|
ITEM 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
The following discussion and analysis is based upon our consolidated
financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States,
and should be read in conjunction with our financial statements and related notes. We incorporate by reference into this Report
our audited consolidated financial statements for the years ended December 31, 2016 and 2015. The preparation of these financial
statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue
and expenses, and related disclosure of contingent assets and liabilities. Management bases its estimates on historical experience
and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis
for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual
results may differ from these estimates under different assumptions or conditions. In addition, the following discussion and analysis
contains forward-looking statements that involve risks and uncertainties, including, but not limited to, those discussed in “Forward
Looking Statements,” and elsewhere in this Report.
The following management’s discussion and analysis is intended
to assist in understanding the principal factors affecting our results of operations, liquidity, capital resources and contractual
cash obligations. This discussion should be read in conjunction with our consolidated financial statements which are incorporated
by reference herein, information about our business practices, significant accounting policies, risk factors, and the transactions
that underlie our financial results, which are included in various parts of this filing.
Overview of Business
On April 3, 2015, the Company entered into a Membership Interest
Purchase Agreement with Sher Trucking, LLC (“Sher”), the majority owner, and two minority owners, which made up all
of the members of Black Diamond Energy Holdings, LLC (“Maxxon Energy” or “Maxxon”) to purchase all of the
outstanding membership interests of Maxxon. The Company paid $1,500,000 in cash to Sher; issued a secured promissory note to Sher
in the amount of $2,854,000 at 5% per annum, due April 3, 2016 and issued 148,500,000 shares of the Company’s common stock
to the minority owners, then valued at $861,300. In April 2016, we paid an additional $1,000,000 to Sher, as well as restructured
this note, which is further described in detail within Note 10 to the accompanying Consolidated Financial Statements.
Prior to the acquisition of Maxxon, our sole business focus
was to acquire producing and non-producing oil and gas leases and to develop oil and gas properties that we owned or in which
we had a leasehold interest. This is a discontinued operation, as we sold our producing oil and gas assets in October 2015, while
remaining the owner of the Van Pelt lease, which is non-producing, and for which there is no asset value related to this lease
as of December 31, 2016 and 2015.
Maxxon is our crude oil hauling and trucking subsidiary. We perform
hauling services for large institutional drilling and exploration companies as well as crude oil marketers. Our largest clients
are multibillion dollar market cap companies, most of which are either publicly held, or large multinational privately held
companies. We principally serve both the Bakken region of North Dakota, and the Permian Basin in Texas and New Mexico.
Our Company was incorporated under the laws of the State of Colorado
on November 27, 2000 under the name “SIN Holdings, Inc.” On November 29, 2010, we changed our name to Legend
Oil and Gas, Ltd.
Results of Operations
The following is a discussion of our consolidated results of operations,
financial condition and capital resources. You should read this discussion in conjunction with our Consolidated Financial
Statements and the Notes thereto contained elsewhere in this report. Comparative results of operations for the periods indicated
are discussed below.
Trucking activities
Maxxon had revenue of $3,859,142 for the year ended December 31, 2016, compared to $4,269,323 during the year
ended December 31, 2015. Since the acquisition of Maxxon on April 3, 2015, we hauled a total of 2,131,317 barrels of oil, averaging
7,836 barrels hauled per day during the year ended December 31, 2015. For the year ended December 31, 2016, we hauled a total of
2,487,789 barrels of oil, averaging 6,816 barrels hauled per day. The decrease in both barrels hauled per day and our overall revenue
during the year ended December 31, 2016, compared to the year ended December 31, 2015, is due to a decrease in the average barrels
hauled and a substantial decrease in the commodity price of oil per barrel as a result of the global depression in the oil markets.
In order to maintain our customer base, we needed to significantly reduce our rates per hauled barrel to be in line with the reduced
prices of oil our customers were receiving. The average hauling price per barrel received by Maxxon during the year ended December
31, 2016 was $1.55, down from $2.00 per barrel in 2015.
The table below summarizes our barrels hauled for the year ended
December 31, 2016 and the year ended December 31, 2015:
|
|
Year Ended December 31,
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|
Barrels hauled
|
|
|
2,487,789
|
|
|
2,131,317
|
|
|
356,472
|
|
|
17
|
%
|
Revenue and cost of revenue
Gross margin during the year ended December 31, 2016, compared
to the year ended December 31,2015, is lower due to (1) the reduction in hauling rates per barrel as a reaction to lower oil prices,
while maintaining driver compensation at similar levels to 2015, to retain drivers, (2) addition of multiple vehicle lease agreements
in 2016 to expand the size of our fleet while moving into the Permian basin, (3) lower hauling rates to acquire new customers
in the Permian basin, and (4) $121,655 in revenue during 2015 related to our Treeline service center, which was closed during
the year ended December 31, 2015.
The table below summarizes our revenue and cost of revenue for the year ended December 31, 2016 and the
year ended December 31, 2015:
|
|
Year Ended December 31,
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|
Revenue
|
|
$
|
3,859,142
|
|
$
|
4,390,978
|
|
$
|
(531,836
|
)
|
|
-12
|
%
|
Cost of revenue
|
|
|
3,091,106
|
|
|
2,866,351
|
|
|
224,755
|
|
|
8
|
%
|
Gross margin
|
|
|
768,036
|
|
|
1,524,627
|
|
|
(756,591
|
)
|
|
-50
|
%
|
Gross margin %
|
|
|
20
|
%
|
|
35
|
%
|
|
|
|
|
|
|
General and administrative expenses
General
and administrative expenses include: professional fees; management fees; travel expenses; office and administrative expenses;
and marketing and SEC compliance and filing expenses. General and administrative expenses decreased during the year ended December
31, 2016, compared to the year ended December 31, 2015, due to lower professional fees. Professional fees are lower
in the year ended December 31, 2016, compared to the year ended December 31, 2015, due to transaction related costs for the acquisition
of Maxxon in 2015, and the decrease in 2016 due to cost cutting measures implemented by management, as well as a negotiated settlement
of $2,000, for a previously accrued amount of approximately $80,000. Thus, professional fees were credited by the difference between
the accrued and settlement amount. This credit was mostly offset by the increase in employees and office expenses
related to the expansion of Maxxon’s oil hauling operations to the Permian basin located in Texas and New Mexico, and the
relocation of its back-office operations headquarters to Colorado.
|
|
Year Ended December 31,
|
|
|
|
|
|
|
|
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|
General and administrative expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Professional fees
|
|
$
|
380,675
|
|
$
|
898,428
|
|
$
|
(517,753
|
)
|
|
-58
|
%
|
Salaries and benefits
|
|
|
2,143,399
|
|
|
1,779,468
|
|
|
363,931
|
|
|
20
|
%
|
Office and administration
|
|
|
1,543,752
|
|
|
1,433,239
|
|
|
110,513
|
|
|
8
|
%
|
Total
|
|
|
4,067,826
|
|
|
4,111,135
|
|
|
(43,309
|
)
|
|
-1
|
%
|
Depreciation and amortization
The Company incurred $741,043 for depreciation
and amortization for the year ended December 31, 2016, compared to $532,708 for the year ended December 31, 2015, from continuing
operations. The increase is reflective of the additional property and equipment acquired in 2016.
Accretion expense
For year ended December 31, 2016, the Company had
accretion expense of $43,798, compared to $27,574 for the year ended December 31, 2015, related to the Company’s
asset retirement obligations. Although we had no oil and gas operations in 2016, we still own the Van Pelt lease (carrying
balance fully impaired) in Oklahoma, and have asset retirement obligations and accretion expense as a result of that
property. These amounts are recorded in discontinued operations for the years ended December 31, 2016 and 2015,
respectively.
Loss on sale of oil and gas properties
For year ended December 31, 2015, the Company sold its Piqua
property for approximately $1.5 million, and its McCune property for $165,000. As the sale significantly altered the relationship
between the Company’s capitalized costs and its total proved reserves, the Company recorded a loss on the sale of approximately
$901,114 for the year ended December 31, 2015. The loss is reported in the loss from discontinued operations in the Company’s
Consolidated Statements of Operations. For the year ended December 31, 2016, the Company only owned the non-operating Van Pelt
lease, which as of December 31, 2015 there was no recorded asset value; and no sales of oil and gas properties during the year
ended December 31, 2016.
Impairment of goodwill
During the year ended December 31, 2015, the Company acquired Maxxon and as a result recorded goodwill of
$438,106. The Company performed a fair value assessment of its goodwill as of December 31, 2015 and determined that the acquired
goodwill was impaired. Accordingly, impairment expense of $438,106 was recorded as of December 31, 2015. For the year ended December
31, 2016, no further impairment of goodwill was required as we had no goodwill remaining.
Impairment of Long-Lived Assets
The Company reviews the carrying value of its long-lived assets
annually or whenever events or changes in circumstances indicate that the historical cost-carrying value of an asset may no longer
be recoverable. The Company assesses recoverability of the carrying value of the asset by estimating the future net undiscounted
cash flows expected to result from the asset, including eventual disposition. If the future net undiscounted cash flows are less
than the carrying value of the asset, an impairment loss is recorded equal to the difference between the asset’s carrying
value and estimated fair value calculated utilizing a discounted cash flow model or appraised value depending on the nature of
the asset. There were no impairments of intangible assets for the years ended December 31, 2016 and 2015. There were no impairments
of property and equipment for the year ended December 31, 2016, however refer to the following discussion related to impairment
of property and equipment during the year ended December 31, 2015.
Impairment of property and equipment
During the year ended December 31, 2015, the Company acquired
Maxxon and as a result recorded property and equipment of $3,188,615. The Company performed a fair value assessment of its property
and equipment as of December 31, 2015, and determined that certain acquired property and equipment was impaired. Accordingly,
impairment expense of $224,835 was recorded on our Treeline service center fixed assets as of December 31, 2015.
Loss on disposal of property and equipment
Loss on sale on disposal of property and equipment was $1,113,067
for the year ended December 31, 2016, compared to $10,255 for the year ended December 31, 2015. The increase in the loss on disposal
of property and equipment is related to the Company selling 19 oil trailers with a net book value of $1,235,346 (net of accumulated depreciation
of $428,654). The Company received $158,355 in proceeds, resulting in a recorded loss on the sale of the vehicles of $1,076,991
during the year ended December 30, 2016. The Company also disposed of several vehicles during the year ended December 31, 2016
that resulted in additional loss on disposal of approximately $36,076. During the year ended December 31, 2015, we exchanged
2 vehicles for 2 new vehicles. The exchange of these vehicles resulted in the Company recording a loss on disposal of $10,255.
Interest expense
Interest expense was $737,998 for the year ended December 31, 2016,
compared to $3,621,017 for the year ended December 31, 2015. Interest
expense decrease is
principally the result of the conversion by Hillair of certain debt to preferred and common stock, settlement of debt with oil
and gas properties, less total interest bearing debt on our balance sheet, as well as the related reduction in amortization of
original issue discounts.
Discontinued operations
During the year ended December 31, 2016, the Company accounted
for its oil and gas operations as discontinued operations. There were no revenues and minimal costs incurred during the year ended
December 31, 2016, which the Company recorded a loss from discontinued operations in the amount of $355,445. During the year ended
December 31, 2015, there was little activity, as most activity of our discontinued operations occurred in the first three months
of 2015. Further, the year ended December 31, 2015 consolidated statements of operations and cash flows have been reclassified
to depict the accounting for discontinued operations. During the year ended December 31, 2015, the Company recorded a loss from
discontinued operations in the amount of $1,020,473.
Change in fair value of embedded derivatives
The Company recorded a loss of $6,551,333 for the year ended December
31, 2015, due to the change in the fair value of the derivative liabilities. On May 1, 2015, Hillair converted its outstanding
Series A Convertible Preferred Stock into 600 million shares of the Company’s common stock. The Company used the market price
on the date of the conversion to value the embedded derivative liabilities associated with certain convertible debt and convertible
preferred stock. There were no derivatives during the year ended December 31, 2016.
Net Loss
The Company recorded a net loss of $6.2 million ($5.9 million
from continuing operations and $0.4 million from discontinued operations) for the year ended December 31, 2016, as compared to
a net loss of approximately $15.0 million for the year ended December 31, 2015. The decrease in losses is mainly due to recognition
of the noncash charge related to the derivative liability discussed above, and the discontinued operations related to our oil and
gas activities. Further, when evaluating the net loss for 2015, after reducing the derivative charge as well as our discontinued
operations, the loss in the year ended December 31, 2015 was approximately $7.4 million. The decrease in our loss for the
year ended December 30, 2016 compared to 2015, when extracting the above factors, was approximately $1.5 million. This decrease
in our loss for the year ended December 31, 2016, was primarily attributable to the decrease in interest expense in the year ended
December 31, 2016 of approximately $2.9 million which was offset by losses on the disposal of property and equipment of approximately
$1.1 million, a decrease in revenues as a result of our strategy to decrease the rates charged to customers per barrel to attract
and obtain new customers to overcome the global oil depression, and an increase in general and administrative expenses related
to the expansion of Maxxon’s oil hauling operations.
