Delaware
|
56-646797
|
(State or other jurisdiction of incorporation or organization)
|
(IRS Employer Identification Number)
|
Large accelerated filer
|
[ ]
|
Accelerated filer
|
[ ]
|
|
Non-accelerated filer
|
[ ]
|
Smaller reporting company
|
[X]
|
PART I FINANCIAL INFORMATION
|
PAGE
|
|
Item 1.
|
Financial Statements:
|
3
|
Condensed Balance Sheets – June 30, 2013 (Unaudited) and March 31, 2013
|
3
|
|
Condensed Statements of Operations - for the Three Months Ended June 30, 2013 and 2012 (Unaudited)
|
4
|
|
Condensed Statements of Cash Flows - for the Three Months Ended June 30, 2013 and 2012 (Unaudited)
|
5
|
|
Notes to Condensed Financial Statements (Unaudited)
|
6
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
15
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
20
|
Item 4.
|
Controls and Procedures
|
20
|
PART II OTHER INFORMATION
|
||
Item 1.
|
Legal Proceedings
|
21
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
21
|
Item 3.
|
Defaults upon Senior Securities
|
21
|
Item 4.
|
Mine Safety Disclosures
|
21
|
Item 5.
|
Other Information
|
21
|
Item 6.
|
Exhibits
|
22
|
SIGNATURES
|
22
|
June 30,
|
March 31,
|
|||||||
2013
|
2013
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash
|
$ | 970,303 | $ | 1,262,615 | ||||
Other current assets
|
767,601 | 471,772 | ||||||
Total current assets
|
1,737,904 | 1,734,387 | ||||||
Property and equipment, net of accumulated depreciation
|
499,920 | 393,789 | ||||||
Other assets
|
||||||||
Deposit with Union Pacific
|
600,000 | 600,000 | ||||||
Other assets
|
29,307 | 25,958 | ||||||
Goodwill
|
843,697 | 843,697 | ||||||
Total other assets
|
1,473,004 | 1,469,655 | ||||||
Total assets
|
$ | 3,710,828 | $ | 3,597,831 | ||||
Liabilities and Stockholders' Deficit
|
||||||||
|
||||||||
Current liabilities
|
||||||||
Short term notes payable
|
$ | 13,333 | $ | 13,333 | ||||
Accounts payable and accrued expenses
|
478,687 | 375,295 | ||||||
Derivative liability
|
5,801,826 | 3,181,537 | ||||||
Convertible notes payable, net of discount
|
750,401 | 116,042 | ||||||
Liabilities of discontinued operations
|
85,041 | 194,041 | ||||||
Total current liabilities
|
7,129,288 | 3,880,248 | ||||||
Deferred tax liability
|
60,405 | 55,914 | ||||||
Total liabilities
|
7,189,693 | 3,936,162 | ||||||
Commitments and contingencies
|
||||||||
Stockholders' deficit
|
||||||||
Common stock, $0.0001 par value, 200,000,000 shares authorized, 162,316,106 and 154,111,882 shares issued and outstanding as of June 30, 2013 (unaudited) and March 31, 2013, respectively
|
16,232 | 15,411 | ||||||
Additional paid-in capital
|
18,297,073 | 18,221,881 | ||||||
Accumulated deficit
|
(21,792,170 | ) | (18,575,623 | ) | ||||
Total stockholders' deficit
|
(3,478,865 | ) | (338,331 | ) | ||||
Total liabilities and stockholders' deficit
|
$ | 3,710,828 | $ | 3,597,831 |
Three Months Ended
|
||||||||
June 30,
|
June 30,
|
|||||||
2013
|
2012
|
|||||||
(Restated)
|
||||||||
Operating Expenses:
|
||||||||
Compensation and payroll taxes
|
$ | 849,329 | $ | 564,842 | ||||
Selling, general and administrative
|
208,123 | 89,738 | ||||||
