The Interim Condensed Financial Statements
of the Company are prepared as of September 30, 2017.
NOTES TO THE UNAUDITED INTERIM CONDENSED
FINANCIAL STATEMENTS
(Expressed in US dollars)
(Unaudited)
NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
Legacy Ventures International, Inc. (“Legacy”
or the “Company”), was incorporated on March 4, 2014 under the laws of the State of Nevada. Since September 15, 2015,
the Company operated through a wholly-owned subsidiary RM Fresh Brands Inc. (“RM Fresh”), who services food and beverage
retailers and distributors who are looking for innovative, trend-setting products across North America and in international markets.
With a focus on sustainable, category changing consumables, RM Fresh acquired the rights to distribute an extensive portfolio of
highly desirable brands, including Boxed Water, Cleansify, Uncle Si’s Iced Tea, Chef 5-Minute Meals, Gurkha Cigars, Shimla
Foods, Aloe Gloe and Arriba Horchata. Through a network of sub-distribution partners across Canada, RM Fresh provides national
product distribution and brokerage services. RM Fresh has an emerging focus on the United States and Middle East through the establishment
of sub-distribution partners.
On August 31, 2016, in order to fund the ongoing
operation and further development of RM, the Company consented to new third party investments into RM in the approximate total
amount of $175,000, made in the form of cash and retirement of indebtedness owed by RM. As result of these new investments into
RM, our ownership percentage of the company was reduced to twenty percent (20%). In addition, the Company entered into a new Shareholder
Agreement with RM, under which the shares in RM owned by the Company are subject to certain restrictions on transfer until such
time as we declare a shareholder dividend of our RM shares following a going public transaction by RM, or in the alternative, for
one (1) year after RM completes a going public transaction. Further, the Company disposed of an inter-company liability owed to
us by RM in the amount of CDN$166,961.70. The liability was documented under a Demand Promissory Note issued to us by RM. The Company
then assigned the note to an investor in RM in exchange for $3,000. Finally, the Company entered into a mutual Release agreement
with RM. Under the Release, the Company released and discharged all liabilities owed to us by RM (with the exception of the Demand
Promissory Note). RM in turn released us of all liabilities owing to RM and released us all ongoing contractual and financial responsibilities
to RM, including our contractual obligation to further fund management fees or other expenses to be incurred by RM.
LEGACY VENTURES INTERNATIONAL, INC.
NOTES TO THE UNAUDITED INTERIM CONDENSED
FINANCIAL STATEMENTS
(Expressed in US dollars)
(Unaudited)
On June 28, 2017, Randall Letcavage entered
into a stock purchase agreement for the acquisition of an aggregate of 286,720 shares of Common Stock of the Company, representing
approximately 91% of the issued and outstanding shares of Common Stock of the Company as of such date, from Rehan Saeed, the previous
majority shareholder of the Company (the “Purchase Agreement”). The Purchase Agreements were fully executed and delivered,
and the transaction consummated as of and at July 7, 2017. Consequently, Mr. Letcavage was able to unilaterally control the election
of our board of directors, all matters upon which shareholder approval is required and, ultimately, the direction of the Company.
In addition, on June 28, 2017, Rehan Saeed
submitted his resignation from all executive officer positions with the Company, including Chief Executive Officer and President,
effective on the 10th day following the filing of a Schedule 14f-1 with the U.S. Securities and Exchange Commission. On June 28,
2017, Randall Letcavage was appointed as Chief Executive Officer, Chief Financial Officer, Director, effective immediately.
On June 28, 2017, the Company entered into
a non-binding letter of intent to enter into a business combination with Nexalin Technology, Inc., a Nevada corporation (“Nexalin”).
On June 6, 2018, the Company reported that
Matthew Milonas entered into an agreement for the acquisition of an aggregate of 286,720 shares of Common Stock of the Company,
representing approximately 91% of the issued and outstanding shares of Common Stock of the Company (the “Shares”) as
of such date, from Randall Letcavage, the majority shareholder of the Company (the “Agreement”). However, Mr. Milonas
claims that he did not fully execute and deliver the Agreement and has disclaimed ownership of the subject shares. Mr. Letcavage
will not contest Mr. Milonas’ claims and as a result, Mr. Letcavage’s ownership of the shares did not change as disclosed.
