Nevada
|
000-52397
|
88-0409170
|
||
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
Item 2.01
|
Completion of Acquisition or Disposition of Assets.
|
Item 5.02
|
Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of Certain Officers.
|
For
|
Against
|
Abstentions
|
|
Sale of ECC-C
|
24,191,108
|
0
|
0
|
Amendment to Articles of
Incorporation
|
24,191,108
|
0
|
0
|
Regulation
S-K Number
|
Document
|
3.1
|
Certificate of Amendment to Articles of Incorporation
|
99.1
|
Unaudited Pro Forma Condensed Consolidated Financial Statements
|
TRAILBLAZER RESOURCES, INC. | |||
October 26, 2011
|
By:
|
/s/ Samuel W. Fairchild | |
Samuel W. Fairchild | |||
Chief Executive Officer | |||
ENERGY COMPOSITES CORPORATION
|
||||||||||||
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
|
||||||||||||
AS OF JUNE 30, 2011
|
||||||||||||
Energy Composites
|
||||||||||||
Corporation
|
||||||||||||
(6-30-11 historical)
|
Adjustments
|
Proforma
|
||||||||||
ASSETS
|
||||||||||||
Current Assets:
|
||||||||||||
Cash
|
$ | 37,964 | $ | (37,964 | ) | $ | - | |||||
Accounts receivable, net of allowance for doubtful
|
||||||||||||
accounts of $61,000 in 2011
|
581,196 | (581,196 | ) | - | ||||||||
Inventories, net
|
1,722,743 | (1,722,743 | ) | - | ||||||||
Other current assets
|
44,531 | (44,531 | ) | - | ||||||||
Prepaid consulting expense
|
2,268,000 | 2,268,000 | ||||||||||
Total current assets
|
4,654,434 | (2,386,434 | ) | 2,268,000 | ||||||||
Property and equipment, net
|
5,682,163 | (5,682,163 | ) | - | ||||||||
Other assets:
|
||||||||||||
Intangible assets, net
|
46,052 | (45,918 | ) | 134 | ||||||||
Prepaid consulting expense, net of current portion
|
567,000 | 567,000 | ||||||||||
Total other assets
|
613,052 | (45,918 | ) | 567,134 | ||||||||
Total assets
|
$ | 10,949,649 | $ | (8,114,515 | ) | $ | 2,835,134 | |||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||
Current liabilities:
|
||||||||||||
Current portion of long-term debt obligations
|
$ | 5,393,738 | $ | (4,329,871 | ) | 1,063,867 | ||||||
Line of credit - bank
|
235,505 | (235,505 | ) | - | ||||||||
Short-term notes payable
|
170,000 | (170,000 | ) | - | ||||||||
Accounts payable
|
1,147,615 | (1,036,685 | ) | 110,930 | ||||||||
Accounts payable - related party
|
48,005 | (48,005 | ) | - | ||||||||
Accrued expenses
|
385,108 | (385,108 | ) | - | ||||||||
Accrued payroll and payroll taxes
|
327,575 | (327,575 | ) | - | ||||||||
Customer deposits
|
1,489,593 | (1,489,593 | ) | - | ||||||||
Total current liabilities
|
9,197,139 | (8,022,342 | ) | 1,174,797 | ||||||||
Long-term liabilities
|
||||||||||||
Long-term debt obligations, net of current portion
|
58,276 | (58,276 | ) | - | ||||||||
Total liabilities
|
9,255,415 | (8,080,618 | ) | 1,174,797 | ||||||||
Stockholders' equity (deficit):
|
||||||||||||
Common stock - $.001 par value; 100,000,000 shares
|
||||||||||||
authorized, 46,731,964 (historical) and 22,692,784 (pro forma)
|
||||||||||||
shares issued and outstanding
|
46,733 | (24,040 | ) | 22,693 | ||||||||
Additional paid-in capital
|
18,767,529 | 24,040 | 18,791,569 | |||||||||
Accumulated (deficit) retained earnings
|
(17,120,028 | ) | (33,897 | ) | (17,153,925 | ) | ||||||
Total stockholders' equity
