UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
[X]
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly
period ended September 30, 2022
OR
[ ]
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Commission File Number: 000-56006
GALAXY NEXT GENERATION, INC.
(Exact Name of
Registrant as Specified in Its Charter)
|
|
|
Nevada
|
|
61-1363026
|
(State of
Incorporation)
|
|
(IRS Employer
Identification No.)
|
|
|
|
285 N Big A Road Toccoa,
Georgia
|
|
30577
|
(Address of Principal
Executive Offices)
|
|
(Zip Code)
|
(706)
391-5030
(Registrant's telephone number, including area code)
SECURITIES REGISTERED
PURSUANT TO SECTION 12(b) OF THE ACT: (None)
|
|
|
|
|
Title of each
class
|
|
Trading
Symbol(s)
|
|
Name of each exchange
on which
registered
|
N/A
|
|
N/A
|
|
N/A
|
Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or
15(d) of the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant
has submitted electronically every Interactive Data File required
to be submitted pursuant to Rule 405 of Regulation S-T during the
preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes[X] No[ ]
Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, a
non-accelerated filer, a smaller reporting company, or an emerging
growth company. See the definitions of "large accelerated filer,"
"accelerated filer," "smaller reporting company" and "emerging
growth company" in Rule 12b-2 of the Exchange Act. (Check one):
|
|
Large accelerated filer [ ]
Non-accelerated filer [X ]
|
Accelerated filer [ ]
Smaller reporting company [X]
Emerging growth company [ ]
|
If an emerging growth company, indicate by
check mark if the registrant has elected not to use the extended
transition period for complying with any new or revised financial
accounting standards provided pursuant to Section 13(a) of the
Exchange Act. [ ]
Indicate by check mark whether the registrant
is a shell Company (as defined in Rule 12b-2 of the Act). Yes [ ]
No [X]
The number of shares outstanding of the
issuer's Common Stock, as of November 14, 2022 was 22,648,956.
-i-
|
|
|
|
FORM
10-Q
|
|
|
Table of
Contents
|
|
|
|
Page
|
|
PART I. Financial Information
|
|
Item 1.
|
Unaudited Condensed Consolidated Financial
Statements and Footnotes
|
2
|
Item 2.
|
Management's Discussion and Analysis of
Financial Condition and Results of Operations
|
20
|
Item 3.
|
Quantitative and Qualitative Disclosures
about Market Risk
|
24
|
Item 4.
|
Controls and Procedures
|
24
|
|
PART II. Other Information
|
|
Item 1.
|
Legal Proceedings
|
24
|
Item 1A.
|
Risk Factors
|
24
|
Item 2.
|
Unregistered Sales of Equity Securities and
Use of Proceeds
|
26
|
Item 3.
|
Defaults Upon Senior Securities
|
26
|
Item 4.
|
Mine Safety Disclosures
|
26
|
Item 5.
|
Other Information
|
26
|
Item 6.
|
Exhibits
|
27
|
|
Signatures
|
27
|
The accompanying unaudited interim
condensed consolidated financial statements included herein, have
been prepared by Galaxy Next Generation, Inc. (the "Company")
pursuant to the rules and regulations of the Securities and
Exchange Commission ("SEC"). Certain information and footnote
disclosures normally included in financial statements prepared in
accordance with generally accepted accounting principles have been
condensed or omitted pursuant to such rules and regulations. These
condensed consolidated statements have been prepared in accordance
with the Company's accounting policies described in the Company's
Annual Report on Form 10-K for the year ended June 30, 2022 and
should be read in conjunction with the audited consolidated
financial statements and the notes thereto included in that report.
Unless the context indicates otherwise, references to the
"Company," "we, " "us," "our" or "Galaxy" means Galaxy Next
Generation, Inc. and its subsidiaries.
-1-
PART I – FINANCIAL
INFORMATION
ITEM 1. UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS AND FOOTNOTES
The following unaudited condensed
consolidated financial statements are included herein:
|
|
Condensed Consolidated Balance Sheets as of
September 30, 2022 (unaudited) and June 30, 2022 (audited)
|
3
|
Condensed Consolidated Statements of
Operations for the Three Months Ended September 30, 2022 and 2021
(unaudited)
|
4
|
Condensed Consolidated Statement of Changes
in Stockholders' Equity (Deficit) for the Three Months Ended
September 30, 2022 and 2021(unaudited)
|
5-6
|
Condensed Consolidated Statements of Cash
Flows for the Three Months Ended September 30, 2022 and 2021
(unaudited)
|
7
|
Notes to the Condensed Consolidated Financial
Statements (unaudited)
|
8-19
|
-2-
|
|
|
|
GALAXY NEXT GENERATION, INC.
|
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
September 30,
2022
|
|
June 30, 2022
|
Assets
|
(Unaudited)
|
|
(Audited)
|
Current Assets
|
|
|
|
Cash
|
$ 163,126
|
|
$ 300,899
|
Accounts receivable,
net
|
797,746
|
|
452,643
|
Inventories, net
|
950,709
|
|
1,002,108
|
Other current assets
|
3,950
|
|
3,950
|
Total Current Assets
|
1,915,531
|
|
1,759,600
|
|
|
|
|
Property and Equipment, net (Note
2)
|
338,676
|
|
348,869
|
Intangibles, net (Notes 1 and
11)
|
1,388,912
|
|
1,443,191
|
Goodwill (Note 1)
|
834,220
|
|
834,220
|
Operating right of use
asset (Note 6)
|
159,791
|
|
179,512
|
Total Assets
|
$ 4,637,130
|
|
$ 4,565,392
|
|
|
|
|
Liabilities and
Stockholders' Deficit
|
|
|
|
Current Liabilities
|
|
|
|
Line of credit (Note 3)
|
$ 160,000
|
|
$ -
|
Current portion long term
notes payable (Note 4)
|
3,078,492
|
|
2,815,231
|
Accounts payable
|
617,770
|
|
737,948
|
Accrued expenses
|
1,133,944
|
|
993,371
|
Deferred revenue
|
647,433
|
|
175,436
|
Short term portion of
related party notes and payables (Note 5)
|
1,183,755
|
|
1,238,755
|
Total Current
Liabilities
|
6,821,394
|
|
5,960,741
|
Noncurrent Liabilities
|
|
|
|
Related party notes
payable, less current portion (Note 5)
|
1,038,457
|
|
586,862
|
Notes payable, less current
portion (Note 4)
|
26,683
|
|
248,978
|
Total Liabilities
|
7,886,534
|
|
6,796,581
|
|
|
|
|
Stockholders' Equity (Deficit)
|
|
|
|
Common stock
|
321,356
|
|
321,134
|
Preferred stock – Series G,
non-redeemable
|
-
|
|
-
|
Preferred stock - Series F,
subject to redemption
|
11
|
|
11
|
Additional
paid-in-capital
|
52,164,956
|
|
51,629,750
|
Accumulated deficit
|
(55,735,727)
|
|
(54,182,084)
|
Total Stockholders'
Deficit
|
(3,249,404)
|
|
(2,231,189)
|
|
|
|
|
Total Liabilities and
Stockholders' Deficit
|
$ 4,637,130
|
|
$ 4,565,392
|
See accompanying notes to the condensed consolidated
financial statements (unaudited).
-3-
GALAXY NEXT
GENERATION, INC.
Condensed Consolidated Statements of Operations
(Unaudited)
|
|
|
|
For the Three Months
|
|
Ended September 30,
|
|
2022
|
2021
|
Revenues
|
$ 619,053
|
$ 1,684,771
|
Cost of
Sales
|
271,485
|
1,018,763
|
|
|
|
Gross
Profit
|
347,568
|
666,008
|
|
|
|
General
and Administrative Expenses
|
|
|
Stock compensation and stock issued for services
|
188,128
|
32,750
|
General and administrative
|
1,431,979
|
1,498,124
|
Total General and Administrative Expenses
|
1,620,107
|
1,530,874
|
Loss
from Operations
|
(1,272,539)
|
(864,866)
|
|
|
|
Other
Income (Expense)
|
|
|
Other income
|
2,543
|
-
|
Change in fair value of derivative liability
|
-
|
1,008,000
|
Interest accretion
|
(121,270)
|
(8,750)
|
Interest expense related to Equity Purchase Agreement (Note 10)
|
-
|
(252,900)
|
Interest expense
|
(162,377)
|
(267,511)
|
|
|
|
Total Other Income (Expense)
|
(281,104)
|
478,839
|
|
|
|
Net Loss
before Income Taxes
|
(1,553,643)
|
(386,027)
|
|
|
|
Income
taxes (Note 8)
|
-
|
-
|
|
|
|
Net
Loss
|
$ (1,553,643)
|
$ (386,027)
|
|
|
|
Net Basic and Fully Diluted Loss Per Share
|
$ (0.0751)
|
$ (0.0245)
|
|
|
|
Weighted
average common shares outstanding
|
|
|
Basic
|
20,685,938
|
15,727,493
|
Fully diluted
|
21,731,591
|
19,394,297
|
See accompanying notes to the condensed consolidated financial
statements (unaudited).
-4-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GALAXY NEXT GENERATION, INC.
|
Consolidated Statement of Changes in Stockholders'
Deficit
|
Three Months Ended September 30, 2022
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
Common Stock (1)
|
|
Preferred Stock Series G
|
|
Preferred Stock Series F
|
|
Additional
|
|
Accumulated
|
|
Stockholders'
|
|
Shares
|
Amount
|
|
Shares
|
Amount
|
|
Shares
|
Amount
|
|
Paid-in Capital
|
|
Deficit
|
|
Deficit
|
Balance, July 1, 2022
|
19,169,128
|
$
321,134
|
|
51
|
$ -
|
|
11,414
|
$
11
|
|
$
51,629,750
|
|
$
(54,182,084)
|
|
$
(2,231,189)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for services
|
1,070,922
|
107
|
|
-
|
-
|
|
-
|
-
|
|
188,021
|
|
-
|
|
188,128
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitment shares issued
|
800,000
|
80
|
|
-
|
-
|
|
-
|
-
|
|
144,720
|
|
-
|
|
144,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for
charitable donation
|
350,000
|
35
|
|
-
|
-
|
|
-
|
-
|
|
52,465
|
|
-
|
|
52,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value
of
warrants
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
150,000
|
|
-
|
|
150,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return of common stock
|
(36,500)
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated net loss
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
(1,553,643)
|
|
(1,553,643)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2022
|
21,353,550
|
$ 321,356
|
|
51
|
$ -
|
|
11,414
|
$ 11
|
|
$
52,164,956
|
|
$
(55,735,727)
|
|
$
(3,249,404)
|
(1) All share amounts,
including those in the accompanying notes, have been adjusted to
reflect a 1:200 reverse split effective March 7, 2022.
|
See accompanying notes to the condensed consolidated financial
statements (unaudited).
-5-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GALAXY NEXT GENERATION, INC.
|
Consolidated Statement of Changes in Stockholders' Equity
(Deficit)
|
Three Months Ended September 30, 2021
|
(Unaudited)
|
|
|
|
|
|
|
|
|
Total
|
|
Common Stock (1)
|
Preferred Stock - Class E
|
Additional
|
Accumulated
|
Stockholders'
|
|
Shares
|
|
Amount
|
|
Shares
|
Amount
|
|
Paid-in Capital
|
|
Deficit
|
|
Deficit
|
Balance, July 1, 2021
|
15,699,414
|
|
$ 280,744
|
|
500,000
|
$ 50
|
|
$ 46,215,049
|
|
$ (47,931,128)
|
|
$ (1,435,285)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for services
|
12,500
|
|
250
|
|
-
|
-
|
|
32,500
|
|
-
|
|
32,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued under Equity Purchase Agreement
|
450,000
|
|
9,000
|
|
-
|
-
|
|
1,082,000
|
|
-
|
|
1,091,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated net loss
|
-
|
|
-
|
|
-
|
-
|
|
-
|
|
(386,027)
|
|
(386,027)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2021
|
16,161,914
|
|
$
289,994
|
|
500,000
|
$ 50
|
|
$ 47,329,549
|
|
$ (48,317,155)
|
|
$ (697,562)
|
(1) All share amounts, including those in the accompanying notes,
have been adjusted to reflect a 1:200 reverse split effective March
7, 2022.
See
accompanying notes to the condensed consolidated financial
statements (unaudited).
-6-
|
|
|
|
GALAXY NEXT GENERATION, INC.
|
Consolidated Statements of Cash Flows
|
(Unaudited)
|
|
Three Months Ended September 30,
|
|
2022
|
|
2021
|
Cash
Flows from Operating Activities
|
|
|
|
Net loss
|
$ (1,553,643)
|
|
$ (386,027)
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
Depreciation and amortization
|
177,376
|
|
130,145
|
Amortization of convertible debt discounts and warrants
|
121,270
|
|
8,750
|
Change in fair value of derivative liability
|
-
|
|
(1,008,000)
|
Stock issued for services and donated
|
385,428
|
|
32,750
|
Stock issued under Equity Purchase Agreement
|
-
|
|
252,900
|
Fair value of warrants issued
|
150,000
|
|
-
|
|
|
|
|
Changes in assets and liabilities:
|
|
|
|
Accounts receivable
|
(345,103)
|
|
(61,683)
|
Inventories
|
51,399
|
|
(109,402)
|
Right of use assets
|
19,721
|
|
16,321
|
Accounts payable
|
(120,178)
|
|
7,847
|
Accrued expenses
|
140,573
|
|
382,863
|
Deferred revenue
|
471,997
|
|
(139,273)
|
|
|
|
|
Net cash
used in operating activities
|
(501,160)
|
|
(872,809)
|
|
|
|
|
Cash
Flows from Investing Activities
|
|
|
|
Purchases of capitalized development costs
|
(420,559)
|
|
(4,160)
|
Purchases of property and equipment
|
-
|
|
-
|
|
|
|
|
Net cash
used in investing activities
|
(420,559)
|
|
(4,160)
|
|
|
|
|
Cash
Flows from Financing Activities
|
|
|
|
Principal payments on financing lease obligations
|
-
|
|
(1,392)
|
Proceeds from notes payable
|
477,500
|
|
-
|
Principal payments on notes payable
|
(245,986)
|
|
(128,042)
|
Proceeds (payments) on notes and advances from stockholders,
net
|
396,595
|
|
(13,998)
|
Proceeds (payments) on line of credit, net
|
155,837
|
|
(4,999)
|
Proceeds from sale of common stock under Equity Purchase
Agreement
|
-
|
|
838,100
|
|
|
|
|
Net cash
provided by financing activities
|
783,946
|
|
689,669
|
|
|
|
|
Net
Decrease in Cash
|
(137,773)
|
|
(187,300)
|
|
|
|
|
Cash,
Beginning of Period
|
300,899
|
|
541,591
|
|
|
|
|
Cash,
End of Period
|
$ 163,126
|
|
$ 354,291
|
|
|
|
|
Supplemental and Non Cash Disclosures
|
|
|
|
Legal fees netted from loan proceeds
|
$ 50,413
|
|
$ -
|
|
|
|
|
Cash paid for interest
|
$ 109,725
|
|
$ 37,079
|
Settlement of note payable
|
$ 400,000
|
|
$ -
|
|
|
|
|
Interest on shares issued under Equity Purchase Agreement
|
$ -
|
|
$ 252,900
|
|
|
|
|
Stock issued for services
|
$ 188,128
|
|
$ 32,750
|
|
|
|
|
Accretion of discount and change in fair value of derivatives
|
$ 121,270
|
|
$ 999,250
|
See
accompanying notes to the condensed consolidated financial
statements (unaudited).
