Our consolidated financial statements and
the related notes begin on Page F-1, which are included in this Annual Report on Form 10-K.
Notes to Consolidated Financial Statements
Note A – Description of Business
Lightyear Network Solutions, Inc., a Nevada corporation (“LNSI”),
was incorporated in 1997 and operates through its wholly owned subsidiaries, Lightyear Network Solutions, LLC, a Kentucky limited
liability company organized in 2003 (“Lightyear LLC”) and SE Acquisitions, LLC d/b/a Lightyear Network Solutions of
Kentucky, a Kentucky limited liability company organized on June 22, 2010 (“Lightyear-KY”) (collectively, “Lightyear”
or the “Company”).
Lightyear LLC, the original operating subsidiary of the Company,
had formerly been a wholly-owned subsidiary of LY Holdings, LLC (“LY Holdings”) and has conducted operations in substantially
their present form since 2004.
In February 2010, LY Holdings entered into a reverse merger
transaction with Libra Alliance Corporation (“Libra”), accounted for as a recapitalization of Lightyear LLC, with
the result that Lightyear became a public company and began trading on the OTC Bulletin Board. Libra was then renamed “Lightyear
Network Solutions, Inc.” and began operating Lightyear’s business of providing telecommunications service.
On October 1, 2010, Lightyear, through Lightyear-KY, purchased
the business assets of Southeast Telephone, Inc. (“SETEL”), a Kentucky corporation, from SETEL’s bankruptcy
estate.
Lightyear provides telecommunications services throughout the
United States and Puerto Rico primarily through a distribution network of authorized independent agents and representatives. In
addition to long distance and local service, Lightyear currently offers a wide array of telecommunications services including
internet/intranet, calling cards, advanced data, wireless, Voice over Internet Protocol (“VoIP”) and conference calling.
Lightyear is a licensed local carrier in 43 states and provides
long distance service in 49 states and Puerto Rico. Lightyear delivers service to approximately 65,000 customer locations. Lightyear
maintains its own network infrastructure and is a telecommunications reseller and competes, both directly at the wholesale level
and through agents and representatives, at the retail level. Lightyear is subject to regulatory requirements imposed by the Federal
Communications Commission (“FCC”), state and local governmental agencies. Regulations by the FCC as well as state
agencies include limitations on types of services and service areas offered to the public.
Note B – Summary of Significant Accounting Policies
Liquidity Plan
As of December 31, 2012, Lightyear had a cash balance of $48,424
and a working capital deficit of $2.1 million. For the year ended December 31, 2012, the Company’s operating activities
provided $1.4 million of cash, while $0.3 million and $1.1 million were used to purchase property and equipment and to service
debt, respectively. The Company believes that its current cash and cash expected to be generated from operating activities will
be sufficient to meet its working capital and capital expenditure requirements until at least the end of 2013. If the Company
requires additional funds, the Company might initiate additional cost reductions or seek additional capital through debt or equity
financings. The Company may also seek extensions of the scheduled payment obligations, attempt to refinance its outstanding debt,
or consider a sale of the net assets of the Company. No assurance can be provided that the Company will be successful with any
of its efforts.
The
Company’s future capital requirements are expected to be driven by debt reduction and debt service.
The
Company’s note payable – related party with an outstanding balance of $6.25 million as of December 31, 2012 currently
is scheduled to mature on February 28, 2014. As disclosed in Note I, the related party has historically renegotiated the maturity
date on the note, most recently on March 20, 2013. Prior to the maturity date of February 28, 2014, the Company may seek an additional
extension from the related party, although no assurance can be provided that the Company will be successful.
Principles of Consolidation
The balance sheets, statements of operations and cash flows
of the Company and its wholly-owned subsidiaries have been included in the consolidated financial statements. All intercompany
accounts and transactions have been eliminated. The Company and its wholly-owned subsidiaries are managed as a single business
and a single segment. Activity with its wholly-owned subsidiary, Lightyear Alliance of Puerto Rico, LLC, is insignificant.
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note B – Summary of Significant Accounting Policies
– Continued
Estimates
The preparation of consolidated financial statements in accordance
with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make
estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period.
Actual results could differ from those estimates. The Company’s significant estimates include the reserves related to receivables,
the recoverability and useful lives of long lived assets, anticipated carrier credits, the valuation allowance related to deferred
tax assets and the valuation of equity instruments.