Liquidity and Capital Resources
Liquidity
We have incurred net operating losses and operating cash flow
deficits over the last several years, continuing through the year ended December 31, 2016. We sold our oil and gas properties and
acquired a crude oil hauling company in 2015, and we have been funded primarily by a combination of equity issuances, debentures,
and borrowings under loan agreements and to a lesser extent by operating cash flows, to expand our trucking services beyond the
Bakken Region in North Dakota to the Permian basin located in Texas and New Mexico. During the year ended December 31, 2016, we
had a net loss of $6,247,343 as well as negative operating cash flows of $3,220,833. However, management believes that based on
various cost reductions, increased and normalized revenue within our core business, as well as acquisition of new customers, positive
cash flow will result through Maxxon adding overall value to the Company. If volumes and revenue do not increase as expected, we
may be at break-even rates or lower, depending on hauling volumes and revenue. Should this be the case, we would require additional
operating funding in amounts which are not yet determinable. At December 31, 2016, we had cash and cash equivalents totaling $161,039.
We have currently forecasted losses of approximately $200,000 per month, on average, which are expected to decrease as we obtain
new customers, increase our hauling rates and drive our top line revenue, which should also reduce our net losses.
Many of our operating
costs have decreased over the year due to the implementation of expense efficiencies, to levels we believe will effectively operate
our business. We expect our additional cash requirements over the next 12 months to be approximately $2.4
million,
including
capital additions for tractors and trailers, as well as
normal corporate
general and administrative expenses.
However, should the Company seek additional financing to fund operations,
such financings may not be available and the terms of the financing may only be available on unfavorable terms.
These financial statements do not include any adjustments to reflect
the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities
that could result should the Company be unable to continue as a going concern.
Hillair has been our principal funding source since 2014, and
has provided debt capital convertible into various instruments, including common stock. Further, Hillair has acquired preferred
stock as well as converted certain preferred stock into common stock. They have provided us total capital through debt and preferred
stock instruments of over $13.5 million in face value since 2014.
The Company has continued to enter into various Securities Purchase Agreements with Hillair to fund continuing
working capital and capital expenditures. Outstanding at the end of 2016, the Company had entered into Securities Purchase Agreements
with debenture amounts totaling $5,797,976
and
received net proceeds of $5,020,000 (net of original issue discount, legal and diligence fees of $777,976), with maturity dates
of March 1, 2018. The debentures are convertible into 193,265,879 of our common shares at $0.03 per share. Refer to Note 8 –
Related Party Transactions within the accompanying consolidated financial statements for further discussion.
On September 30, 2016, the Company entered into a credit facility with Lorton Finance Company (“Lorton”), an affiliate of
Hillair, due on September 30, 2019. The aggregate amount of this facility is $2,000,000, with the initial draw by the Company
of $1,150,000. Subsequent to the initial draw, future draws require the Company to issue Lorton our Series B Preferred Stock
in amounts equivalent to five percent (5%) of the amount of the draw divided by the $1,000 stated value of the Series B Preferred
Stock. Each of these preferred shares is convertible into our common stock at $0.03 per share. In October 2016, the Company
drew an additional $300,000 from this facility and issued to Lorton, 15 shares of its Series B Preferred Stock valued at $14,500, accounted as debt discount of long term debt-related party and additional paid-in-capital. Refer to Note
8 – Related Party Transactions within the accompanying consolidated financial statements for further discussion.
The table below summarizes our cash flows for the periods ended
December 31, 2016 and December 31, 2015, respectively:
|
|
Year Ended December 31,
|
|
|
2016
|
|
2015
|
Net cash flows from operating activities
|
|
$
|
(3,220,833
|
)
|
|
$
|
(2,536,108
|
)
|
Net cash flows from investing activities
|
|
|
(569,552
|
)
|
|
|
(758,206
|
)
|
Net cash flows from financing activities
|
|
|
3,487,921
|
|
|
|
3,055,969
|
|
Net change in cash during period
|
|
$
|
(302,464
|
)
|
|
$
|
(238,345
|
)
|
Cash from Operating Activities
Cash used by operating activities was $3,220,833 for the year
ended December 31, 2016, as compared to cash used by operating activities of $2,536,108 in the year ended December 31, 2015. The
increase in cash used in operating activities is a result of the Company’s reduced realized revenue per barrel hauled pricing
that was incurred in the year December 31, 2016. The Company awarded new customers with contracts that contained below market
pricing to induce customer acquisition. This resulted in the Company receiving a much lower margin in the year ended December
31, 2016. The Company implemented cost reducing measures to offset the lowered margin received by the Company on these contracts.
However, the Company increased its vehicle fleet size to service the new customers, which increased the number of drivers paid,
fuel costs, insurance, maintenance and other associated costs with the increased fleet size, which increased the Company’s
use of cash in operating activities.
Cash from Investing Activities
Cash used for investing activities for the year ended December
31, 2016 was $569,552 as compared to cash used for investing activities of $758,206 during the year ended December 31, 2015. The
cash flows used in investing activities for 2016 are related to updating the Company’s fleet vehicles, which includes cash
received from the sale of 19 oil trailers of approximately $0.2 million and $0.8 million used for capital additions; including
hauling trucks, oil trailers, and corporate and administrator vehicles. The cash flows used in investing activities for 2015 include
cash received from the sale of 2 oil and gas properties in the first quarter of approximately $1.7 million less costs incurred
of approximately $0.9 million for the development of oil and gas properties, which is included within our discontinued operations,
acquisition of fixed assets of approximately $0.5 million, and net cash paid for the purchase of Maxxon of approximately $1.2 million.
Cash from Financing Activities
Total net cash provided by financing activities was $3,487,921
for the year ended December 31, 2016, consisting of repayment of bank debt, offset by proceeds of notes payable to Hillair. Total
net cash from financing activities in the year ended December 31, 2015 was $3,055,969.
Off Balance Sheet Arrangements
We have no off balance sheet financing activities.
|
ITEM 8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
REPORT OF INDEPENDENT REGISTERED PUBLIC
ACCOUNTING FIRM
To the Audit Committee of the
Board of Directors and Stockholders
of Legend Oil and Gas, Ltd.
We have audited the accompanying consolidated
balance sheet of Legend Oil and Gas, Ltd. and Subsidiaries (the “Company”) as of December 31, 2016, and the related
consolidated statements of operations, stockholders’ deficit and cash flows for the year then
ended. The financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion
on these financial statements based on our audit.
We conducted our audit in accordance with the standards
of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required
to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration
of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances,
but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management,
as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our
opinion.
In our opinion, the financial statements
referred to above present fairly, in all material respects, the consolidated financial position of Legend Oil and Gas, Ltd. and
Subsidiaries, as of December 31, 2016, and the consolidated results of its operations and its cash flows for the year then ended
in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements have
been prepared assuming that the Company will continue as a going concern. As discussed in Note 3 to the financial statements, the
Company has suffered recurring losses from operations and has a working capital deficiency that raise substantial doubt about its
ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note 3. The financial
statements do not include any adjustments that might result from the outcome of this uncertainty.
/s/ Marcum LLP
Marcum LLP
Hartford, CT
March 31, 2017
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors
Legend Oil and Gas, Ltd.
Alpharetta, Georgia
We have audited the accompanying
consolidated balance sheet of Legend Oil and Gas, Ltd. as of December 31, 2015, and the related consolidated statements of operations,
comprehensive loss, stockholders’ equity (deficit), and cash flows for the year then ended. Legend Oil and Gas, Ltd.’s
management is responsible for these financial statements. Our responsibility is to express an opinion on these financial statements
based on our audit.
We conducted our audit in
accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material
misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over
financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing
audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the
effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An
audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated
financial statements referred to above present fairly, in all material respects, the financial position of Legend Oil and Gas,
Ltd. as of December 31, 2015, and the results of its operations and its cash flows for the year then ended in conformity with accounting
principles generally accepted in the United States of America.
The accompanying consolidated
financial statements have been prepared assuming that Legend Oil and Gas, Ltd. will continue as a going concern. As discussed in
Note 3 to the consolidated financial statements, Legend Oil and Gas Ltd. has suffered recurring losses from operations and has
a net working capital deficiency that raise substantial doubt about its ability to continue as a going concern. Management’s
plans in regard to these matters are also described in Note 3. The consolidated financial statements do not include any adjustments
that might result from the outcome of this uncertainty.
/s/ GBH CPAs, PC
|
|
|
|
GBH CPAs, PC
|
|
www.gbhcpas.com
|
|
Houston, Texas
|
|
April 7, 2016
(except for the effects of discontinued operations as discussed in Note 2 as to which the date is March 31, 2017)
|
|
Legend
Oil and Gas, Ltd.
CONSOLIDATED
BALANCE SHEETS
As
of December 31, 2016 and 2015
|
|
2016
|
|
2015
|
|
|
|
|
|
ASSETS
|
|
|
|
|
Current Assets
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
161,039
|
|
|
$
|
463,503
|
|
Accounts receivable
|
|
|
234,321
|
|
|
|
183,773
|
|
Prepaid expenses
|
|
|
299,229
|
|
|
|
281,737
|
|
Other current assets
|
|
|
187,792
|
|
|
|
137,475
|
|
Total Current Assets
|
|
|
882,381
|
|
|
|
1,066,488
|
|
|
|
|
|
|
|
|
|
|
Property and equipment net
|
|
|
2,572,259
|
|
|
|
3,212,174
|
|
Assets held for sale – discontinued operations
|
|
|
—
|
|
|
|
398,680
|
|
Intangible assets
|
|
|
268,320
|
|
|
|
317,242
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
3,722,960
|
|
|
$
|
4,994,584
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
614,101
|
|
|
$
|
943,799
|
|
Accounts payable-related party
|
|
|
—
|
|
|
|
120,000
|
|
Accrued interest
|
|
|
253,955
|
|
|
|
106,505
|
|
Accrued interest-related party
|
|
|
69,236
|
|
|
|
10,034
|
|
Short term debt
|
|
|
214,694
|
|
|
|
249,348
|
|
Current portion of long term debt
|
|
|
238,580
|
|
|
|
1,074,781
|
|
Current portion of long term
debt-related party
|
|
|
241,667
|
|
|
|
—
|
|
Total Current Liabilities
|
|
|
1,632,233
|
|
|
|
2,504,467
|
|
|
|
|
|
|
|
|
|
|
Liabilities of discontinued operations
|
|
|
139,927
|
|
|
|
96,129
|
|
Long term debt, net of deferred financing costs of $166,667 in 2016 and $0 in 2015
|
|
|
1,988,440
|
|
|
|
2,040,518
|
|
Long term debt-related party, net of debt discount and deferred financing costs of $94,690 in 2016
|
|
|
1,113,643
|
|
|
|
—
|
|
Convertible debt-related party, net of debt discount and deferred financing costs of $516,009 in 2016 and $89,323 in 2015
|
|
|
5,281,967
|
|
|
|
564,677
|
|
Total Liabilities
|
|
|
10,156,210
|
|
|
|
5,205,791
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Deficit
|
|
|
|
|
|
|
|
|
Preferred stock – $0.001 par value, 100,000,000 shares authorized
|
|
|
—
|
|
|
|
—
|
|
Preferred stock Series A – $0.001 par value; 0 shares issued and outstanding
|
|
|
—
|
|
|
|
—
|
|
Preferred stock Series B - $0.001
par value; 9,658 and 9,643 shares issued and outstanding in 2016 and 2015, respectively (liquidation preference of $10,648,579)
|
|
|
10
|
|
|
|
10
|
|
Common stock – 4,900,000,000 shares authorized; $0.001 par value; 942,083,273 and 936,083,273 shares issued and outstanding in 2016 and 2015, respectively
|
|
|
942,083
|
|
|
|
936,083
|
|
Additional paid-in capital
|
|
|
44,864,248
|
|
|
|
44,844,948
|
|
Accumulated deficit
|
|
|
(52,239,591
|
)
|
|
|
(45,992,248
|
)
|
Total Stockholders’ Deficit
|
|
|
(6,433,250
|
)
|
|
|
(211,207
|
)
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders’ Deficit
|
|
$
|
3,722,960
|
|
|
$
|
4,994,584
|
|
The accompanying
notes are an integral part of these consolidated financial statements.
Legend Oil and Gas, Ltd.