-7-
Note 1 – Summary of
Significant Accounting Policies
Corporate History, Nature of Business, Mergers and
Acquisitions
Galaxy Next Generation
LTD CO. ("Galaxy CO") was organized in the state of Georgia in
February 2017 while R&G Sales, Inc. ("R&G") was organized
in the state of Georgia in August 2004. Galaxy CO merged with
R&G ("common controlled merger") on March 16, 2018, with
R&G becoming the surviving company. R&G subsequently
changed its name to Galaxy Next Generation, Inc. ("Private
Galaxy").
FullCircle Registry,
Inc., ("FLCR") is a holding company created for the purpose of
acquiring small profitable businesses to provide exit plans for
those company's owners. FLCR's subsidiary, FullCircle
Entertainment, Inc. ("Entertainment" or "FLCE"), owned and operated
Georgetown 14 Cinemas, a fourteen-theater movie complex located in
Indianapolis, Indiana.
On June 22, 2018,
Private Galaxy consummated a reverse triangular merger whereby
Galaxy merged with and into FLCR by the stockholders of Private
Galaxy transferring all of the shares of stock of Private Galaxy
into a newly formed subsidiary which was formed specifically for
the transaction ("Galaxy MS") and the stockholders receiving shares
of stock of FLCR. The merger resulted in Private Galaxy MS becoming
a wholly-owned subsidiary of FLCR. For accounting purposes, the
acquisition of Private Galaxy by FLCR is considered a reverse
acquisition, an acquisition transaction where the acquired company,
Galaxy, is considered the acquirer for accounting purposes,
notwithstanding the form of the transaction. The primary reason the
transaction is being treated as a purchase by Private Galaxy rather
than a purchase by FLCR is that FLCR is a public reporting company,
and Private Galaxy's stockholders gained majority control of the
outstanding voting power of FLCR's equity securities. Consequently,
the assets and liabilities and the operations that are reflected in
the historical financial statements of the Company prior to the
merger are those of Private Galaxy. The financial statements after
the completion of the merger include the combined assets and
liabilities of the combined company (collectively Private Galaxy,
FLCR and FLCE).
In recognition of
Private Galaxy's merger with FLCR, several things occurred: (1)
FLCR amended its articles of incorporation to change its name from
FullCircle Registry, Inc. to Galaxy Next Generation, Inc.; (2) the
Company changed its fiscal year end to June 30, effective June
2018; (3) the Company's authorized shares of preferred stock were
increased to 200,000,000 and authorized shares of common
stock were increased to 4,000,000,000, (prior to the Reverse
Stock Split) both with a par value of $0.0001; and (4) the Board of
Directors and Executive Officers approved Gary LeCroy, President
and Director; Magen McGahee, Secretary and Director; and Carl
Austin, Director; and (5) the primary business operated by the
combined company became the business that was operated by Private
Galaxy.
On September 3, 2019,
Galaxy acquired 100% of the stock of Interlock Concepts, Inc.
("Concepts") and Ehlert Solutions Group, Inc. ("Solutions"). The
purchase price for the acquisition was 1,350,000 shares
of common stock and a two year note payable to the seller for
$3,000,000. The note payable to the seller is subject to adjustment
based on the achievement of certain future gross revenues and
successful completion of certain pre-acquisition withholding tax
issues of Concepts and Solutions.
Solutions and Concepts
are Utah-based audio design and manufacturing companies creating
innovative products that provide fundamental tools for building
notification systems primarily to K-12 education market customers
located primarily in the north and northwest United States.
Solutions and Concepts' products and services allow institutions
access to intercom, scheduling, and notification systems with
improved ease of use. The products provide an open architecture
solution to customers which allows the products to be used in both
existing and new environments. Intercom, public announcement (PA),
bell and control solutions are easily added and integrated within
the open architecture design and software model. These products
combine elements over a common internet protocol (IP) network,
which minimizes infrastructure requirements and reduces costs by
combining systems.
On October 15, 2020,
Galaxy acquired the assets of Classroom Technologies Solutions,
Inc. ("Classroom Tech") for consideration of (a) paying off a
secured Classroom Tech loan, not to exceed the greater of 50%
of the value of the Classroom Tech assets acquired or $120,000; (b)
the issuance of a promissory note in the amount of $44,526 to
a Classroom Tech designee; and (c) the issuance
of 10 million shares of common stock to the seller of
Classroom Tech. Classroom Tech provides cutting-edge presentation
products to schools, training facilities, churches, corporations
and retail establishments. Their high-quality solutions are
customized to meet a variety of needs and budgets in order to
provide the best in education and presentation technology.
Classroom Tech direct-sources and imports many devices and
components which allows the Company to be innovative, nimble, and
capable of delivering a broad range of cost-effective solutions.
Classroom Tech also offers in-house service and repair facilities
and carries many top brands.
Galaxy is a
manufacturer and U.S. distributor of interactive learning
technology hardware and software that allows the presenter and
participant to engage in a fully collaborative instructional
environment. Galaxy's products include Galaxy's own private-label
interactive touch screen panel as well as numerous other national
and international branded peripheral and communication devices. New
technologies like Galaxy's own touchscreen panels are sold along
with renowned brands such as Google Chromebooks, Microsoft Surface
Tablets, Lenovo & Acer computers, Verizon WiFi and more.
Galaxy's distribution channel consists of approximately 44
resellers across the U.S. who primarily sell its products within
the commercial and educational market. Galaxy does not control
where the resellers focus their resell efforts; however, the K-12
education market is the largest customer base for Galaxy products
comprising nearly 90% of Galaxy's sales. In addition, Galaxy
also possesses its own reseller channel where it sells directly to
the K-12 market, primarily throughout the Southeast region of the
United States.
The Entertainment segment was sold on
February 6, 2019 in exchange for 193 Galaxy common
shares.
Impact COVID-19 Aid,
Relief and Economic Security Act
The Cares Act allowed
employers to defer the deposit and payment of the employer’s share
of Social Security taxes from March 27, 2020 through September 30,
2021. The deferred deposits of the employer’s share of Social
Security tax must be deposited 50% by December 31, 2021,
and 50% by December 31, 2022. The Company’s remaining deferred
deposits and current payments due amounted to approximately
$491,000 and $458,000 at September 30, 2022 and June 30, 2022,
respectively.
-8-
In the three months
ended September 30, 2022 and 2021, the Company applied for Employee
Retention Credits and has recognized approximately $0 and
$40,000 as a reduction to operating expenses in the consolidated
statements of operations.
The Covid-19 pandemic
that began in early 2020 caused shelter-in-place policies,
unexpected factory closures, supply chain disruptions, and market
volatilities across the globe. As a result of the economic
disruptions and unprecedented market volatilities and uncertainties
driven by the Covid-19 outbreak, the Company experienced some
supply chain disruptions. However, the Company has not experienced
any significant payment delays or defaults by our customers as a
result of the COVID-19 pandemic.
The full impact of the
Covid-19 outbreak continues to evolve as of the date of this
report. The depth and duration of the pandemic remains unknown.
Despite the availability of vaccines, recent surges in the
infection rate and the detection of new variants of the virus have
reinforced the general consensus that the containment of Covid-19
remains a challenge. Management is actively monitoring the global
situation and its effect on its financial condition, liquidity,
operations, suppliers, industry, and workforce.
Basis of
Presentation and Principles of Consolidation
The accompanying
consolidated financial statements have been prepared in conformity
with accounting principles generally accepted in the United States
of America. Any reference in these footnotes to applicable guidance
is meant to refer to the authoritative U.S. generally accepted
accounting principles ("GAAP") as found in the Accounting Standards
Codification ("ASC") and Accounting Standards Update ("ASU") of the
Financial Accounting Standards Board ("FASB").
The financial
statements include the consolidated assets and liabilities of the
combined company (collectively Private Galaxy FLCR Interlock
Concepts, Inc., Ehlert Solutions Group, Inc., and Classroom Tech,
referred to collectively as the "Company").
All intercompany transactions and accounts
have been eliminated in the consolidation.
The Company is an over-the-counter public
company traded under the stock symbol listing GAXY (formerly
FLCR).
Use of
Estimates
The preparation of
consolidated financial statements in accordance with generally
accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosures of contingent assets and
liabilities at the date of the consolidated financial statements
and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those
estimates.
Significant estimates
used in preparing the consolidated financial statements include
those assumed in computing valuation of goodwill and intangible
assets, valuation of convertible notes payable and warrants, and
the valuation of deferred tax assets. It is reasonably possible
that the significant estimates used will change within the next
year.
Reverse Stock
Split
Unless otherwise noted, all share and per
share data referenced in the consolidated financial statements and
the notes thereto have been retroactively adjusted to reflect the
one-for-two hundred reverse stock split effective March 7, 2022 of
our authorized and outstanding shares of common stock. As a result
of the reverse stock split, certain amounts in the consolidated
financial statements and the notes thereto may be slightly
different than previously reported due to rounding of fractional
shares, and adjustment for the reverse split.
Capital Structure
The Company's capital
structure is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2022
|
|
|
|
|
|
|
Authorized
|
|
Issued
|
|
Outstanding
|
|
|
|
|
Common stock
|
|
200,000,000
|
|
21,353,550
|
|
21,353,357
|
|
$.0001 par value, one vote per share
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock – All Series
|
|
200,000,000
|
|
-
|
|
-
|
|
$.0001 par value
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - Series A
|
|
750,000
|
|
-
|
|
-
|
|
$.0001 par value; no voting rights
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - Series B
|
|
1,000,000
|
|
-
|
|
-
|
|
$.0001 par value; voting rights of 10 votes for 1 Series B share;
2% preferred dividend payable annually
|
|
|
|
|
|
|
|
|
Preferred stock - Series C
|
|
9,000,000
|
|
-
|
|
-
|
|
$.0001 par value; 500 votes per share, convertible to common
stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - Series F
|
|
15,000
|
|
11,414
|
|
11,414
|
|
$.0001 par value; no voting right, convertible to common at a fixed
price per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - Series G
|
|
51
|
|
51
|
|
51
|
|
$.0001 par value; no dividend rights, voting rights with common
stock as a single series, one share equals 1% of the total voting
rights, not subject to splits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-9-
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2022
|
|
|
|
|
|
|
Authorized
|
|
Issued
|
|
Outstanding
|
|
|
|
|
Common stock
|
|
20,000,000
|
|
19,169,128
|
|
19,168,935
|
|
$.0001 par value, one vote per share
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock – All Series
|
|
200,000,000
|
|
-
|
|
-
|
|
$.0001 par value
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - Series A
|
|
750,000
|
|
-
|
|
-
|
|
$.0001 par value; no voting rights
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - Series B
|
|
1,000,000
|
|
-
|
|
-
|
|
$.0001 par value; voting rights of 10 votes for 1 Series B share;
2% preferred dividend payable annually
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - Series C
|
|
9,000,000
|
|
-
|
|
-
|
|
$.0001 par value; 500 votes per share, convertible to common
stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - Series F
|
|
15,000
|
|
11,414
|
|
11,414
|
|
$.0001 par value; no voting rights, convertible to common at a
fixed price of $0.37per share; stated value is $1,000 per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - Series G
|
|
51
|
|
51
|
|
51
|
|
$.0001 par value; no dividend rights, voting rights with common
stock as a single series, one share equals 1% of the total voting
rights, not subject to splits
|
|
|
|
|
|
|
|
|
Authorized common stock increased
from 20,000,000 to 200,000,000 on August 31,
2022. There was a 1:200 reverse split effective on March
7, 2022.
There is no publicly
traded market for the preferred shares. The Preferred Series D and
E were retired in December 2021. Preferred Series G were issued in
June 2022, pursuant to Employment Agreements (Note 10).
There are
85,556,140common shares reserved at September 30, 2022 under terms
of notes payable agreements, and the Stock Plan (see Notes 5 and
12).
There
are 4,048,590 issued common shares that are restricted as
of September 30, 2022. The shares will become free-trading upon
satisfaction of certain terms within the debt agreements.
Supplier Agreement
Contract assets and contract liabilities are
as follows:
|
|
|
|
|
September 30, 2022
|
|
June 30, 2022
|
Contract assets
|
$
55,125
|
|
$ 55,125
|
Contract liabilities
|
-
|
|
-
|
For the three months ended September 30, 2022
and 2021, the Company recognized $0 and $433,609 of revenues
related to supplier agreements.
Accounts Receivable
Management deemed no allowance for doubtful
accounts was necessary at September 30, 2022 and June 30, 2022. At
September 30, 2022 and June 30, 2022, $647,433 and $175,436 of
total accounts receivable were considered unbilled and recorded as
deferred revenue.
Inventories
Management estimates $116,362 and $116,362 of
inventory reserves at September 30, 2022 and June 30, 2022,
respectively.
Goodwill, Intangible Assets and Product
Development Costs
Goodwill, intangible assets, and product
development costs are comprised of the following at September 30,
2022:
|
|
|
|
|
|
|
|
Cost
|
|
Accumulated Amortization
|
Net Book
Value
|
|
Total
|
Goodwill
|
$ 834,220
|
|
-
|
$834,220
|
|
$ 834,220
|
Finite-lived assets:
|
|
|
|
|
|
|
Customer list
|
$ 888,869
|
|
$ (516,370)
|
$ 372,499
|
|
$ 372,499
|
Vendor relationships
|
480,115
|
|
(288,515)
|
191,600
|
|
191,600
|
Capitalized product
development cost
|
1,392,590
|
|
(567,777)
|
824,813
|
|
824,813
|
|
$ 2,761,574
|
|
$ (1,372,662)
|
$ 1,388,912
|
|
$1,388,912
|
-10-
Goodwill, intangible
assets, and product development costs are comprised of the
following at June 30, 2022:
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
Accumulated
Amortization
|
|
Net Book
Value
|
|
Impairment
|
|
Total
|
Goodwill
|
$ 834,220
|
|
$ -
|
|
$ 834,220
|
|
$ -
|
|
$ 834,220
|
Finite-lived assets:
|
|
|
|
|
|
|
|
|
|
Customer list
|
$ 922,053
|
|
$ (472,320)
|
|
$ 449,733
|
|
$
(33,184)
|
|
$ 416,549
|
Vendor relationships
|
484,816
|
|
(264,565)
|
|
220,251
|
|
(4,701)
|
|
215,550
|
Product development
costs
|
1,279,686
|
|
(468,594)
|
|
811,092
|
|
-
|
|
811,092
|
|
$
2,686,555
|
|
$ (1,205,479)
|
|
$ 1,481,076
|
|
$ (37,885)
|
|
$ 1,443,191
|
Intangible assets such
as customer lists and vendor relationships are stated at the lower
of cost or fair value. They are amortized on a straight-line basis
over periods ranging from three to six years, representing the
period over which the Company expects to receive future economic
benefits from these assets. The Company acquired certain intangible
assets. During the year ended June 30, 2022, the Company impaired
$37,885 of the intangible assets related to the acquisition of
Classroom Tech. Amortization of these intangible assets amounted to
$68,000 and $70,343 for the three months ended September 30, 2022
and 2021.