Professional fees
|
581,788 | 121,865 | ||||||
Depreciation expense
|
1,434 | 160 | ||||||
Total expenses
|
1,640,674 | 776,605 | ||||||
Loss from operations
|
(1,640,674 | ) | (776,605 | ) | ||||
Other (expense) income
|
||||||||
Interest expense
|
(2,521,627 | ) | (13,770 | ) | ||||
Change in derivative liability
|
950,245 | 22,440 | ||||||
Total other (expense) income
|
(1,571,382 | ) | 8,670 | |||||
Net loss from continuing operations before provision for income taxes
|
(3,212,056 | ) | (767,935 | ) | ||||
Provision for income taxes
|
(4,491 | ) | (4,491 | ) | ||||
Net loss from continuing operations
|
(3,216,547 | ) | (772,426 | ) | ||||
Discontinued operations:
|
||||||||
Income from discontinued operations, net of income taxes
|
- | 484,420 | ||||||
Net loss
|
$ | (3,216,547 | ) | $ | (288,006 | ) | ||
Net loss per share, continuing operations, basic and diluted
|
$ | (0.02 | ) | $ | (0.01 | ) | ||
Net income per share, discontinued operations, basic and diluted
|
$ | - | $ | 0.01 | ||||
Net loss per share, basic and diluted
|
$ | (0.02 | ) | $ | (0.00 | ) | ||
Weighted average number of common shares outstanding, basic and diluted
|
160,066,779 | 61,535,442 |
June 30,
|
June 30,
|
|||||||
2013
|
2012
|
|||||||
(Restated)
|
||||||||
Cash flows from operating activities
|
||||||||
Net loss
|
$ | (3,216,547 | ) | $ | (288,006 | ) | ||
Income from discontinued operations
|
(484,420 | ) | ||||||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation and amortization
|
1,434 | 160 | ||||||
Amortization of discounts on note payable
|
2,305,550 | 3,628 | ||||||
Amortization of debt offering costs
|
155,391 | - | ||||||
Deferred tax provision
|
4,491 | 4,491 | ||||||
Change in value of derivative liability
|
(950,245 | ) | (22,440 | ) | ||||
Stock issued and subscribed for services
|
400,905 | 394,227 | ||||||
Stock option compensation
|
- | 20,131 | ||||||
Warrants issued for services
|
221,789 | - | ||||||
Changes in operating assets and liabilities:
|
||||||||
Other current assets
|
20,531 | 15,500 | ||||||
Other assets
|
(3,349 | ) | - | |||||
Liabilities of discontinued operations, net
|
(109,000 | ) | (89,392 | ) | ||||
Accounts payable and accrued expenses
|
104,303 | 3,021 | ||||||
Net cash used in operating activities
|
(1,064,747 | ) | (443,100 | ) | ||||
|
||||||||
Cash flows from investing activities
|
||||||||
Purchases of property and equipment
|
(107,565 | ) | (14,596 | ) | ||||
Net cash used in investing activities
|
(107,565 | ) | (14,596 | ) | ||||
Cash flows from financing activities
|
||||||||
Proceeds from sale of stock
|
- | 1,190,000 | ||||||
Proceeds from convertible notes payable
|
880,000 | - | ||||||
Payments on note payable
|
- | (25,000 | ) | |||||
Net cash provided by financing activities
|
880,000 | 1,165,000 | ||||||
Net change in cash
|
(292,312 | ) | 707,304 | |||||
Cash, beginning of the period
|
1,262,615 | 53,632 | ||||||
Cash, end of the period
|
$ | 970,303 | $ | 760,936 | ||||
Supplemental disclosure of cash flow information:
|
||||||||
Interest paid
|
$ | - | $ | 1,944 | ||||
Income taxes paid
|