Cash
The Company maintains cash in bank accounts, which, at times,
may exceed federally insured limits. The Company has not experienced any losses in such accounts and periodically evaluates the
credit worthiness of the financial institutions and has determined the credit exposure to be negligible. As of December 31, 2012
and 2011, accounts payable included approximately $1,344,000 and $1,159,000, respectively, of checks that had been issued but
had not cleared the bank.
Accounts Receivable
Accounts receivable are shown net of an allowance for doubtful
accounts of $772,479 and $1,215,735 as of December 31, 2012 and 2011, respectively. The Company’s management has established
an allowance for doubtful accounts sufficient to cover probable and reasonably estimable losses. The allowance for doubtful accounts
considers a number of factors, including collection experience, current economic trends, estimates of forecasted write-offs, aging
of the accounts receivable portfolios, industry norms, regulatory decisions and other factors. Management’s policy is to
fully reserve all accounts that are 180 days past due. Accounts are written off after use of a collection agency is deemed to
be no longer effective.
Property and Equipment
Property and equipment is recorded at cost, except for assets
acquired using acquisition accounting, which are initially recorded at fair value. The cost of additions and substantial betterments
to property and equipment are capitalized. Depreciation and amortization are computed on a straight-line basis over the estimated
useful lives of the assets. Improvements to leased assets or fixtures are amortized over their estimated useful lives or lease
period, whichever is shorter. Leased property meeting certain criteria is capitalized and the present value of the related payments
is recorded as a liability. Depreciation of capitalized leased assets is computed on the straight-line method over the lesser
of the term of the lease or its economic life. Upon retirement or other disposition of these assets, the costs and related accumulated
depreciation and amortization of these assets are removed from the accounts and the resulting gains or losses are reflected in
the consolidated results of operations. Expenditures for maintenance and repairs are charged to operations as incurred.
Intangible Assets
Intangible assets are recorded at cost except for assets acquired
using acquisition accounting, which are initially recorded at their estimated fair value. Intangible assets with definite lives
include proprietary technology, covenants not to compete, a trade name and customer and agent relationships. Amortization is computed
on a straight-line basis over the estimated useful lives of the intangible assets.
Intangible assets with indefinite lives include VoIP licenses
and a trade name. VoIP licenses provide us with certain rights in connection with our VoIP products. The Company has determined
that there are currently no legal, regulatory, contractual, competitive, economic or other factors that limit the useful lives
of the VoIP licenses. The Company acquired the rights to the Lightyear trade name and effectively has the ability to retain this
exclusive right permanently at a nominal cost.
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note B – Summary of Significant Accounting Policies
– Continued
Impairment of Long-Lived Assets
The Company’s reviews the carrying value of intangibles
and other long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an
asset may not be recoverable.
Recoverability of long-lived assets is measured by comparing
the carrying amount of the asset or asset group to the undiscounted cash flows that the asset or asset group is expected to generate.
If the undiscounted cash flows of such assets are less than the carrying amount, the impairment to be recognized is measured by
the amount by which the carrying amount of the property, if any, exceeds its fair value.
Advertising Costs
Advertising costs are expensed when incurred. Advertising costs,
which are included in selling, general and administrative expenses in the accompanying consolidated statements of operations,
were approximately $494,000 and $538,000 for the years ended December 31, 2012 and 2011, respectively.
Inventories
The Company maintains inventories, consisting of wireless telephones
and telecommunications equipment, which are available for sale. Inventories are stated at the lower of cost or market. Cost is
determined by the first-in, first-out method. At December 31, 2012 and 2011, the Company had reserves for obsolete inventory of
approximately $39,000 and $42,000, respectively.
The Company continually analyzes its slow-moving, excess and
obsolete inventories. Products that are determined to be obsolete are written down to net realizable value.
Revenue Recognition
Telecommunications services income such as access revenue and
usage revenue are recognized on the accrual basis as services are provided. In general, access revenue is billed one month in
advance and is recognized when earned. Wireless handheld devices are sold at a discount when bundled with a long-term wireless
service contract. We recognize the equipment revenue and associated costs when title has passed and the equipment has been accepted
by the customer. The Company provides administrative and support services to its agents and pays commissions based on revenues
from the agents’ accounts. Amounts invoiced to customers in advance of services are reflected as deferred revenues.
The Company pays certain agents an initial lump sum commission.
A portion of this commission is deferred and is amortized over a three month period.
Cost of revenues represents primarily the direct costs associated
with the cost of transmitting and terminating traffic on other carriers’ facilities.
Commissions paid to acquire customer call traffic are expensed
in the period when associated call revenues are recognized.