Costs incurred in designing and developing
classroom technology products are expensed as research and
development until technological feasibility has been established.
Technological feasibility is established upon completion of a
detail product design, or in its absence, completion of a working
model. Upon the achievement of technological feasibility,
development costs are capitalized and subsequently reported at the
lower of unamortized cost or net realizable value. Management's
judgment is required in determining whether a product provides new
or additional functionality, the point at which various products
enter the stages at which costs may be capitalized, assessing the
ongoing value and impairment of the capitalized costs and
determining the estimated useful lives over which the costs are
amortized.
Annual amortization expense is calculated
based on the straight-line method over the product's estimated
economic lives, which are typically three to six years.
Amortization of product development costs incurred begins when the
related products are available for general release to customers.
Amortization of product development costs of $99,183 and $54,534
for the three months ended September 30, 2022 and 2021, is included
in cost of revenues in the Company's unaudited condensed
consolidated statements of operations.
Estimated amortization expense related to
finite-lived intangible assets for the next five years is: $641,886
for fiscal year 2023, $455,322 for fiscal year 2024, $138,633 for
fiscal year 2025, $87,624 for fiscal year 2026, and $46,515 for
fiscal year 2027 and $18,932 thereafter.
Recent Accounting Pronouncements
The Company has implemented all new
applicable accounting pronouncements that are in effect and
applicable. These pronouncements did not have any material impact
on the consolidated financial statements unless otherwise
disclosed, and the Company does not believe that there are any
other new accounting pronouncements that have been issued that
might have a material impact on its financial position or results
of operations.
In December 2019, the FASB issued ASU No.
2019-12 "Income Taxes (Topic 740): Simplifying the Accounting for
Income Taxes ("ASU 2019-12") by removing certain exceptions to the
general principles. The amendments will be effective for fiscal
years, and interim periods within those fiscal years, beginning
after December 15, 2021. Early adoption of the amendments is
permitted. Depending on the amendment, adoption may be applied on a
retrospective, modified retrospective or prospective basis. The
Company adopted the new guidance on July 1, 2022 in its
consolidated financial statements.
Note 2 - Property
and Equipment
Property and equipment are comprised of the
following at:
|
|
|
|
|
September 30, 2022
|
|
June 30, 2022
|
Vehicles
|
$ 212,658
|
|
$ 212,658
|
Building
|
201,823
|
|
201,823
|
Equipment
|
16,192
|
|
16,192
|
Leasehold improvements
|
31,000
|
|
31,000
|
Furniture and fixtures
|
28,321
|
|
28,321
|
|
489,994
|
|
489.994
|
Accumulated
depreciation
|
(151,318)
|
|
(141,125)
|
|
|
|
|
Property and equipment,
net
|
$
338,676
|
|
$
348,869
|
Note 3 - Lines of Credit
The Company had $1,000,000 available under a
line of credit bearing interest at prime plus 0.5% (3.75% at
September 30, 2021) which expired October 29, 2021. The bank
provided a 30-day grace period to repay the line to November 29,
2021. The line of credit was collateralized by certain real estate
owned by stockholders and a family member of a stockholder,
7,026,894 shares of the Company's common stock owned by two
stockholders, personal guarantees of two stockholders, and a key
man life insurance policy. In addition, a 20% curtailment of the
outstanding balance may occur any time prior to maturity. The
outstanding balance was $0 and $0 at September 30, 2022 and June
30, 2022, respectively.
-11-
The Company has up to $1,000,000 available
credit line under an accounts receivable factoring agreement
through July 30, 2022. This agreement automatically renews for a
two year period unless notice is given. Total available credit
under the factoring agreement was $873,375 and $989,680 as of
September 30, 2022 and June 30, 2022, respectively. See Note
10.
On August 31, 2022, the Company received
proceeds of $155,837 under an equity line of credit with a bank -
First Citizens Bank. The $160,000 line of credit bears interest at
prime plus 1% and matures August 25, 2027. Collateral on the line
of credit includes a certain fixed asset of the Company. The
outstanding balance was $160,000 and $0 at September 30, 2022 and
June 30, 2022, respectively.
Note 4 - Notes Payable
Long Term Notes Payable
|
|
|
|
|
September 30,
2022
|
|
June 30,
2022
|
Note payable with a bank bearing interest
at 4% and maturing on June 26, 2020. The note was renewed by the
lender with a revised maturity of June 26, 2021 and an interest
rate of 3%. In July 2021, the note was renewed by the lender with a
revised maturity date of July 7, 2026. The renewal provides for
$4,405 monthly payments of principal and interest through maturity.
The note is collateralized by a certificate of deposit owned by a
related party.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
196,552
|
|
$
207,058
|
|
|
|
|
Note payable to an
investor of $360,000 bearing interest at
12% and maturing February 28, 2023. Monthly installments of $30,000
beginning May 2022. The loan was issued at a discount of $60,000
and has a convertible default provision in the event the Company
does not make the monthly payments. In July 2022, payments for
June, July, and August 2022 were deferred to September 30, 2022 by
the lender in exchange for $30,000 increase in the principal and a
change in terms of certain default provisions.
|
314,432
|
|
269,432
|
|
|
|
|
Note
payable to an investor bearing interest at 12% and
maturing March 18, 2023. Monthly installments of $22,558 begin on
May 2022. The loan was issued at a discount of $24,450 and has a
convertible default provision in the event the Company does not
make the monthly payments.
|
92,126
|
|
158,745
|
|
|
|
|
Note
payable to an investor bearing interest at 12% and
maturing on May 26, 2023 with monthly installments of
principal and interest of $120,185 beginning in May 2022. On May
25, 2022, the June, July, and August 2022 payments were deferred in
exchange for 750,000 shares of common stock and a $146,667 increase
to the principal balance. The October and November 2022
installments have been deferred by the lender.
|
1,030,376
|
|
1,294,198
|
|
|
|
|
Note payable of $600,000 due December 21, 2022, issued at a
discount of $60,000, bearing 12% annual interest. A warrant for the
purchase of 600,000 common shares at an exercise price of $0.50 per
share was issued as a commitment fee. Principal and interest on the
loan are due at maturity.
|
170,000
|
|
540,000
|
|
|
|
|
Note
payable of $450,000 with payments of $62,438 due each month
starting on September 22, 2022. The loan was issued at a discount
of $49,500, bears 11% interest and has a convertible default
provision in the event the Company does not make the monthly
payments.
|
425,250
|
|
400,500
|
|
|
|
|
Note payable of
$144,200 with equal installment payments of $16,150 due each month
starting September 17, 2022. The loan was issued at a discount of
$15,450, bears interest at 12% and has a convertible default
provision.
|
115,555
|
|
-
|
|
|
|
|
-12-
|
|
|
|
Note payable to an
investor bearing interest at 12%, due August 31, 2023. A warrant
for the purchase of 1,000,000 common shares at an exercise price of
$.01 per share was issued as a commitment fee to the investor.
The note has a convertible default provision.
|
776,250
|
|
-
|
|
|
|
|
Long term loan under Section 7(b) of the Economic Injury
Disaster Loan program bearing interest at 3.75% and maturing in May
2050. Monthly installments of principal and interest of $731 begin
November 21, 2022.
|
150,000
|
|
150,000
|
|
|
|
|
Financing lease liabilities for offices and
warehouses with monthly installments of $22,810 (ranging from $245
to $9,664) over terms expiring through December 2024.
|
159,791
|
|
179,512
|
|
|
|
|
Note payable
with a finance company for delivery vehicle with monthly
installments totaling $679 including interest at 8.99% over a 6
year term expiring in December 2025.
|
22,241
|
|
25,771
|
|
|
|
|
Note payable with a finance company for delivery vehicle with
monthly installments totaling $948 including interest at 5.9% over
a 6 year term expiring in January 2027.
|
48,137
|
|
51,826
|
|
|
|
|
Note payable with a bank for delivery vehicle with monthly
installments totaling $844 including interest at 6% over a 4 year
term expiring in August 2025.
|
26,174
|
|
29,696
|
|
|
|
|
Total Notes Payable
|
3,526,884
|
|
3,306,738
|
Less: Unamortized original issue discount
|
284,209
|
|
242,529
|
Less: Fair value of warrants
|
137,500
|
|
-
|
Current Portion of Notes Payable
|
3,078,492
|
|
2,815,231
|
|
|
|
|
Long-term Portion of Notes Payable
|
$ 26,683
|
|
$ 248,978
|
Future minimum
principal payments on the long-term notes payable to unrelated
parties are as follows:
|
|
|
|
Period ending September
30,
|
|
2023
|
$ 3,078,492
|
2024
|
143,871
|
2025
|
91,375
|
2026
|
63,342
|
2027
|
13,627
|
Thereafter
|
136,177
|
|
$ 3,526,884
|
-13-
Note 5 - Related Party
Transactions
Notes Payable
|
|
|
|
|
September 30, 2022
|
|
June 30, 2022
|
Fair value of unsecured notes payable to
seller of Concepts and Solutions, a related party, bearing interest
at 3% per year, payable in annual installments through November 30,
2021. Payment is subject to adjustment based on the achievement of
minimum gross revenues and successful completion of certain
pre-acquistion withholding tax issues of Concepts and
Solutions.
|
$ 1,030,079
|
|
$ 1,030,079
|
|
|
|
|
Note payable to a stockholder in which the note principal plus
interest at 15% is payable the earlier of 60 days after invoicing a
certain customer, or April, 2022 due to an extension granted by the
lender. On December 23, 2021, an amendment extended the maturity to
March 30, 2025, changed the interest rate to 10% with monthly
payments of principal and interest of $8,823 beginning in June
2022. The note is collateralized by a security interest in a
certain customer purchase order. Monthly payments were deferred by
the lender.
|
385,000
|
|
385,000
|
|
|
|
|
Note payable related to acquisition of
Classroom Tech in which the note principal is payable in 2021 with
no interest obligations, upon the shareholder's resolution of a
pre-acquisition liability with a bank.
|
-
|
|
55,000
|
|
|
|
|
Long term note bearing interest at 6% and
maturing December 31, 2024 and other short-term payables due to
stockholders and related parties
|
807,133
|
|
355,538
|
|
|
|
|
Total Related Party Notes Payable
|
2,222,212
|
|
1,825,617
|
|
|
|
|
Current Portion of Related Party Notes
Payable
|
1,183,755
|
|
1,238,755
|
|
|
|
|
Long-term Portion of Related Party Notes
Payable
|
$ 1,038,457
|
|
$ 586,862
|
As of September 30, 2022, related party notes
payable maturities are as follows:
|
|
Period ending September
30,
|
|
2023
|
$1,183,755
|
2024
|
105,876
|
2025
|
932,581
|
|
$2,222,212
|
Related Party Leases
The Company leases property used in
operations from a related party under terms of a financing lease.
The term of the lease expired on December 31, 2021 and is
continuing on a month to month basis. The monthly lease payment is
$9,664 plus maintenance and property taxes, as defined in the
amended lease agreement. Rent expense for this lease was
$28,992 and $28,992 for the three months ended September 30, 2022
and 2021, respectively.
Other
Related Party Agreements
A related party collateralizes the Company's
short-term note with a certificate of deposit in the amount of
$274,900, held at the same bank. The related party will receive a
$7,500 collateral fee for this service (see Note 4).
-14-
Note 6 - Lease Agreements
Financing Lease Agreements
The Company leases offices, warehouses and
equipment under financing lease agreements with monthly
installments of $22,723 (ranging from $245 to $9,664), expiring
through December 2024.
|
|
|
|
|
|
|
September 30,
2022
|
|
June 30, 2022
|
Right-of-use assets:
|
|
|
|
|
Operating right-of-use assets
|
$159,791
|
|
$179,512
|
Operating lease liabilities:
|
|
|
|
|
Current portion of long term payable
|
80,867
|
|
80,096
|
|
Financing leases payable, less current
portion
|
78,924
|
|
99,416
|
|
|
|
|
|
|
Total operating lease liabilities
|
$159,791
|
|
$179,512
|
As of September 30, 2022, financing lease
maturities are as follows:
|
|
Period ending September
30,
|
|
2023
|
$ 80,867
|
2024
|
66,544
|
2025
|
12,380
|
|
$159,791
|
As of September 30, 2022, the weighted
average remaining lease term was 1.50 years.
Note 7 – Equity
All share amounts have been adjusted to
reflect a 1:200 reverse split effective March 7, 2022.
For the three months ended September 30,
2022:
During
the three months ended September 30, 2022, the Company
issued 1,070,922 shares of common stock for professional
consulting services. The shares were valued at $188,128 upon
issuance.
During
the three months ended September 30, 2022, the Company
issued 800,000 shares of common stock for commitment fees
under a note payable. These shares were valued at
$144,800 upon issuance.
During
the three months ended September 30, 2022, the Company
issued 350,000 shares of common stock as a charitable
donation. The shares were valued at $52,500 upon issuance.
During
the three months ended September 30, 2022, the Company received
36,500 shares of common stock from a former investor. The
shares can be re-issued.
For the three months ended September 30,
2021:
During the three months ended September 30,
2021, the Company issued 12,500 shares of common stock
for professional consulting services. The shares were valued at
$32,750 upon issuance.
During
the three months ended September 30, 2021, the Company
issued 450,000 shares of common stock in exchange for
proceeds under the Equity Purchase Agreement. These shares were
valued at $1,091,000 upon issuance.
See the capital structure section in Note 1
for disclosure of the equity components included in the Company's
consolidated financial statements.
Warrants
Warrants are granted with an exercise price
no less than the fair market value of the warrant on the date of
the grant and vest immediately. A June 2022 warrant is entitled to
convert into one common share at an exercise price of $0.50. An
August 2022 warrant is entitled to convert into one common share at
an exercise price of $0.01. Both warrant exercise prices are
subject to adjustment. The Company granted 600,000 warrants on June
21, 2022 and 1,000,000 warrants on August 31, 2022 to an investor,
pursuant to two notes payable (Note 4). The fair value of the
August 2022 warrants was $150,000 at September 30, 2022. There are
no unvested warrants.