$ | - | $ | - | ||||
Supplemental disclosure of non-cash investing and financing transactions:
|
||||||||
Stock issued for debt
|
$ | 270,911 | $ | 559,200 | ||||
Stock issued for reduction of liabilities from discontinued operations
|
$ | - | $ | 156,239 |
For the three months ended June 30, 2012:
|
||||||||||||
As Previously
|
||||||||||||
Reported
|
Adjustments
|
Restated
|
||||||||||
Compensation and payroll taxes
|
$ | 326,115 | $ | 238,727 | $ | 564,842 | ||||||
Selling, general and administrative
|
89,738 | - | 89,738 | |||||||||
Professional fees
|
148,365 | (26,500 | ) | 121,865 | ||||||||
Depreciation expense
|
160 | - | 160 | |||||||||
Total expenses
|
564,378 | 212,227 | 776,605 | |||||||||
Loss from operations
|
(564,378 | ) | (212,227 | ) | (776,605 | ) | ||||||
Interest expense
|
(10,553 | ) | (3,217 | ) | (13,770 | ) | ||||||
Change in derivative liability
|
- | 22,440 | 22,440 | |||||||||
Total other income (expense)
|
(10,553 | ) | 19,223 | 8,670 | ||||||||
Net loss from continuing operations before tax provision
|
(574,931 | ) | (193,004 | ) | (767,935 | ) | ||||||
Provision for income taxes
|
- | (4,491 | ) | (4,491 | ) | |||||||
Net loss from continuing operations
|
(574,931 | ) | (197,495 | ) | (772,426 | ) | ||||||
Discontinued operations:
|
||||||||||||
Income from discontinued operations, net of income tax
|
484,420 | - | 484,420 | |||||||||
Net loss
|
$ | (90,511 | ) | $ | (197,495 | ) | $ | (288,006 | ) |
June 30,
|
March 31,
|
|||||||
2013
|
2013
|
|||||||
(Unaudited)
|
||||||||
Office equipment
|
$ | 51,458 | $ | 40,921 | ||||
Software
|
30,167 | 14,192 | ||||||
Transportation equipment under construction
|
435,610 | 354,557 | ||||||
517,235 | 409,670 | |||||||
Less: accumulated depreciation
|
(17,315 | ) | (15,881 | ) | ||||
$ | 499,920 | $ | 393,789 |
June 30,
|
March 31,
|
|||||||
2013
|
2013
|
|||||||
(Unaudited)
|
||||||||
Secured promissory notes, dated May 17, 2011 through May 17, 2012 to an investor bearing interest at 8% per annum, payable on May 17, 2012. The Company is in default on this note.
|
13,333 | 13,333 | ||||||
Total outstanding notes payable
|
$ | 13,333 | $ | 13,333 |
June 30,
|
March 31,
|
|||||||
2013
|
2013
|
|||||||
(Unaudited)
|
||||||||
Principal balance of convertible notes payable outstanding
|
$ | 2,405,000 | $ | 1,795,000 | ||||
Less: discount on convertible notes payable
|
(1,654,599 | ) | (1,678,958 | ) | ||||
Convertible notes payable, net
|
$ | 750,401 | $ | 116,042 |
Year Ended
|
||||
March 31,
|
||||
2014
|
$ | 2,405,000 | ||
Total
|
$ | 2,405,000 |
Three Months Ended June 30, 2013
|
Three Months Ended June 30, 2012
|
|||||||||||||||||||||||
Conversion Feature
|
Conversion Feature
|
|||||||||||||||||||||||
of
|
of
|
|||||||||||||||||||||||
Warrants
|
Notes Payable
|
Total
|
Warrants
|
Notes Payable
|
Total
|
|||||||||||||||||||
Beginning balance, April 1
|
$ | 1,663,394 | $ | 1,518,143 | $ | 3,181,537 | $ | 134,791 | $ | 35,708 | $ | 170,499 | ||||||||||||
Additional issuances
|
2,472,282 | 1,364,711 | 3,836,993 | - | - | - | ||||||||||||||||||
Exercised/converted
|
