Attached files

file filename
8-K/A - FORM 8-K/A - SIGMA LABS, INC.v308962_8ka.htm
EX-99.1 - EXHIBIT 99.1 - SIGMA LABS, INC.v308962_ex99-1.htm
EX-99.2 - EXHIBIT 99.2 - SIGMA LABS, INC.v308962_ex99-2.htm
EX-23.1 - EXHIBIT 23.1 - SIGMA LABS, INC.v308962_ex23-1.htm

SIGMA LABS, INC.,

LA MANCHA COMPANY

AND SUMNER & LAWRENCE LIMITED

 

PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

[Unaudited]

 

  

The following unaudited proforma condensed combined balance sheet aggregates the consolidated balance sheet of Sigma Labs, Inc., a Nevada corporation (“Sigma”) as of December 31, 2011, the balance sheet of La Mancha Company, a New Mexico corporation (LM) as of December 31, 2011 and the balance sheet of Sumner & Lawrence Limited, a New Mexico corporation (“Sumner”) as of December 31, 2011 accounting for the transaction as an acquisition of LM and Sumner with the issuance of common stock of the Company for all the issued and outstanding shares of LM and Sumner and using the assumptions described in the following notes, giving effect to the transaction, as if the transaction had occurred as of the end of the period. The transaction was completed as of December 31, 2011.

 

The following unaudited proforma condensed combined statement of operations combines the results of operations of Sigma, LM and Sumner for the year ended December 31, 2011 as if the transaction had occurred at the beginning of the period.

 

The pro forma condensed combined financial statements should be read in conjunction with the separate financial statements and related notes thereto of Sigma, LM and Sumner. These proforma financial statements are not necessarily indicative of the combined financial position, had the acquisition occurred at the end of the periods indicated above, or the combined results of operations which might have existed for the periods indicated or the results of operations as they may be in the future.

 

 
 

 

SIGMA LABS, INC.,

LA MANCHA COMPANY

AND SUMNER & LAWRENCE LIMITED

 

PROFORMA CONDENSED COMBINED BALANCE SHEET

 

December 31, 2011

 

ASSETS

 

[Unaudited]

 

 

   Sigma Labs, Inc.   La Mancha   Sumner   Proforma    
   Dec. 31, 2011   Dec. 31, 2011   Dec. 31, 2011   Increase   Proforma 
   [Sigma]   [LM]   [Sumner]   (Decrease)   Combined 
ASSETS:                         
Cash  $640,500   $184   $12,429   $-   $653,113 
Receivables   110,635    -    153,338    -    263,973 
Other assets   28,195    -    -    -    28,195 
Property and equipment   31,531    -    143    -    31,674 
Patents   37,232    -    -    -    37,232 
Investment in subsidiaries   350,000    -    -   [C](350,000)   - 
                  [A](184)     
                  [B](87,807)     
Customer lists, contacts   -    -    -   [C]350,000    262,009 
   $1,198,093   $184   $165,910   $(87,991)  $1,276,196 
                          
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) 
  
LIABILITIES:                         
Accounts payable  $77,220   $-   $76,632   $-   $153,852 
Accrued expenses   19,379    -    1,471    -    20,850 
Total Liabilities   96,599    -    78,103    -    174,702 
                          
STOCKHOLDERS’ (DEFICIT):                         
                  [A](27,006)     
Common stock,   429,667    27,006    10,000   [B](10,000)   429,667 
Deferred compensation   (295,000)   -    -    -    (295,000)
Additional paid in capital   2,298,902    -    -    -    2,298,902 
                  [A]26,822      
Accumulated Deficit   (1,332,075)   (26,822)   77,807   [B](77,807)   (1,332,075)
Total Stockholders’ (Deficit)   1,101,494    184    87,807    (87,991)   1,101,494 
   $1,198,093   $184   $165,910   $(87,991)   1,276,196 

 

 

See Notes To Unaudited Proforma Condensed Financial Statements.

 

 
 

 

SIGMA LABS, INC.,

LA MANCHA COMPANY

AND SUMNER & LAWRENCE LIMITED

 

 

PROFORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 

[Unaudited]

 

   Sigma Labs, Inc.   La Mancha   Sumner          
   For the Year   For the Year   For the Year         
   Ended    Ended   Ended   Proforma     
   12-31-2011   12-31-2011   12-31-2011   Increase   Proforma 
   [Sigma]   [LM]    [Sumner]   (Decrease)    Combined 
REVENUE  $797,354   $-   $1,102,419   $-    1,899,773 
                          
COST OF SERVICE REVENUE   412,396    -    809,504    -    1,221,900 
                          
GROSS PROFIT   384,958    -    292,915    -    677,873 
                          
EXPENSES:                         
General and administrative   426,519    403    233,043    -    659,965 
Payroll expense   650,181    -    84,779    -    734,960 
Non-cash compensation   219,500    -    -    -    219,500 
Total Expenses   1,296,200    403    317,822    -    1,614,425 
                          
INCOME (LOSS) FROM                         
   OPERATIONS   (911,242)   (403)   (24,907)   -    (936,552)
                          
OTHER INCOME (EXPENSE)                         
Interest income   1,236    -    -    -    1,236 
Interest expense   (123)   -    -    -    (123)
Total Other Income (Expense)   1,113    -    -    -    1,113 
                          
INCOME (LOSS) FROM OPERATIONS BEFORE                 
PROVISION FOR TAXES   (910,129)   (403)   (24,907)   -    (935,439)
                          
PROVISION FOR INCOME TAXES   -    -    -    -    - 
                          
INCOME (LOSS) FROM                         
CONTINUING OPERATIONS   (910,129)   (403)   (24,907)   -    (935,439)
                          
DISCONTINUED OPERATIONS   -    -    -    -    - 
                          
NET INCOME (LOSS)  $(910,129)  $(403)  $(24,907)  $-    (935,439)

  

 

See Notes To Unaudited Proforma Condensed Financial Statements.