The fair value
of each equity-based award is estimated on the date of grant using
the Black-Scholes option pricing model that uses the assumptions
noted in the following table at September 30, 2022:
|
|
|
Stock price volatility
|
|
175%
|
Expected term
|
|
5
years
|
Discount rate
|
|
3.30%
|
Expected dividends
|
|
0%
|
-15-
The fair value of each
equity-based award is estimated on the date of grant using the
Black-Scholes option pricing model that uses the assumptions noted
in the following table at June 30, 2022:
|
|
|
Stock price volatility
|
|
190%
|
Expected term
|
|
1
year
|
Risk-free interest rate
|
|
3.21%
|
Expected dividends
|
|
0%
|
A summary of the
warrant status at September 31, 2022 and June 30, 2022 and changes
during the three months ended is presented below. There were no
warrants outstanding during the three months ended September 30,
2021.
|
|
|
|
|
|
|
Warrants
|
|
Weighted Average
Exercise Price
|
|
Outstanding, June 30, 2022
|
600,000
|
|
$0.50
|
|
Granted
|
1,000,000
|
|
0.01
|
|
Forfeited
|
-
|
|
-
|
|
Outstanding, September 30, 2022
|
1,600,000
|
|
$0.048
|
|
|
|
|
|
|
Exercisable, end of period
|
$600,000
|
|
$0.50
|
A further summary of
warrants outstanding at September 30, 2022 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise
|
|
Number
|
|
Number
|
|
Weighted
Average
|
|
Intrinsic
|
Warrants
|
|
Price
|
|
Exercisable
|
|
Outstanding
|
|
Remaining
Life
|
|
Value
|
600,000
|
|
$ 0.50
|
|
600,000
|
|
600,000
|
|
4.75 years
|
|
$ 0
|
1,000,000
|
|
$ 0.01
|
|
-
|
|
1,000,000
|
|
5 years
|
|
$ 150,000
|
Note 8 - Income Taxes
The Company's effective tax rate differed
from the federal statutory income tax rate for the three months
ended September 30, 2022 as follows:
|
|
|
Federal statutory rate
|
|
21%
|
State tax, net of federal tax effect
|
|
5.04%
|
Valuation allowance
|
|
-26%
|
Effective tax rate
|
|
0%
|
The Company had no
federal or state income tax (benefit) for the three months ended
September 30, 2022 or 2021.
The Company's deferred tax assets and
liabilities as of September 30, 2022 and June 30, 2022, are
summarized as follows:
|
|
|
|
|
|
|
September 30,
2022
|
|
June 30, 2022
|
Federal
|
|
|
|
|
Deferred tax assets
|
$
8,177,800
|
|
$
7,781,500
|
|
Less valuation allowance
|
(8,177,800)
|
|
(7,781,500)
|
|
Deferred tax liabilities
|
-
|
|
-
|
|
|
-
|
|
-
|
|
|
|
|
|
|
Deferred tax assets
|
1,459,400
|
|
1,966,600
|
|
Less valuation allowance
|
(1,459,400)
|
|
(1,966,600)
|
|
Deferred tax liabilities
|
-
|
|
-
|
|
|
-
|
|
-
|
|
|
|
|
|
|
Net Deferred Tax Assets
|
$ -
|
|
$ -
|
The Company's policy is to provide for
deferred income taxes based on the difference between the financial
statement and tax basis of assets and liabilities using enacted tax
rates that will be in effect when the differences are expected to
reverse. The Company has not generated taxable income and has not
recorded any current income tax expense at September 30, 2022 and
2021, respectively.
In assessing the realization of deferred tax
assets, management considers whether it is more likely than not
that some portion or all of the deferred tax assets will not be
realized. The ultimate realization of deferred taxes is dependent
upon the generation of future taxable income during the periods in
which those temporary differences become deductible. Management
considers projected future taxable income and tax planning
strategies in making this assessment.
The Company's deferred tax assets are
primarily comprised of net operating losses ("NOL") that give rise
to deferred tax assets. The NOL carryforwards expire over a range
from 2023 to 2037, with certain NOL carryforwards that have no
expiration. There is no tax benefit for goodwill impairment, which
is permanently non-deductible for tax purposes. Additionally, due
to the uncertainty of the utilization of NOL carry forwards, a
valuation allowance equal to the net deferred tax assets has been
recorded.
-16-
The significant components of deferred tax
assets as of September 30, 2022 are as follows:
|
|
|
|
|
September 30,
2022
|
|
June 30, 2022
|
Net operating loss carryforwards
|
$
9,411,900
|
|
$ 9,539,900
|
Valuation allowance
|
(9,637,200)
|
|
(9,748,100)
|
Goodwill
|
5,800
|
|
11,000
|
Property and equipment
|
(30,200)
|
|
(32,000)
|
Development costs
|
54,800
|
|
124,600
|
Intangible assets
|
136,400
|
|
46,100
|
Inventory allowance
|
30,300
|
|
30,300
|
Warranty accrual and other
|
28,200
|
|
28,200
|
|
|
|
|
Net Deferred Tax Assets
|
$ -
|
|
$ -
|
As of September 30, 2022, the Company does
not believe that it has taken any tax positions that would require
the recording of any additional tax liability nor does it believe
that there are any unrealized tax benefits that would either
increase or decrease within the next twelve months. As of September
30, 2022, the Company's income tax returns generally remain open
for examination for three years from the date filed with each
taxing jurisdiction.
Note 9 - Commitments, Contingencies, and
Concentrations
Contingencies
Certain conditions may exist as of the date
the unaudited condensed consolidated financial statements are
issued, which may result in a loss to the Company, but which will
only be resolved when one or more future events occur or fail to
occur. The Company’s management and its legal counsel assess such
contingent liabilities, and such assessment inherently involves an
exercise of judgment. In assessing loss contingencies related to
legal proceedings that are pending against the Company or
unasserted claims that may result in such proceedings, the
Company’s legal counsel evaluates the perceived merits of any legal
proceedings or unasserted claims as well as the perceived merits of
the amount of relief sought or expected to be sought therein. If
the assessment of a contingency indicates that it is probable that
a material loss has been incurred and the amount of the liability
can be estimated, then the estimated liability would be accrued in
the Company’s consolidated financial statements. If the assessment
indicates that a potentially material loss contingency is not
probable, but is reasonably possible, or is probable but cannot be
estimated, then the nature of the contingent liability, together
with an estimate of the range of possible loss if determinable and
material, would be disclosed.
On September 4, 2019, the Company recorded a
pre-acquisition liability for approximately $591,000 relative
to unpaid payroll tax liabilities and associated penalties and fees
of Concepts and Solutions. The liability is included in the note
payable to seller of $1,030,079 at September 30, 2022 and June
30, 2022 (Note 5).
Concentrations
Galaxy contracts the manufacture of its
products with domestic and overseas suppliers. The Company's sales
could be adversely impacted by a supplier's inability to provide
Galaxy with an adequate supply of inventory. Galaxy has one vendor
that accounted for approximately 99% of purchases for the
three months ended September 30, 2022. Galaxy had two vendors that
accounted for approximately 97% of purchases for the three months
ended September 30, 2021.
Galaxy has two customers that accounted for
approximately 79% of accounts receivable at September 30, 2022
and two customers that accounted for approximately 77% of
accounts receivable at June 30, 2022. Galaxy has two customers that
accounted for approximately 54% and three customers that accounted
for 59% of total revenue for the three months ended September 30,
2022 and 2021 respectively.
-17-
Note 10 - Material Agreements
Manufacturer and Distributorship
Agreement
On September 15, 2018, the Company signed an
agreement with a company in China for the manufacture of Galaxy’s
SLIM series of interactive panels. The manufacturer agreed to
manufacture, and the Company agreed to be the sole distributor of
the interactive panels in the United States for a term of two
years. The agreement includes a commitment by Galaxy to purchase $2
million of product during the first year beginning September 2018.
If the minimum purchase is not met, the manufacturer can require
the Company to establish a performance improvement plan, and the
manufacturer has the right to terminate the agreement. The payment
terms are 20% in advance, 30% after the product is ready to ship,
and the remaining 50% 45 days after receipt. The manufacturer
provides Galaxy with the product, including a three-year
manufacturer’s warranty from the date of shipment. The agreement
renews automatically in two year increments unless three months’
notice is given by either party. The Company has met the
requirements of the agreement.
Equity Purchase Agreement
On May 31, 2020, the Company entered into a
two year purchase agreement (the "Equity Purchase Agreement") with
an investor, which was amended and restated on July 9, 2020 and
then again on December 29, 2020. Pursuant to the terms of the
Equity Purchase Agreement, the investor agreed to purchase up to
$10 million of the Company's common stock (subject to certain
limitations) from time to time during the term of the Equity
Purchase Agreement. During the three months ended September 30,
2022 and 2021, the Company issued 0 and 450,000 shares of common
stock to the investor in exchange for proceeds for working
capital.
Accounts Receivable Factoring Agreement
On July 30, 2020, the Company entered into a
two-year accounts receivable factoring agreement with a financial
services company to provide working capital. Pursuant the
agreement, the financial services company will pay the Company an
amount up to eighty percent (80%) of the purchase price for the
purchased accounts. Factoring fees are 2.5% of the face value of
the account receivable sold to the factoring agent per month until
collected. For collections over 90 days from the invoice date, the
fee increases to 3.5%. The agreement contains a credit line of
$1,000,000 and requires a minimum of $300,000 of factored
receivables per calendar quarter. The agreement includes early
termination fees and is guaranteed by the Company and by two of the
stockholders individually. The Company paid collection fees of
$49,603 and $22,981 during the three months ended September 30,
2022 and 2021, respectively..
Employment Agreements
On January 1, 2020, the Company entered into
an employment agreement with the Chief Executive Officer (CEO) of
the Company for a two-year term which was amended on September 1,
2020, and further amended in 2022 to extend the term for an
additional three-years. Under the amended employment agreement, the
CEO will receive annual compensation of $500,000, and an annual
discretionary bonus based on profitability and revenue growth and
preferred stock to maintain, together with the CFO, a minimum 26%
of the total voting rights. The agreement includes a non-compete
agreement and severance benefits of $90,000. In June 2022, 26
shares of Preferred Series G stock were issued to the CEO under
terms of this agreement, which represents 26% of the voting
power.
On January 1, 2020, the
Company entered into an employment agreement with the Chief Finance
Officer/Chief Operations Officer (CFO/COO) of the Company for a
two-year term, which was amended on September 1, 2020, and further
amended in 2022 to extend the term for an additional three-years.
Under the amended employment agreement, the CFO/COO will receive
annual compensation of $250,000, and an annual discretionary bonus
based on profitability and revenue growth and preferred stock to
maintain, together with the CEO, a minimum 25% of the total voting
rights. The agreement includes a non-compete agreement and
severance benefits of $72,000. In June 2022, 25 shares of Preferred
Series G stock were issued to the CFO under terms of this
agreement, which represents 25% of the voting power.
-18-
Investor Relations Agreement
The Company signed an agreement with an
investment relations firm, commencing on May 1, 2022, requiring
$10,000 per month and $20,000 worth of restricted stock issued 4
times in 2022, beginning May 1, 2022, June 1, September 1, and
December 1, 2022. The agreement will automatically renew annually
unless 60 days’ notice is given by either party. The Company paid
$20,000 and issued 70,922 shares for investment relations services
during the three months ended September 30, 2022. No fees or
shares were issued during the three months ended September 30,
2021.
Capital Markets Advisory Agreement
The Company signed an eight month Strategic
Services agreement with an investor, commencing on May 1, 2022,
requiring fees of 1,000,000 shares of common stock. The Company
issued 1,000,000 shares for strategic services on August 1,
2022.
Advisory Services
In May 2020, a advisor
agreed to be a non-exclusive advisor with respect to the
identification and evaluation of potential business acquisition
opportunities. In consideration for its services, the advisor may
receive a cash fee equal to 3.5% of the purchase price if we close
on a transaction with a target during the term of the agreement or
within 12 months thereafter. In addition, (i) we will pay the
advisor a cash fee payable at the closing equal to 1.5% of the
gross proceeds we receive at each closing; (ii) (i) for an issuance
of debt securities, a cash fee payable at the closing equal to 2.5%
of the gross proceeds we receive at each closing; (iii) for an
issuance of equity securities, a cash fee payable at the closing
equal to 7.0% of the gross proceeds we receive at each closing. We
will also reimburse the advisor for certain out of pocket
expenses.
Note 11 - Stock Plan
The Company established a 2022 Equity Stock
Purchase Plan to encourage the purchase of shares of common stock
by eligible employees and participating companies. No shares have
been purchased under the Plan to date.
The Company established
a 2022 Equity Incentive Plan to enable the Company to award long
term performance-based equity incentives to employees and others.
No equity awards have been issued under the Plan to date.
Note 12 - Going Concern
The accompanying consolidated financial
statements have been prepared assuming that the Company will
continue as a going concern. As reflected in the accompanying
consolidated financial statements, the Company had negative working
capital of approximately $4,900,000, and cash used in operations of
approximately $500,000 at September 30, 2022. Accumulated deficit
increased from June 30, 2022 to September 30, 2022 by approximately
$1,000,000 to a deficit of approximately $56,000,000 at September
30, 2022.
The Company's operational activities have
primarily been funded through issuance of common stock for
services, related party advances, equity purchase agreement
transactions for proceeds, accounts receivable factoring, debt
financing and through the deferral of accounts payable and other
expenses. The Company intends to raise additional capital through
the sale of equity securities or borrowings from financial
institutions and investors and possibly from related and nonrelated
parties who may in fact lend to the Company on reasonable terms.
Management believes that its actions to secure additional funding
will allow the Company to continue as a going concern. There is no
guarantee the Company will be successful in achieving any of these
objectives. These sources of working capital are not assured, and
consequently do not sufficiently mitigate the risks and
uncertainties disclosed above. The ability of the Company to
continue as a going concern is dependent upon management's ability
to raise capital from the sale of its equity and, ultimately, the
achievement of operating revenues. The consolidated financial
statements do not include any adjustments that might be necessary
if the Company is unable to continue as a going concern.
Note 13 - Subsequent Events
On November 7, 2022, the Company signed a two
year purchase agreement (“Equity Purchase Agreement”) with with an
investor. Pursuant to the terms of the Equity Purchase Agreement,
the investor agreed to purchase up to $5 million of the Company’s
common stock (subject to certain limitations) from time to time
during the term of the Equity Purchase Agreement. The common stock
transactions will be “put” to the investor, at the option of the
Company, at a discount equal to 80% of the average of the two
lowest daily stock prices during a ten day period, in exchange for
working capital proceeds. The Company will register the shares
before puts are allowed. There is a commitment fee of 500,000
shares that will be issued to the investor.
On October 13, 2022, the Company issued a
$175,000 note payable to a preferred stockholder bearing interest
at 12% and due on demand.
On October 13, 2022, the Company issued a
$50,000 note payable to a preferred stockholder bearing interest at
12% and due on demand.
