LEGACYXCHANGE, INC. Overview
On
The Company's articles authorize the Company to issue 190,000,000 shares of
common stock and 10,000,000 shares of preferred stock, both at a par value of
The following table summarizes the results of operations for the three months
ended
For the Three Months Ended
June 30,
2016 2015
Loss from operations $ (117,631 ) $ (159,848 )
Other income, net 459,704 93,541
Net income (loss) $ 342,073 $ (66,307 )
Revenue:
We did not generate any revenues from operations for the three months ended
Operating expenses:
For the three months ended
For the Three Months Ended
June 30,
2016 2015
Compensation and related taxes $ 31,036 $ 33,971
Professional and consulting fees 77,107 110,599
Other selling, general and administrative 9,488 15,278
Total $ 117,631 $ 159,848 ? Compensation and related taxes:
For the three months ended
? Professional and consulting fees:
For the three months ended
14
? Other selling, general and administrative:
For the three months ended
Loss from operations:
For the three months ended
Other income (expense):
Other income (expense) includes interest expense, initial derivative expense and gains from the change in fair value of derivative liabilities.
For the three months ended
Net income (loss):
For the three months ended
Liquidity and Capital Resources
Liquidity is the ability of an enterprise to generate adequate amounts of cash
to meet its needs for cash requirements. We had a working capital deficit of
Three Months Ended
June 30, 2016
June 30, March 31, Percentage
2016 2016 Change Change
Working capital deficit:
Total current assets $ 1,250 $ 65,826 $ (64,576 ) 98 %
Total current liabilities (960,068 ) (1,366,717 ) 406,649 30 %
Working capital deficit: $ (958,818 ) $ (1,300,891 ) $ 342,073 26 %
The decrease in working capital deficit was primarily attributable to a decrease
in current assets of
Cash Flow
A summary of cash flow activities is summarized as follows:
Three Months Ended
June 30,
2016 2015
Cash used in operating activities
$ (4,209 ) $ (2,436 )
Net cash used in operating activities:
Net cash flow used in operating activities was
15
? Net cash flow used in operating activities for the three months ended
2016 primarily reflected our net income of
on non-cash items such as amortization of debt discount of
change in fair value of derivative liabilities of
obsolete inventory of
and the changes in operating assets and liabilities primarily consisting of a
decrease in prepaid expenses and other current assets of
in accounts payable of
$35,256 .
? Net cash flow used in operating activities for three months ended
primarily reflected our net loss
items such stock-based compensation of
of
gain from change in fair value of derivative liabilities of
amortization of prepaid consulting fees of
assets and liabilities primarily consisting of an increase in prepaid expenses
and current assets of
a decrease in accrued liabilities of
Cash provided by financing activities:
Net cash provided by financing activities was
? Net cash provided by financing activities for the three months ended
2016 consisted of
? Net cash provided by financing activities for the three months ended
2015 consisted of
issuance cost. Cash Requirements
Our management does not believe that our current capital resources will be adequate to continue operating our company and maintaining our business strategy for more than 12 months from the date of this report. Accordingly, we will have to raise additional capital in the near future to meet our working capital requirements. There can be no assurance that additional financing will be available to us when needed or, if available, that it can be obtained on commercially reasonable terms. If we are not able to obtain the additional financing on a timely basis, if and when it is needed, we will be forced to scale down or perhaps even cease the operation of our business.
Going Concern
The consolidated financial statements have been prepared on a going concern
basis, which contemplates the realization of assets and the settlement of
liabilities and commitments in the normal course of business. As reflected in
our accompanying consolidated financial statements, the Company had net income
and net cash used in operating activities of
Management cannot provide assurance that we will ultimately achieve profitable operations or become cash flow positive, or raise additional debt and/or equity capital. Management believes that our capital resources are not currently adequate to continue operating and maintaining its business strategy for a period of twelve months from the issuance date of this report. The Company will seek to raise capital through additional debt and/or equity financings to fund its operations in the future.
Although the Company has historically raised capital from sales of equity and from the issuance of promissory notes, there is no assurance that it will be able to continue to do so. If the Company is unable to raise additional capital or secure additional lending in the near future, management expects that the Company will need to curtail or cease operations. These consolidated financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Common Stock for Debt Conversion
During the three months ended
16
Sales of Common Stock Pursuant to Subscription Agreements
During the three months ended
Future Financings
We will require additional financing to fund our planned operations. We currently do not have committed sources of additional financing and may not be able to obtain additional financing particularly, if the volatile conditions of the stock and financial markets persist.