CONSOLIDATED STATEMENTS OF OPERATION
For the Years ended December 31, 2016 and 2015
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
3,859,142
|
|
|
$
|
4,390,978
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
3,091,106
|
|
|
|
2,866,351
|
|
General and administrative
|
|
|
4,067,826
|
|
|
|
4,111,135
|
|
Depreciation and amortization
|
|
|
741,043
|
|
|
|
532,708
|
|
Impairment of goodwill
|
|
|
—
|
|
|
|
438,106
|
|
Impairment of property and equipment
|
|
|
—
|
|
|
|
224,835
|
|
Loss on disposal of property and equipment
|
|
|
1,113,067
|
|
|
|
10,255
|
|
Total operating expenses
|
|
|
9,013,042
|
|
|
|
8,183,390
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(5,153,900
|
)
|
|
|
(3,792,412
|
)
|
|
|
|
|
|
|
|
|
|
Other Expense:
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(737,998
|
)
|
|
|
(3,621,017
|
)
|
Change in fair value of embedded derivative liabilities
|
|
|
—
|
|
|
|
(6,551,333
|
)
|
Other expense
|
|
|
—
|
|
|
|
(4,600
|
)
|
Total Other Expense
|
|
|
(737,998
|
)
|
|
|
(10,176,950
|
)
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
|
(5,891,898
|
)
|
|
|
(13,969,362
|
)
|
Loss from discontinued operations
|
|
|
(355,445
|
)
|
|
|
(1,020,473
|
)
|
Net loss
|
|
$
|
(6,247,343
|
)
|
|
$
|
(14,989,835
|
)
|
|
|
|
|
|
|
|
|
|
Undeclared dividends on preferred stock
|
|
|
(837,245
|
)
|
|
|
(153,335
|
)
|
|
|
|
|
|
|
|
|
|
Net loss from continuing operations available to common stockholders
|
|
|
(6,729,143
|
)
|
|
|
(14,122,697
|
)
|
Net loss from discontinued operations available to common stockholders
|
|
|
(355,445
|
)
|
|
|
(1,020,473
|
)
|
Net loss attributable to common stockholders
|
|
$
|
(7,084,588
|
)
|
|
$
|
(15,143,170
|
)
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss from continuing operations attributable to common stockholders
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
Basic and diluted net loss from discontinued operations attributable to common stockholders
|
|
$
|
(0.00
|
)
|
|
$
|
(0.00
|
)
|
Basic and diluted net loss attributable to common stockholders
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
Weighted average number of common shares outstanding – basic and diluted
|
|
|
941,066,880
|
|
|
|
658,763,332
|
|
The
accompanying notes are an integral part of these consolidated financial statements.
Legend Oil and Gas, Ltd.
STATEMENTS OF CONSOLIDATED STOCKHOLDERS’ DEFICIT
For the Years ended December 31, 2016
and 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series A
Preferred Stock
|
|
|
Series B
Preferred Stock
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Additional
Paid-in
Capital
|
|
|
Accumulated
Deficit
|
|
|
Total
Stockholders’
Deficit
|
|
Balance, January 1, 2015
|
|
|
600
|
|
|
$
|
1
|
|
|
|
—
|
|
|
$
|
—
|
|
|
|
187,583,273
|
|
|
$
|
187,583
|
|
|
$
|
27,227,181
|
|
|
$
|
(31,002,413
|
)
|
|
$
|
(3,587,648
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion of Preferred Stock
|
|
|
(600
|
)
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
600,000,000
|
|
|
|
600,000
|
|
|
|
(599,999
|
)
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liability settled upon conversion of preferred stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,680,000
|
|
|
|
|
|
|
|
7,680,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of Maxxon
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
148,500,000
|
|
|
|
148,500
|
|
|
|
712,800
|
|
|
|
|
|
|
|
861,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of convertible preferred stock
|
|
|
|
|
|
|
|
|
|
|
9,643
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
9,824,966
|
|
|
|
|
|
|
|
9,824,976
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14,989,835
|
)
|
|
|
(14,989,835
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2015
|
|
|
—
|
|
|
$
|
—
|
|
|
|
9,643
|
|
|
$
|
10
|
|
|
|
936,083,273
|
|
|
$
|
936,083
|
|
|
$
|
44,844,948
|
|
|
$
|
(45,992,248
|
)
|
|
$
|
(211,207
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of convertible preferred stock
|
|
|
|
|
|
|
|
|
|
|
15
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
14,500
|
|
|
|
|
|
|
|
14,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock to employee
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,000,000
|
|
|
|
6,000
|
|
|
|
4,800
|
|
|
|
|
|
|
|
10,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,247,343
|
)
|
|
|
(6,247,343
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2016
|
|
|
—
|
|
|
$
|
—
|
|
|
|
9,658
|
|
|
$
|
10
|
|
|
|
942,083,273
|
|
|
$
|
942,083
|
|
|
$
|
44,864,248
|
|
|
$
|
(52,239,591
|
)
|
|
$
|
(6,433,250
|
)
|
Legend Oil and
Gas, Ltd.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
For the Years ended December 31, 2016 and 2015
|
|
2016
|
|
|
2015
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(6,247,343
|
)
|
|
$
|
(14,989,835
|
)
|
Loss attributed to discontinued operations
|
|
|
355,445
|
|
|
|
1,020,473
|
|
Loss from continuing operations
|
|
|
(5,891,898
|
)
|
|
|
(13,969,362
|
)
|
Adjustments to reconcile net loss to cash flows used in operating activities:
|
|
|
|
|
|
|
|
|
Stock issued to employee
|
|
|
10,800
|
|
|
|
—
|
|
Depreciation and amortization
|
|
|
741,043
|
|
|
|
532,708
|
|
Loss on disposal of property and equipment
|
|
|
1,113,067
|
|
|
|
10,255
|
|
Impairment of property and equipment
|
|
|
—
|
|
|
|
224,835
|
|
Write-off of inventory
|
|
|
—
|
|
|
|
143,689
|
|
Loss on legal settlement
|
|
|
20,000
|
|
|
|
—
|
|
Impairment of goodwill
|
|
|
—
|
|
|
|
438,106
|
|
Amortization of discounts on long term debt
|
|
|
90,688
|
|
|
|
—
|
|
Amortization of discounts on convertible debt
|
|
|
247,290
|
|
|
|
854,576
|
|
Non-cash debt prepayments penalties
|
|
|
—
|
|
|
|
1,927,071
|
|
Change in fair value of embedded derivative liabilities
|
|
|
—
|
|
|
|
6,551,333
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(50,548
|
)
|
|
|
885,310
|
|
Prepaid expenses
|
|
|
610,475
|
|
|
|
(243,359
|
)
|
Inventory
|
|
|
—
|
|
|
|
63,748
|
|
Other current assets
|
|
|
(50,317
|
)
|
|
|
23,279
|
|
Accounts payable and accrued expenses
|
|
|
(292,418
|
)
|
|
|
338,433
|
|
Accounts payable-related party
|
|
|
(120,000
|
)
|
|
|
(457,000
|
)
|
Other current liabilities
|
|
|
—
|
|
|
|
(72,094
|
)
|
Accrued interest
|
|
|
294,750
|
|
|
|
112,790
|
|
Accrued interest-related party
|
|
|
59,202
|
|
|
|
(333
|
)
|
Net cash flows used in operating activities – continuing operations
|
|
|
(3,217,866
|
)
|
|
|
(2,636,015
|
)
|
Net cash flows (used in) provided by operating activities –
discontinued operations
|
|
|
(2,967
|
)
|
|
|
99,907
|
|
Net cash flows used in operating activities
|
|
|
(3,220,833
|
)
|
|
|
(2,536,108
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Proceeds from certificate of deposit
|
|
|
—
|
|
|
|
85,000
|
|
Cash paid for the purchase of property and equipment
|
|
|
(817,907
|
)
|
|
|
(483,542
|
)
|
Proceed from sale of property and equipment
|
|
|
158,355
|
|
|
|
21,355
|
|
Cash paid for the purchase of Black Diamond Energy Holdings, net cash received of $435,339 in 2015
|
|
|
—
|
|
|
|
(1,189,661
|
)
|
Net cash flows used in investing activities – continuing operations
|
|
|
(659,552
|
)
|
|
|
(1,566,848
|
)
|
Net cash flows provided by investing activities – discontinued operations
|
|
|
90,000
|
|
|
|
808,642
|
|
Net cash flows used in investing activities
|
|
|
(569,552
|
)
|
|
|
(758,206
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Proceeds from convertible debt-related party
|
|
|
4,470,000
|
|
|
|
2,310,000
|
|
Proceeds from short term debt
|
|
|
170,000
|
|
|
|
100,000
|
|
Proceeds on short term convertible debt-related party
|
|
|
—
|
|
|
|
1,750,000
|
|
Proceeds from long term debt-related party
|
|
|
1,362,455
|
|
|
|
—
|
|
Payments on short term debt
|
|
|
(2,334,721
|
)
|
|
|
(390,602
|
)
|
Payments on short term debt-related party
|
|
|
—
|
|
|
|
(713,429
|
)
|
Payments on long term debt
|
|
|
(179,813
|
)
|
|
|
—
|
|
Net cash flows provided by financing activities
|
|
|
3,487,921
|
|
|
|
3,055,969
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
(302,464
|
)
|
|
|
(238,345
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
463,503
|
|
|
|
701,848
|
|
Cash and cash equivalents, end of period
|
|
$
|
161,039
|
|
|
$
|
463,503
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
|
|
|
|
|
|
|
|
|
Cash paid during the year for:
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
34,454
|
|
|
$
|
5,453
|
|
Taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Change in estimate of asset retirement obligations
|
|
$
|
—
|
|
|
$
|
69,132
|
|
Accrual of oil and gas development costs through accounts payable
|
|
$
|
—
|
|
|
$
|
20,789
|
|
Sale of oil and gas properties to settle related party debt
|
|
$
|
—
|
|
|
$
|
1,814,289
|
|
Fair value of derivative liability extinguished upon conversion of preferred stock to common stock
|
|
$
|
—
|
|
|
$
|
7,680,000
|
|
Preferred stock issued for conversion of debt
|
|
$
|
—
|
|
|
$
|
9,824,976
|
|
Conversion of preferred stock to common stock
|
|
$
|
—
|
|
|
$
|
600,000
|
|
Debt and common stock issued/to be issued for the purchase of Black Diamond Energy Holdings
|
|
$
|
—
|
|
|
$
|
3,715,300
|
|
Financed debt issuance costs and original issue discounts
|
|
$
|
1,011,521
|
|
|
$
|
104,000
|
|
Financing for insurance policies
|
|
$
|
627,967
|
|
|
$
|
—
|
|
Debt issued for the acquisition of property and equipment
|
|
$
|
524,961
|
|
|
$
|
271,623
|
|
Reclassification of accounts payable to short term debt
|
|
$
|
40,850
|
|
|
$
|
—
|
|
Reclassification of accrued interest on short term debt
|
|
$
|
147,300
|
|
|
$
|
6,601
|
|
Preferred stock issued in conjunction with long term debt-related party
|
|
$
|
14,500
|
|
|
$
|
—
|
|
The accompanying notes are an integral part of these consolidated financial
statements.
Legend
Oil and Gas, Ltd.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
1 – ORGANIZATION AND DESCRIPTION OF OPERATIONS
Description
of Business
Legend Oil and Gas, Ltd. (the “Company” or “Legend”) is a crude oil hauling and trucking
company with principal operations in the Bakken region of North Dakota and the Permian Basin in Texas and New Mexico. These crude
oil hauling operations commenced through our acquisition of Black Diamond Energy Holdings, LLC on April 3, 2015. Our current focus
is to grow our core business and expand our crude oil hauling operations into other basins throughout the United States. Our field
operations are managed by employees in Texas, New Mexico and North Dakota. Our back office operations staff is based out of North
Dakota and Colorado, with the Company’s combined Chief Executive Officer and Chief Financial Officer based out of Georgia,
and our Controller based in Florida.
Further,
through October 27, 2015, we were also an oil and gas exploration, development and production company; this business was
to acquire producing and nonproducing oil and gas interests and develop oil and gas properties that we owned or in which we had
a leasehold interest. Our oil and gas property interests were located in the United States (Kansas and Oklahoma). On October 27,
2015, we sold our oil and gas exploration operations and we have presented those operations as discontinued operations.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles
of Consolidation
The
consolidated financial statements for the year ended December 31, 2016 include the accounts of the Company and our wholly owned
subsidiary, Black Diamond Energy Holdings, LLC and its wholly-owned subsidiaries Maxxon Energy, LLC and Treeline Diesel Center,
LLC. Intercompany transactions and balances have been eliminated in consolidation.
Basis
of Presentation
The
accompanying consolidated financial statements of the Company, have been prepared in accordance with generally accepted accounting
principles (“GAAP”) in the United States of America and the rules of the Securities and Exchange Commission (“SEC”).
Reclassifications
Certain information from the year ended December 31, 2015,
have been retroactively reclassified to conform with the current year’s presentation in connection with our
discontinued operations.
Long-lived assets that are expected to be recovered through a sale or disposition are classified as held
for sale. Assets classified as held for sale are evaluated for impairment using the lower of fair value less disposal costs and
carrying value. Assets held for sale are not depreciated. Further, no impairment loss for the assets held for sale was recorded
in either of the years ended December 31, 2016 or 2015.
Accordingly, the revenues and expenses related to the Company’s
oil and gas operations have been reclassified to loss from discontinued operations in the Company’s consolidated statements
of operations for the years ended December 31, 2016 and 2015. Corresponding reclassifications have also been made to the consolidated
statements of cash flows. This change in classification does not materially affect previously reported cash flows from operations,
investing or from financing activities in the consolidated statements of cash flows. The below tables summarize the
reclassifications made in the Company’s consolidated balance sheet, consolidated statement of operations and consolidated
statement of cash flows for the year ended December 31, 2015 which were included in the December 31, 2015 consolidated financial
statements included in Form 10-K.