-19-
ITEM 2. MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
Cautionary Note on Forward Looking
Statements
This Quarterly Report on Form 10-Q (this
"Report") contains forward-looking within the meaning of
Section 27A of the Securities Act of 1933, as amended (the
"Securities Act"), and Section 21E of the Securities Exchange Act
of 1934, as amended (the "Exchange Act"). In particular statements
regarding future events and the future results of Galaxy Next
Generation, Inc., which we refer to as "we," "us," "our", "Galaxy,"
or the "Company," including but not limited to, statements
regarding the sufficiency of our cash, our ability to finance our
operations and business initiatives and obtain funding for such
activities and the timing of any such financing, our future results
of operations and financial position, business strategy and plan
prospects are forward-looking statements. These forward-looking
statements are based on our current expectations, estimates,
forecasts, and projections about our business, economic and market
outlook, our results of operations, the industry in which we
operate and the beliefs and assumptions of our management. Words
such as "expects," "anticipates," "targets," "goals," "projects,"
"would," "will," "could," "may," "intends," "plans," "believes,"
"seeks," "estimates," variations of such words, and similar
expressions are intended to identify such forward-looking
statements. Forward-looking statements by their nature address
matters that are, to different degrees, uncertain, and these
forward-looking statements are only predictions and are subject to
risks, uncertainties, and assumptions that are difficult to
predict, including the duration, extent, and impact of the COVID-19
pandemic, and our ability to successfully manage the demand,
supply, and operational challenges associated with the COVID-19
pandemic. Therefore, actual results may differ materially and
adversely from those expressed in any forward-looking statements.
Factors that might cause or contribute to such differences include,
but are not limited to, those discussed in this Report under the
section entitled "Risk Factors" in Item 1A of Part II, Part I Item
1A of our Annual Report on Form 10-K for the year ended June 30,
2022 (the "Annual Report"), and in other reports we file with the
U.S. Securities and Exchange Commission (the "SEC"). In addition,
many of the foregoing risks and uncertainties are, and could be,
exacerbated by the COVID-19 pandemic and any worsening of the
global business and economic conditions, including inflation. While
forward-looking statements are based on reasonable expectations of
our management at the time that they are made, you should not rely
on them. We undertake no obligation to revise or update publicly
any forward-looking statements for any reason, except as required
by applicable law. We cannot at this time predict the extent of the
impact of the COVID-19 pandemic and any resulting business or
economic conditions which could have a material adverse effect on
our business, financial condition, results of operations and cash
flows.
The following discussion is based upon our
unaudited condensed consolidated financial statements included in
Part 1, Item I, of this Report, which were prepared in accordance
with U.S. generally accepted accounting principles (U.S. GAAP). In
the course of operating our business, we routinely make decisions
as to the timing of the payment of invoices, the collection of
receivables, the manufacturing and shipment of products, the
fulfillment of orders, the purchase of supplies, and the building
of inventory, among other matters. In making these decisions, we
consider various factors, including contractual obligations,
customer satisfaction, competition, internal and external financial
targets and expectations, and financial planning objectives. Each
of these decisions has some impact on the financial results for any
given period. To aid in understanding our operating results for the
periods covered by this Report, we have provided an executive
overview, which includes a summary of our business and market
environment along with a financial results and key performance
metrics overview. These sections should be read in conjunction with
the more detailed discussion and analysis of our condensed
consolidated financial condition and results of operations in this
Item 2, our "Risk Factors" section included in Item 1A of Part II
of this Report, and our unaudited condensed consolidated financial
statements and notes thereto included in Item 1 of Part I of this
Report, as well as our audited consolidated financial statements
and notes included in Item 8 of Part II of our Annual Report.
The following discussion and analysis should
be read in conjunction with our consolidated financial statements
and notes thereto and the other financial data appearing elsewhere
in this Quarterly Report.
Business Overview
Galaxy is a manufacturer and U.S. distributor
of interactive learning technology hardware and software that
allows the presenter and participant to engage in a fully
collaborative instructional environment. Galaxy's product offerings
include Galaxy's own private-label interactive touch screen panel,
its own Intercom, Bell, and Paging solution, as well as an audio
amplification line of products that is currently supported by OEM
relationships. Galaxy's distribution channel consists of a direct
sales model, as well as approximately 44 resellers across the U.S.
who primarily sell the products offered by Galaxy within the
commercial and educational market. Galaxy does not control where
the resellers focus their reselling efforts; however, the K-12
education market is the largest customer base for Galaxy products
comprising nearly 90% of Galaxy's sales. In addition, Galaxy’s OEM
division also manufacturers products for other vendors in its
industry and white labels the products under other brands.
We believe the market space for interactive
technology in the classroom is a perpetual highway of business
opportunity, especially in light of the COVID-19 pandemic as school
systems have sought to expand their ability to operate remotely.
Public and private school systems are in a continuous race to
modernize their learning environments. Our goal is to be an early
provider of the best and most modern technology available.
We are striving to become the leader in the
market for interactive flat panel technology, associated software,
and peripheral devices for classrooms. Our goal is to provide an
intuitive system to enhance the learning environment and create
easy to use technology for the teacher, increasing student
engagement and achievement. Our products are developed and backed
by a management team with more than 30 combined years in the
classroom technology space.
We were originally organized as a corporation
in 2001. Our principal executive offices are located at 285 Big A
Road Toccoa, Georgia 30577, and our telephone number is (706)
391-5030. Our website address is www.galaxynext.us.
Information contained in our website does not form part of this
Quarterly Report and is intended for informational purposes
only.
-20-
On June 22, 2018, we consummated a reverse
triangular merger whereby Galaxy Next Generation, Inc., a private
company (co-founded by our now executives, Gary LeCroy (CEO) and
Magen McGahee (CFO)), merged with and into our newly formed
subsidiary, Galaxy MS, Inc. (Galaxy MS or Merger Sub), which was
formed specifically for the transaction. Under the terms of the
merger, the private company shareholders transferred all their
outstanding shares of common stock to Galaxy MS, in return for
shares of our Series C Preferred Stock. Prior to the merger, we
operated under the name Full Circle Registry, Inc.’s (FLCR) and our
operations were based upon our ownership of Georgetown 14 Cinemas,
a fourteen-theater movie complex located on approximately seven
acres in Indianapolis, Indiana. Prior to the merger, our sole
business and source of revenue was from the operation of the
theater, and as part of the merger agreement, we had the right to
spinout the theater to the prior shareholders of FLCR. Effective
February 6, 2019, we sold our interest in the theater to focus our
resources on our technology operations.
On September 3, 2019, we acquired 100% of the
outstanding capital stock of both Interlock Concepts, Inc.
(Concepts) and Ehlert Solutions Group, Inc. (Solutions) pursuant to
the terms of a stock purchase agreement that we entered into
with Concepts and Solutions. The purchase price for the acquisition
was 1,350,000 shares of common stock and a two year note payable to
the seller in the principal amount of $3,000,000. The note payable
to the seller is subject to adjustment based on the achievement of
certain future earnings goals and successful completion of certain
pre-acquisition withholding tax issues of Concepts and Solutions.
The note has been adjusted and is reflecting under related party
notes payable in the consolidated financial statements.
Solutions and Concepts are Arizona-based
audio design and manufacturing companies creating innovative
products that provide fundamental tools for building notification
systems primarily to K-12 education market customers located
primarily in the north and northwest United States. These products
and services allow institutions access to intercom, scheduling, and
notification systems with improved ease of use. The products
provide an open architecture solution to customers which allows the
products to be used in both existing and new environments.
Intercom, public announcement (PA), bell and control solutions are
easily added and integrated within the open architecture design and
software model. These products combine elements over a common
internet protocol (IP) network, which minimizes infrastructure
requirements and reduces costs by combining systems.
On October 15, 2020, we acquired the assets
of Classroom Technologies Solutions, Inc. ("Classroom Tech") for
consideration of (a) paying off a secured Classroom Tech loan, not
to exceed the greater of 50% of the value of the Classroom Tech
assets acquired or $120,000; (b) the issuance of a promissory note
in the amount of $44,526 to a Classroom Tech designee; and (c) the
issuance of 10 million shares (50,000 shares after reverse split)
of common stock to the seller of Classroom Tech. Classroom Tech
provides cutting-edge presentation products to schools, training
facilities, churches, corporations and retail establishments. Their
high-quality solutions are customized to meet a variety of needs
and budgets in order to provide the best in education and
presentation technology. Classroom Tech direct-sources and imports
many devices and components which allows us to be innovative,
nimble, and capable of delivering a broad range of cost-effective
solutions. Classroom Tech also offers in-house service and repair
facilities and carries many top brands.
This Report contains references to our
trademarks and to trademarks belonging to other entities. Solely
for convenience, trademarks and trade names referred to in this
Report, including logos, artwork and other visual displays, may
appear without the ® or TM symbols, but such references are not
intended to indicate, in any way, that we will not assert, to the
fullest extent under applicable law, our rights or the rights of
the applicable licensor to these trademarks and trade names. We do
not intend our use or display of other companies' trade names or
trademarks to imply a relationship with, or endorsement or
sponsorship of us by, any other companies.
The financial statements after the completion
of the merger and acquisition include the consolidated assets and
liabilities of the combined company (collectively Galaxy Next
Generation, Inc., Interlock Concepts, Inc., Ehlert Solutions Group,
Inc. and Classroom Tech referred to collectively as the
“Company”).
All intercompany transactions and accounts
have been eliminated in the consolidation.
Galaxy’s common stock is traded on
over-the-counter markets under the stock symbol GAXY.
Reverse Stock Split
Effective March 7,
2022, we effected a one-for-two hundred reverse stock split of our
authorized and outstanding shares of common stock. All per share
numbers reflect the one-for-two hundred reverse stock split.
Critical Accounting Estimates
Management's Discussion and Analysis
discusses our consolidated financial statements which have been
prepared in accordance with United States Generally Accepted
Accounting Principles (U.S. GAAP). The preparation of these
consolidated financial statements requires us to make estimates and
assumptions that affect the reported amounts of assets and
liabilities and the disclosure of contingent assets and liabilities
at the balance sheet date and reported amounts of revenue and
expenses during the reporting period. On an ongoing basis, we
evaluate our estimates and judgments. We base our estimates and
judgments on historical experience and on various other factors
that are 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.
The critical accounting policies and
estimates that affect the condensed consolidated financial
statements and the judgments and assumptions used are consistent
with those described in Note 1 to our audited consolidated
financial statements contained in our Annual Report.
Financial Results and Performance Metrics
Overview
The table below presents an analysis of
selected line items period-over-period in our interim Condensed
Consolidated Statements of Operations for the periods
indicated.
-21-
Revenue
Total revenues recognized were $619,053 and
$1,684,771 for the three months ended September 30, 2022 and 2021,
respectively, a decrease of approximately 63%. Additionally,
deferred revenue amounted to $647,433 and $175,436 as of September
30, 2022 and June 30, 2022, respectively. Revenues decreased during
the three months ended September 30, 2022 due to issues with delays
in supply chain issues which resulted in a large increase in
deferred revenue at quarter end.
Cost of Sales and Gross Margin
Our cost of sales was $271,485 and $1,018,763
for the three months ended September 30, 2022 and 2021,
respectively, a decrease of approximately 73%. Cost of sales
consists primarily of manufacturing, freight, and installation
costs. There are no significant overhead costs which impact cost of
sales. Cost of sales decreased during the three months ended
September 30, 2022 due to the decrease in revenue as well as our
shift to selling products that are lower cost with higher profit
margins.
General and Administrative
|
|
|
|
Three months
ended
|
September 30, 2022
|
|
September 30,
2021
|
Stock compensation and
stock issued for services
|
$
188,128
|
|
$ 32,750
|
General and
administrative
|
1,431,979
|
|
1,498,124
|
Total General and
Administrative Expenses
|
$
1,620,107
|
|
$ 1,530,874
|
Total general and administrative expenses
(including stock issued for services expenses) were $1,620,107 and
$1,530,874 for the three months ended September 30, 2022 and 2021,
respectively.
Other Income (Expense)
|
|
|
|
Three months
ended
|
September 30, 2022
|
|
September 30, 2021
|
Other Income
|
$ 2,543
|
|
$ -
|
Expenses related to notes
payable:
|
|
|
|
Change
in fair value of derivative liability
|
-
|
|
1,008,000
|
Interest accretion
|
(121,270)
|
|
(8,750)
|
Interest related to equity
purchase agreement
|
-
|
|
(252,900)
|
Interest
expense
|
(162,377)
|
|
(267,511)
|
|
|
|
|
Total Other Income
(Expense)
|
$
(281,104)
|
|
$ 478,839
|
Interest expense amounted to $162,377 and
$520,411 for the three months ended September 30, 2022 and 2021,
respectively, a decrease of 69%. Interest expense of $162,377 and
$267,511 during the three months ended September 30, 2022 and 2021,
was due to interest paid on notes payable. The change in the
fair value of the derivative was due to the elimination of the
derivative in December 2021, when convertible notes were exchanged
for Series F stock.
Net Loss for the Period
Net loss incurred for the three months ended
September 30, 2022 and 2021 was $1,553,643 and $386,027,
respectively, an increase of approximately 302%. Noncash
contributing factors for the net loss incurred for the three months
ended September 30, 2022 and 2021 are as follows:
a). $188,128 and $32,750 represent noncash
consulting fees paid through the issuance of stock for the three
months ended September 30, 2022 and 2021, respectively.
b). Noncash interest expenses of $0 and
$252,900 for the three months ended September 30, 2022 and 2021,
respectively.
c). Depreciation and amortization expenses
related to intangibles and capitalized development costs of
$177,376 and $130,145 for the three months ended September 30, 2022
and 2021, respectively.
-22-
Liquidity and Capital
Resources
Although our revenues generated from
operations have become more sufficient, in order to support our
operational activities our revenues still need to be supplemented
by the proceeds from the issuance of securities, including equity
and debt issuances. At September 30, 2022, we had a working capital
deficit of approximately $4,900,000 and an accumulated deficit of
approximately $55,700,000. As stated in Note 12 to the notes to the
unaudited condensed consolidated financial statements included in
this Report, our ability to continue as a going concern is
dependent upon management's ability to raise capital from the sale
of its equity and, ultimately, the achievement of sufficient
operating revenues. Subsequent to the end of the quarter ended
September 30, 2022, we raised $225,000 through the issuance of
notes payable. We anticipate that our current cash and revenue
generated from operations will be sufficient for day-to-ay
operations; however, we anticipate that we will need additional
capital for business expansion and new product development. If our
revenues continue to be insufficient to support our operational
activities, we intend to raise additional capital through the sale
of equity securities or borrowings from financial institutions and
possibly from related and nonrelated parties who may in fact lend
to us on reasonable terms and ultimately generating sufficient
revenue from operations. Our operating loss continues to shrink,
and investments should allow us to continue for several months
until sufficient revenue is met. Management believes that its
actions to secure additional funding will allow us to continue as a
going concern. We currently do not have any committed sources of
financing other than our accounts receivable factoring agreement,
which requires us to meet certain requirements to utilize. There
can be no assurance that we will meet all or any of the
requirements pursuant to our line of credit, or accounts receivable
factoring agreement, and therefore those financing options may be
unavailable to us. The Equity Purchase Agreement that we entered
into November 2022 also has several conditions that we must meet
before ClearThink Capital Partners, LLC is required to purchase
shares of our common stock and there can be no assurance that we
will meet those conditions. The There is no guarantee we will be
successful in raising capital outside of our current sources, and
if so, that we will be able to do so on favorable terms.
Our cash totaled $163,126 at September 30,
2022, as compared with $300,899 at June 30, 2022, a decrease of
$137,773. Net cash of $501,160 and $420,559 was used in operations
and investing activities, respectively, for the three months ended
September 30, 2022. Net cash of $872,809 and $4,160 was used in
operations and investing activities, respectively, for the three
months ended September 30, 2021.