On August 9, 2018, Mr. Letcavage, as the holder
of 91% of the outstanding shares of common stock of the Company, approved the appointment of Peter Sohn as the Chief Executive
Officer and Chief Financial Officer and Director of the Company. Effective December 17, 2018, Mr. Sohn accepted the appointments
as Chief Executive Officer and Chief Financial Officer and Director of the Company.
On December 17, 2018, Mr. Letcavage delivered
to Peter Sohn an agreement for the acquisition by Mr. Sohn of the Shares from Mr. Letcavage, which agreement is dated August 9,
2018, but was delivered and deemed effective on December 17, 2018 (the “Agreement”). As a result Mr. Sohn is now able
to unilaterally control the election of our board of directors, all matters upon which shareholder approval is required and, ultimately,
the direction of the Company.
LEGACY VENTURES INTERNATIONAL, INC.
NOTES TO THE UNAUDITED INTERIM CONDENSED
FINANCIAL STATEMENTS
(Expressed in US dollars)
(Unaudited)
Share Exchange Agreement and Subscriptions
Effective September 11, 2017 (the “Closing
Date”), Legacy Ventures International, Inc., (the “Company”) entered into a certain Share Exchange Agreement
(the “Share Exchange Agreement”), dated as of September 1, 2017, by and among the Company, Nexalin and shareholders
of Nexalin holding a majority of the issued and outstanding shares of Nexalin common stock (the “Nexalin Shareholders”).
Pursuant to the Share Exchange Agreement, the Company agreed to exchange the outstanding equity stock of Nexalin held by the Nexalin
Shareholders for units (the “Units”) consisting of an aggregate of approximately 25,000,000 newly issued shares of
the Common Stock, $0.001 par value, of the Company and warrants (the “Warrants”) to purchase an aggregate of approximately
25,000,000 newly issued shares of the Common Stock, $0.001 par value, of the Company. The warrants are two-year warrants exercisable
at the end of one year for exercise prices between $1.50 and $1.75 per share, payable in cash. The warrants must be promptly exercised,
and subject to forfeiture if not so exercised, if the Company’s shares achieve a trading price of $3.00 or more for 30 consecutive
days. At the Closing Date, the Company approved the issuance of approximately 15,500,000 shares of common stock to the Nexalin
shareholders, together with warrants for the purchase of an additional 15,500,000 shares and reserved approximately 9,500,000 additional
shares, together with the related warrants, for the issuance to remaining Nexalin shareholders who are expected to execute and
deliver the Share Exchange Agreement, including approximately 1,100,000 shares and related warrants issuable immediately to consultants
in connection with the transactions contemplated by the Share Exchange Agreement. On September 15, 2017, Legacy Ventures International,
Inc., (the “Company”), filed a Current Report on Form 8-K (the “09/15/17 Form 8K”) announcing that effective
September 11, 2017 (the “Closing Date”), the Company, on the one hand, and Nexalin Technology, Inc., a Nevada corporation
(“Nexalin”), and shareholders of Nexalin holding a majority of the issued and outstanding shares of Nexalin common
stock (the “Nexalin Shareholders”), on the other hand, entered into a Share Exchange Agreement (the “Share Exchange
Agreement”), dated as of September 1, 2017. In the Share Exchange Agreement the Company agreed to issue units in exchange
for all the outstanding equity stock of Nexalin held by the Nexalin Shareholders. The “Units” were to consist of an
aggregate of approximately 25,000,000 newly issued shares of the Company’s Common Stock, $0.001 par value, and warrants (the
“Warrants”) to purchase an aggregate of approximately 25,000,000 newly issued shares of the Company’s Common
Stock, $0.001 par value.
On November 29, 2017, the Company filed an
amendment to its 09/15/17 Form 8-K (the “11/29/17 Amended Form 8K”) announcing that the “Closing Date”
as defined in the Share Exchange Agreement was September 30, 2017, and, further, that as of the date of the of the 11/29/17 Amended
Form 8K, the holders of approximately 90% of the equity securities of Nexalin had exchanged their shares into shares of the Company’s
Common Stock.