|
1,694,234 | (33,897 | ) | 1,660,337 | ||||||||
Total liabilities and stockholders' equity
|
$ | 10,949,649 | $ | (8,114,515 | ) | $ | 2,835,134 |
ENERGY COMPOSITES CORPORATION
|
||||||||||||
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
||||||||||||
FOR THE SIX MONTHS ENDED JUNE 30, 2011
|
||||||||||||
Energy Composites
|
||||||||||||
Corporation
|
||||||||||||
(6-30-11 historical)
|
Adjustments
|
Proforma
|
||||||||||
Revenue
|
$ | 2,213,869 | $ | (2,213,869 | ) | $ | - | |||||
Cost of goods sold
|
1,925,755 | (1,925,755 | ) | - | ||||||||
Gross profit
|
288,114 | (288,114 | ) | - | ||||||||
Selling, general and administrative expenses
|
2,162,230 | (911,672 | ) | 1,250,558 | ||||||||
Loss from operations
|
(1,874,116 | ) | 623,558 | (1,250,558 | ) | |||||||
Other income (expense):
|
||||||||||||
Interest expense
|
(377,109 | ) | 141,525 | (235,584 | ) | |||||||
Interest income
|
- | - | ||||||||||
Total other income (expense)
|
(377,109 | ) | 141,525 | (235,584 | ) | |||||||
Loss before provision (benefit) for income taxes
|
(2,251,225 | ) | 765,083 | (1,486,142 | ) | |||||||
Income tax provision (benefit)
|
- | - | ||||||||||
Net loss
|
$ | (2,251,225 | ) | $ | 765,083 | $ | (1,486,142 | ) | ||||
Net loss per common share - basic and diluted
|
$ | (0.05 | ) | $ | (0.07 | ) | ||||||
Weighted average shares outstanding - basic and diluted
|
46,695,798 | 22,656,618 |
ENERGY COMPOSITES CORPORATION
|
||||||||||||
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2010
|
||||||||||||
Energy Composites
|
||||||||||||
Corporation
|
||||||||||||
(12-31-10 historical)
|
Adjustments
|
Proforma
|
||||||||||
Revenue
|
$ | 6,092,742 | $ | (6,092,742 | ) | $ | - | |||||
Cost of goods sold
|
4,911,493 | (4,911,493 | ) | - | ||||||||
Gross profit
|
1,181,249 | (1,181,249 | ) | - | ||||||||
Selling, general and administrative expenses
|
5,151,505 | (4,019,417 | ) | 1,132,088 | ||||||||
Loss from operations
|
(3,970,256 | ) | 2,838,168 | (1,132,088 | ) | |||||||
Other income (expense):
|
||||||||||||
Interest expense
|
(949,903 | ) | 323,958 | (625,945 | ) | |||||||
Interest income
|
532 | (532 | ) | - | ||||||||
Total other income (expense)
|
(949,371 | ) | 323,426 | (625,945 | ) | |||||||
Loss before provision (benefit) for income taxes
|
(4,919,627 | ) | 3,161,594 | (1,758,033 | ) | |||||||
Income tax provision (benefit)
|
- | - | ||||||||||
Net loss
|
$ | (4,919,627 | ) | $ | 3,161,594 | $ | (1,758,033 | ) | ||||
Net loss per common share - basic and diluted
|
$ | (0.11 | ) | $ | (0.09 | ) | ||||||
Weighted average shares outstanding - basic and diluted
|
43,715,761 | 20,026,122 |
Description
|
Amount
|
|||
Assets Purchased:
|
||||
Cash and Equivalents
|
$ | 37,964 | ||
Accounts Receivable, net
|
581,196 | |||
Inventory
|
1,722,743 | |||
Other Current Assets
|
44,531 | |||
Property and Equipment, net
|
5,682,163 | |||
Intangible Assets, net
|
45,918 | |||
Total Assets Purchased
|
$ | 8,114,515 | ||
Liabilities Assumed:
|
||||
Accounts Payable
|
$ | 1,084,690 | ||
Accrued Expenses
|
712,683 | |||
Customer Deposits
|
1,489,593 | |||
Notes Payable
|
4,793,652 | |||
Total Liabilities Assumed
|
$ | 8,080,618 | ||
Assets Purchased in Excess of Liabilities Assumed
|
$ | 33,897 |