The accounting standards guidance provides for how taxes collected
from customers and remitted to governmental authorities should be presented in the statements of operations. The guidance states
that if taxes are reported on a gross basis (included as revenue) a company should disclose those amounts, if significant. The
Company does not include excise and other sales related taxes in its revenues.
Income Taxes
Effective February 12, 2010, the date of the Company’s
recapitalization, Lightyear began being taxed as a corporation. The Company’s subsidiaries are organized as limited liability
companies, and have elected to be treated as disregarded entities for income tax purposes, with taxable income or loss passing
through to LNSI, the parent.
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note B – Summary of Significant Accounting Policies
– Continued
Income Taxes
– Continued
The Company recognizes deferred tax liabilities and assets
for the expected future tax consequences of items that have been included or excluded in the financial statements or tax returns.
Deferred tax liabilities and assets are determined on the basis of the difference between the tax basis of liabilities and assets
and their respective financial reporting amounts (“temporary differences”) at enacted tax rates in effect for the
years in which the temporary differences are expected to reverse. As of December 31, 2012, the Company has recorded a valuation
allowance for the amount of deferred tax assets that are not more likely than not to be realized.
The Company accounts for uncertain tax positions based upon
authoritative guidance that prescribes a recognition threshold and measurement process for financial statement recognition and
measurement of a tax position taken or expected to be taken in a tax return. The guidance also provides direction on derecognition,
classification, interest and penalties, accounting in interim periods and related disclosure.
Management has evaluated and concluded that there were no material
uncertain tax positions requiring recognition in the Company’s consolidated financial statements as of December 31, 2012.
The Company files income tax returns with most states. The tax years ended December 31, 2010 and forward remain subject to examination
for federal, state, and local income tax purposes by various taxing authorities.
The Company’s policy is to classify assessments, if any,
for tax related interest as interest expense and penalties as selling, general and administrative expenses.
Fair Value of Financial Instruments
The Fair Value Measurement and Disclosure
framework provides a three-tiered fair value hierarchy that gives highest priority to unadjusted quoted prices in active markets
for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).
The three levels of the fair value hierarchy are described below:
Level 1 Inputs to the valuation
methodology are unadjusted quoted prices for identical assets or liabilities in active markets.
Level 2 Inputs to the valuation
methodology include:
· Quoted prices for similar assets and
liabilities in active markets.
· Quoted prices for identical or similar
assets or liabilities in inactive markets.
· Inputs other than quoted market prices
that are observable for the asset or liability.
· Inputs that are derived principally
from or corroborated by observable market data by correlation or other means.
If the asset or liability has a specified (contractual) term,
the Level 2 input must be observable for substantially the full term of the asset or liability.
Level 3 Inputs to the valuation
methodology are unobservable and significant to the fair value measurement. Fair value is often based on internally developed
models in which there are few, if any, external observations.
The asset’s or liability’s
fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to
the fair value measurement. Valuation techniques used should maximize the use of observable inputs and minimize the use of unobservable
inputs.
The Company’s short term financial
instruments include cash, accounts receivable and accounts payable, each of which approximate their fair values based upon their
short term nature. The Company’s other financial instruments include notes payable and capital lease obligations. The carrying
value of these instruments approximate fair value, as they bear terms and conditions comparable to market, for obligations with
similar terms and maturities.
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note B – Summary of Significant Accounting Policies
– Continued
Stock-Based Compensation
The Company measures the cost of services received in exchange
for an award of equity instruments based on the fair value of the award. For employees and directors, the award is measured on
the grant date. For non-employees, the award is measured on the grant date and then is re-measured at each vesting date and financial
reporting date. The fair value amount is then recognized over the period during which services are required to be provided in
exchange for the award, usually the vesting period.
Loss Per Common Share
Basic loss per share is computed using the weighted average
number of common shares outstanding during the period. Diluted loss per share is computed using the weighted average number of
common shares and, if dilutive, potential common shares outstanding during the period. Potential common shares consist of the
incremental common shares issuable upon the exercise of stock options and warrants (using the treasury stock method) and the conversion
of the Company’s convertible preferred stock (using the if-converted method; See Note I –
Related Party Transactions).