- | (266,459 | ) | (266,459 | ) | - | (29,439 | ) | (29,439 | ) | ||||||||||||||
Change in derivative liability
|
22,441 | (972,686 | ) | (950,245 | ) | (22,440 | ) | - | (22,440 | ) | ||||||||||||||
Ending balance, June 30
|
$ | 4,158,117 | $ | 1,643,709 | $ | 5,801,826 | $ | 112,351 | $ | 6,269 | $ | 118,620 |
Three
|
Three
|
|||||||
Months Ended
|
Months Ended
|
|||||||
June 30, 2013
|
June 30, 2012
|
|||||||
Expected life in years
|
0.59 - 4.43 years
|
0.17 - 4.28 years
|
||||||
Stock price volatility
|
112.3% - 270.1 | % | 48.5% - 191.6 | % | ||||
Discount rate
|
0.09% - 1.20 | % | 0.07% - 0.61 | % | ||||
Expected dividends
|
None
|
None
|
||||||
Forfeiture rate
|
0 | % | 0 | % |
June 30,
|
March 31,
|
|||||||
2013
|
2013
|
|||||||
(Unaudited)
|
||||||||
Notes payable, related party
|
$ | 85,041 | $ | 194,041 | ||||
$ | 85,041 | $ | 194,041 |
Three Months Ended
|
||||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2013
|
2012
|
$ Change
|
% Change
|
|||||||||||||
Operating Expenses:
|
||||||||||||||||
Compensation and payroll taxes
|
$ | 849,329 | $ | 564,842 | $ | 284,487 | 50.4 | % | ||||||||
Selling, general and administrative
|
208,123 | 89,738 | 118,385 | 131.9 | % | |||||||||||
Professional fees
|
581,788 | 121,865 | 459,923 | 377.4 | % | |||||||||||
Depreciation expense
|
1,434 | 160 | 1,274 | 796.3 | % | |||||||||||
Total expenses
|
1,640,674 | 776,605 | 864,069 | 111.3 | % | |||||||||||
Loss from continuing operations
|
(1,640,674 | ) | (776,605 | ) | (864,069 | ) | 111.3 | % | ||||||||
Other (expense) income
|
||||||||||||||||
Interest expense
|
(2,521,627 | ) | (13,770 | ) | (2,507,857 | ) | 18212.5 | % | ||||||||
Change in derivative liability
|
950,245 | 22,440 | 927,805 | 4134.6 | % | |||||||||||
Total other (expense) income
|
(1,571,382 | ) | 8,670 | (1,580,052 | ) | -18224.4 | % | |||||||||
Net loss from continuing operations before provision for income taxes
|
(3,212,056 | ) | (767,935 | ) | (2,444,121 | ) | 318.3 | % | ||||||||
Provision for income taxes
|
(4,491 | ) | (4,491 | ) | - | 0.0 | % | |||||||||
Net loss from continuing operations
|
(3,216,547 | ) | (772,426 | ) | (2,444,121 | ) | 316.4 | % | ||||||||
Discontinued operations:
|
||||||||||||||||
Income from discontinued operations, net of income taxes
|
- | 484,420 | (484,420 | ) | -100.0 | % | ||||||||||
Net loss
|
$ | (3,216,547 | ) | $ | (288,006 | ) | $ | (2,928,541 | ) | 1016.8 | % |
-
|
obtain adequate sources of debt or equity financing to pay unfunded operating expenses and fund long-term business operations; and
|
|
-
|
manage or control working capital requirements by controlling operating expenses.
|
●
|
5,417,756 shares issued to convertible promissory notes holders for conversion of notes and accrued interest for a total value of $270,911.
|
|
●
|
1,590,000 shares issued for services of $103,550.
|
|
●
|
1,000,000 shares issued to Board of Director member per agreements.
|
Exhibit
No.
|
Description
|
|
31.1
|
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act Of 2002.
|
|
31.2
|
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act Of 2002.
|
|
32.