Consolidated Balance Sheet
|
|
As Originally
Stated
|
|
|
Adjustment
|
|
|
As Restated
|
|
Property and equipment
|
|
$
|
3,610,854
|
|
|
$
|
(398,680
|
)
|
|
$
|
3,212,174
|
|
Assets held for sale – discontinued operations
|
|
|
—
|
|
|
|
398,680
|
|
|
|
398,680
|
|
Asset retirement obligations
|
|
|
96,129
|
|
|
|
(96,129
|
)
|
|
|
—
|
|
Liabilities of discontinued operations
|
|
|
—
|
|
|
|
96,129
|
|
|
|
96,129
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas revenue
|
|
|
350,315
|
|
|
|
(350,315
|
)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas production expenses
|
|
|
387,501
|
|
|
|
(387,501
|
)
|
|
|
—
|
|
General and administrative
|
|
|
4,141,012
|
|
|
|
(29,877
|
)
|
|
|
4,111,135
|
|
Depreciation and amortization
|
|
|
657,448
|
|
|
|
(124,740
|
)
|
|
|
532,708
|
|
Accretion of asset retirement obligation
|
|
|
27,574
|
|
|
|
(27,574
|
)
|
|
|
—
|
|
Loss on sale of oil and gas properties
|
|
|
901,114
|
|
|
|
(901,114
|
)
|
|
|
—
|
|
Operating loss
|
|
|
(4,912,903
|
)
|
|
|
1,120,491
|
|
|
|
(3,792,412
|
)
|
Other income (expense)
|
|
|
95,418
|
|
|
|
(100,018
|
)
|
|
|
(4,600
|
)
|
Loss from continuing operations
|
|
|
(14,989,835
|
)
|
|
|
1,020,473
|
|
|
|
(13,969,362
|
)
|
Loss from discontinued operations
|
|
|
—
|
|
|
|
(1,020,473
|
)
|
|
|
(1,020,473
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
$
|
(14,989,835
|
)
|
|
|
1,020,473
|
|
|
$
|
(13,969,362
|
)
|
Loss from discontinued operations
|
|
|
—
|
|
|
|
(1,020,473
|
)
|
|
|
(1,020,473
|
)
|
Depreciation and amortization
|
|
|
657,448
|
|
|
|
(124,740
|
)
|
|
|
532,708
|
|
Accretion of asset retirement obligation
|
|
|
27,574
|
|
|
|
(27,574
|
)
|
|
|
—
|
|
Loss on sale of oil and gas properties
|
|
|
901,114
|
|
|
|
(901,114
|
)
|
|
|
—
|
|
Accounts receivable
|
|
|
952,262
|
|
|
|
(66,952
|
)
|
|
|
885,310
|
|
Net cash flows used in operating activities – continuing operations
|
|
|
(2,536,108
|
)
|
|
|
(99,907
|
)
|
|
|
(2,636,015
|
)
|
Net cash flows provided by operating activities – discontinued operations
|
|
|
—
|
|
|
|
(99,907
|
)
|
|
|
(99,907
|
)
|
Proceeds from sale of oil and gas properties
|
|
|
1,665,000
|
|
|
|
(1,665,000
|
)
|
|
|
—
|
|
Cash paid for oil and gas properties development costs
|
|
|
(856,358
|
)
|
|
|
856,358
|
|
|
|
—
|
|
Net cash flows used in investing activities – continuing operations
|
|
|
(758,206
|
)
|
|
|
(808,642
|
)
|
|
|
(1,566,848
|
)
|
Net cash flows provided by investing activities – discontinued operations
|
|
|
—
|
|
|
|
808,642
|
|
|
|
808,642
|
|
Use
of Estimates
The
preparation of the 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 reporting period. Actual results could
differ from those estimates. Estimates and assumptions are reviewed periodically and the effects of revisions are reflected
in the financial statements in the period in which the change is determined. Estimates are used when accounting for such
items as allowance for doubtful accounts, estimates used in the assessment of impairment for long-lived assets, fair value of
financial instruments, cost of asset retirement obligations, management’s assessment of going concern, contingencies
and litigation.
Cash
and Cash Equivalents
We
consider all highly liquid short-term investments with original maturities of three months or less to be cash equivalents.
The
Company has deposits in United States financial institutions that maintain FDIC deposit insurance on all accounts, collectively,
with an aggregate coverage up to $250,000 per depositor per financial institution. At times, the amount of the deposits exceeds
the FDIC limits. The portion of the deposits in excess of FDIC limits represents a credit risk of the Company.
Concentrations
We
derived certain revenue and accounts receivable as of and for the years ended December 31, 2016 and 2015, that exceeded 10% of
accounts receivable and revenue in each of those years. Approximately 77% and 100% of accounts receivable at December 31,
2016 and 2015, respectively, were derived from two customers. Approximately 73% and 95% of crude hauling revenue for the
years ended December 31, 2016 and 2015 were derived from two and one customer(s), respectively.
Accounts
Receivable
Accounts receivable typically consist of crude oil hauling customer receivables, and are presented on
the consolidated balance sheets net of allowances for doubtful accounts. The Company establishes provisions for losses on accounts
receivable for estimated uncollectible accounts and regularly reviews collectability and establishes or adjusts the allowance as
necessary using the specific identification method. Account balances that are deemed uncollectible are charged off against the
allowance. No allowance for doubtful accounts was necessary as of December 31, 2016 and 2015.
Inventory
Inventories consist primarily
of diesel truck parts for repairs to the Company’s fleet and for third parties. Inventories are stated at the lower of cost
or market, using the average cost method. Cost includes the purchase price of the inventory from our vendors. All items are considered
raw materials related to service repairs. During December 31, 2015, the Company wrote off inventories of approximately $144,000
which were included within the cost of revenue line on the accompanying consolidated statements of operations. The write off was
due to expectation of no future sale of the inventories. The Company had no inventory as of December 31, 2016.
Prepaid
Expense
Prepaid
expenses consist primarily of prepaid insurance premiums. The Company amortizes these prepayments to expense over the requisite
time period.
Property
and Equipment
Property and equipment are stated at cost less accumulated
depreciation. Maintenance and repairs are charged to expense as incurred. Renewals and betterments which extend the life or improve
existing equipment are capitalized. Upon disposition or retirement of equipment, the cost and related accumulated depreciation
are removed and any resulting gain or loss is reflected in operations. Depreciation is provided using the straight-line method
over the estimated useful lives of the assets, which are 5-7 years.
Intangibles
Intangible
assets are comprised of a customer list, a trademark and a non-compete agreement obtained in the acquisition of Maxxon during
the year ended December 31, 2015. The intangible assets are amortized on a straight-line basis over the assets’ respective
life, ranging from 36 months to 120 months.
Impairment
of Long-Lived Assets
The Company reviews the carrying value of its long-lived assets
annually or whenever events or changes in circumstances indicate that the historical cost-carrying value of an asset may no longer
be recoverable. The Company assesses recoverability of the carrying value of the asset by estimating the future net undiscounted
cash flows expected to result from the asset, including eventual disposition. If the future net undiscounted cash flows are less
than the carrying value of the asset, an impairment loss is recorded equal to the difference between the asset’s carrying
value and estimated fair value calculated utilizing a discounted cash flow model or appraised value depending on the nature of
the asset. There were no impairments of long-lived assets for the year ended December 31, 2016. The Company impaired property and
equipment in the amount of $224,835 for the year ended December 31, 2015.
Goodwill
Goodwill
represents the excess of purchase price over the estimated fair value of net assets acquired related to the Maxxon acquisition.
The Company annually evaluates the value of its goodwill and determines if it is impaired by comparing the carrying value of goodwill
to its estimated fair value. The Company fully impaired its goodwill during the year ended December 31, 2015.
Liabilities
of Discontinued Operations – Asset Retirement Obligation
The Company records the fair value of a liability for an asset retirement obligation in the period in which
the asset is acquired and a corresponding increase in the carrying amount of the related long-lived asset if a reasonable estimate
of fair value can be made. The associated asset retirement cost capitalized as part of the related asset is allocated to expense
over the asset’s useful life. If the liability is settled for an amount other than the recorded amount, a gain or loss is
recognized. The asset retirement obligation is recorded at its estimated fair value and accretion is recognized over time as the
discounted liability is accreted to its expected settlement value. Fair value is determined by using the expected future cash outflows
discounted at our credit-adjusted risk-free interest rate. The asset retirement obligation on the accompanying consolidated balance
sheet at December 31, 2016, is related to our nonproducing Van Pelt lease in Oklahoma, and has been reclassified as l
iabilities
of discontinued operations
.
Oil
and Gas Revenue Recognition – Discontinued Operations
The
Company used the sales method of accounting for its oil and gas revenue recognition. Revenue from production on properties in
which the Company shared an economic interest with other owners was recognized on the basis of the Company’s interest. Revenues
were reported on a gross basis for the amounts received before taking into account production taxes, royalties, and transportation
costs, which were reported as production expenses. Under the sales method, revenues were recognized based on the actual volumes
of gas and oil sold to purchasers at a fixed or determinable price, when delivery had occurred and title had transferred, and
if collectability of revenue was probable.
Oil
Hauling and Service Revenue Recognition
Our wholly-owned subsidiary,
Maxxon, recognizes revenue based on the relative transit time of the freight transported and as other services are provided. Accordingly,
a portion of the total revenue that will be billed to the customer once a load is delivered is recognized in each reporting period
based on the percentage of the freight pickup and delivery service that has been completed at the end of the reporting period.
The Company records revenues on the gross basis at amounts charged to its customers because the Company is the primary obligor,
a principal in the transaction, it invoices its customers and retains all credit risks, and maintains discretion over pricing.
Additionally, the Company is responsible for the selection of third-party transportation providers. Independent contractor providers
of revenue equipment are classified as purchased transportation expense, which is included in cost of revenue in the consolidated
statements of operations.
Income
Taxes
The Company recognizes income taxes on an accrual basis based on a tax position taken or expected to be taken
in its tax returns. A tax position is defined as a position in a previously filed tax return or a position expected to be taken
in a future tax filing that is reflected in measuring current or deferred income tax assets or liabilities. Tax positions are recognized
only when it is more likely than not (i.e. likelihood of greater than 50%), based on technical merits, that the position would
be sustained upon examination by taxing authorities. Tax positions that meet the more likely than not threshold are measured using
a probability-weighted approach as the largest amount of tax benefit that is greater than 50% likely of being realized upon settlement.
Should they occur, interest and penalties related to tax positions are recorded as interest expense. No such interest or penalties
have been incurred in either of the years ended December 31, 2016 and 2015. We have statutes of limitation open for Federal income
tax returns related to tax years 2012 through 2016. We have state income tax returns subject to examination primarily for tax years
2012 through 2016. To the extent the Company has tax attribute carryforwards, the tax years in which the attribute was generated
may still be adjusted upon examination by the Internal Revenue Service, or state tax authorities to the extent utilized in a future
period.
Income taxes are accounted
for using an asset and liability approach that requires the recognition of deferred tax assets and liabilities for the expected
future tax consequences of events that have been recognized in our financial statements or tax returns. A valuation allowance is
established to reduce deferred tax assets if all, or some portion, of such assets will more likely than not be realized. A valuation
allowance for the full amount of the net deferred tax asset was recorded at December 31, 2016 and 2015.
Stock-based
compensation
The Company measures compensation cost for stock-based payment awards at fair value and recognizes it as compensation
expense over the service period for awards expected to vest. Legend’s policy is to issue new shares when options are exercised.
Compensation cost from the issuance of stock options and stock grants is recorded as a component of general and administrative
expenses in the consolidated statements of operations, and amounted to $10,800 and $0 for the years ended December 31, 2016 and
2015, respectively. This compensation expense was an inducement to an employee to transfer their ownership of four tractor units
to the Company.
The
Black-Scholes option pricing model is used to estimate the fair value of employee stock option awards at the date of grant, which
requires the input of highly subjective assumptions, including expected volatility and expected life. Changes in these inputs
and assumptions can materially affect the measure of estimated fair value of our share-based compensation. These assumptions are
subjective and generally require significant analysis and judgment to develop. When estimating fair value, some of the assumptions
will be based on, or determined from, external data and other assumptions may be derived from our historical experience with stock-based
payment arrangements. The appropriate weight to place on historical experience is a matter of judgment, based on relevant facts
and circumstances.
The
Company estimates volatility by considering the historical stock volatility. The Company has opted to use the simplified method
for estimating expected term, which is generally equal to the midpoint between the vesting period and the contractual term.
Net Loss Attributable
to Common Stockholders
The computation of basic net loss attributable to common stockholders
is based on the weighted average number of shares that were outstanding during the period, including contingently redeemable common
stock and adding accumulated dividends on the Company’s Series B Convertible Preferred Stock to the numerator. The computation
of diluted net loss per common share is based on the weighted average number of shares used in the basic net loss per share calculation
plus the number of common shares that would be issued assuming the exercise of all potentially dilutive common shares outstanding.
All potentially dilutive shares or convertible instruments outstanding for the years ended December 31, 2016 and 2015 were anti-dilutive.
All potentially dilutive common shares include convertible preferred stock and convertible debentures.