On December 26, 2017, the Company filed a Current Report on Form
8K (the “12/26/17 Form 8K”) announcing that on December 21, 2017, the Company’s sole officer and director, Randy
Letcavage, who was at the time Nexalin’s sole officer and director, resigned all officer and director positions with the
Company and Nexalin. It was also announced that Mark White was appointed as the Interim Chief Executive Officer and Interim Chief
Financial Officer of both the Company and Nexalin. Finally, it was announced that Rick Morad was appointed as the sole director
of the Company and Nexalin.
On February 1, 2018, the Company filed a Current Report on Form
8K (the “02/01/18 Form 8K”) announcing that Mark White was appointed as a Company director.
On February 28, 2018, the Company filed a Current Report on Form
8K (the “02/28/18 Form 8K”) wherein the Company filed (i) the Nexalin audited financial statements for the twelve months
ended June 30, 2017 and 2016; (ii) the Nexalin unaudited financial statements for the three months ended September 30, 2017 and
2016; and (iii) the Nexalin unaudited condensed pro forma financial statements for the Company for the twelve months ended June
30, 2017 and as of and for the three months ended September 30, 2017.
On March 30, 2018, the Company filed a Current Report on Form 8K
(the “03/30/18 Form 8K”) announcing the appointment of Dr. Benjamin V. Hue as a director of the Company.
LEGACY VENTURES INTERNATIONAL, INC.
NOTES TO THE UNAUDITED INTERIM CONDENSED
FINANCIAL STATEMENTS
(Expressed in US dollars)
(Unaudited)
Notwithstanding the disclosure made in the 09/15/17 Form 8K and
the11/29/17 Amended Form 8K, the consummation of the acquisition of Nexalin was subject to a number of contractual conditions and
legal requirements. These included:
|
(i)
|
all representations and warranties of the Company contained in the
Share Exchange Agreement were to be true in all material respects;
|
|
(ii)
|
the Company was to have performed and complied in all material respects
with all covenants and agreements required by the Share Purchase Agreement;
|
|
(iii)
|
the Company was to obtain all material consents, approvals and authorizations
required to be obtained and make all filings required to be made by the Company for the authorization and consummation of the Share
Purchase Agreement;
|
|
(iv)
|
Nexalin and the Nexalin Shareholders were to be given the opportunity
to initiate and complete their legal, accounting and business due diligence of the Company and the results were to be satisfactory
to Nexalin and the Nexalin Shareholders in their sole and absolute discretion;
|
|
(v)
|
the Units, which included the Company Common Stock and Warrants,
were to be delivered to the Nexalin Shareholders within five (5) business days following the Closing of the Share Exchange Agreement.
The Company was also required to take any and all action required under the various state securities laws in connection with the
issuance of the Units.
|
Once new management and
a new board of directors were in place, they conducted a review of the Company and the steps taken and to be taken to consummate
the acquisition of Nexalin. After the due diligence review was performed, including legal, accounting and business investigations
of the Company, the new management and new board of directors became aware of a series of issues that put into question whether
there had been or could be completion of the acquisition transaction and that put into issue whether past actions by the Company
complied with applicable legal requirements and better business practice. After performing this due diligence review, the
new board of directors determined that many of the requirements of and pre-conditions to the Share Exchange Agreement were not
completed and condition of the Company was not satisfactory to accomplish the objectives of the Share Exchange Agreement.
After careful consideration,
the current management and board of directors believe that the previously announced share exchange, in fact, had not closed, and
because of the many issues identified in its due diligence review, some of which cannot ever be satisfied or adequately remedied,
it considers that the Share Exchange Agreement is null and void
ab initio
.
It is the opinion of current
management and the current board of directors, based on the nullity of the Share Exchange Agreement, that Nexalin never was and
is not now a wholly owned subsidiary of the Company.
LEGACY VENTURES INTERNATIONAL, INC.