|
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act Of 2002
|
EX-101.INS
|
XBRL INSTANCE DOCUMENT
|
EX-101.SCH
|
XBRL TAXONOMY EXTENSION SCHEMA DOCUMENT
|
EX-101.CAL
|
XBRL TAXONOMY EXTENSION CALCULATION LINKBASE
|
EX-101.DEF
|
XBRL TAXONOMY EXTENSION DEFINITION LINKBASE
|
EX-101.LAB
|
XBRL TAXONOMY EXTENSION LABELS LINKBASE
|
EX-101.PRE
|
XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE
|
Date: August 14, 2013
|
Las Vegas Railway Express, Inc.
|
By: /s/ Michael A. Barron
|
|
Chief Executive Officer (principal executive officer)
|
|
Date: August 14, 2013
|
|
By: /s/ Wanda Witoslawski
|
|
Chief Financial Officer (principal financial officer)
|
?M9_\$X?AM^U-=MJOBAHHM5'%K>+'B:$DKD!UQ@;%.2#SM'4X!_E
M4_X*1?\`!,/Q+^R+=Z7XA\&"[\3^'-4E+XNS6-
M26.S.I-T95(N,H1E>[]Y;\KLFN[/Z^_:5^,&5X"MPW]';@:I3H<-\&8/!O-:
M6&JQE1GB*$>7!89JF[
(2) Summary of Significant Accounting Policies: Use of Estimates (Policies)
|
3 Months Ended |
---|---|
Jun. 30, 2013
|
|
Policies | |
Use of Estimates: | Use of Estimates:
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reported periods. |
(5) Convertible Notes Payable
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(5) Convertible Notes Payable | (5) Convertible Notes Payable
During February and March 2013, the Company issued a series of convertible notes payable (the Convertible Notes) to investors for total proceeds of $1,900,000. The Convertible Notes are convertible into shares of the Companys common stock at $0.05 per share at the option of the debt holder. The Convertible Notes bear interest at a rate of 8% per annum, and have a maturity date of February 1, 2014. Prior to March 31, 2013, the debt holders converted $105,000 of outstanding principal into 2,100,000 shares of common stock. As a result, as of March 31, 2013, the remaining gross principal balance of convertible notes payable outstanding amounted to $1,795,000.
During the three months ended June 30, 2013, the Company issued additional Convertible Notes to investors for additional proceeds of $880,000, with the same terms as described above. During the three months ended June 30, 2013, the debt holders converted $270,000 of outstanding principal and $911 of accrued interest into 5,417,756 shares of common stock pursuant to the original terms in the agreements. As of June 30, 2013, the remaining principal balance of convertible notes payable amounted to $2,405,000, including $50,000 outstanding to a Director of the Company.
The Company does not have sufficient authorized shares to cover the conversion feature of the convertible notes. The conversion feature of the Convertible Notes issued on and after February 13, 2013 created a derivative liability for the Company. See Note 6, Derivative Instruments. The beneficial conversion feature of the notes issued prior to February 13, 2013 was recorded as a discount to the notes based on its intrinsic value.
In connection with the Convertible Notes, the Company granted an aggregate of 53,600,000 (including 17,600,000 during the three months ended June 30, 2013) warrants to purchase additional shares of common stock at an exercise price of $0.10 per share and a contractual life of 3 years. Of the 17,600,000 warrants granted during the three months ended June 30, 2013, 1,000,000 were granted to a Director of the Company. The Company does not have sufficient authorized shares to cover the warrants. As a result, the warrants issued during the three months ended June 30, 2013 were determined to be derivative liabilities which resulted in additional derivative liabilities of $1,372,237. See Note 8, Derivative Instruments.
The value of the derivative liabilities and discounts created through the issuance of the Convertible Notes and warrants during the three months ended June 30, 2013 as described above exceeded the proceeds of the Convertible Notes by $1,401,191. This excess was recorded as interest expense on the issuance dates of each note and warrant during the three months ended June 30, 2013.