Net cash of $783,946 was provided from
financing activities for the three months ended September 30, 2022,
primarily due to proceeds from notes payable agreements. Net cash
of $689,669 was provided from financing activities for the three
months ended September 30, 2021, primarily due to proceeds from an
equity purchase agreement.
To implement our business plan, we may
require additional financing. Further, current or future adverse
capital and credit market conditions could limit our access to
capital. We may be unable to raise capital or bear an unattractive
cost of capital that could reduce our financial flexibility.
Our long-term liquidity requirements will
depend on many factors, including the rate at which we grow our
business and footprint in the industries. To the extent that the
funds generated from operations are insufficient to fund our
activities in the long term, we may be required to raise additional
funds through public or private financing. No assurance can be
given that additional financing will be available or that, if it is
available, it will be on terms acceptable to us.
Off-Balance Sheet Arrangements
The Company did not have off-balance sheet
arrangements or transactions as of and for the three months ended
September 30, 2022 and 2021.
Non-GAAP Disclosure
To provide investors with additional insight
and allow for a more comprehensive understanding of the information
used by management in its financial and decision-making surrounding
pro forma operations, Galaxy supplements its consolidated financial
statements presented on a basis consistent with U.S. generally
accepted accounting principles, or GAAP withjAdjusted EBITDA as a
non-GAAP financial measures of earnings. The tables below provide a
reconciliation of the non-GAAP financial measures, presented
herein, to the most directly comparable financial measures
calculated and presented in accordance with GAAP. Adjusted EBITDA
represents EBITDA (earnings before income taxes depreciation and
amortization). Galaxy management uses Adjusted EBITDA as financial
measures to evaluate the profitability and efficiency of the
business model. The Company uses these non-GAAP financial measures
to assess the strength of the underlying operations of the
business. These adjustments, and the non-GAAP financial measures
that are derived from them, provide supplemental information to
analyze our operations between periods and over time. Galaxy finds
this especially useful when reviewing pro forma results of
operations, which include large non-cash expenses including
interest on the Equity Purchase Agreement, amortization of
intangible assets and capitalized development costs and stock-based
compensation. Investors should consider its non-GAAP financial
measures in addition to, and not as a substitute for, financial
measures prepared in accordance with GAAP. The non-GAAP financial
measures should not be considered superior to, as a substitute for,
or as an alternative to, and should be considered in conjunction
with, the GAAP financial measures presented.
Non-GAAP Adjusted EBITDA financial results
for the three months ended September 30, 2022 and 2021:
|
|
|
|
Three months ended
|
September 30,
2022
|
|
September 30,
2022
|
Revenue
|
$ 619,053
|
|
$
1,684,771
|
Gross Profit
|
347,568
|
|
666,008
|
General and Administrative Expenses
|
1,620,107
|
|
1,530,874
|
Loss from Operations
|
(1,272,539)
|
|
(864,866)
|
Other Income (Expense)
|
2,543
|
|
478,839
|
Net Loss
|
(1,553,643)
|
|
(386,027)
|
Interest, Taxes, Depreciation, Stock
Compensation and Amortization
|
527,881
|
|
424,545
|
Non-GAAP Adjusted EBITDA
|
$ (1,025,762)
|
|
$
38,518
|
Non-GAAP Adjusted EBITDA was net loss of
$1,025,762 and a net positive of $38,518 for the three months ended
September 30, 2022 and 2021, respectively.
-23-
ITEM 3. QUANTITATIVE AND QUALITATIVE
DISCLOSURES ABOUT MARKET RISK
The information under this Item is not
required to be provided by smaller reporting companies.
ITEM 4. CONTROLS AND PROCEDURES
Disclosure Controls and Procedures
Under the supervision and with the
participation of our management, including the Chief Executive
Officer (our principal executive officer) and Chief Financial
Officer (our principal financial and accounting officer), we have
evaluated the effectiveness of the design and operation of our
disclosure controls and procedures, as such term is defined in
Exchange Act Rules 13a-15(e) and 15d-15(e), as of the end of the
period covered by this Report.
Evaluation of Disclosure Controls and
Procedures
We conducted an evaluation of the
effectiveness of the design and operation of our disclosure
controls and procedures ("Disclosure Controls") as of the end of
the period covered by this Report. The Disclosure Controls
evaluation was conducted under the supervision and with the
participation of management, including our Chief Executive Officer
(our principal executive officer) and our Chief Financial Officer
(our principal financial and accounting officer). Disclosure
Controls are controls and procedures designed to reasonably assure
that information required to be disclosed in our reports filed
under the Exchange Act, such as this Report, is recorded,
processed, summarized and reported within the time periods
specified in the SEC's rules and forms. Disclosure Controls are
also designed to provide reasonable assurance that such information
is accumulated and communicated to our management, including our
Chief Executive Officer and our Chief Financial Officer, as
appropriate to allow timely decisions regarding required
disclosure. Based on this evaluation our Chief Executive Officer
and Chief Financial Officer have concluded that, because of a
material weakness in our internal control over financial reporting
that existed at June 30, 2021 and had not been remediated by the
end of the period covered by this Report, our disclosure controls
and procedures were not effective as of the end of the period
covered by this Report. This material weakness in the Company's
internal control over financial reporting and the Company's
remediation efforts are described below.
The material weakness relates to the fact
that our management is relying on external consultants for purposes
of preparing its financial reporting package; however, the officers
may not be able to identify errors and irregularities in the
financial reporting package before its release as a continuous
disclosure document. As a result of the deficiencies, we have
discovered it is reasonably possible that internal controls over
financial reporting may not have prevented or detected errors from
occurring that could have been material, either individually or in
the aggregate.
Remediation Measures
Management discontinued outsourcing its
bookkeeping beginning July 1, 2021. Outsourced bookkeeping
was still utilized to a lesser extent during the period up to and
including September 30, 2022 and we continue to outsource the
preparation of the Company's tax returns and tax provisions.
Changes in Internal Control over Financial
Reporting
There have been no changes in our internal
control over financial reporting (as defined in Rules 13a-15(f) and
15d-15(f) under the Exchange Act) that occurred during the period
covered by this Report that have materially affected, or are
reasonably likely to materially affect, our internal control over
financial reporting.
PART II - OTHER
INFORMATION
ITEM 1. LEGAL PROCEEDINGS
From time to time, we may be subject to
various legal proceedings and claims that arise in the ordinary
course of business litigation, regardless of the outcome could have
a material adverse impact on us because of the defense and
settlement costs, diversion of management resources and other
factors. We are not currently subject to any legal proceedings that
we believe will have a material impact on our business at this
time.
ITEM 1A. RISK FACTORS
Investing in our common stock involves a
high degree of risk. You should consider carefully the following
risks, together with the risks specified in Item 1A of Part I of
our Annual Report for the year ended June 30, 2022 and all the
other information in this Report, including our condensed
consolidated financial statements and notes thereto. If any of the
following risks materializes, our operating results, financial
condition and liquidity could be materially adversely affected. As
a result, the trading price of our common stock could decline, and
you could lose part or all of your investment. The following
information updates should be read in conjunction with the
information disclosed in Part 1, Item 1A, "Risk Factors," contained
in our Annual Report for the year ended June 30, 2022. Except as
disclosed below, there have been no material changes from the risk
factors and uncertainties disclosed in our Annual Report for the
year ended June 30, 2022.
We have incurred losses for the three
months ended September 30, 2022 and 2021 and there can be no
assurance that we will generate net income
For the three months ended September 30, 2022
and 2021 we had a net loss of $1,553,643 and $386,027,
respectively. For the year ended June 30, 2022, we had a net loss
of $6,250,956. For the year ended June 30, 2021, we had a net loss
of $24,424,336. There can be no assurance that our losses will not
continue in the future, even if our revenues and expenditures for
the products and solutions we sell and distribute increase. In
addition, as of September 30, 2022, we had stockholders' deficit of
approximately $3,250,000 and cash used in operations of
approximately $501,000. As of June 30, 2022, we had stockholders'
deficit of approximately $2,200,000 and cash used in operations of
approximately $1,200,000. These factors raise substantial doubt
regarding our ability to continue as a going concern.
-24-
We require funds to operate and expand
our business
During the three months ended September 30,
2022, our operating activities used net cash of $501,160 and our
total cash was $163,126. During the year ended June 30, 2022, our
operating activities used net cash of approximately $1.2 million
and our total cash was $300,899. As of September 30, 2022, our
accumulated deficit totaled approximately $56 million. We expect to
incur additional operating losses in the future and therefore
expect our cumulative losses to increase. We will require funds to
purchase additional inventories, pay our vendors, and build our
marketing and sales staff. If we do not succeed in raising
additional funds on acceptable terms, we may be unable to expand
our business and could default on our obligations. There can be no
assurance that such financing will be available and that the equity
interests of all of our stockholders would not be substantially
diluted. Any additional sources of financing will likely involve
the issuance of our equity or debt securities, which will have a
dilutive effect on our stockholders. To the extent that we raise
additional funds by issuing equity securities, our stockholders may
experience significant dilution. Any debt financing, if available,
may involve restrictive covenants that may impact our ability to
conduct our business. Our ability to raise capital through the sale
of securities may be limited by the rules of the SEC and the terms
of the agreements that we enter into. We currently do not
have any committed sources of financing other than our accounts
receivable factoring agreement, which requires us to meet certain
conditions to utilize and there can be no assurance that we will
meet those conditions. The Equity Purchase Agreement that we
entered into into in November 2022 also has several conditions that
we must meet before ClearThink Capital Partners, LLC is required to
purchase shares of our common stock and there can be no assurance
that we will meet those conditions
We have not be able to access the
operating capital available under the
Equity Purchase Agreement dated November 7,
2022, which could prevent us from accessing the capital we need to
continue our operations, which could have an adverse effect on our
business
We have generated significant losses to date
and expect to continue to incur significant operating losses. To
date, our revenue from operations have been insufficient to support
our operational activities and has been supplemented by the
proceeds from the issuance of securities. There is no guarantee
that additional equity, debt or other funding will be available to
us on acceptable terms, or at all.
Our ability to direct ClearThink Capital
Partners, LLC, to purchase up to $5 million of shares of our common
stock over a 24-month period is not available until we register the
stock. We may need additional capital to fully implement our
business, operating and development plans. Should the financing we
require to sustain our working capital needs be unavailable or
prohibitively expensive when we require it, the consequences could
be a material adverse effect on our business, operating results,
financial condition and prospects.
Our inability to access any other financing
sources, could have a material adverse effect on our business.
Risks Relating to the COVID-19
Pandemic
Pandemics, including the COVID-19 pandemic,
could have a material adverse effect on our operations, liquidity,
financial condition, and financial results.
A serious global pandemic, including the
current COVID-19 pandemic and variants of COVID-19, can adversely
impact, shock and weaken the global economy. These impacts can
amplify other risk factors and could have a material impact on our
operations, liquidity, financial conditions, and financial
results.
COVID-19 pandemic-related risks may impact
our exposure to global regulatory, geopolitical, and societal
changes; rapid degradation of global economic conditions, creating
an increase in the volatility and the timing and level of orders;
supply chain disruptions, material shortages, and increases in the
costs of components; changes in labor force availability, which
could reduce our ability to operate across our business in
development, sales and marketing, production, installation, and
ongoing service and support; an increased risk being subjected to
contract performance claims if we are unable to deliver according
to the terms of our contract or commitments and cannot claim force
majeure to mitigate or eliminate our exposure to such claims;
increased geographic work restrictions that could impact our
ability to market, sell, manufacture and/or install our products;
an increase in our exposure to claims or litigation related to the
pandemic; reduced access to and an increase in the cost of capital;
reduced access to surety bonds or bank guarantees to secure
customer orders; volatility and changes in foreign currency rates;
delayed timing of collections and/or decreased collectability of
receivables and contract assets; and a material reduction to the
values of our assets including, but not limited to, inventory,
deferred tax assets, goodwill, intangibles, and property and
equipment.
Changes in general economic conditions,
geopolitical conditions, domestic and foreign trade policies,
monetary policies and other factors beyond our control may
adversely impact our business and operating results.
Our operations and performance depend on
global, regional and U.S. economic and geopolitical conditions. A
severe or prolonged economic downturn could result in a variety of
risks to our business, including weakened demand for our products
and our ability to raise capital when needed on favorable terms, if
at all. Recently the rate of inflation has increased throughout the
U.S. economy. Inflation may adversely affect us by increasing the
costs of labor, consumables and other costs of doing business. In
an inflationary environment, such cost increases may outpace our
expectations, causing us to use cash faster than forecasted. We
have experienced supply chain disruption and a weak or declining
economy may further strain our vendors an suppliers possibly
resulting in additional supply chain disruptions or cause delays in
payments from customers.Russia’s invasion and military attacks on
Ukraine have triggered significant sanctions from U.S. and European
leaders. These events are currently escalating and creating
increasingly volatile global economic conditions. Resulting changes
in U.S. trade policy could trigger retaliatory actions by Russia,
its allies and other affected countries, including China, resulting
in a “trade war.” Any of the foregoing could cause us to face
significant adverse effects to our business and financial
condition.
-25-
The above factors, including a number of
other economic and geopolitical factors both in the U.S. and
abroad, could ultimately have material adverse effects on our
business, financial condition, results of operations or cash flows,
including the following:
|
|
|
●
|
effects of
significant changes in economic, monetary and fiscal policies in
the U.S. and abroad including currency fluctuations, inflationary
pressures and significant income tax changes;
|
●
|
supply chain
disruptions;
|
●
|
a global or regional
economic slowdown in any of our market segments;
|
●
|
changes in
government policies and regulations affecting the Company or its
significant customers;
|
●
|
industrial policies
in various countries that favor domestic industries over
multinationals or that restrict foreign companies altogether;
|
●
|
new or stricter
trade policies and tariffs enacted by countries, such as China, in
response to changes in U.S. trade policies and tariffs;
|
●
|
postponement of
spending, in response to tighter credit, financial market
volatility and other factors;
|
●
|
rapid material
escalation of the cost of regulatory compliance and litigation;
|
●
|
difficulties
protecting intellectual property;
|
●
|
longer payment
cycles;
|
●
|
credit risks and
other challenges in collecting accounts receivable; and
|
●
|
the impact of each
of the foregoing on outsourcing and procurement arrangements.
|
ITEM 2. UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
For the three months ended September 30,
2022:
Except as previously reported in prior
filings with the Securities and Exchange Commission, there were no
sales of unregistered securities for the three month ended
September 30, 2022.
During the three months ended September 30,
2022, the Company issued 1,070,922 shares of common stock for
professional consulting services..
During the three months ended September 30,
2022, the Company issued 800,000 shares of common stock for
commitment fees under a note payable.
During the three months ended September 30,
2022, the Company issued 350,000 shares of common stock as a
charitable donation.
During the three months ended September 30,
2022, the Company received 36,500 shares of common stock from a
former investor.