NOTES TO THE UNAUDITED INTERIM CONDENSED
FINANCIAL STATEMENTS
(Expressed in US dollars)
(Unaudited)
NOTE 2 – GOING CONCERN AND BASIS OF PRESENTATION
The Company’s unaudited interim condensed
financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction
of liabilities in the normal course of business. During the current period, the Company has incurred recurring losses from operations
and as at September 30, 2017 an accumulated deficit. Further, as explained in Note 1, on August 31, 2016, the Company’s ownership
percentage of RM Fresh has been reduced to 20%. The Company’s continued existence is dependent upon its ability to continue
to execute its operating plan and to obtain additional debt or equity financing. These conditions raise substantial doubt about
our ability to continue as a going concern. There can be no assurance that the necessary debt or equity financing will be available,
or will be available on terms acceptable to the Company, in which case the Company may be unable to meet its obligations. Should
the Company be unable to realize its assets and discharge its liabilities in the normal course of business, the net realizable
value of its assets may be materially less than the amounts recorded in the interim condensed financial statements. The financial
statements do not include any adjustments relating to the recoverability of recorded asset amounts that might be necessary should
the Company be unable to continue in existence.
The accompanying unaudited interim financial
statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of
America and the rules of the Securities and Exchange Commission, and should be read in conjunction with the audited financial statements
and notes thereto contained in the Company's annual report filed with the SEC on Form 10-K for the year ended June 30, 2017.
In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of
financial position and the results of operations for the interim periods presented have been reflected herein. Operating
results for the three months ended September 30, 2017, are not necessarily indicative of the results to be expected for the year
ending June 30, 2018. Notes to the interim condensed financial statements which would substantially duplicate the disclosures
contained in the audited financial statements for the most recent year 2017 as reported in Form 10-K have been omitted.
NOTE 3 – SIGNIFICANT ACCOUNTING POLICIES AND RECENT ACCOUNTING
PRONOUNCEMENTS
SIGNIFICANT ACCOUNTING POLICIES
These unaudited condensed interim financial
statements have been prepared on the same basis as the annual audited financial statements and should be read in conjunction with
those annual audited financial statements filed on Form 10-K for the year ended June 30, 2017. In the opinion of management, these
unaudited interim condensed financial statements reflect adjustments, necessary to present fairly the Company's financial position,
results of operations and cash flows for the periods shown. The results of operations for such periods are not necessarily indicative
of the results expected for a full year or for any future period.
The Company's significant accounting policies
have not changed from the year ended June 30, 2017, except as described below.
CHANGE IN ACCOUNTING POLICY
The FASB issued ASU No. 2017-11,
Earnings
Per Share (Topic 260) Distinguishing Liabilities From Equity (Topic 480) Derivatives and Hedging (Topic 815): Accounting for Certain
Financial Instruments With Down Round Features II Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments
of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests With a Scope Exception
, allows a
financial instrument with a down-round feature to no longer automatically be classified as a liability solely based on the existence
of the down-round provision. The update also means the instrument would not have to be accounted for as a derivative and be subject
to an updated fair value measurement each reporting period.
On consideration of the above factors, the
Company elected to early adopt ASU 2017-11 on July 1, 2017. The ASU is effective for public business entities for fiscal years,
and interim periods within those fiscal years, beginning after December 15, 2018. For all other organizations, the amendments are
effective for fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December
15, 2020.
LEGACY VENTURES INTERNATIONAL, INC.
NOTES TO THE UNAUDITED INTERIM CONDENSED
FINANCIAL STATEMENTS
(Expressed in US dollars)
(Unaudited)
The early adoption allows the Company to reduce
the cost and complexity of updating the fair value measurement each reporting period and eliminate the unnecessary volatility in
reported earnings created by the revaluation when the Company’s shares’ value changes.
The Company presented the change in accounting
policy through the retrospective application of the new accounting principle to all prior periods, as described in ASU No. 250-10-45-5,
Accounting Changes and Error Corrections. There was no impact on opening balances from adopting this standard.
Recently issued accounting pronouncements
In November 2015, the FASB issued ASU No. 2015-17,
"Balance Sheet Classification of Deferred Taxes," which requires that deferred tax liabilities and assets be classified
on our Balance Sheets as noncurrent based on an analysis of each taxpaying component within a jurisdiction. ASU No. 2015-17 is
effective for the fiscal year commencing after December 15, 2017. The Company does not anticipate that the adoption of ASU No.