The following table reconciles the numerator and denominator
for the calculation:
|
|
For The Years Ended
|
|
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Basic and diluted loss per share:
|
|
|
|
|
|
|
|
|
Numerator:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,262,826
|
)
|
|
$
|
(593,477
|
)
|
Deemed preferred stock dividends
|
|
|
-
|
|
|
|
(11,835,530
|
)
|
Numerator for basic and diluted loss per share:
|
|
|
|
|
|
|
|
|
Net loss attributable to common stockholders
|
|
$
|
(2,262,826
|
)
|
|
$
|
(12,429,007
|
)
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
Weighted average common stock shares outstanding
|
|
|
22,086,641
|
|
|
|
21,667,374
|
|
Weighted average warrants outstanding with an exercise price
of $0.01 or less
|
|
|
241,564
|
|
|
|
128,737
|
|
Weighted average basic and diluted shares outstanding
|
|
|
22,328,205
|
|
|
|
21,796,111
|
|
|
|
|
|
|
|
|
|
|
Loss per basic and diluted share:
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(0.10
|
)
|
|
$
|
(0.03
|
)
|
Deemed preferred stock dividends
|
|
|
-
|
|
|
|
(0.54
|
)
|
Net loss attributable to common stockholders
|
|
$
|
(0.10
|
)
|
|
$
|
(0.57
|
)
|
The following securities are excluded from the calculation
of weighted average dilutive common shares, because their inclusion would have been antidilutive:
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Employee stock options
|
|
|
738,832
|
|
|
|
96,666
|
|
Warrants
|
|
|
1,062,422
|
|
|
|
1,049,740
|
|
Total potentially dilutive shares
|
|
|
1,801,254
|
|
|
|
1,146,406
|
|
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note B – Summary of Significant Accounting Policies
– Continued
Recently Issued and Adopted Accounting Pronouncements
In July 2012, the Financial Accounting Standards Board (“FASB”)
issued Accounting Standards Update (“ASU”) No. 2012-02, “Intangibles—Goodwill and Other (Topic 350) -
Testing Indefinite-Lived Intangible Assets for Impairment." This ASU simplifies the impairment testing of indefinite-lived
intangible assets by eliminating the requirement to perform an annual quantitative test for impairment, unless a qualitative assessment
reveals that impairment is likely. While the update is effective for impairment tests performed for fiscal years beginning after
September 15, 2012, early adoption is permitted. The Company elected to adopt ASU 2012-02 during the fourth quarter of 2012, which
altered the Company’s annual procedures, but did not have a material impact on the Company’s consolidated financial
statements.
Note C – Property and Equipment
Property and equipment consists of the following:
|
|
December 31,
|
|
|
Range of Estimated
|
|
|
2012
|
|
|
2011
|
|
|
Useful Lives
|
|
|
|
|
|
|
|
|
|
Land
|
|
$
|
313,875
|
|
|
$
|
628,510
|
|
|
Not depreciable
|
Equipment and computers
|
|
|
7,223,733
|
|
|
|
7,054,883
|
|
|
1 - 25 years
|
Buildings
|
|
|
985,352
|
|
|
|
1,904,206
|
|
|
10 - 30 years
|
Furniture and fixtures
|
|
|
67,781
|
|
|
|
68,286
|
|
|
1 - 5 years
|
Vehicles
|
|
|
331,033
|
|
|
|
331,033
|
|
|
5 - 7 years
|
Leasehold improvements
|
|
|
866,055
|
|
|
|
739,826
|
|
|
[A]
|
|
|
|
9,787,829
|
|
|
|
10,726,744
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: accumulated depreciation and amortization
|
|
|
(4,276,403
|
)
|
|
|
(3,565,687
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
$
|
5,511,426
|
|
|
$
|
7,161,057
|
|
|
|
[A] Leasehold improvements are amortized over the lesser of
the term of the lease or the asset's economic useful life
As of December 31, 2012, the Company determined that the value
of certain buildings and land were impaired based on a subsequent asset sale and recorded an approximate $938,000 impairment charge.
See Note N – Subsequent Events for additional details.
Depreciation and amortization expense for the years ended December
31, 2012 and 2011 was approximately $867,000 and $1,095,000, respectively.