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
Potentially dilutive of common stock equivalents:
|
|
|
|
|
|
|
|
|
Convertible preferred stock
|
|
|
327,999,200
|
|
|
|
327,499,200
|
|
Convertible Debt
|
|
|
193,265,879
|
|
|
|
21,800,000
|
|
Advertising
and Marketing Costs
The
Company expenses the costs of advertising and marketing at the time the related activities take place, which are included in general
and administrative expenses.
Derivative
Financial Instruments
The
Company evaluates financial instruments for freestanding or embedded derivatives. Derivative instruments that do not qualify for
permanent equity classification as the instruments have been determined not to be indexed to the Company’s stock are recorded
as liabilities at fair value, with changes in value recognized as other income (expense) in the consolidated statements of operations
in the period of change. Derivative liabilities are categorized as either short-term or long-term based upon management’s
estimates as to when the derivative instrument may be realized or based upon the holder’s ability to realize the instrument.
At December 31, 2016 and 2015, no derivative financial instruments existed.
Fair
Value Measurements
The
Company follows FASB ASC 820, Fair Value Measurement (“ASC 820”), which clarifies fair value as an exit price, establishes
a hierarchal disclosure framework for measuring fair value, and requires extended disclosures about fair value measurements. The
provisions of ASC 820 apply to all financial assets and liabilities measured at fair value.
As
defined in ASC 820, fair value, clarified as an exit price, represents the amount that would be received to sell an asset or paid
to transfer a liability in an orderly transaction between market participants. As a result, fair value is a market-based approach
that should be determined based on assumptions that market participants would use in pricing an asset or a liability.
As
a basis for considering these assumptions, ASC 820 defines a three-tier value hierarchy that prioritizes the inputs used in the
valuation methodologies in measuring fair value.
Level
1: Observable market inputs such as quoted prices in active markets;
Level
2: Observable market inputs, other than the quoted prices in active markets, that are observable either directly or indirectly;
and
Level
3: Unobservable inputs where there is little or no market data, which require the reporting entity to develop its own assumptions.
Recently
Issued Accounting Pronouncements
From
time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board or FASB or other standard setting
bodies and adopted by the Company as of the specified effective date. Unless otherwise discussed below, the Company believes that
the impact of recently issued standards that are not yet effective will not have a material impact on its financial position or
results of operations upon adoption.
In May 2014, the
FASB issued Accounting Standards Update (ASU) No. 2014-09,
Revenue from Contracts with Customers
, which will replace numerous
requirements in U.S. GAAP, including industry-specific requirements. This guidance provides a five-step model to be applied to
all contracts with customers, with an underlying principle that an entity will recognize revenue to depict the transfer of goods
or services to customers at an amount that the entity expects to be entitled to in exchange for those goods or services. ASU No.
2014-09 requires extensive quantitative and qualitative disclosures covering the nature, amount, timing and uncertainty of revenue
and cash flows arising from customer contracts, including disclosures on significant judgments made when applying the guidance.
This guidance is effective for annual reporting periods beginning after December 15, 2017 and interim periods therein. An entity
can elect to apply the guidance under one of the following two methods: (i) retrospectively to each prior reporting period presented
– referred to as the full retrospective method or (ii) retrospectively with the cumulative effect of initially applying the
standard recognized at the date of initial application in retained earning – referred to as the modified retrospective method.
The Company is currently evaluating the impact of adopting ASU 2014-09 on its consolidated financial statements.
In April 2015, FASB issued
Accounting Standards Update No. 2015-03,
Interest – Imputation of Interest (Subtopic 835-30): Simplifying the
Presentation of Debt Issuance Costs
(ASU 2015-03). ASU 2015-03 requires that debt issuance costs related to a recognized
debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability,
consistent with debt discounts. ASU 2015-03 is effective for the Company in the first quarter of 2016 with early adoption
permitted. The adoption of ASU 2015-03 was not significant to the Company’s consolidated financial statements.
In
February 2016, the FASB issued ASU No. 2016-2,
Leases
. ASU 2016-2 is aimed at making leasing activities more transparent
and comparable, and requires substantially all leases be recognized by lessees on their balance sheet as a right-of-use asset
and corresponding lease liability, including leases currently accounted for as operating leases. ASU 2016-2 is effective for the
Company in the fiscal year beginning after December 15, 2018, and interim periods within those fiscal years with early adoption
permitted. The new standard must be adopted using a modified retrospective transition approach for capital and operating leases
existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements; the
guidance provides certain practical expedients. The Company is currently evaluating the impact of adopting ASU 2016-2 on its financial
statements, and expects it will impact its current operating leases on its financial statements.
On
March 30, 2016, the FASB issued ASU 2016-09, Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based
Payment Accounting. The amendments in ASU 2016-09 affect all entities that issue share-based payment awards to their employees
and involve multiple aspects of the accounting for share-based payment transactions, including income tax consequences, classification
of awards as either equity or liabilities, and classification on the statement of cash flows. The adoption of ASU 2016-09 by the
Company did not have a material effect on the Company’s consolidated financial statements.
In
November 2015, FASB issued ASU 2015-17, Balance Sheet Classification of Deferred Taxes, which simplifies the presentation of deferred
taxes by requiring that deferred tax assets and liabilities be presented as noncurrent on the balance sheet. ASU 2015-17 is effective
for the Company in the fiscal year beginning after December 15, 2016, and interim periods within those fiscal years. The Company
does not believe the impact of adopting ASU 2015-17 will be significant.
NOTE
3 – GOING CONCERN
The accompanying consolidated financial statements have been
prepared on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the normal course
of business. This principle is applicable to all entities except for entities in liquidation or entities for which liquidation
appears imminent. The Company has incurred significant losses from continuing operations of approximately $5.9 million and has
cash flows used in operating activities of $3.2 million for the year ended December 31, 2016, and had negative working capital
of approximately $750,000 at December 31, 2016. Additionally, the Company is dependent on a small number of customers in obtaining
its revenue goals. Further, obtaining additional debt and/or equity financing to roll-out and scale its planned principal business
operations may be limited due to our losses from operations. These factors raise substantial doubt about the Company’s ability
to continue as a going concern.
As a result, if the Company is unable to (i) obtain additional
liquidity for working capital and/or (ii) make the required principal and interest payments on long term debt, there would be
a significant adverse impact on the financial position and operating results of the Company. The accompanying financial statements
do not include any adjustments relating to the recoverability and classification of asset carrying amounts or the amounts and classification
of liabilities that may result from the outcome of this uncertainty.
Management’s plans in regard to these matters consist principally of seeking additional debt and/or
equity financing combined with restructuring its current debt obligations. Further, we expect cash flows from our crude oil hauling
company to increase significantly through 2017. There can be no assurance that the Company’s efforts will be successful and
its failure to raise capital or restructure its debt would limit its ability to continue its operations.
NOTE
4 – ACQUISITION OF MAXXON
On April 3, 2015, the Company entered into a Membership Interest
Purchase Agreement (“MIPA”) with Sher Trucking, LLC (“Sher”), Albert Valentin (“Valentin”)
and Steven Wallace (“Wallace”), which made up all of the members of Maxxon to purchase all of the outstanding membership
interests of Maxxon. The Company paid $1,500,000 in cash to Sher; issued a secured promissory note to Sher in the amount of $2,854,000;
issued 90,817,356 shares of the Company’s common stock to Valentin, valued at $526,741; agreed to issue 57,682,644 shares
of the Company’s common stock to Wallace valued at $334,559 which was issued in December 2015. The principal amount of the
note to Sher initially bore interest at five percent (5%) per annum and was due and payable in full on April 3, 2016
.
The note to Sher was restructured during the year ended December 31, 2016. See Note 10 – Long Term Debt for further details.
The note was secured by certain rolling stock trucks and trailers owned by subsidiaries of Maxxon. The Company also paid $125,000
to Sher after closing as an advance against an anticipated purchase price adjustment related to the working capital changes of
Maxxon. The post-closing payment was included in the final purchase price as a result of the working capital adjustments. On October
27, 2016, the note was uncollateralized as a result of the collateral oil trailers being sold at auction, with the proceeds being
paid directly to Sher, as well as our payment of $300,000 for the collateral tractors/trucks paid directly to Sher.
Purchase price
on April 3, 2015
|
|
|
|
|
Cash
paid
|
|
$
|
1,625,000
|
|
Promissory note
|
|
|
2,854,000
|
|
Fair
value of common stock issued
|
|
|
861,300
|
|
Total
purchase price
|
|
$
|
5,340,300
|
|
Fair value of net
assets at April 3, 2015
|
|
|
|
|
Cash
|
|
$
|
435,339
|
|
Accounts receivable
|
|
|
1,063,629
|
|
Inventory
|
|
|
207,437
|
|
Prepaid and other
current assets
|
|
|
199,132
|
|
Property and equipment
|
|
|
3,188,615
|
|
Intangibles
|
|
|
354,000
|
|
Goodwill
|
|
|
438,106
|
|
Total
assets
|
|
|
5,886,258
|
|
|
|
|
|
|
Accounts payable
|
|
|
(455,632
|
)
|
Other
current liabilities
|
|
|
(90,326
|
)
|
Total
liabilities
|
|
|
(545,958
|
)
|
Net
assets acquired
|
|
$
|
5,340,300
|
|
Below are the condensed unaudited pro forma statements of operations
for Legend and Maxxon presented as if the entities were combined at the beginning of the year ended December 31, 2015:
|
|
2015
|
|
Revenue
|
|
$
|
7,205,568
|
|
Total operating expenses
|
|
|
10,469,714
|
|
Net loss from operations
|
|
|
(3,264,146
|
)
|
Total other expense
|
|
|
(10,164,196
|
)
|
Loss from continuing operations
|
|
|
(13,428,342
|
)
|
Income from discontinued operations
|
|
|
(1,020,473
|
)
|
Net loss
|
|
|
(14,448,815
|
)
|
Weighted average number of common shares outstanding – basic and diluted
|
|
|
738,822,999
|
|
Net loss per common share
|
|
|
(0.02
|
)
|
Net loss per common share for continuing operations
|
|
|
(0.02
|
)
|
Net loss per common share for discontinued operations
|
|
|
0.00
|
|
NOTE
5 – PROPERTY AND EQUIPMENT
The amount of
capitalized costs related to property and equipment and the amount of related accumulated depreciation
at December 31,
2016 and 2015:
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
Trucks, trailers, and vehicles
|
|
$
|
3,073,034
|
|
|
$
|
3,263,411
|
|
Furniture and equipment
|
|
|
186,770
|
|
|
|
444,713
|
|
Property and equipment, at cost
|
|
|
3,259,804
|
|
|
|
3,708,124
|
|
Accumulated depreciation
|
|
|
(687,545
|
)
|
|
|
(495,950
|
)
|
Property and equipment, net
|
|
$
|
2,572,259
|
|
|
$
|
3,212,174
|
|
During 2015, the Company closed the repair facility operation
for its subsidiary, Treeline Diesel Center LLC. As of December 31, 2015, the Company fully impaired the value of their Treeline
Diesel Center, LLC subsidiary assets with a carrying value of $224,835 (net of accumulated depreciation of $33,108).
In September 2016, the Company sold 19 oil trailers with a net
book value of $1,235,346 (net of accumulated depreciation of $428,654) through Ritchie Bros. Auctioneers (America) Inc. The
Company received $158,355 in proceeds, resulting in a recorded loss on the sale of the oil trailers of $1,076,991 during the year
ended December 30, 2016.
The Company also disposed of $259,404 in other assets (net of
accumulated depreciation of $20,735) during the year ended December 31, 2016, resulting in a recorded loss of $36,076 during
the year ended December 31, 2016. The total loss on disposal of property and equipment for the years ended December 31, 2016 and
2015 is $1,113,067 and $10,255, respectively.
The Company recorded depreciation expense from assets in continuing operations for the years ended December
30, 2016 and 2015 in the amount of $741,043 and $495,950
,
respectively.
NOTE
6 – INTANGIBLES
The
amount of intangible assets related to the Maxxon acquisition and the amount of related accumulated amortization are as follows:
|
|
|
2016
|
|
|
|
2015
|
|
Non-compete
agreement
|
|
$
|
39,200
|
|
|
$
|
39,200
|
|
Trademark
|
|
|
47,800
|
|
|
|
47,800
|
|
Customer relationships
|
|
|
267,000
|
|
|
|
267,000
|
|
Total intangible
assets
|
|
|
354,000
|
|
|
|
354,000
|
|
Accumulated amortization
of intangible assets
|
|
|
(85,680
|
)
|
|
|
(36,758
|
)
|
Net
Intangible asset ending balance, December 31
|
|
$
|
268,320
|
|
|
$
|
317,242
|
|
Amortization of intangible assets for the years ended December
31, 2016 and 2015 was $48,922 and $36,758, respectively. Estimated aggregate future amortization for the years ending December
31 are approximately; $48,900 in 2017, $39,400 in 2018, $36,000 in 2019, $29,200 in 2020, $26,500 in 2021 and thereafter $88,320.
During 2015, the Company determined that goodwill was fully
impaired. As a result, the Company recorded an impairment in the amount of $438,106 for the year ended December 31, 2015.