2015-17 will have a material effect on the balance sheet or the results of operations.
In January 2016, the FASB issued ASU 2016-01,
Financial Instruments - Overall (Subtopic 740): Recognition and Measurement of Financial Assets and Financial Liabilities. This
ASU is effective for annual and interim reporting periods beginning after December 15, 2017. ASU 2016-01 enhances the reporting
model for financial instruments to provide users of financial statements with more decision-useful information. The Company is
currently assessing the impact of ASU 2016-01.
NOTE 4 - BASIC AND DILUTED NET LOSS PER SHARE
The Company follows ASC Topic 260 to account
for the earnings per share. Basic earnings (loss) per common share ("EPS") calculations are determined by dividing
net income (loss) by the weighted average number of shares of common stock outstanding during the year. Diluted earnings
(loss) per common share calculations are determined by dividing net income (loss) by the weighted average number of common shares
and dilutive common share equivalents (if dilutive) outstanding.
NOTE 5 – PROMISSORY AND CONVERTIBLE NOTES
On September 11, 2017, the Company issued a
Convertible Promissory Note ("Convertible Note") to an accredited investor. The Convertible Note has an aggregate
principal amount of $500,000, and is payable on September 11, 2018 (the "Maturity Date"), and bears an interest rate
of 4% per annum. The holder may convert the Convertible Note at any time up to the Maturity Date into shares of the Company's
common stock at a conversion price equal to $1.00 per share. The Company may prepay the Convertible Note prior to the Maturity
Date and/or the date of conversion without penalty upon receiving the written consent of the holder. As the conversion feature
is not separable, it has been reflected on the balance sheet as at September 30, 2017.
On September 11, 2017, the Company received a Promissory Note payable ("Promissory Note") from Nexalin
Technology, Inc. The Promissory Note has an aggregate principal amount of $500,000 and is payable on December 31, 2017 (the
"Maturity Date"), and bears an interest rate of 4% per annum.
The Convertible Note payable contains a beneficial
conversion feature. As a result, the Company recognized a nominal value for the Convertible note, at the September 11, 2017 issuance
date, the balance of which will be accreted to the face value at the effective interest rate. For the three months ended September
30, 2017, was $4. The difference between the nominal value ascribed to the Convertible Note on issuance and the face value was
recorded in Additional Paid In Capital. Interest expense for the three months ended September 30, 2017 was $1,041.
On June 28, 2017 the Company issued $20,000
of unsecured convertible promissory notes (“Notes”). The Notes matured on June, 27, 2018, and bear interest at a rate
of 8% per annum. The Notes are convertible into the Common Stock of the Company at a fixed conversion rate of $0.75 per share at
any time prior to the maturity date. The Company evaluated the terms and conditions of the Notes under the guidance of ASC 815,
Derivatives and Hedging. The conversion feature met the definition of conventional convertible for purposes of applying the conventional
convertible exemption. The definition of conventional contemplates a limitation on the number of shares issuable under the arrangement.
The instrument was convertible into a fixed number of shares and there were no down round protection features contained in the
contracts. The Company was required to consider whether the hybrid contracts embodied a beneficial conversion feature (“BCF”).
The calculation of the effective conversion amount resulted in a BCF because the fair value of the conversion was greater than
the Company’s stock price on the date of issuance and a BCF was recorded in the amount of $20,000 and accordingly the amount
of $20,000 was credited to Additional Paid in Capital. The BCF which represents debt discount is accreted over the life of the
loan using the effective interest rate. For the three months ended September 30, 2017, accretion expense and interest expense was
$792 and $412, respectively.
LEGACY VENTURES INTERNATIONAL, INC.
NOTES TO THE UNAUDITED INTERIM CONDENSED
FINANCIAL STATEMENTS
(Expressed in US dollars)
(Unaudited)
NOTE 6 – RELATED PARTY ADVANCES AND BALANCES, AND ADVANCES
FROM THIRD PARTIES
During the three month period ended September 30, 2017, the Company
was advanced $6,500 by a third party, the funds were used to pay certain professional fees including auditors, and accountants.
The Company is currently in the process of negotiating with the third party with respect to settlement of the amount advanced.