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note D – Intangible Assets
Intangible assets consist of the following:
|
|
Finite Lives
|
|
|
Indefinite Lives
|
|
|
|
|
|
|
Proprietary
Technology
|
|
|
Customer
Relationships
|
|
|
Agent
Relationships
|
|
|
Non-Compete
Agreement
|
|
|
Trade
Names
|
|
|
Accumulated
Amortization
|
|
|
Trade
Names
|
|
|
VoIP
Licenses
|
|
|
Total
|
|
Balance, December 31, 2010
|
|
$
|
2,200,000
|
|
|
$
|
2,610,000
|
|
|
$
|
410,000
|
|
|
$
|
609,000
|
|
|
$
|
317,000
|
|
|
$
|
(4,546,917
|
)
|
|
$
|
920,000
|
|
|
$
|
244,583
|
|
|
$
|
2,763,666
|
|
Amortization expense
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(597,167
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(597,167
|
)
|
Impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(317,000
|
)
|
|
|
79,250
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(237,750
|
)
|
Balance, December 31, 2011
|
|
|
2,200,000
|
|
|
|
2,610,000
|
|
|
|
410,000
|
|
|
|
609,000
|
|
|
|
-
|
|
|
|
(5,064,834
|
)
|
|
|
920,000
|
|
|
|
244,583
|
|
|
|
1,928,749
|
|
Amortization
expense
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(436,666
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(436,666
|
)
|
Balance, December 31, 2012
|
|
$
|
2,200,000
|
|
|
$
|
2,610,000
|
|
|
$
|
410,000
|
|
|
$
|
609,000
|
|
|
$
|
-
|
|
|
$
|
(5,501,500
|
)
|
|
$
|
920,000
|
|
|
$
|
244,583
|
|
|
$
|
1,492,083
|
|
Net Book Value,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2012
|
|
$
|
-
|
|
|
$
|
327,500
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
920,000
|
|
|
$
|
244,583
|
|
|
$
|
1,492,083
|
|
Total - Intangible Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
Finite Lives
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
5,829,000
|
|
|
$
|
(5,501,500
|
)
|
|
|
|
|
|
|
|
|
|
$
|
327,500
|
|
Weighted
average amortization period at December 31, 2012 in years
|
|
|
0.0
|
|
|
|
0.8
|
|
|
|
0.0
|
|
|
|
0.0
|
|
|
|
0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets consists of the following:
|
|
Finite Lives
|
|
|
|
|
|
|
Proprietary
Technology
|
|
|
Customer
Relationships
|
|
|
Agent
Relationships
|
|
|
Non-Compete
Agreement
|
|
|
Trade
Names
|
|
|
Accumulated
Amortization
|
|
Balance, December 31, 2010
|
|
$
|
2,200,000
|
|
|
$
|
1,393,817
|
|
|
$
|
410,000
|
|
|
$
|
527,250
|
|
|
$
|
15,850
|
|
|
$
|
4,546,917
|
|
Amortization expense
|
|
|
-
|
|
|
|
452,017
|
|
|
|
-
|
|
|
|
81,750
|
|
|
|
63,400
|
|
|
|
597,167
|
|
Impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(79,250
|
)
|
|
|
(79,250
|
)
|
Balance, December 31, 2011
|
|
|
2,200,000
|
|
|
|
1,845,834
|
|
|
|
410,000
|
|
|
|
609,000
|
|
|
|
-
|
|
|
|
5,064,834
|
|
Amortization
expense
|
|
|
-
|
|
|
|
436,666
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
436,666
|
|
Balance, December 31, 2012
|
|
$
|
2,200,000
|
|
|
$
|
2,282,500
|
|
|
$
|
410,000
|
|
|
$
|
609,000
|
|
|
$
|
-
|
|
|
$
|
5,501,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Range of estimated useful lives
in years
|
|
|
5.0
|
|
|
|
3.0
|
|
|
|
5.0
|
|
|
|
1.0
-
1.5
|
|
|
|
5.0
|
|
|
|
|
|
During the fourth quarter of 2011, the Company determined that
the trade name acquired from SETEL was impaired, as it was no longer in use, and recorded a $237,750 impairment charge.
Amortization of amortizable assets for the year ending December
31, 2013 is as follows:
For The Years Ending
|
|
Customer
|
|
|
|
|
December 31,
|
|
Relationships
|
|
|
Total
|
|
2013
|
|
$
|
327,500
|
|
|
$
|
327,500
|
|
|
|
$
|
327,500
|
|
|
$
|
327,500
|
|
Amortization is computed on a straight-line basis over the
lives of the intangible assets with finite lives, which ranged from one to five years. Amortization expense related to intangible
assets was approximately $437,000 and $597,000 for the years ended December 31, 2012 and 2011, respectively.