The following summarizes the book value of the convertible notes payable outstanding as of June 30, 2013 and March 31, 2013.
.
Future scheduled maturities of these notes payable are as follows:
In connection with the Convertible Notes, the Company incurred debt issuance costs, which primarily represented commissions paid to acquire the debt. These costs have been capitalized and are being amortized through the maturity date of the notes. During the three months ended June 30, 2013, the Company capitalized an additional $521,351 of debt issuance costs, including the fair value of 4,760,000 warrants issued on April 29, 2013 as commission. Amortization of these capitalized debt issuance costs amounted to $155,391 for the three months ended June 30, 2013, which is reflected as interest expense on the accompanying statement of operations. As of June 30, 2013 and March 31, 2013, the remaining amount of capitalized debt issuance costs amounted to $497,760 and $116,329, respectively, which are included as a component of other current assets on the accompanying consolidated balance sheets. |
(2) Summary of Significant Accounting Policies: Derivative Liabilities (Policies)
|
3 Months Ended |
---|---|
Jun. 30, 2013
|
|
Policies | |
Derivative Liabilities | Derivative Liabilities:
In connection with the private placement of Convertible Notes beginning in February 2013, the Company became contingently obligated to issue shares of common stock in excess of the 200 million authorized under the Companys certificate of incorporation. Consequently, the ability to settle these obligations with shares would be unavailable causing these obligations to potentially be settled in cash. This condition creates a derivative liability.
The Company has a sequencing policy regarding share settlement wherein instruments with the earliest issuance date would be settled first. The sequencing policy also considers contingently issuable additional shares, such as those issuable upon a stock split, to have an issuance date to coincide with the event giving rise to the additional shares.
Using this sequencing policy, all instruments convertible into common stock, including warrants and the conversion feature of notes payable, issued on and subsequent to February 13, 2013 are derivative liabilities.
The Company also has certain warrants and notes payable with elements that qualify as derivatives. The warrants have anti-dilution clauses that prevent calculation of the ultimate number of shares that may be issued upon exercise, and two of the notes payable had a variable conversion feature that similarly prevented the calculation of the number of shares into which they were convertible.
The Company values these warrants and notes payable using the binomial lattice method. The resulting liability is valued at each reporting date and the change in the liability is reflected as change in derivative liability in the statement of operations. |
(2) Summary of Significant Accounting Policies: Property and Equipment (Policies)
|
3 Months Ended |
---|---|
Jun. 30, 2013
|
|
Policies | |
Property and Equipment: | Property and Equipment:
Property and equipment are recorded at historical cost and depreciated on a straight-line basis over their estimated useful lives of approximately five years once the individual assets are placed in service. The Company expenses all purchases of equipment with individual costs of under $500. |
(9) Discontinued Operations (Details) (USD $)
|
3 Months Ended | |
---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
Details | ||
Income from discontinued operations, net of income taxes | $ 0 | $ 484,420 |
(2) Summary of Significant Accounting Policies: Basic and Diluted Loss Per Share (Details) (USD $)
|
3 Months Ended |
---|---|
Jun. 30, 2013
|
|
Details | |
Outstanding Employee Stock Options | 2,000,000 |
Convertible Debt | $ 2,405,000 |
Stock Issued During Period, Shares, Conversion of Convertible Securities | 48,100,000 |
Warrants and Rights Outstanding | $ 82,449,842 |
(3) Property and Equipment: Schedule of Other Assets, Noncurrent (Tables)
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Other Assets, Noncurrent |
|
(1) Organization and Basis of Presentation: Schedule of Error Corrections and Prior Period Adjustments (Tables)
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Error Corrections and Prior Period Adjustments |
|
(7) Equity (Details) (USD $)
|
3 Months Ended | ||