NOTE 7 - COMMON AND PREFERRED STOCK TRANSACTIONS
COMMON STOCK - AUTHORIZED
As at September 30, 2017, the Company was authorized
to issue 10,000,000 of preferred stock, with a par value of $0.0001 and 100,000,000 of common stock, with a par value of $0.0001.
There were no common stock transactions in
the period ended September 30, 2017.
NOTE 8 – LOSS OF CONTROL IN SUBSIDIARY
COMPANY
On August 31, 2016, the Company entered into
a group of transactions related to RM Fresh. In order to fund the ongoing operation and further development of RM Fresh, the Company
consented to new third party investments into RM Fresh in the approximate total amount of $175,000, made in the form of cash and
retirement of indebtedness owed by RM Fresh, reducing the Company’s ownership percentage of RM Fresh to twenty percent (20%)
and is thus accounted for as an available for sale investment. As a result, the unaudited interim condensed financial statements
of the Company as at, September 30, 2016, do not include the assets and liabilities of RM Fresh, which is no longer a wholly-owned
subsidiary effective August 31, 2016, while the balance sheet as at June 30, 2016 is consolidated and contains the accounts of
RM Fresh. The condensed statement of operations of the Company includes the results of the operations of RM Fresh up to August
31, 2016, which is the effective date of change in control, due to loss of control in RM Fresh and consequent de-consolidation.
The fair value of the assets and liabilities as at August 31, 2016 and the carrying value of the investments, which resulted in
the Company recording a gain of $61,154 in the statement of operations, is as follows:
LEGACY VENTURES INTERNATIONAL, INC.
NOTES TO THE UNAUDITED INTERIM CONDENSED
FINANCIAL STATEMENTS
(Expressed in US dollars)
(Unaudited)
|
|
Fair value as at August 31, 2016
|
Cash
|
|
$
|
12,720
|
|
Accounts receivable
|
|
|
250,203
|
|
Inventories
|
|
|
78,891
|
|
Harmonized sales tax recoverable
|
|
|
24,071
|
|
Total assets
|
|
$
|
365,885
|
|
|
|
|
|
|
Accounts payable
|
|
|
307,571
|
|
Due to stockholders
|
|
|
7,529
|
|
Due to related parties
|
|
|
60,145
|
|
Notes payable
|
|
|
51,794
|
|
Total liabilities
|
|
|
427,039
|
|
Net liabilities
|
|
$
|
61,154
|
|
|
|
|
|
|
Purchase consideration value of investments in RM Fresh shares on date of acquisition
|
|
|
2,180,000
|
|
Impairment recorded until August 31, 2016
|
|
|
(2,180,000
|
)
|
Carrying value of investments in RM Fresh shares on date of change in control
|
|
|
-
|
|
|
|
|
|
|
Gain on date of change in control due to deconsolidation of net liabilities of RM Fresh
|
|
$
|
61,154
|
|
Management has concluded that the entire available for sale investment
in RM Fresh is impaired and hence the investment is written off.
NOTE 9 SUBSEQUENT EVENTS
Subsequent to September 30, 2017, on August
9, 2018, Mr. Letcavage, as the holder of 91% of the outstanding shares of common stock of the Company, approved the appointment
of Peter Sohn as the Chief Executive Officer and Chief Financial Officer and Director of the Company. Effective December 17, 2018,
Mr. Sohn accepted the appointments as Chief Executive Officer and Chief Financial Officer and Director of the Company.
Also on December 17, 2018, Mr. Letcavage delivered
to Peter Sohn an agreement for the acquisition by Mr. Sohn of the Shares from Mr. Letcavage, which agreement is dated August 9,
2018, but was delivered and deemed effective on December 17, 2018 (the “Agreement”). As a result Mr. Sohn is now able
to unilaterally control the election of our board of directors, all matters upon which shareholder approval is required and, ultimately,
the direction of our Company.
Subsequent to September 30, 2017, the Company was advanced $50,000
by an arm’s length third party by way of a convertible promissory note.
Subsequent to September 30, 2017, on April 11, 2018, the Company
determined that the promissory note receivable and the accrued interest thereon was impaired. The promissory note receivable
was assigned to an arm’s length accredited third party, for a nominal amount.