Note E – Other Liabilities
Other liabilities consist of the following:
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
Excise, state, local and property taxes payable
|
|
$
|
729,118
|
|
|
$
|
843,671
|
|
Other accrued expenses
|
|
|
126,426
|
|
|
|
165,485
|
|
Payroll, payroll taxes and bonuses
|
|
|
300,139
|
|
|
|
373,398
|
|
Deferred rent
|
|
|
200,066
|
|
|
|
260,086
|
|
Regulatory fees
|
|
|
205,527
|
|
|
|
132,133
|
|
Customer security deposits
|
|
|
106,448
|
|
|
|
101,390
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,667,724
|
|
|
$
|
1,876,163
|
|
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note F – Capital Lease Obligations
During 2012, the Company leased land, a building and equipment
under the provisions of long-term capital leases. As of December 31, 2012, the leased property under capital leases had a cost
basis of $2,824,334, consisting of land of $216,000, building of $1,784,000 and equipment of $824,334. As of December 31, 2011,
the leased property under capital leases had a cost basis of $2,949,293, consisting of land of $216,000, building of $1,784,000
and equipment of $949,293. Accumulated amortization was $464,717 and $474,989 at December 31, 2012 and 2011, respectively. Amortization
of the leased property is included in depreciation and amortization expense in the accompanying consolidated statements of operations.
The Company leased a building and land (the “Leased Premises”)
which Lightyear-KY used as its Administrative and Customer Care Headquarters. The original term of the lease was 10 years through
December 31, 2013. As of December 31, 2012, the monthly rent was $7,509. Lightyear-KY had an option to purchase the Leased Premises
at any time during the term of the Lease upon written notice to the lessor at least 30 days before the date on which Lightyear-KY
desired to exercise the option and purchase the Leased Premises. On January 17, 2013, the Company exercised the option to purchase
the Leased Premises for approximately $842,000, which, pursuant to its terms, resulted in the termination of the lease. Pursuant
to its terms, the capitalized lease obligation, which had a principal balance of approximately $737,000, of which approximately
$79,000 was current, was terminated upon exercise of the option. See Note N – Subsequent Events for additional details.
After taking into account the impact of the transaction that
occurred on January 17, 2013, minimum payments under the building and equipment capital lease obligations consist of the following:
For The Years Ending
|
|
|
|
December 31,
|
|
|
|
2013
|
|
$
|
94,479
|
|
2014
|
|
|
48,548
|
|
2015
|
|
|
8,781
|
|
|
|
|
|
|
Total minimum payments
|
|
|
151,808
|
|
Less: Amount representing interest
|
|
|
(12,401
|
)
|
|
|
|
|
|
Present value of net minimum payments
|
|
$
|
139,407
|
|
|
|
|
|
|
Current portion
|
|
$
|
85,652
|
|
Non-current portion
|
|
|
53,755
|
|
|
|
|
|
|
|
|
$
|
139,407
|
|
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note G – Notes Payable
Notes payable are as follows:
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Note payable - variable interest rate (5.00% as of December 31, 2012). The note has monthly principal and interest payments of $47,874. Principal and unpaid interest due on September 30, 2015. The note payable is secured by a first priority security interest in Lightyear-KY's assets. The note is further secured by a first priority perfected security interest in the membership interests in Lightyear-KY held by LNSI.
|
|
$
|
1,473,218
|
|
|
$
|
1,960,539
|
|
|
|
|
|
|
|
|
|
|
Note payable - fixed interest rate of 6.50%. Principal and unpaid interest due on October 1, 2012. The note payable is secured by motor vehicles owned by Lightyear-KY.
|
|
|
-
|
|
|
|
14,204
|
|
|
|
|
|
|
|
|
|
|
Note payable - variable interest rate (4.25% as of December 31, 2012). The note has monthly principal and interest payments of $871. Principal and unpaid interest due on January 26, 2014. The note payable was secured by a mortgage on a specific real property and is further secured by the assignment of future rents. [1]
|
|
|
11,041
|
|
|
|
20,783
|
|
|
|
|
|
|
|
|
|
|
Note payable - variable interest rate (4.25% as of December 31, 2012). The note has monthly principal and interest payments of $970. Principal and unpaid interest due on October 18, 2024. The note payable was secured by a mortgage on a specific real property. [1]
|
|
|
102,375
|
|
|
|
109,420
|
|
|
|
|
|
|
|
|
|
|
Note payable - fixed interest rate of 6.99%. The note has monthly principal and interest payments of $935. Principal and unpaid interest due on October 1, 2020.The note payable was secured by a mortgage on a specific real property. [1]
|
|
|
65,936
|
|
|
|
72,307
|
|
|
|
|
|
|
|
|
|
|
Note payable - fixed interest rate of 6.25%. The note has monthly principal and interest payments of $2,882. Principal and unpaid interest due on April 4, 2015.The note payable is secured by motor vehicles owned by Lightyear-KY.