---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Mar. 31, 2013
|
|
Details | |||
Common stock shares authorized | 200,000,000 | 200,000,000 | |
Shares issued from converted debt | 5,417,756 | ||
Convertible notes payable and accrued interest | $ 270,911 | ||
Shares converted held by related party entity | 4,000,000 | ||
Convertible note payable held by related party entity | 200,000 | ||
Shares issued as payment of notes payable | 9,808,773 | ||
Outstanding notes payable and accrued interest | 715,439 | ||
Shares issued for services | 2,590,000 | 2,500,000 | |
Services expense | 318,550 | 182,000 | |
Shares issued for warrants | 196,468 | ||
Shares issued for private placement | 23,600,000 | ||
Proceeds from private placement | $ 1,190,000 | ||
Warrants issued in connection with convertible notes | 17,600,000 | ||
Warrants issued for payments of commissions | 4,760,000 | ||
Warrants issued for payments of directors' services | 2,000,000 |
(1) Organization and Basis of Presentation (Details) (USD $)
|
3 Months Ended | ||
---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Mar. 31, 2013
|
|
Details | |||
Net loss | $ 3,216,547 | $ 288,006 | |
Accumulated Other Comprehensive Income (Loss), Net of Tax | 21,792,170 | ||
Convertible Notes Payable Outstanding | $ 2,405,000 | ||
Additional capital necessary to begin operations | $10 million |
(4) Notes Payable: Schedule of Long-term Debt Instruments (Details) (USD $)
|
Jun. 30, 2013
|
Mar. 31, 2013
|
---|---|---|
Details | ||
Secured promissory notes, dated May 17, 2011 through May 17, 2012 to an investor bearing interest at 8% per annum, payable on May 17, 2012 | $ 13,333 | $ 13,333 |
Short term notes payable | $ 13,333 | $ 13,333 |
(10) Subsequent Events (Details)
|
Aug. 02, 2013
|
Jul. 22, 2013
|
Jul. 17, 2013
|
Jul. 01, 2013
|
---|---|---|---|---|
Details | ||||
Shares issued for consulting services | 750,000 | 750,000 | ||
Restricted shares issued per employement agreement | 2,000,000 | |||
Restricted shares issued for consulting services | 1,000,000 |
(6) Derivative Instruments: Schedule of Derivative Liabilities at Fair Value (Tables)
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Derivative Liabilities at Fair Value |
|
(5) Convertible Notes Payable: ScheduleOfFutureMaturitiesOfNotesPayable (Details) (USD $)
|
Jun. 30, 2013
|
---|---|
Details | |
Principal Balance | $ 2,405,000 |
(2) Summary of Significant Accounting Policies: New Accounting Pronouncements (Policies)
|
3 Months Ended |
---|---|
Jun. 30, 2013
|
|
Policies | |
New Accounting Pronouncements: | New Accounting Pronouncements:
There are no recent accounting pronouncements that management believes will have a material impact on the Company's present or future consolidated financial statements |
(1) Organization and Basis of Presentation
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(1) Organization and Basis of Presentation | (1) Organization and basis of presentation
Basis of Financial Statement Presentation:
The accompanying unaudited interim financial statements of Las Vegas Railway Express, Inc. (the "Company") have been prepared in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all information and footnotes required by accounting principles generally accepted in the United States of America (GAAP) for complete financial statements. These statements reflect all normal and recurring adjustments which, in the opinion of management, are necessary to present fairly the financial position, results of operations and cash flows of the Company for the interim periods presented. However, the results of operations for the interim periods presented are not necessarily indicative of the results that may be expected for the year ending March 31, 2014 or any other future period. These interim financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the year ended March 31, 2013.
Going Concern:
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As shown in the accompanying financial statements, the Company had no revenue, a net loss of $3,216,547 for the three months ended June 30, 2013 and an accumulated deficit of $21,792,170 through June 30, 2013, as well as outstanding convertible notes payable of $2,405,000 which are payable on February 1, 2014. Management believes that it will need additional equity or debt financing to implement the business plan. These matters raise substantial doubt about the Companys ability to continue as a going concern.