All sales in each of the transactions set
forth above were issued relying on the exemption provided by
Section 4(a)(2) of the Securities Act and Regulation D promulgated
thereunder for the offer and sale of securities not involving a
public offering. The recipients of securities in each of these
transactions relying on Section 4(a)(2) of the Securities Act
and/or Rule 506 promulgated thereunder acquired the securities for
investment only and not with a view to or for sale in connection
with any distribution thereof, and appropriate legends were affixed
to the securities issued in these transactions. Each of the
recipients of securities in these transactions was an accredited
investor within the meaning of Rule 501 of Regulation D under the
Securities Act and had adequate access, through employment,
business or other relationships, to information about us.
ITEM 3. DEFAULTS UPON SENIOR
SECURITIES
Not applicable.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5. OTHER INFORMATION.
Not applicable.
-26-
ITEM 6.
EXHIBITS
|
|
Exhibit No.
|
Description
|
3.1
|
Amended and Restated Articles of
Incorporation (incorporated herein by reference to Exhibit 3.1 to
Amendment No. 1 to the Annual Report on Form 10-K/A, File No.
000-56006, filed with the Securities and Exchange Commission on
October 16, 2020 )
|
3.2
|
Bylaws (incorporated herein by reference to
Exhibit 3.2 to the Registrant's Form 8A-12G, File No. 000-56006,
filed with the Securities and Exchange Commission on December 3,
2018)
|
3.3
|
Certificate of Designation for Series D
Preferred Stock (incorporated herein by reference to Exhibit
3.3 to the Annual Report on Form 10-K, File No. 000-56006, filed
with the Securities and Exchange Commission on filed on September
28, 2020)
|
3.4
|
Certificate of Designation for Series E
Preferred Stock (incorporated herein by reference to Exhibit 3.4 to
the Annual Report on Form 10-K, File No. 000-56006, filed with the
Securities and Exchange Commission on filed on September 28,
2020)
|
3.5
|
Certificate of Designation of Series F
Convertible Preferred Stock (incorporated herein by reference to
Exhibit 3.1 to the Current Report on Form 8-K, File No. 000-56006,
filed with the Securities and Exchange Commission filed February
14, 2022).
|
3.6
|
Certificate of Change (incorporated herein by
reference to Exhibit 3.1 to the Current Report on Form 8-K, File
No. 000-56006, filed with the Securities and Exchange Commission
filed March 8, 2022).
|
3.7
|
Certificate of Change (incorporated herein by
reference to Exhibit 3.1 to the Current Report on Form 8-K, File
No. 000-56006, filed with the Securities and Exchange Commission
filed September 2, 2022).
|
4.1
|
Promissory Note dated June 21, 2022 in the
principal amount of $600,000 (incorporated herein by reference to
Exhibit 4.1 to the Current Report on Form 8-K, File No. 000-56006,
filed with the Securities and Exchange Commission filed July 11,
2022).
|
4.2
|
Warrant dated June 21, 2022(incorporated
herein by reference to Exhibit 4.2 to the Current Report on Form
8-K, File No. 000-56006, filed with the Securities and Exchange
Commission filed July 11, 2022).
|
4.3
|
Promissory Note dated August 31, 2022 in the
principal amount of $900,000 (incorporated herein by reference to
Exhibit 4.1 to the Current Report on Form 8-K, File No. 000-56006,
filed with the Securities and Exchange Commission filed September
9, 2022).
|
4.4
|
Warrant dated August 31, 2022(incorporated
herein by reference to Exhibit 4.2 to the Current Report on Form
8-K, File No. 000-56006, filed with the Securities and Exchange
Commission filed September, 9 2022).
|
10.1
|
Securities Purchase Agreement dated June 21,
2022(incorporated herein by reference to Exhibit 10.1 to the
Current Report on Form 8-K, File No. 000-56006, filed with the
Securities and Exchange Commission filed July 11, 2022).
|
10.2
|
Securities Purchase Agreement dated August
31, 2022 (incorporated herein by reference to Exhibit 10.1 to the
Current Report on Form 8-K, File No. 000-56006, filed with the
Securities and Exchange Commission filed September 9, 2022).
|
31.1*
|
Certification of CEO pursuant to Section 302
of the Sarbanes-Oxley Act of 2002
|
31.2*
|
Certification of CFO pursuant to Section 302
of the Sarbanes-Oxley Act of 2002
|
32.1*
|
Certification of CEO Pursuant to 18 U.S.C.
Section 1350, as Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002
|
32.2*
|
Certification of CFO Pursuant to 18 U.S.C.
Section 1350, as Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002
|
101*
|
XBRL Instance Document (XBRL tags are
embedded within the Inline XBRL document)
|
104
|
Cover Page Interactive Data File (formatted
as Inline XBRL and contained in Exhibit 101)*
|
*Filed herewith
SIGNATURES
Pursuant to the requirements of the
Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned thereunto
duly authorized.
GALAXY NEXT GENERATION, INC.
Date: November 14, 2022
/s/
Gary LeCroy
Gary LeCroy
Chief Executive Officer (Principal Executive
Officer)
Date: November 14, 2022
/s/Magen McGahee
Magen McGahee
Chief Financial Officer
(Principal Financial Officer and Principal
Accounting Officer)
-27-
Exhibit 31.1
CERTIFICATION OF
CHIEF EXECUTIVE OFFICER
I, Gary LeCroy, certify that:
1. I have reviewed this Quarterly Report on
Form 10-Q (this "report") of Galaxy Next Generation, Inc. (the
"registrant");
2. Based on my knowledge, this report does
not contain any untrue statement of a material fact or omit to
state a material fact necessary to make the statements made, in
light of the circumstances under which such statements were made,
not misleading with respect to the period covered by this
report;
3. Based on my knowledge, the financial
statements, and other financial information included in this
report, fairly present in all material respects the financial
condition, results of operations and cash flows of the registrant
as of, and for, the periods presented in this report;
4.The registrant's other certifying
officer(s) and I are responsible for establishing and maintaining
disclosure controls and procedures (as defined in Exchange Act
Rules 13a-15(e) and 15d-15(e)) and internal control over financial
reporting (as defined in Exchange Act Rules 13-a-15(f) and
15d-15(f)) for the registrant and have:
(a) Designed such disclosure controls and
procedures, or caused such disclosure controls and procedures to be
designed under our supervision, to ensure that material information
relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,
particularly during the period in which this report is being
prepared;
(b) Designed such internal control over
financial reporting, or caused such internal control over financial
reporting to be designed under our supervision, to provide
reasonable assurance regarding the reliability of financial
reporting and the preparation of financial statements for external
purposes in accordance with generally accepted accounting
principles;
(c) Evaluated the effectiveness of the
registrant's disclosure controls and procedures and presented in
this report our conclusions about the effectiveness of the
disclosure controls and procedures, as of the end of the period
covered by this report based on such evaluation; and
(d) Disclosed in this report any change in
the registrant's internal control over financial reporting that
occurred during the registrant's most recent fiscal quarter (the
registrant's fourth fiscal quarter in the case of an annual report)
that has materially affected, or is reasonably likely to materially
affect, the registrant's internal control over financial reporting;
and
5. The registrant's other certifying
officer(s) and I have disclosed, based on our most recent
evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of the registrant's
board of directors (or persons performing the equivalent
functions):
(a) All significant deficiencies and material
weaknesses in the design or operation of internal control over
financial reporting which are reasonable likely to adversely affect
the registrant's ability to record, process, summarize and report
financial information; and
(b) Any fraud, whether or not material, that
involved management or other employees who have a significant role
in the registrant's internal control over financial reporting.
Dated: November 14, 2022
Galaxy Next Generation, Inc.
By:/s/ Gary LeCroy
Gary LeCroy
Chief Executive Officer
(Principal Executive Officer)
-28-
Exhibit 31.2
CERTIFICATION OF
CHIEF FINANCIAL OFFICER
I, Magen McGahee, certify that:
1. I have reviewed this Quarterly Report on
Form 10-Q (this "report") of Galaxy Next Generation, Inc. (the
"registrant");
2.Based on my knowledge, this report does not
contain any untrue statement of a material fact or omit to state a
material fact necessary to make the statements made, in light of
the circumstances under which such statements were made, not
misleading with respect to the period covered by this report;
3. Based on my knowledge, the financial
statements, and other financial information included in this
report, fairly present in all material respects the financial
condition, results of operations and cash flows of the registrant
as of, and for, the periods presented in this report;
4. The registrant's other certifying
officer(s) and I are responsible for establishing and maintaining
disclosure controls and procedures (as defined in Exchange Act
Rules 13a-15(e) and 15d-15(e)) and internal control over financial
reporting (as defined in Exchange Act Rules 13-a-15(f) and
15d-15(f)) for the registrant and have:
(a) Designed such disclosure controls and
procedures, or caused such disclosure controls and procedures to be
designed under our supervision, to ensure that material information
relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,
particularly during the period in which this report is being
prepared;
(b) Designed such internal control over
financial reporting, or caused such internal control over financial
reporting to be designed under our supervision, to provide
reasonable assurance regarding the reliability of financial
reporting and the preparation of financial statements for external
purposes in accordance with generally accepted accounting
principles;
(c) Evaluated the effectiveness of the
registrant's disclosure controls and procedures and presented in
this report our conclusions about the effectiveness of the
disclosure controls and procedures, as of the end of the period
covered by this report based on such evaluation; and
(d) Disclosed in this report any change in
the registrant's internal control over financial reporting that
occurred during the registrant's most recent fiscal quarter (the
registrant's fourth fiscal quarter in the case of an annual report)
that has materially affected, or is reasonably likely to materially
affect, the registrant's internal control over financial reporting;
and
5. The registrant's other certifying
officer(s) and I have disclosed, based on our most recent
evaluation of internal control over financial reporting, to the
registrant's auditors and the audit committee of the registrant's
board of directors (or persons performing the equivalent
functions):
(a) All significant deficiencies and material
weaknesses in the design or operation of internal control over
financial reporting which are reasonable likely to adversely affect
the registrant's ability to record, process, summarize and report
financial information; and
(b) Any fraud, whether or not material, that
involved management or other employees who have a significant role
in the registrant's internal control over financial reporting.
Dated: November 14, 2022
Galaxy Next Generation, Inc.
By: /s/ Magen McGahee
Magen McGahee
Chief Financial Officer
(Principal Financial Officer and Principal
Accounting Officer)
-29-
Exhibit 32.1
CERTIFICATION OF
CHIEF EXECUTIVE OFFICER PURSUANT TO 18 U.S.C. SECTION 1350
In connection with the accompanying Quarterly
Report on Form 10-Q of Galaxy Next Generation, Inc. (the "Company")
for the quarter ending September 30, 2022, I, Gary LeCroy, Chief
Executive Officer of the Company hereby certify pursuant to 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, to the best of my knowledge and belief,
that:
1.Such Quarterly Report on Form 10-Q for the
fiscal quarter ending September 30, 2022, fully complies with the
requirements of section 13(a) or 15(d) of the Securities Exchange
Act of 1934; and
2. The information contained in such
Quarterly Report on Form 10-Q for the quarter ending September 30,
2022, fairly presents, in all material respects, the financial
condition and results of operations of the Company.
Dated: November 14, 2022
Galaxy Next Generation, Inc.
By:/s/ Gary LeCroy
Gary LeCroy
Chief Executive Officer
(Principal Executive Officer)
-30-
Exhibit 32.2
CERTIFICATION OF
CHIEF FINANCIAL OFFICER PURSUANT TO 18 U.S.C. SECTION 1350
In connection with the accompanying Quarterly
Report on Form 10-Q of Galaxy Next Generation, Inc. (the "Company")
for the quarter ending September 30, 2022, I, Magen McGahee, Chief
Financial Officer of the Company hereby certify pursuant to 18
U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, to the best of my knowledge and belief,
that:
1.Such Quarterly Report on Form 10-Q for the
fiscal quarter ending September 30, 2022, fully complies with the
requirements of section 13(a) or 15(d) of the Securities Exchange
Act of 1934; and
2. The information contained in such
Quarterly Report on Form 10-Q for the quarter ending September 30,
2022, fairly presents, in all material respects, the financial
condition and results of operations of the Company.
Dated: November 14, 2022
Galaxy Next Generation, Inc.
By: /s/ Magen McGahee
Magen McGahee
Chief Financial Officer
(Principal Financial Officer and Principal
Accounting Officer.)
