EX-99.1 2 ea020750301ex99-1_quality.htm NOTES TO THE AUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

Exhibit 99.1

 

NOTE 1. BASIS OF PRO FORMA PRESENTATION

 

The audited pro forma condensed combined financial statements are based on the Company’s and Al Shola Al Modea Gas Distribution LLC’s historical consolidated financial statements as adjusted to give effect to the acquisition of Emergency Response Technologies and the shares issued as part of the acquisition. The audited pro forma combined statements of operations and balance sheet for the year ended December 31, 2023, give effect to the Al Shola Al Modea Gas Distribution LLC acquisition as if it had occurred on December 31, 2023.

 

Historical financial information has been adjusted in the pro forma balance sheet to pro forma events that are: (1) directly attributable to the Acquisition; and (2) factually supportable.

 

The pro forma adjustments presented in the pro forma combined balance sheet and statement of operations are described in Note 4 — Pro Forma Adjustments.

  

NOTE 2. ACCOUNTING PERIODS PRESENTED

 

Certain pro forma adjustments were made to conform accounting policies to the Company’s accounting policies as noted below.

 

The audited pro forma condensed combined balance sheet as of December 31, 2023, is presented as if the acquisition had occurred on December 31, 2023, and combines the balance sheet of the Company on December 31, 2023, and the balance sheet of the Al Shola Al Modea Gas Distribution LLC on December 31, 2023.

 

The audited pro forma condensed combined statement of operations for the year ended December 31, 2023, has been prepared by combining the Company’s consolidated statement of operations for the year ended December 31, 2023, with the statement of operations of Al Shola Al Modea Gas Distribution LLC for the year ended December 31, 2023.

 

NOTE 3. PRELIMINARY PURCHASE PRICE ALLOCATION

 

As of March 27, 2024, we entered into a definitive Stock Purchase Agreement (the “Purchase Agreement”) with the shareholders of Al Shola Al Modea Gas Distribution LLC (“ASG” or “Al Shola Gas”) to acquire a 51% interest in ASG. The Closing of the transaction took place when both parties signed the definitive Share Purchase Agreement.

 

Al Shola Gas is an Engineering and Distribution Company in the LPG Industry in the United Arab Emirates and was established in 1980. The company is one of the region’s leading suppliers and contractors of LPG centralized pipeline systems and is approved by The General Directorate of Civil Defense, Government of Dubai, as a Central Gas Contractor and LPG Supplier.

 

Al Shola Gas is ISO 9001 certified and offers a wide range of services including Consultation, Design, Supply, Installation, Maintenance, Distribution and Commissioning of Central Gas Systems. ASG provides a wide range of bespoke solutions across all LPG related requirements.

 

The Parties agreed a “Purchase Price” of 51% shares for $10,000,000 (Ten Million USD), which is payable as follows:

 

Tranche  Timeframe and Conditions  Amount   Paid By  Paid To
1  $9 million in National Exchange listed stock or cash to be paid to Seller. Payment in eight quarterly tranches over a period of 24 months, beginning from the first quarter following uplist to a National Exchange. Stock value to be protected by a make whole agreement/s and each tranche subject to a mutually agreed 12 months leak out agreement.  $9,000,000   QIND  ASG
2  Within 12 months of closing and at the soonest possible time, $1 million cash payment to the Seller.  $1,000,000   QIND  ASG

 

The Company acquired 51% of Al Shola Gas LLC for $10,000,000 and now owns 51% of the Net Assets of Al Shola Gas. The Net Assets of Al Shola Gas were $4,410,174 as of December 31, 2023, of which $2,249,189 (51%) would have been owned by QIND. The remaining $2,160,985 (49%) of the Net Assets are held by minority interest. The purchase price of $10,000,000 minus the Net Assets held by the company in Al Shola Gas equating to $7,750,811 would be part of the Company’s Goodwill if the acquisition had occurred on December 31, 2023.

 

 

 

 

NOTE 4. PRO FORMA ADJUSTMENTS

 

The pro forma adjustments are based on our preliminary estimates and assumptions that are subject to change. The following adjustments have been reflected in the audited pro forma condensed combined financial information:

 

a)To give effect of consolidation as per general accepted principles of consolidation, purchase consideration, goodwill and minority Interest has been recorded.