NOTE
7 – LIABILITIES OF DISCONTINUED OPERATIONS – ASSET RETIREMENT OBLIGATION
The
asset retirement obligation recorded as of both December 31, 2016 and 2015 was related to the Van Pelt lease, a nonproducing field
and discontinued operation, and for which we still own the lease as of December 31, 2016. The asset retirement
obligation at both December 31, 2016 and 2015 was $139,927 and $96,129, respectively, and has been included within liabilities
of discontinued operations on the consolidated balance sheets. The Company recorded $43,798 and $27,574 in accretion expense of
the asset retirement obligation liability during the years ended December 31, 2016 and 2015, respectively, and has been included
in the loss from discontinued operations in the Company’s Consolidated Statements of Operations.
The
table below reconciles the value of the asset retirement obligation at December 31, 2016 and 2015:
|
|
|
2016
|
|
|
|
2015
|
|
Opening
balance, January 1
|
|
$
|
96,129
|
|
|
$
|
202,586
|
|
Liabilities
incurred
|
|
|
—
|
|
|
|
81,710
|
|
Liabilities
settled
|
|
|
—
|
|
|
|
(203,163
|
)
|
Accretion
expense
|
|
|
43,798
|
|
|
|
27,574
|
|
Changes
in estimate
|
|
|
—
|
|
|
|
(12,578
|
)
|
Ending
balance, December 31
|
|
$
|
139,927
|
|
|
$
|
96,129
|
|
NOTE
8 – RELATED PARTY TRANSACTIONS
On November 29, 2016, the CEO at that time, resigned from his position with the Company. Prior to our former
CEO assuming any role in the Company, including his former Chief Restructuring Officer duties, Northpoint Energy Partners (“NPE”),
of which our former CEO is a principal, was engaged by the owners of Maxxon to obtain a buyer for Maxxon. During 2015, our Board
of Directors reviewed this agreement between NPE and the sellers, and deemed the agreement and acquisition by the Company to be
appropriate, and negotiated a brokerage fee with Northpoint of $225,000 to be paid by the Company.
During
the year ended December 31, 2015, the related party amounts due to NPE were reduced by
payments of $180,400. NPE was due a balance of $451,600, as a result of the former CEO
agreement initially negotiated with NPE, the former CEO and the Company, during 2014.
In July 2015, NPE agreed to forgive the amount due to NPE of $451,600. During the year
ended December 31, 2015, the Company reduced its general and administrative expense by
the total of $451,600. As of December 31, 2015, the only amount due to NPE was $120,000,
which was the revised contractual bonus accrual under the NPE letter agreement for CEO
services. The $120,000 was fully paid during the year ended December 31, 2016.
On May 1, 2015, Hillair Capital Investments, L.P. (“Hillair”),
a related party and majority stockholder of the Company, converted all of its 600 Series A Convertible Preferred Stock to 600 million
shares of common stock.
On October 22, 2015, the
Company consummated a Securities Exchange Agreement with Hillair, its controlling stockholder, pursuant to which it issued 9,643
shares of Series B Convertible Preferred Stock (the “Series B Preferred Shares”) with conversion price of $0.03 in
exchange for the cancellation of debentures held by Hillair with a total carrying value of $9,824,976 (the “Exchanged Debentures”).
The shares can be converted into 327,499,200 shares of the Company’s common stock. See Note 12 – Stockholders’ Equity
(Deficit).
Also, on October 22, 2015, the Company consummated a Securities
Purchase Agreement with Hillair pursuant to which it issued an Original Issue Discount Senior Secured Convertible Debenture in
the aggregate amount of $654,000, payable in full on March 1, 2017. The debenture was convertible into up to 21,800,000 shares
of common stock at a conversion price of $0.03 per share. After taking into account the original issue discount, legal and diligence
fees of $104,000 reimbursed to Hillair, which were recorded as debt discount within the convertible note – related party
line of the accompanying consolidated balance sheet, the net proceeds received by the Company was $550,000. The debenture was
restructured on January 29, 2016.
On
January 29, 2016, the Company and Hillair amended the Securities Purchase Agreement (the “Amended SPA”) to
increase the aggregate amount available to the Company. The Amended SPA increased the amount from $654,000 to $1,439,400. As
a result, the Company received $630,000 in new proceeds, net of the increased amount of original issue discount, legal and
diligence fees of $155,400, which were recorded as a debt discount within the convertible debt - related party line of
the accompanying consolidated balance sheet. The debenture is convertible into 47,980,000 shares of common stock at a
conversion price of $0.03 per share. The Amended SPA also extended the maturity date to March 1, 2018. All other terms of the
debenture remain the same.
On March 25, 2016, the Company entered into a convertible debenture
with Hillair totaling $410,788, due and payable on March 1, 2018. This debenture is convertible into 13,692,933 shares of common
stock at $0.03 per share. The Company received net proceeds of $360,000, net of original issue discount, legal and diligence fees
of $50,788, which were recorded as a debt discount within the convertible debt related party line of the accompanying consolidated
balance sheet.
On April 6, 2016, the Company entered into a convertible debenture
with Hillair totaling $1,150,206, due and payable on March 1, 2018. This debenture is convertible into 38,340,200 shares of common
stock at $0.03 per share. We received net proceeds of $1,000,000, net of original issue discount, legal and diligence fees of $150,206,
which were recorded as a debt discount within the convertible debt related party line of the accompanying consolidated balance
sheet.
On May 27, 2016, the Company entered into a convertible debenture
with Hillair totaling $460,082, due and payable on March 1, 2018. This debenture is convertible into 15,336,080 shares of common
stock at $0.03 per share. The Company received net proceeds of $400,000, net of original issue discount, legal and diligence fees
of $60,082, which were recorded as a debt discount within the convertible debt related party line of the accompanying consolidated
balance sheet.
On July 5, 2016, the Company entered into a convertible debenture
with Hillair totaling $330,000, payable in full on March 1, 2018. This debenture is convertible into 11,000,000 shares of common
stock at $0.03 per share. The Company received net proceeds of $300,000, net of original issue discount, legal and diligence fees
of $30,000, which were recorded as a debt discount within the convertible debt related party line of the accompanying consolidated
balance sheet.
On July 27, 2016, the Company entered into a convertible debenture
with Hillair totaling $550,000, payable in full on March 1, 2018. This debenture is convertible into 18,333,333 shares of common
stock at $0.03 per share. The Company received net proceeds of $475,000, net of original issue discount, legal and diligence fees
of $75,000, which were recorded as a debt discount within the convertible debt related party line of the accompanying consolidated
balance sheet.
On August 21, 2016, the Company entered into a convertible
debenture with Hillair totaling $385,000, payable in full on March 1, 2018. This debenture is convertible into 12,833,333 shares
of common stock at $0.03 per share. The Company received net proceeds of $340,000, net of original issue discount, legal and diligence
fees of $45,000, which were recorded as a debt discount within the convertible debt related party line of the accompanying consolidated
balance sheet.
On October 31, 2016, the Company entered into a convertible
debenture with Hillair totaling $440,000, payable in full on March 1, 2018. The debenture is convertible into 14,666,667 shares
of common stock at $0.03 per share. The Company received net proceeds of $390,000, net of original issue discount, legal and diligence
fees of $50,000, which were recorded as a debt discount within the convertible debt related party line of the accompanying consolidated
balance sheet.
On November 29, 2016, the Company entered into a convertible
debenture with Hillair totaling $302,500, payable in full on March 1, 2018. The debenture is convertible into 10,083,333 shares
of common stock at $0.03 per share. The Company received net proceeds of $275,000, net of original issue discount, legal and diligence
fees of $27,500, which were recorded as a debt discount within the convertible debt related party line of the accompanying consolidated
balance sheet.
On December 16, 2016, the Company entered into a convertible
debenture with Hillair totaling of $330,000, payable in full on March 1, 2018. The debenture is convertible into 11,000,000 shares
of common stock at $0.03 per share. The Company received net proceeds of $300,000, net of original issue discount, legal and diligence
fees of $30,000, which were recorded as a debt discount within the convertible debt related party line of the accompanying consolidated
balance sheet.
The information in the below table includes all related party
convertible debt at December 31, 2016, and the details of that debt. Debenture net is the debenture amount less the unamortized
original issue discount and deferred financing costs (“OID & DFC”).
|
|
Debtor
|
|
Issue
Date
|
|
Maturity
Date
|
|
Common Share
Conversion Price
|
|
Convertible
Common Shares
|
|
|
Debenture
Amount
|
|
|
Unamortized
OID & DFC
|
|
|
Debenture
Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a)
|
|
Hillair Capital Investments, L.P.
|
|
January 29, 2016
|
|
March 1, 2018
|
$
|
0.03
|
|
47,980,000
|
|
$
|
1,439,400
|
|
$
|
139,445
|
|
$
|
1,299,955
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
b)
|
|
Hillair Capital Investments, L.P.
|
|
March 25, 2016
|
|
March 1, 2018
|
|
0.03
|
|
13,692,933
|
|
|
410,788
|
|
|
30,574
|
|
|
380,214
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
c)
|
|
Hillair Capital Investments, L.P.
|
|
April 7, 2016
|
|
March 1, 2018
|
|
0.03
|
|
38,340,200
|
|
|
1,150,206
|
|
|
92,118
|
|
|
1,058,088
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
d)
|
|
Hillair Capital Investments, L.P.
|
|
May 27, 2016
|
|
March 1, 2018
|
|
0.03
|
|
15,336,080
|
|
|
460,082
|
|
|
42,609
|
|
|
417,473
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
e)
|
|
Hillair Capital Investments, L.P.
|
|
July 5, 2016
|
|
March 1, 2018
|
|
0.03
|
|
11,000,000
|
|
|
330,000
|
|
|
21,109
|
|
|
308,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
f)
|
|
Hillair Capital Investments, L.P.
|
|
July 27, 2016
|
|
March 1, 2018
|
|
0.03
|
|
18,333,333
|
|
|
550,000
|
|
|
54,768
|
|
|
495,232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
g)
|
|
Hillair Capital Investments, L.P.
|
|
August 21, 2016
|
|
March 1, 2018
|
|
0.03
|
|
12,833,333
|
|
|
385,000
|
|
|
34,336
|
|
|
350,664
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
h
|
|
Hillair Capital Investments, L.P.
|
|
October 31, 2016
|
|
March 1, 2018
|
|
0.03
|
|
14,666,667
|
|
|
440,000
|
|
|
46,499
|
|
|
393,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
i)
|
|
Hillair Capital Investments, L.P.
|
|
November 29, 2016
|
|
March 1, 2018
|
|
0.03
|
|
10,083,333
|
|
|
302,500
|
|
|
25,574
|
|
|
276,926
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
j)
|
|
Hillair Capital Investments, L.P.
|
|
December 16, 2016
|
|
March 1, 2018
|
|
0.03
|
|
11,000,000
|
|
|
330,000
|
|
|
28,977
|
|
|
301,023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total convertible debt-related party
|
|
|
|
|
|
|
|
193,265,879
|
|
$
|
5,797,976
|
|
$
|
516,009
|
|
$
|
5,281,967
|
|
The total debt discount and deferred financing costs for the
convertible debentures amount to $516,009 and $89,323 (net of accumulated amortization of $261,967 and $14,677) as of December
31, 2016 and 2015, respectively. Amortization related to debt discount and deferred financing costs amount to $247,290 and $14,677
for the years ended December 31, 2016 and 2015, respectively, and have been included within interest expense on the accompanying
consolidated statements of operations.
The convertible debentures outstanding to Hillair of $5,797,976
are due in full on March 1, 2018. There are no installment payments required by these convertible notes of either principal or
interest.
On September 30, 2016, the Company entered into a line of credit
facility (the “Credit Facility”) with Lorton Finance Company (“Lorton”), an affiliate of Hillair, due on
September 30, 2019. This line of credit facility is not convertible into common or preferred shares of the Company; rather, as
discussed in the below paragraph, certain draws require us to issue our Series B Preferred Stock based on the formula described
below.
The aggregate amount of the above Lorton facility is $2,000,000,
with the initial draw by the Company of $1,150,000. Draws made subsequent to the initial draw provide that we issue Lorton shares
of the Company’s Series B Preferred Stock in amounts equivalent to five percent (5%) of the amount of the draw divided by
the $1,000 stated value of the Series B Preferred Stock. Each of these preferred shares is convertible into the Company’s
common stock at $0.03 per share. The facility bears interest at the rate of 20% per annum, payable monthly beginning March 31,
2017. Beginning September 30, 2017, the Company is obligated to make monthly principal payments of $47,917. The Credit Facility
is secured by titles to 19 trucks owned by the Company. After taking into account legal and diligence fees of $87,545, which were
recorded as a deferred financing cost within the long term debt-related party line of the accompanying consolidated balance sheet,
and the payment in full of our line of credit with State Bank & Trust Company (see Note 10 – Long Term Debt) in the amount
of $274,955, the net proceeds received by the Company was $787,500.