 

 
 

 

SIGMA LABS, INC.,

LA MANCHA COMPANY

AND SUMNER & LAWRENCE LIMITED

 

 

PROFORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 

[Unaudited]

 

 

   B6 Sigma, Inc.     La Mancha   Sumner           
   For the Year     For the Year    For the Year         
   Ended   Ended   Ended   Proforma     
   12-31-2011   12-31-2011   12-31-2011   Increase   Proforma 
   [B6]   [LM]   [Sumner]   (Decrease)   Combined 
BASIC NET (LOSS) PER                    
COMMON SHARE (Note 5)              $(.002)

 

 

See Notes To Unaudited Proforma Condensed Financial Statements.

 

 
 

 

SIGMA LABS, INC.,

LA MANCHA COMPANY

AND SUMNER & LAWRENCE LIMITED

 

 

NOTES TO PROFORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

[Unaudited]

  

NOTE 1 –SIGMA LABS, INC.

 

Sigma Labs was originally organized in December, 1985, but has gone through some reorganizations and name changes. Sigma owns and is currently carrying on its operations through its wholly-owned subsidiary, B6 Sigma, Inc. B6 Sigma, Inc. (“B6”) was organized under the laws of the State of Delaware on February 5, 2010. B6 was founded by a group of scientists, engineers and businessmen to develop and commercialize novel and unique manufacturing and materials technologies. The Company's focus is on various devices which are referred to as the "In Process Quality Assurance" (IPQA) systems. It is the belief of management that this technology will fundamentally redefine conventional manufacturing practices. In addition the Company has developed other products, technologies and services, to be offered to manufacturers, governmental agencies and other scientific and commercial enterprises.

  

NOTE 2 –LA MANCHA COMPANY

 

La Mancha Company (“LM”) is a small business with a broad spectrum of scientific disciplines that provides consulting services to the private sector, especially with regard to emerging technologies, alternative applications of established technologies, and assessment of development and maintenance programs for strategic technologies. The company’s principal product is scientific and technological knowledge, gained through academic discipline, research activities and application experience. La Mancha, formed in 1982, expanded in 1993 with the addition of retired scientists and technical managers from the Los Alamos National Laboratory. The company offers consulting services that are based on sound science, an unprejudiced perspective, multi-disciplined capabilities at reasonable rates. La Mancha Company’s primary work is to provide risk assessment as well as technical and management, often in the international environment. The firm maintains extensive contacts, both public and private, in Latin America, Europe, Asia and the Middle East, as well as with top levels of the U.S. Government.

  

NOTE 3 – SUMNER & LAWRENCE LIMITED

 

Sumner & Lawrence Limited (“Sumner”) is a small business with a broad spectrum of scientific disciplines that provides consulting services to the public sector, especially with regard to emerging technologies, alternative applications of established technologies, and assessment of development and maintenance programs for strategic technologies. The company’s principal product is scientific and technological knowledge, gained through academic discipline, research activities and application experience. Sumner, formed in 1985, expanded in 1993 with the addition of retired senior scientists and technical managers from the Los Alamos National Laboratory. The company offers consulting services that are based on sound science, an unprejudiced perspective, multi-disciplined capabilities at reasonable rates. Sumner holds ongoing contracts with government agencies that provide a framework of audited fees and burden, as well as appropriate levels of security clearance. Major clients include the State Department, the Department of Defense, the Department of Energy, various military services and affiliated agencies, the National Laboratories, and contractors to these organizations.

 

 
 

 

NOTE 4 - PROFORMA ADJUSTMENTS

 

On December 31, 2011, LM and Sumner were acquired by Sigma pursuant to an Exchange Agreement and Plan of Reorganization. The agreement called for Sigma to issue 35,000,000 shares of common stock to the shareholders of LM and Sumner for 100% of the outstanding shares of LM and Sumner common stock in a transaction wherein LM and Sumner would became wholly-owned subsidiaries of Sigma.

 

Proforma adjustments on the attached financial statements include the following:

 

[A]To eliminate the common stock accounts of LM and the prior retained earnings of the Company.

 

[B]To eliminate the common stock accounts of Sumner and the prior retained earnings of the Company.

 

[C]To reclassify the investment in subsidiaries account for consolidation purposes.

 

NOTE 5 - PROFORMA (LOSS) PER SHARE

 

The proforma (loss) per share is computed based on the number of shares outstanding, after adjustment for shares issued in the acquisition, as though all shares issued in the acquisition had been outstanding from the beginning of the periods presented.