The Company estimates that it will need to obtain $10 million in additional capital to begin operations of its planned train service. The Company intends to raise these funds through the public or private sale of equity and/or debt securities. There is no assurance such funding will be available on terms acceptable to the Company, or at all. If the Company succeeds in raising such funds, it intends to use them for railcar purchase, design, refurbishment and outfitting for the National Routes beginning October 2013. The North Las Vegas depot design and construction, lease payments on the North Las Vegas depot site, Union Pacific Railroad (UP)capital infrastructure improvements of approximately $56 million and the procurement of 24 railcars designed specifically for the Las Vegas route are planned to be paid for through a Railroad Rehabilitation & Improvement Financing (RRIF) loan from FRA. The Company estimates that the operating capital generated from the National Routes would fund the operating costs of the deployment of the Las Vegas route. The RRIF loan will pay for the infrastructure improvements required on that route.
The accompanying financial statements do not include any adjustments related to the recoverability and classification of assets and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
Restatements:
The accompanying condensed financial statements for the three months ended June 30, 2012 have been restated to reflect a correction relating to certain warrants and notes payable outstanding which contained elements that qualified them as derivative liabilities. Accordingly, the Company obtained a third party valuation of the warrants and embedded derivatives and reclassified them as derivative liabilities. As a result, the Company recorded the change in the fair value of the derivative liabilities as a component of the condensed statement of operations. The Company also made corrections to stock-based compensation, as well as its deferred income tax provision.
The impact of the restatements described above is as follows.
|
(3) Property and Equipment
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(3) Property and Equipment | (3) Property and Equipment
Property and equipment consisted of the following.
|
(6) Derivative Instruments
|
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(6) Derivative Instruments | (6) Derivative Instruments
Excess Shares
In connection with the private placement of Convertible Notes beginning in February 2013 (see Note 5), the Company became contingently obligated to issue shares of common stock in excess of the 200 million shares authorized under the Companys certificate of incorporation. Consequently, the ability to settle these obligations with shares would be unavailable causing these obligations to potentially be settled in cash. This condition creates a derivative liability.
The Company has a sequencing policy regarding share settlement wherein instruments with the earliest issuance date would be settled first. The sequencing policy also considers contingently issuable additional shares, such as those issuable upon a stock split or anti-dilution, to have an issuance date to coincide with the event giving rise to the additional shares.
Using this sequencing policy, all instruments convertible into common stock, including warrants and the conversion feature of notes payable, issued on and subsequent to February 13, 2013 are classified as derivative liabilities.
Other Derivatives
The Company has certain warrants and notes payable with elements that qualify as derivatives. The warrants have anti-dilution clauses that prevent calculation of the ultimate number of shares that may be issued upon exercise, and two of the notes payable had a variable conversion feature that similarly prevented the calculation of the number of shares into which they were convertible.
The derivative liability, as it relates to the different instruments, is shown in the following table.
The derivative liability was valued using the binomial lattice method with the following inputs.
|
(4) Notes Payable
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(4) Notes Payable | (4) Notes payable
A summary of outstanding notes payable is as follows:
As of June 30, 2013, the Company is in default on the above note payable for $13,333. As of June 30, 2013, there has been no demand made for repayment of the notes or accrued interest. |
(4) Notes Payable: Schedule of Long-term Debt Instruments (Tables)
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Long-term Debt Instruments |
|
(6) Derivative Instruments: Warrant Value Assumptions Schedule (Tables)
|
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | ||||||||||||||||||||||||||||||||||||||||||||||
Warrant Value Assumptions Schedule |
|
(2) Summary of Significant Accounting Policies: Income Taxes (Details) (USD $)
|
Jun. 30, 2013
|
Mar. 31, 2013
|
---|---|---|
Details | ||
Deferred Tax Liabilities, Net | $ 60,405 | $ 55,914 |