or the “Company”) acquired 100% of the membership interests in Black Diamond Energy Holdings, LLC and subsidiaries, (“Black Diamond”), which principally provides oil hauling services in North Dakota (the Bakken). |
|
|
|
|
|
The unaudited pro forma combined financial information was prepared based on the historical financial statements of both Legend and Black Diamond. |
|
|
|
|
|
Our acquisition has been accounted for in conformity with ASC 805 and uses the fair value concepts defined in Accounting Standards Codification 820, Fair Value Measurements and Disclosures (“ASC 820-10”). ASC 805 requires, among other things, that most assets acquired and liabilities assumed in an acquisition be recognized at their fair values as of the acquisition date and requires that fair value be measured based on the principles in ASC 820-10. ASC 820-10 clarifies that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. ASC 820-10 also requires that a fair value measurement reflect the assumptions market participants would use in pricing an asset or liability based on the best information available. |
|
|
|
2. |
|
Purchase Price Allocation |
|
|
|
|
|
The acquisition was accounted for as a business combination as defined by FASB Topic 805
– Business Combinations. The allocation of the purchase price to the assets acquired and liabilities assumed was based
on our internal assessment of the valuation of assets. As of the date of this filing, a purchase price allocation based
upon a valuation has not been finalized, and is subject to change. |
Cash paid at closing | |
$ | 1,500,000 | |
Company stock paid to members | |
| 876,150 | |
Note to Seller | |
| 2,854,000 | |
Total consideration | |
$ | 5,230,150 | |
| |
| | |
Purchased: | |
| | |
Net tangible assets | |
$ | 1,279,703 | |
Property and equipment | |
| 3,950,447 | |
Total acquired in acquisition | |
$ | 5,230,150 | |
| |
| | |
Legend Oil and Gas (CE) (USOTC:LOGL)
Historical Stock Chart
From Apr 2024 to May 2024
Legend Oil and Gas (CE) (USOTC:LOGL)
Historical Stock Chart
From May 2023 to May 2024