-31-
2023 NONE 0.0245 0.0728 July 7, 2026
0.0300 0.0400 0.1200 0.1200 0.1200 0.1200 0.5 0.1100 0.1200 0.1200
0.01 November, 2052 May, 2050 P6Y P6Y 0.0590 P4Y 0.0600 2022-04-30
2022-04-30 false --06-30 Q1 0001127993 0001127993 2022-07-01
2022-09-30 0001127993 2022-11-03 0001127993 2022-09-30 0001127993
2022-06-30 0001127993 2021-07-01 2021-09-30 0001127993
us-gaap:CommonStockMember 2022-06-30 0001127993
us-gaap:SeriesGPreferredStockMember us-gaap:PreferredStockMember
2022-06-30 0001127993 us-gaap:SeriesFPreferredStockMember
us-gaap:PreferredStockMember 2022-06-30 0001127993
us-gaap:AdditionalPaidInCapitalMember 2022-06-30 0001127993
us-gaap:RetainedEarningsMember 2022-06-30 0001127993
us-gaap:CommonStockMember 2022-07-01 2022-09-30 0001127993
us-gaap:SeriesGPreferredStockMember us-gaap:PreferredStockMember
2022-07-01 2022-09-30 0001127993
us-gaap:SeriesFPreferredStockMember us-gaap:PreferredStockMember
2022-07-01 2022-09-30 0001127993
us-gaap:AdditionalPaidInCapitalMember 2022-07-01 2022-09-30
0001127993 us-gaap:RetainedEarningsMember 2022-07-01 2022-09-30
0001127993 us-gaap:CommonStockMember 2022-09-30 0001127993
us-gaap:SeriesGPreferredStockMember us-gaap:PreferredStockMember
2022-09-30 0001127993 us-gaap:SeriesFPreferredStockMember
us-gaap:PreferredStockMember 2022-09-30 0001127993
us-gaap:AdditionalPaidInCapitalMember 2022-09-30 0001127993
us-gaap:RetainedEarningsMember 2022-09-30 0001127993
us-gaap:CommonStockMember 2021-06-30 0001127993
us-gaap:SeriesEPreferredStockMember us-gaap:PreferredStockMember
2021-06-30 0001127993 us-gaap:AdditionalPaidInCapitalMember
2021-06-30 0001127993 us-gaap:RetainedEarningsMember 2021-06-30
0001127993 2021-06-30 0001127993 us-gaap:CommonStockMember
2021-07-01 2021-09-30 0001127993
us-gaap:SeriesEPreferredStockMember us-gaap:PreferredStockMember
2021-07-01 2021-09-30 0001127993
us-gaap:AdditionalPaidInCapitalMember 2021-07-01 2021-09-30
0001127993 us-gaap:RetainedEarningsMember 2021-07-01 2021-09-30
0001127993 us-gaap:CommonStockMember 2021-09-30 0001127993
us-gaap:SeriesEPreferredStockMember us-gaap:PreferredStockMember
2021-09-30 0001127993 us-gaap:AdditionalPaidInCapitalMember
2021-09-30 0001127993 us-gaap:RetainedEarningsMember 2021-09-30
0001127993 2021-09-30 0001127993 2019-09-03 0001127993
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2019-09-03 2019-09-03 0001127993 2020-10-15 0001127993
gaxy:AssetPurchaseAgreementWithClassroomTechnologiesSolutionsIncMember
2020-10-15 0001127993
gaxy:AssetPurchaseAgreementWithClassroomTechnologiesSolutionsIncMember
2020-10-01 2020-10-15 0001127993 2019-02-01 2019-02-06 0001127993
2021-12-31 0001127993 us-gaap:SubsequentEventMember 2022-12-31
0001127993 srt:MinimumMember 2022-08-31 0001127993
srt:MaximumMember 2022-08-31 0001127993 2022-03-01 2022-03-07
0001127993 srt:MinimumMember 2022-07-01 2022-09-30 0001127993
srt:MaximumMember 2022-07-01 2022-09-30 0001127993 2020-07-01
2021-06-30 0001127993 srt:MinimumMember 2021-07-01 2021-09-30
0001127993 srt:MaximumMember 2021-07-01 2021-09-30 0001127993
us-gaap:PreferredClassAMember 2022-09-30 0001127993
us-gaap:PreferredClassAMember 2022-07-01 2022-09-30 0001127993
us-gaap:PreferredClassBMember 2022-09-30 0001127993
us-gaap:PreferredClassBMember 2022-07-01 2022-09-30 0001127993
gaxy:PreferredClassCMember 2022-09-30 0001127993
gaxy:PreferredClassCMember 2022-07-01 2022-09-30 0001127993
gaxy:PreferredClassFMember 2022-09-30 0001127993
gaxy:PreferredClassFMember 2022-07-01 2022-09-30 0001127993
gaxy:PreferredClassSeriesGMember 2022-09-30 0001127993
gaxy:PreferredClassSeriesGMember 2022-07-01 2022-09-30 0001127993
2021-07-01 2022-06-30 0001127993 us-gaap:PreferredClassAMember
2022-06-30 0001127993 us-gaap:PreferredClassAMember 2021-07-01
2022-06-30 0001127993 us-gaap:PreferredClassBMember 2022-06-30
0001127993 us-gaap:PreferredClassBMember 2021-07-01 2022-06-30
0001127993 gaxy:PreferredClassCMember 2022-06-30 0001127993
gaxy:PreferredClassCMember 2021-07-01 2022-06-30 0001127993
gaxy:PreferredClassFMember 2022-06-30 0001127993
gaxy:PreferredClassFMember 2021-07-01 2022-06-30 0001127993
gaxy:PreferredClassSeriesGMember 2022-06-30 0001127993
gaxy:PreferredClassSeriesGMember 2021-07-01 2022-06-30 0001127993
us-gaap:GoodwillMember 2022-09-30 0001127993
us-gaap:CustomerListsMember 2022-09-30 0001127993
gaxy:VendorRelationshipsMember 2022-09-30 0001127993
gaxy:ProductDevelopmentCostsMember 2022-09-30 0001127993
us-gaap:GoodwillMember 2022-06-30 0001127993 us-gaap:GoodwillMember
2021-07-01 2022-06-30 0001127993 us-gaap:CustomerListsMember
2022-06-30 0001127993 us-gaap:CustomerListsMember 2021-07-01
2022-06-30 0001127993 gaxy:VendorRelationshipsMember 2022-06-30
0001127993 gaxy:VendorRelationshipsMember 2021-07-01 2022-06-30
0001127993 gaxy:ProductDevelopmentCostsMember 2022-06-30 0001127993
gaxy:ProductDevelopmentCostsMember 2021-07-01 2022-06-30 0001127993
us-gaap:VehiclesMember 2022-09-30 0001127993 us-gaap:VehiclesMember
2022-06-30 0001127993 us-gaap:BuildingMember 2022-09-30 0001127993
us-gaap:BuildingMember 2022-06-30 0001127993
us-gaap:EquipmentMember 2022-09-30 0001127993
us-gaap:EquipmentMember 2022-06-30 0001127993
us-gaap:LeaseholdImprovementsMember 2022-09-30 0001127993
us-gaap:LeaseholdImprovementsMember 2022-06-30 0001127993
us-gaap:FurnitureAndFixturesMember 2022-09-30 0001127993
us-gaap:FurnitureAndFixturesMember 2022-06-30 0001127993
gaxy:LineOfCreditInterestBearingMember 2022-09-30 0001127993
gaxy:LineOfCreditInterestBearingMember 2021-09-30 0001127993
gaxy:LineOfCreditInterestBearingMember 2022-07-01 2022-09-30
0001127993 2021-10-01 2021-10-29 0001127993
gaxy:AccountsReceivableFactoringAgreementMember 2022-07-30
0001127993 gaxy:AccountsReceivableFactoringAgreementMember
2022-09-30 0001127993
gaxy:AccountsReceivableFactoringAgreementMember 2022-06-30
0001127993 2022-08-01 2022-08-31 0001127993 2022-08-31 0001127993
gaxy:NotesPayablesOtherPayablesMember 2022-09-30 0001127993
gaxy:NotesPayablesOtherPayablesMember 2022-06-30 0001127993
gaxy:NotesPayablesOtherPayablesMember 2022-07-01 2022-09-30
0001127993
gaxy:NotesPayableOneMember 2022-09-30 0001127993
gaxy:NotesPayableOneMember 2022-06-30 0001127993
gaxy:NotesPayableOneMember 2022-07-01 2022-09-30 0001127993
gaxy:NotesPayableOtherPayablesTwoMember 2022-09-30 0001127993
gaxy:NotesPayableOtherPayablesTwoMember 2022-06-30 0001127993
gaxy:NotesPayableOtherPayablesTwoMember 2022-07-01 2022-09-30
0001127993 gaxy:NotesPayableOtherPayablesThreeMember 2022-09-30
0001127993 gaxy:NotesPayableOtherPayablesThreeMember 2022-06-30
0001127993 gaxy:NotesPayableOtherPayablesThreeMember 2022-07-01
2022-09-30 0001127993 gaxy:NotesPayableOtherPayablesFourMember
2022-09-30 0001127993 gaxy:NotesPayableOtherPayablesFourMember
2022-06-30 0001127993 gaxy:NotesPayableOtherPayablesFourMember
2022-07-01 2022-09-30 0001127993 gaxy:NotesPayableFiveMember
2022-09-30 0001127993 gaxy:NotesPayableFiveMember 2022-06-30
0001127993 gaxy:NotesPayableFiveMember 2022-07-01 2022-09-30
0001127993 gaxy:NotesPayableSixMember 2022-09-30 0001127993
gaxy:NotesPayableSixMember 2022-06-30 0001127993
gaxy:NotesPayableSixMember 2022-07-01 2022-09-30 0001127993
gaxy:NotesPayableSevenMember 2022-09-30 0001127993
gaxy:NotesPayableSevenMember 2022-06-30 0001127993
gaxy:NotesPayableSevenMember 2022-07-01 2022-09-30 0001127993
gaxy:NotesPayableEightMember 2022-09-30 0001127993
gaxy:NotesPayableEightMember 2022-06-30 0001127993
gaxy:NotesPayableEightMember 2022-07-01 2022-09-30 0001127993
gaxy:NotesPayableNineMember 2022-09-30 0001127993
gaxy:NotesPayableNineMember 2022-06-30 0001127993
gaxy:NotesPayableNineMember 2022-07-01 2022-09-30 0001127993
srt:MinimumMember gaxy:NotesPayableNineMember 2022-07-01 2022-09-30
0001127993 srt:MaximumMember gaxy:NotesPayableNineMember 2022-07-01
2022-09-30 0001127993 gaxy:NotesPayableTenMember 2022-09-30
0001127993 gaxy:NotesPayableTenMember 2022-06-30 0001127993
gaxy:NotesPayableTenMember 2022-07-01 2022-09-30 0001127993
gaxy:NotesPayableElevenMember 2022-09-30 0001127993
gaxy:NotesPayableElevenMember 2022-06-30 0001127993
gaxy:NotesPayableElevenMember 2022-07-01 2022-09-30 0001127993
gaxy:NotesPayableTwevelMember 2022-09-30 0001127993
gaxy:NotesPayableTwevelMember 2022-06-30 0001127993
gaxy:NotesPayableTwevelMember 2022-07-01 2022-09-30 0001127993
us-gaap:LongTermDebtMember 2022-09-30 0001127993
gaxy:RelatedPartyLeasesMember 2022-07-01 2022-09-30 0001127993
gaxy:OtherAgreementsMember 2022-07-01 2022-09-30 0001127993
gaxy:LongTermNotePayableToRelatedParty1Member 2022-09-30 0001127993
gaxy:LongTermNotePayableToRelatedParty1Member 2022-06-30 0001127993
gaxy:LongTermNotePayableToRelatedParty1Member 2022-07-01 2022-09-30
0001127993 gaxy:LongTermNotePayableToRelatedParty1Member 2021-07-01
2022-06-30 0001127993 gaxy:LongTermNotePayableToRelatedParty2Member
2022-09-30 0001127993 gaxy:LongTermNotePayableToRelatedParty2Member
2022-06-30 0001127993 gaxy:December232021Member
gaxy:LongTermNotePayableToRelatedParty2Member 2022-07-01 2022-09-30
0001127993 gaxy:December232021Member
gaxy:LongTermNotePayableToRelatedParty2Member 2021-07-01 2022-06-30
0001127993 gaxy:December232021Member
gaxy:LongTermNotePayableToRelatedParty2Member 2022-09-30 0001127993
gaxy:December232021Member
gaxy:LongTermNotePayableToRelatedParty2Member 2022-06-30 0001127993
gaxy:LongTermNotePayableToRelatedParty2Member 2022-07-01 2022-09-30
0001127993 gaxy:LongTermNotePayableToRelatedParty2Member 2021-07-01
2022-06-30 0001127993 gaxy:LongTermNotePayableToRelatedParty3Member
2022-09-30 0001127993 gaxy:LongTermNotePayableToRelatedParty3Member
2022-06-30 0001127993 gaxy:LongTermNotePayableToRelatedParty4Member
2022-09-30 0001127993 gaxy:LongTermNotePayableToRelatedParty4Member
2022-06-30 0001127993 gaxy:LongTermNotePayableToRelatedParty4Member
2022-07-01 2022-09-30 0001127993
gaxy:LongTermNotePayableToRelatedParty4Member 2021-07-01 2022-06-30
0001127993 gaxy:FinancialInstitutionMember 2022-07-01 2022-09-30
0001127993 srt:MinimumMember gaxy:FinancialInstitutionMember
2022-07-01 2022-09-30 0001127993 srt:MaximumMember
gaxy:FinancialInstitutionMember 2022-07-01 2022-09-30 0001127993
us-gaap:EquityMember 2022-03-01 2022-03-07 0001127993
gaxy:ProfessionalConsultingServicesMember 2022-07-01 2022-09-30
0001127993 gaxy:CommitmentFeesUnderNotePayableMember 2022-07-01
2022-09-30 0001127993 gaxy:CharitableDonationMember 2022-07-01
2022-09-30 0001127993 gaxy:ProfessionalConsultingServicesMember
2021-07-01 2021-09-30 0001127993
gaxy:CommitmentSharesUnderEquityPurchaseAgreementMember 2021-07-01
2021-09-30 0001127993 us-gaap:WarrantMember 2021-07-01 2022-06-30
0001127993 us-gaap:WarrantMember 2022-08-01 2022-08-31 0001127993
us-gaap:InvestorMember 2022-06-01 2022-06-21 0001127993
us-gaap:InvestorMember 2022-08-01 2022-08-31 0001127993
gaxy:ExercisePrice050Member 2022-07-01 2022-09-30 0001127993
gaxy:ExercisePrice050Member 2022-09-30 0001127993
gaxy:ExercisePrice001Member 2022-07-01 2022-09-30 0001127993
gaxy:ExercisePrice001Member 2022-09-30 0001127993
us-gaap:DomesticCountryMember 2022-09-30 0001127993
us-gaap:DomesticCountryMember 2022-06-30 0001127993
us-gaap:StateAndLocalJurisdictionMember 2022-09-30 0001127993
us-gaap:StateAndLocalJurisdictionMember 2022-06-30 0001127993
gaxy:ConceptsandSolutionsMember 2019-09-04 0001127993
gaxy:ConceptsandSolutionsMember 2022-09-30 0001127993
gaxy:ConceptsandSolutionsMember 2022-06-30 0001127993
gaxy:OneVendorMember us-gaap:CustomerConcentrationRiskMember
2022-07-01 2022-09-30 0001127993 gaxy:TwoVendorsMember
us-gaap:CustomerConcentrationRiskMember 2021-07-01 2021-09-30
0001127993 gaxy:TwoCustomerMember us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember 2022-07-01 2022-09-30
0001127993 gaxy:TwoCustomerMember us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember 2021-07-01 2022-06-30
0001127993 gaxy:TwoCustomerMember us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember 2022-07-01 2022-09-30
0001127993 gaxy:ThreeCustomersMember us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember 2021-07-01 2021-09-30
0001127993 gaxy:ManufacturingAndDistributorshipAgreementMember
2018-09-01 2018-09-15 0001127993 2018-09-01 2018-09-15 0001127993
2020-07-01 2020-07-09 0001127993 gaxy:EquityPurchaseAgreementMember
2020-05-01 2020-05-31 0001127993 gaxy:EquityPurchaseAgreementMember
2022-07-01 2022-09-30 0001127993 gaxy:EquityPurchaseAgreementMember
2021-07-01 2021-09-30 0001127993
gaxy:AccountsReceivableFactoringAgreementMember 2020-07-01
2020-07-30 0001127993 2020-07-01 2020-07-30 0001127993
gaxy:AccountsReceivableFactoringAgreementMember 2022-07-01
2022-09-30 0001127993
gaxy:AccountsReceivableFactoringAgreementMember 2021-07-01
2021-09-30 0001127993 srt:ChiefExecutiveOfficerMember 2020-01-01
2020-01-01 0001127993 srt:ChiefExecutiveOfficerMember 2020-01-01
0001127993 srt:ChiefFinancialOfficerMember 2020-01-01 2020-01-01
0001127993 srt:ChiefFinancialOfficerMember 2020-01-01 0001127993
2022-05-01 2022-05-31 0001127993 2022-05-01 0001127993 2022-08-01
0001127993 2020-05-01 2020-05-31 0001127993
us-gaap:SubsequentEventMember 2022-10-01 2022-10-20 0001127993
us-gaap:SubsequentEventMember 2022-10-20 0001127993
us-gaap:SubsequentEventMember 2022-10-13 0001127993
gaxy:PreferredStockholderMember us-gaap:SubsequentEventMember
2022-10-13 xbrli:shares iso4217:USD iso4217:USD xbrli:shares
xbrli:pure