On
October 27, 2016, pursuant to the mutual agreement of Lorton and the Company, the Company made an additional $300,000 draw
in principal amount of the Credit Facility. Such additional Debenture (i) bears interest at the rate of 20% per annum,
payable monthly beginning March 31, 2017, (ii) beginning September 30, 2017, the Company is obligated to make monthly
principal payments of $12,500, (iii) has a first priority security interest in the assets being acquired in connection with
such additional purchase, and (iii) is otherwise in substantially the form of the Credit Facility. In addition, the Company
issued Lorton 15 shares of the Company’s Series B Preferred Stock valued at $14,500, accounted as additional paid in
capital and debt discount on long term debt-related party. These shares are convertible into 500,000 shares of the Company’s
common stock. Total outstanding with Lorton amounted to $1,355,310 (net of unamortized debt discount and deferred financing
costs of $94,690) at December 31, 2016.
The
debt discount and deferred financing costs for the long term debt-related party amount to $94,690 (net of
accumulated amortization of $7,355) as of December 31, 2016. Amortization related to the debt discount and deferred financing
cost amount to $7,355 for the year ended December 31, 2016, and has been included within interest expense on the accompanying
consolidated statements of operations.
The following table represents the aggregate future maturities
required on the Lorton credit facility for the years ending December 31:
2017
|
|
$
|
241,667
|
|
2018
|
|
|
725,000
|
|
2019
|
|
|
483,333
|
|
Total payments
|
|
$
|
1,450,000
|
|
NOTE
9 – SHORT TERM DEBT
On
October 28, 2013, a vendor filed a complaint against the Company seeking to collect $68,913, plus interest at 12% for services
rendered on or before November 30, 2012. This claim has been satisfactorily resolved between the parties, and Legend is remitting
$2,500 per month in settlement of this claim, until such balance is fully repaid. The outstanding principal balance of the claim
was $20,297 and $45,805 as of December 31, 2016 and 2015, respectively.
On April 1, 2014, the Company issued a note payable to New Western
Energy Corporation (“NWTR”) for $75,000. The note has no interest provision and was due on February 28, 2015. On January
6, 2015, the Company entered into a settlement with NWTR to repay the remainder of principal in 5 monthly installments starting
on February 15, 2015 with no interest accruing. The note was in default as of December 31, 2016, but the Company has not received
a waiver nor a default notice from NWTR. The Company is accruing interest at an estimated rate of 12% due to the default. The outstanding
principal balance of the note was $26,664 as of December 31, 2016 and 2015, respectively.
On June 19, 2014, a vendor filed a complaint against the Company seeking to collect $35,787, plus interest
at 12% for services rendered. The outstanding principal balance of the note was $3,507 as of December 31, 2015. This claim has
been satisfactorily resolved between the parties.
On October 20, 2014, the Company issued a note payable for the
purchase of drilling rig for $315,000. The note bore interest at 6% per annum and was due on April 12, 2016. This note was fully
repaid as of December 31, 2016. The outstanding principal balance of the note was $73,372 as of December 31, 2015.
On December 16, 2015,
the Company entered into a secured line of credit facility with State Bank and Trust Company in the aggregate amount of $275,000.
The facility bore interest at 4% and was due on December 16, 2016. The note was collateralized by certain property of Maxxon. On
September 30, 2016, the secured line of credit facility was repaid with the proceeds from the related party line of credit facility
with Lorton, and this agreement with State Bank and Trust Company was terminated. The outstanding principal balance of the line
of credit was $100,000 as of December 31, 2015.
On November 25, 2016,
the Company entered into an agreement with Merchants to repay $4,336 of employee housing expenses related to the cancellation of
North Dakota apartment leases. The agreement required a $366 down payment and monthly payments of $500
through
December 15, 2017. The outstanding principal balance on this agreement at December 31, 2016 was $3,500.
During the year ended
December 31, 2016, the Company entered into various insurance financing agreements. The agreements are payable in nine monthly payments
and accrue interest at various rates (ranging from 3.45% and 4.61%). These financing agreements are unsecured; however, should
there be a default, the Company’s insurance policies would be subject to cancellation. The outstanding principal balance
on these financing agreements at December 31, 2016 was $164,233.
Total short term debt
amounted to $214,694 and $249,348
as of December 31, 2016 and 2015, respectively.
NOTE 10 – LONG TERM DEBT
Long Term Debt consist of the following:
|
|
|
|
|
|
|
2016
|
2015
|
|
|
|
|
|
|
|
|
|
a)
|
On April 5, 2016, the Company entered into an agreement with Sher Trucking, LLC (Sher) that restructured
the existing secured promissory note ($2,854,000) plus accrued interest ($142,700) and a $250,000 restructuring fee, (the “Restructuring”),
with an amended and restated note totaling $3,246,700. This note accrues interest at 15% per annum, with all principal and interest
due upon maturity. The restructuring fee of $166,667 (net of accumulated amortization of $83,333) is being amortized to interest
expense using the effective interest method through the term of the agreement. The Company recorded $83,333 in interest expense
for the year ended December 31, 2016 related to the amortization of the restructuring fee. The note is due on April 3, 2018. The
note remained collateralized by the same collateral assets (tractors and trailers) as the original promissory note to Sher. On
October 27, 2016, Sher released the collateral, due to our payment of $300,000, which also allowed the Company to obtain full title
to the 12 secured trucks. The promissory note is now unsecured.
|
|
|
$
|
1,799,544
|
|
$
|
2,854,000
|
|
|
|
|
|
|
|
|
|
|
|
b)
|
On March 29, 2016, the Company entered into a trailer purchase agreement with Southwest Truck &
Trailer, Inc. (“Southwest”). The Company purchased 7 trailers valued at $278,636. The Company paid $28,000
as a down payment and entered into a financing agreement with a third party for the remaining balance of $250,636. The financing
requires monthly payments of $6,962 for the next 3 years and has a 0% interest rate, but imputed interest has been accrued based
on a 3.45% discount rate and is reflected as a reduction of principal. The note is secured by the related trailers acquired
with a net book value of $240,573 (net of accumulated depreciation of $38,063).
|
|
|
|
188,831
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
c)
|
On April 8, 2016, the Company entered into a trailer purchase agreement with Southwest. The Company purchased
6 trailers valued at $217,369. The Company paid $32,400 as a down payment and entered into a financing agreement with a third party
for the remaining balance of $184,968. The financing requires monthly payments of $5,138 for the next 3 years and has a 0% interest
rate, but imputed interest has been accrued based on a 3.45% discount rate and is reflected as a reduction of principal. The note
is secured by the related trailers acquired with a net book value of $188,748 (net of accumulated depreciation of $28,621).
|
|
|
|
143,864
|
|
|
—
|
|
d)
|
On October 19, 2015, the Company entered into a secured note agreement with a financial institution for the purchase of a vehicle in the amount of $118,110. The note bore interest at 5.99% and was due on December 3, 2020. In February 2016, the Company traded in the vehicle for a new vehicle. As part of the trade in, the note was settled and a new note was issued with a principal balance of $135,278 with interest at 3.99% and is due on April 1, 2021. The new note is secured by the new vehicle acquired with a net book value of $100,288 (net of accumulated depreciation of $18,653). This vehicle was turned into a dealer and the related note was repaid on January 5, 2017 with a net loss on disposition of approximately $30,000.
|
|
|
|
118,042
|
|
|
116,411
|
|
|
|
|
|
|
|
|
|
|
|
e)
|
On November 12, 2015, the Company entered into a secured note agreement with a financial institution for the purchase of a vehicle in the amount of $57,106. The note bore interest at 3.99% and was due on November 12, 2020. In February 2016, the Company traded in the vehicle for a new vehicle. As part of the trade in, the note was settled and a new note was issued with a principal balance of $76,380 with interest at 3.90% and is due on April 5, 2021. This vehicle and related note were disposed of by the Company as they were acquired at market value by an executive of the Company. This transaction, on November 4, 2016, resulted in a net loss on disposition of approximately $4,800.
|
|
|
|
—
|
|
|
55,843
|
|
|
|
|
|
|
|
|
|
|
|
f)
|
On November 1, 2015, the Company purchased three trucks from A&H Sterling Energy, LLC (“A&H”). The trucks were financed by A&H with an outstanding promissory note in the aggregate amount of $96,407 owed to Cunard Holdings LLC. The Company assumed the outstanding promissory note as part of the acquisition of the trucks. The note bears interest at 7%, is secured by those trucks with a net book value of $77,199 (net of accumulated depreciation of $19,208) and is due on January 1, 2018.
|
|
|
|
46,412
|
|
|
89,045
|
|
|
|
|
|
|
|
|
|
|
|
g)
|
On May 19, 2016, the Company entered into a secured note agreement with a financial institution for the purchase of a vehicle valued at $53,355. The Company paid $4,000 as a down payment and financed the remaining amount of $49,355. The note was issued with a 7.49% interest rate and is due on May 19, 2020. The loan is secured by the related vehicle with a net book value of $46,225 (net of accumulated depreciation of $7,131).
|
|
|
|
42,265
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
h)
|
On December 26, 2016, the Company entered into a secured note agreement with a financial institution for the purchase of a vehicle valued at $45,000. The Company paid $5,000 as a down payment. The Company owes the remaining amount of $40,000. This note is being financed by the dealer over a four month period at a 0% interest rate, with payments of $10,000 each, which commenced in February 2017. The vehicle has a net book value of $46,884 (net of accumulated depreciation of $116).
|
|
|
|
40,000
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
i)
|
In January 2016, the Company entered into a forbearance agreement to transfer amounts owed on a credit card to Origin Bank into a note agreement, in the aggregate amount of $40,850. The note bears interest at 4% per annum and is payable in 12 monthly payments beginning April 15, 2016 of $3,000 per month with the remaining balance and accrued interest due on April 15, 2017.
|
|
|
|
14,729
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
2,393,687
|
|
|
3,115,299
|
|
|
|
|
|
|
|
|
|
|
|
|
Less deferred financing costs
|
|
|
|
(166,667
|
)
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
Less current portion of long term debt
|
|
|
|
(238,580
|
)
|
|
(1,074,781
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Long term debt
|
|
|
$
|
1,988,440
|
|
$
|
2,040,518
|
|
The following table represents the aggregate future maturities
required on the long term notes for the years ending December 31:
2017
|
|
$
|
255,076
|
|
2018
|
|
|
1,978,718
|
|
2019
|
|
|
118,920
|
|
2020
|
|
|
33,751
|
|
2021
|
|
|
7,222
|
|
Total payments
|
|
$
|
2,393,687
|
|
NOTE
11 – EMBEDDED DERIVATIVE LIABILITIES
The
table below is a reconciliation of embedded derivative liabilities measured at fair value on a recurring basis using
significant unobservable inputs (Level 3) for the year ended December 31, 2015:
|
|
|
|
|
|
|
|
Balance as of December 31, 2014
|
|
$
|
1,128,667
|
|
Fair value of warrants issued
|
|
|
—
|
|
Fair value upon conversion of preferred stock to common stock
|
|
|
(7,680,000
|
)
|
Change in fair value
|
|
|
6,551,333
|
|
Balance as of December 31, 2015
|
|
$
|
—
|
|
The
Company used the market price of $0.0128 for its common stock on the date of conversion of the Series A Convertible Preferred
Stock to calculate the fair value of the embedded derivative extinguished during the year ended December 31, 2015. As of December
31, 2016 and 2015, the Company had no outstanding derivative liabilities.
During
the year ended December 31, 2015, t
he Company valued the embedded derivative liabilities
using a Black-Scholes model. A summary of quantitative information with respect to valuation methodology, estimated using a Black-Scholes
model, and significant unobservable inputs used for the Company’s embedded derivative liabilities for the year ended December
31, 2015 is as follows:
|
|
|
|
|
Expected
dividend yield
|
|
|
—
|
|
Strike
price
|
|
$
|
0.001-0.01
|
|
Expected
stock price volatility
|
|
|
196.27-218.76
|
%
|
Risk-free
interest rate
|
|
|
1.52-1.78
|
%
|
Expected
term (in years)
|
|
|
4-5
|
|
NOTE
12 – STOCKHOLDERS’ EQUITY (DEFICIT)
On
December 21, 2015, the Company obtained stockholder approval to amend the Company’s Articles of Incorporation to effect
an increase in the amount of authorized shares of from 1,100,000,000 to 5,000,000,000. The Company increased the number of authorized
shares of common stock from 1 billion shares, with a par value of $0.001, to 4.9 billion shares, with a par value of $0.001 and
100 million shares designated as blank check preferred stock.
The Company designated 600 shares of its 100 million shares of blank
check preferred stock as Series A Convertible Preferred Stock.
The
Company designated 9,643 shares of its 100 million shares of blank check preferred stock as Series B Convertible Preferred Stock.
On
October 27, 2016, the Company designated an additional 15 shares of its 100 million shares of blank check preferred stock as Series
B Convertible Preferred Stock.
Convertible
Preferred Stock
On October 22 2015, the
Company consummated a Securities Exchange Agreement with Hillair, its majority stockholder, pursuant to which it issued 9,643 shares
of Series B Convertible Preferred Stock (the “Series B Preferred Shares”) in exchange for the cancellation of debentures
held by Hillair with a total principal value of $9,642,546 and accrued interest of $182,430. The shares are convertible
into 327,499,200 shares of the Company’s common stock at $0.03 per share.