|
|
|
74,831
|
|
|
|
103,657
|
|
|
|
|
|
|
|
|
|
|
Note payable - fixed interest rate of 6.00%. The note has monthly principal and interest payments of $37,780. Unpaid principal and interest due on January 25, 2014.The note payable is secured by Lightyear LLC’s lockbox bank account, business operating bank account, other tangible and intangible assets, the pledge of two million shares of the Company’s common stock owned by LY Holdings, as well as the personal guaranties of certain directors of the Company and a guaranty by Lightyear LLC. [2]
|
|
|
1,607,569
|
|
|
|
1,950,000
|
|
|
|
|
|
|
|
|
|
|
Total Notes Payable
|
|
|
3,334,970
|
|
|
|
4,230,910
|
|
Less: Current Portion
|
|
|
934,529
|
|
|
|
895,918
|
|
Non-Current Portion of Notes Payable
|
|
$
|
2,400,441
|
|
|
$
|
3,334,992
|
|
[1] On January 17, 2013, the Company repaid notes payable with
an aggregate principal balance of $179,352 in connection with the sale of certain property and equipment, of which approximately
$24,000 was deemed to be current. See Note N – Subsequent Events for additional details.
[2] The Company is required to make a balloon payment, consisting
of unpaid principal and interest, of approximately $1,247,000 on January 25, 2014. On November 6, 2012, the bank waived two debt
covenants for the fourth quarter of 2012, relating to this note. On March 29, 2013, the bank elected to eliminate the earnings-related
debt covenants effective January 1, 2013 for the balance of the loan term.
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note G – Notes Payable – Continued
After taking into account the note repayments that occurred
on January 17, 2013, future maturities of notes payable are as follows:
For The Years Ending
|
|
|
|
December 31,
|
|
|
|
2013
|
|
$
|
910,155
|
|
2014
|
|
|
1,812,147
|
|
2015
|
|
|
433,316
|
|
|
|
$
|
3,155,618
|
|
On December
19, 2012, the Company entered into a revolving $500,000 secured commercial promissory note (the "Credit Facility") with
a bank. The Company may draw on the Credit Facility from time to time to fund ongoing working capital needs.
The
Credit Facility matures on December 19, 2013 and bears interest at an annual rate equal to the bank’s index rate plus 1.75%,
but not more than 5.00% per annum. The Company is required to make monthly interest payments on any outstanding amounts through
December 19, 2013, with the outstanding principal amount payable at maturity. On December 19, 2012, the index rate was 3.25%.
Payments under the Credit Facility are subject to a 5% late fee and, in cases of default, the interest rate of the Credit Facility
will be increased by 5%.
The Credit Facility is secured by a subordinated
security interest in all of Lightyear’s assets and the personal guaranty of a director (Chris Sullivan or “Sullivan”).
As of December 31, 2012, the Credit Facility had not been drawn upon. Subsequent to December 31, 2012, the Company had drawn down
$500,000 of the note and repaid approximately $253,000.
Note H – Employee Benefits
The Company maintains a profit-sharing plan qualified under
Section 401(k) of the Internal Revenue Code. The Company may make discretionary matching contributions to the profit-sharing plan,
subject to certain limitations. The Company did not contribute during the years ended December 31, 2012 and 2011.
Note I – Related Party Transactions
Lightyear has significant transactions with its largest shareholder,
LY Holdings and members of LY Holdings. Lightyear also conducts business with certain companies or individuals which are related
parties either by having common ownership or because they are controlled by members of LY Holdings, relatives of members of LY
Holdings, directors of the Company and/or officers of the Company. Aggregate related party transactions are segregated on the
face of the consolidated balance sheets and statements of operations.
Letter Agreements
In July 2004 and July 2008, LY Holdings borrowed funds, most
of the proceeds of which were ultimately provided to Lightyear LLC. The lenders were all affiliates of LY Holdings and are all
associated with directors or former directors of the Company. In connection with these loans, LY Holdings and Lightyear executed
agreements (the “Letter Agreements”) to pay the lenders (the “Letter Agreement Holders”), in addition
to principal and interest payments on the accompanying notes, an amount each month equal to an aggregate of 3% and 4% of the gross
commissionable monthly revenues from Lightyear’s sales of wireless and VoIP service offerings (the “Revenue Payments”),
respectively. The Letter Agreements have a term of ten years unless terminated early due to a sale of all or substantially all
of LY Holdings. Upon an early termination event, Lightyear would be obligated to pay the respective Letter Agreement Holders a
termination fee in the amount of the sum of the Revenue Payments for the immediately preceding twelve full months. On February
11, 2010, LY Holdings, Lightyear and each of the Letter Agreement Holders entered into a modification (the “First Modification
to Letter Agreements”), pursuant to which the Letter Agreements were modified to, among other things, release and discharge
LY Holdings from all obligations under the Letter Agreements.