 

QUALITY INDUSTRIAL CORP.

AUDITED PRO FORMA COMBINED BALANCE SHEET

 

   Quality
Industrial Corp
   Al Shola
Gas
   Pro Forma
Adjustments
   Pro Forma
Combined
 
   31-Dec-23   31-Dec-23   31-Dec-23   31-Dec-23 
ASSETS                
Current assets                
Cash and cash equivalents   2,492    141,564         144,056 
Inventory        1,358,399         1,358,399 
Accounts and Other Receivables        3,712,711         3,712,711 
Deposits, prepayments and advances        552,044         552,044 
Other current assets   2,354,083    5,568,979         7,923,062 
Total current assets   2,356,575    5,764,718         8,121,293 
                     
Non- Current assets                    
Goodwill             7,750,811    7,750,811 
Property Plant & Equipment        195,739         195,739 
Long term Investment   6,500,000         2,249,189    6,500,000 
Total other assets   6,500,000    195,739         6,695,739 
Total Assets   8,856,575    5,960,457    10,000,000    34,817,032 
LIABILITIES AND STOCKHOLDERS’ DEFICIT                    
Current liabilities                    
Accounts payable and accrued liabilities   166,577    799,151         965,728 
Other Current Liabilities   5,615,440         5,500,000    5,615,440 
Bank Borrowings        466,947         466,947 
Total current liabilities   5,782,017    1,266,098    5,500,000    7,048,115 
                     
Long Term liabilities                    
Long term payable Al Shola             4,500,000    4,500,000 
Convertible Notes   2,331,059    -         2,331,059 
Bank Borrowings        154,388         154,388 
Employee end of service benefit        129,797         129,797 
Total Long-Term Liabilities   2,331,059    284,185    4,500,000    2,615,244 
Total Liabilities   8,113,076    1,550,283    10,000,000    19,663,359 
                     
Stockholders’ Equity                    
Preferred stock; $0.001 par value; 1,000,000 shares authorized; 0 shares issued and outstanding as of as of December 31, 2023,                    
Common stock; $0.001 par value; 200,000,000 shares authorized; 127,129,694 shares issued and outstanding as of December 31, 2023.                    
Additional paid-in capital   127,132    40,872    (40,872)   127,132 
Additional paid in Capital   17,248,964              17,248,964 
Retained Earnings/ accumulated Deficit   (16,632,597)   1,792,167    (1,792,167)   (16,632,597)
Shareholder Capital Account        81,784    (81,784)   0 
Shareholder Current account        2,495,392    (2,495,392)   0 
Total stockholders’ Equity   743,499    4,410,175    (2,618,008)   5,153,674 
Total liabilities and stockholders’ Equity   8,856,575    5,960,457    7,382,992    34,817,032 

 

2

 

 

QUALITY INDUSTRIAL CORP.

AUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

 

   Quality
Industrial Corp..
   Al Shola
Gas
   Proforma
Adjustments
   Pro Forma
Combined
 
   31-Dec-23   31-Dec-23   31-Dec-23   31-Dec-23 
Revenue   -    10,839,209         10,839,209 
                     
Cost of revenues   -    6,848,289                  6,848,289 
                     
Gross profit   -    3,990,920         3,990,920 
Operating expenses:                    
Professional fees   315,011    -         315,011 
Product Development   -    -           
General and administrative   2,389,309    2,198,830         4,588,139 
Total operating expenses   (2,704,320)   (2,198,830)        (4,903,150)
                     
Profit/ Loss from Operations   (2,704,320)   1,792,090         (912,230)
                     
Non-Operating expenses:                    
Interest on Convertible Notes   137,448    -         137,448 
Shares issued for services   1,320,029    -         1,320,029 
Depreciation        522         522 
                     
Total non- operating expense   1,457,477              1,457,999 
Non-Operating Income:                    
Other Non-Operating Income   -                
Gain on settlement & forgiveness of debt   457,863              457,863 
Net loss/ profit   (4,161,797)   1,791,568         (2,370,229)

 

 

3