There can be no assurance that additional financing will be available to us when needed or, if available, that it can be obtained on commercially reasonable terms. If we are not able to obtain the additional financing on a timely basis, if and when it is needed, we will be forced to further delay or further scale down some or all of our activities or perhaps even cease the operations of the business.
Since inception we have funded our operations primarily through equity and debt financings and we expect that we will continue to fund our operations through the equity and debt financing. If we are able to raise additional financing by issuing equity securities, our existing stockholders' ownership will be diluted. Obtaining commercial or other loans, assuming those loans would be available, will increase our liabilities and future cash commitments.
There is no assurance that we will be able to maintain operations at a level sufficient for an investor to obtain a return on his, her, or its investment in our common stock. Further, we may continue to be unprofitable.
Critical Accounting Policies
We have identified the following policies as critical to our business and results of operations. Our reported results are impacted by the application of the following accounting policies, certain of which require management to make subjective or complex judgments. These judgments involve making estimates about the effect of matters that are inherently uncertain and may significantly impact quarterly or annual results of operations. For all of these policies, management cautions that future events rarely develop exactly as expected, and the best estimates routinely require adjustment. Specific risks associated with these critical accounting policies are described in the following paragraphs.
Use of Estimates
The preparation of the consolidated financial statements in conformity with
Fair Value of Financial Instruments and Fair Value Measurements
FASB ASC 820 - Fair Value Measurements and Disclosures, defines fair value as
the price that would be received to sell an asset or paid to transfer a
liability in an orderly transaction between market participants at the
measurement date. FASB ASC 820 requires disclosures about the fair value of all
financial instruments, whether or not recognized, for financial statement
purposes. Disclosures about the fair value of financial instruments are based on
pertinent information available to the Company on
The three levels of the fair value hierarchy are as follows:
Level 1-Inputs are unadjusted quoted prices in active markets for identical
assets or liabilities available at the measurement date.
Level 2-Inputs are unadjusted quoted prices for similar assets and liabilities
in active markets, quoted prices for identical or similar assets and
liabilities in markets that are not active, inputs other than quoted prices
that are observable, and inputs derived from or corroborated by observable
market data.
Level 3-Inputs are unobservable inputs which reflect the reporting entity's own
assumptions on what assumptions the market participants would use in pricing
the asset or liability based on the best available information.
17
The carrying amounts reported in the consolidated balance sheets for cash, due from and to related parties, prepaid expenses, accounts payable and accrued liabilities approximate their fair market value based on the short-term maturity of these instruments.
Derivative Liabilities
The Company has certain financial instruments that are embedded derivatives associated with capital raises and certain warrants. The Company evaluates all its financial instruments to determine if those contracts or any potential embedded components of those contracts qualify as derivatives to be separately accounted for in accordance with ASC 815-10 - Derivative and Hedging - Contract in Entity's Own Equity. This accounting treatment requires that the carrying amount of any derivatives be recorded at fair value at issuance and marked-to-market at each balance sheet date. In the event that the fair value is recorded as a liability, as is the case with the Company, the change in the fair value during the period is recorded as either other income or expense. Upon conversion, exercise or repayment, the respective derivative liability is marked to fair value at the conversion, repayment or exercise date and then the related fair value amount is reclassified to other income or expense as part of gain or loss on debt extinguishment.
In
Revenue Recognition
In
Stock-Based Compensation
Stock-based compensation is accounted for based on the requirements of the Share-Based Payment Topic of ASC 718 which requires recognition in the financial statements of the cost of employee and director services received in exchange for an award of equity instruments over the period the employee or director is required to perform the services in exchange for the award (presumptively, the vesting period). The ASC also requires measurement of the cost of employee and director services received in exchange for an award based on the grant-date fair value of the award.
In
18
Pursuant to ASC 505-50 - Equity-Based Payments to Non-Employees, all share-based
payments to non-employees, including grants of stock options, were recognized in
the consolidated financial statements as compensation expense over the service
period of the consulting arrangement or until performance conditions are
expected to be met. Using a Black Scholes valuation model, the Company
periodically reassessed the fair value of non-employee options until service
conditions are met, which generally aligns with the vesting period of the
options, and the Company adjusts the expense recognized in the consolidated
financial statements accordingly. In
Recent Accounting Pronouncements
In
In
In
Management does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying consolidated financial statements.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to our stockholders.
19
© Edgar Online, source