On October 27, 2016, the Company made a draw on the
Credit Facility in the amount of $300,000 with Lorton. Per the terms of the Credit Facility, the Company issued to Lorton 15
shares of its Series B Preferred Shares, valued at $14,500 and treated as a debt discount. The shares are convertible into 500,000
shares of the Company’s common stock at $0.03 per share.
The Series B Convertible Preferred Stock has a liquidation preference
of $10,648,579 at December 31, 2016, inclusive of undeclared dividends totaling $990,579 ($837,245 and $153,335 for the years
ended December 31, 2016 and 2015, respectively). The Series B Convertible Preferred Stock are convertible into shares of the Company’s
common stock at $0.03 per share, have a stated value of $1,000 per share, accrue dividends daily at 8% per annum on the total
stated value of the Series B Convertible Preferred Stock plus all unpaid accrued and accumulated dividends, are redeemable at the
Company’s option upon achieving certain common stock trading pricing and have voting rights on an as converted basis.
As of January 1, 2015, the Company had issued and outstanding
600 shares of its Series A Convertible Preferred Stock. This convertible preferred stock had a 0% dividend rate. The shares of
preferred stock were convertible into 600 million shares of the Company¹s common stock at $0.001 per share, and had an anti-dilution
provision. The shares were converted to 600 million shares of common stock in May 2015.
Common
Stock Issuances
In April 2015, the Company
issued 90,817,356 shares of common stock to Albert Valentin as part of its purchase of Maxxon. The stock had a fair value of $526,741.
The fair value of the common stock was determined using the closing price of the shares on the date of acquisition.
In December 2015, the Company issued 57,682,644 shares of common
stock to Steven Wallace as part of its purchase of Maxxon. The stock had a fair value of $334,559. The fair value of the common
stock was determined using the closing price of the shares on the date of acquisition.
On March 2, 2016, the Company issued common stock to an employee in lieu of cash for the purchase of property and equipment. A total of six million shares were issued with a fair value of $10,800 using the closing market price on the date of issuance.
Stock Incentive Plan
On October 26, 2016, the
Company’s Board approved the 2016 Stock Incentive Plan and reserved 250,000,000 shares of common stock for issuance thereunder.
All prior Stock Incentive Plans were cancelled. The Company did not issue any common stock, stock options or warrants under this
or any prior Stock Incentive Plans during the years ended December 31, 2016 or 2015.
NOTE
13 – SEGMENT INFORMATION
The Company had the following reporting segments for the year ended December 31, 2015:
|
●
|
Legend
is an oil and gas exploration, development and production company. The Company’s
oil and gas property interests are located in the United States (Kansas and Oklahoma).
|
|
●
|
Maxxon
is a trucking and oil and gas services company that operates in North Dakota (the Bakken)
and Texas and New Mexico (the Permian).
|
The
accounting policies of the segments are the same as those described in the summary of significant accounting policies. The Company
evaluates performances based on profit or loss from operations before income taxes, not including nonrecurring gains and losses
and foreign exchange gains and losses. Legend’s reportable segments are strategic business units that offer different technology
and marketing strategies.
For
the year ended December 31, 2016, trucking activities were the Company’s only segment, as the oil and gas activities were
discontinued in the third quarter of 2015.
NOTE
14 – DISCONTINUED OPERATIONS
The Company’s oil and gas activities were discontinued
in October 2015 and are presented as a net loss from discontinued operations in the Company’s Consolidated Statements of
Operations. The amounts of net assets related to the discontinued operations of the Company’s oil and gas operations as
of December 31, 2016 and 2015 were $(139,927) and $302,551, respectively. The table below summarizes the operations of the Company’s
oil and gas activities for years ended December 31, 2016 and 2015.
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Revenues
|
|
$
|
—
|
|
|
$
|
350,315
|
|
Production expenses
|
|
|
—
|
|
|
|
(387,501
|
)
|
General and administrative expense
|
|
|
|
|
|
|
(29,877
|
)
|
Depletion, depreciation and amortization
|
|
|
—
|
|
|
|
(124,740
|
)
|
Accretion of asset retirement obligation
|
|
|
(43,798
|
)
|
|
|
(27,574
|
)
|
Loss on sale of oil and gas properties
|
|
|
—
|
|
|
|
(901,114
|
)
|
Loss on disposal of property and equipment
|
|
|
(308,680
|
)
|
|
|
—
|
|
Other expense
|
|
|
(2,967
|
)
|
|
|
100,018
|
|
Loss from discontinued operations
|
|
$
|
(355,445
|
)
|
|
$
|
(1,020,473
|
)
|
During
2015, the Company sold its Piqua property for approximately $1.5 million, and its McCune property for $165,000. As the sale significantly
altered the relationship between the Company’s capitalized costs and its total proved reserves, we recorded a loss on the
sale of $901,114. The Company recorded the net loss from the sale in the loss from discontinued operations within the accompanying
statements of operations. The Company disbursed the proceeds of $1,425,000 to Hillair, the mortgage holder of the properties.
On
October 28, 2015, the Company sold the Volunteer property to Hillair in exchange for the forgiveness of approximately $1.9 million
in prepayment penalty obligations. No gain was recorded on the sale as Hillair is a related party. The excess fair value of the
debt over the property settled, of $144,355 was recorded as a reduction of interest expense.
During
the year ended December 31, 2015, the Company incurred development costs (which include fixed asset purchases as well as certain
operating costs) of $856,358 related to the completion of the Piqua, McCune, Landers, Volunteer, and Van Pelt wells. During the
year ended December 31, 2015, the Company recorded depletion expense of $70,045.
There
were no development costs or depletion expense for the year ended December 31, 2016 as the Company discontinued oil and gas operations
in 2015.
The Company owned a drilling
rig, in the amount of $398,680 (net of accumulated depreciation of $66,320) was previously included in property and equipment,
and has been reclassified to assets held for sale – discontinued operations, as the Company has ceased all drilling operations.
During the year ended December 31, 2015, prior to reclassifying to assets held for sale – discontinued operations, the Company
recorded $54,695 of depreciation, which has been reclassified to loss from discontinued operations for the year ended December
31, 2015. There was no depreciation recorded for the year ended December 31, 2016. On November 14, 2016, the Company sold the
rig for $90,000 to an unaffiliated party, resulting in a loss of $308,680, which has been included on the loss on disposal of
property and equipment line above.
NOTE
15 – COMMITMENTS AND CONTINGENCIES
The
Company is not aware of any pending or threatened legal proceedings, nor is the Company aware of any pending or threatened legal
proceedings, affecting any current officer, director or control stockholder, or their affiliates.
As
part of its regular operations, the Company may become party to various pending or threatened claims, lawsuits and administrative
proceedings seeking damages or other remedies concerning its commercial operations, products, employees and other matters.
Although the Company can give no assurance about the outcome of these or any other pending legal and administrative proceedings
and the effect such outcomes may have on the Company, the Company believes that any ultimate liability resulting from the outcome
of such proceedings, to the extent not otherwise provided for or covered by insurance, will not have a material adverse effect
on the Company’s financial condition or results of operations.
The Company leases office space on a month-to-month basis, with monthly
rental payments due of approximately $10,900, which includes the New Mexico operations facility of $5,500, and accounting, dispatch
and executive office rents in Colorado and Georgia.
On May 18, 2015, the
Company entered into a trailer lease agreement with Polar Service Centers. The Company leased 7 trailers at a monthly rent of
$17,500 for 28 months commencing on June 1, 2015 and continuing until September 30, 2017.
On
February 15, 2016, the Company entered into a trailer lease agreement with Wallwork Truck Center. The Company leased 10 trailers
at a monthly rent of $17,335 for 48 months commencing on February 12, 2016 and continuing until February 12, 2020.
On July 26, 2016, the Company entered into a trailer lease agreement with Wholesale Truck and Finance. The
Company leased 3 trailers at a monthly rent of $5,717 for 60 months commencing on August 1, 2016 and continuing until August 1,
2021.
The
Company leases office space, a diesel repair shop, and employee housing under non-cancelable lease agreements. The leases provide
that we pay taxes, insurance, utilities, and maintenance expenses related to the leased assets. During March 2016, we entered
into a restructured lease agreement with the property owner/landlord, where the facility lease has been restructured to a 60 month
lease commencing April 1, 2016. The restructured lease indicates that we will not pay any cash lease payments while we deplete
our $120,000 security deposit held by the landlord, which is included in other assets on the accompanying balance sheets. The
revised lease and its payment structure will be such that we will use the funds contained in the security deposit in the amount
of $6,000 per month as rent expense (in lieu of cash payments) while West Texas Intermediate (“WTI”) oil prices remain
below $60.00 per barrel, for any 30 day period. When the price of WTI oil goes above $60.00 per barrel but less than $80.00 per
barrel for any 30 day period, we will use the revised amount against our deposit of $7,500 per month. Upon the price of WTI oil
being above the $80.00 per barrel level for a 30 day period, the Company’s rent payment will be $10,000 per month, the maximum
rental payment under the restructured lease agreement.
The Company entered into 3 separate
apartment leases in 2016, to provide employee housing in various operating locations. Each are 12 month agreements with a total
monthly rent of $3,602.
Future minimum lease payments for these
non-cancelable operating leases for the years ending December 31, are as follows:
2017
|
|
|
536,744
|
|
2018
|
|
|
348,624
|
|
2019
|
|
|
348,624
|
|
2020
|
|
|
175,274
|
|
2021
|
|
|
63,736
|
|
Total net minimum payments
|
|
$
|
1,473,002
|
|
NOTE
16 – INCOME TAXES
Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes.
The components of the deferred tax assets and liability as of December 31, 2016 and 2015 are as follows:
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Net operating loss carryforward
|
|
$
|
7,283,891
|
|
|
$
|
5,110,387
|
|
Asset retirement obligation
|
|
|
48,974
|
|
|
|
33,645
|
|
Intangibles
|
|
|
15,533
|
|
|
|
—
|
|
Total deferred tax assets
|
|
|
7,348,398
|
|
|
$
|
5,144,032
|
|
Valuation allowance
|
|
|
(7,029,664
|
)
|
|
|
(5,144,032
|
)
|
Total deferred tax assets, net of valuation allowance
|
|
|
318,734
|
|
|
|
—
|
|
Deferred tax liability
|
|
|
|
|
|
|
|
|
Property and equipment
|
|
|
(318,734
|
)
|
|
|
—
|
|
Net deferred tax asset (liability)
|
|
$
|
—
|
|
|
$
|
—
|
|
The
items accounting for the difference between income taxes computed at the statutory rates and the provisions for income taxes are
as follows for the years ended December 31, 2016 and 2015:
|
|
2016
|
|
|
2015
|
|
Net loss
|
|
$
|
(6,247,343
|
)
|
|
$
|
(14,989,835
|
)
|
Tax rate
|
|
|
35
|
%
|
|
|
35
|
%
|
Tax benefit at statutory rate
|
|
|
(2,186,570
|
)
|
|
|
(5,246,442
|
)
|
50% of meals and entertainment
|
|
|
9,286
|
|
|
|
7,496
|
|
Stock-based compensation
|
|
|
3,780
|
|
|
|
—
|
|
Loss (gain) on embedded derivatives
|
|
|
—
|
|
|
|
2,292,967
|
|
Timing difference on loss on sale of property and equipment
|
|
|
27,290
|
|
|
|
—
|
|
Timing difference on accretion on asset retirement obligation
|
|
|
15,329
|
|
|
|
—
|
|
Timing differences in amortization expense
|
|
|
15,533
|
|
|
|
143,115
|
|
Depreciation of property and equipment
|
|
|
(346,024
|
)
|
|
|
—
|
|
Prior year true up
|
|
|
62,990
|
|
|
|
—
|
|
Valuation allowance
|
|
|
2,398,386
|
|
|
|
2,802,864
|
|
Provision for income taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
The Company established a valuation allowance for the full amount
of the net deferred tax asset as management currently does not believe that it is more likely than not that these assets will be
recovered in the foreseeable future. The federal net operating loss at December 31, 2016 is approximately $20,750,866, and begins
to expire in 2030 and fully expires in 2036. The total state net operating loss at December 31, 2016 is approximately $10,603,296
and begins to expire in 2035 and fully expires in 2036.
NOTE
17 – SUBSEQUENT EVENTS
The Company evaluated events and transactions occurring after
December 31, 2016 through the date these consolidated financial statements were included in this Form 10-K and filed with the SEC,
to identify subsequent events which may need to be recognized or non-recognizable events which would need to be disclosed.
On January 3, 2017, the Company entered into a convertible debenture
with Hillair totaling $385,000, payable in full on March 1, 2018. The debenture is convertible into 12,833,333 shares of common
stock at $0.03 per share. The Company received net proceeds of $345,000, net of original issue discount, legal and diligence fees
of $40,000, which will be recorded as a debt discount within convertible debt-related party.
On January 25, 2017, the Company entered into a convertible
debenture with Hillair totaling $770,000, payable in full on March 1, 2018. The debenture is convertible into 25,666,667 shares
of common stock at $0.03 per share. The Company received net proceeds of $690,000, net of original issue discount, legal and diligence
fees of $80,000, which will be recorded as a debt discount within the convertible debt-related party.