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note I – Related Party Transactions – Continued
Letter Agreements
– Continued
On June 22, 2011, all but one holder of the Revenue Payments
rights waived their right to such payments for the second half of 2010 and the full year 2011, which resulted in the Company reversing
approximately $86,000 of liabilities. On February 7, 2012, the same holders of the Revenue Payments rights waived their right
to such payments for the year 2012. During the years ended December 31, 2012 and 2011, Lightyear recorded approximately $61,000
and $12,000 of Revenue Payments expense, respectively, which were classified as commission expense – related parties in
the consolidated statements of operations.
Intercompany Agreement
On November 4, 2011, the Company, LY Holdings and Sullivan
entered into an Intercompany Obligations Settlement Agreement (the “Intercompany Agreement”). Pursuant to the Intercompany
Agreement, LY Holdings surrendered all 9,500,000 shares of the Company’s convertible preferred stock owned by it (plus its
right to $2,232,110 of accrued but undeclared and unpaid preferred stock dividends), which were canceled and retired, in complete
satisfaction of LY Holdings' principal indebtedness to LNSI of $12,899,980, which was recorded on the books of LNSI as Notes Receivable
– Affiliate and was the source of the 2011 interest income – related parties on the consolidated statements of operations.
In addition, the Intercompany Agreement terminated Lightyear’s (a) security interest in the Letter Agreements; and (b) option
to purchase the Letter Agreements for $8,000,000 at any time before May 1, 2012. The remaining Interest Receivable – Affiliate
was restructured, with LY Holdings issuing LNSI a note with a face principal amount of $1,223,203 (the “Interest Note”),
which is secured by two million shares of the Company’s common stock owned by LY Holdings. The Interest Note bears interest
at the one-year LIBOR rate plus 2% per annum and all principal and interest will be due at the November 4, 2016 maturity date.
The Interest Note contains customary events of default, including a default upon a change of control of LY Holdings, and may be
accelerated upon any event of default. The redemption of the preferred stock was accounted for by treating the excess of the fair
value of the consideration (the Notes Receivable – Affiliate) over the carrying value of the preferred stock as a dividend
on the preferred stock which will be deducted from earnings available to common stockholders. The $11,835,530 net 2011 preferred
stock dividend is the deemed preferred stock dividend at redemption of $12,930,764, less the reversal of the cumulative dividend
of $1,095,234 recorded in 2010. The $12,930,764 deemed preferred stock dividend is primarily equal to the amount of the LY Holdings’
principal indebtedness of $12,899,980 satisfied pursuant to the agreement, plus $30,784 of adjustments, which primarily relate
to transaction costs. The Company has not recorded any interest income on the Interest Note since its inception as a result of
certain risks of non-collection.
Contemporaneously, LNSI amended and restated its obligation
payable to Sullivan under the Settlement Agreement by issuing a note with a face principal amount of $6,250,000 (the “Settlement
Note”), which was the source of the interest expense – related parties on the consolidated statements of operations.
The Settlement Note bears interest at the three-month LIBOR rate plus 4% per annum, which is paid quarterly commencing on February
10, 2012. The principal was due to be repaid at the January 10, 2013 maturity date. The Settlement Note contains customary events
of default, including a default upon a change of control of either of LNSI or Lightyear LLC, and may be accelerated upon any event
of default at a default interest rate that imposes a 5% penalty. On March 20, 2012, October 29, 2012, and March 20, 2013, Sullivan
agreed to forbear from demanding repayment ultimately until
February 28
, 2014. During the years
ended December 31, 2012 and 2011, the Company recorded interest expense of approximately $279,000 and $377,000, respectively.
As of December 31, 2012, the Company had accrued approximately $115,000 of unpaid interest related to the Settlement Note, which
was paid in January 2013.
The Settlement Note is secured by: (i) a Security Agreement
dated as of November 4, 2011 among LNSI, Lightyear LLC and Sullivan through which LNSI and Lightyear LLC granted Sullivan a subordinated
security interest in substantially all of the assets of LNSI and of Lightyear LLC; (ii) the personal guaranty of a former director;
(iii) a Security Agreement between an entity affiliated with a former director and Sullivan whereby the entity grants to Sullivan
a security interest in its membership interest in thirty percent (30%) of LY Holdings; and (iv) a Security Agreement between an
entity affiliated with a current director and Sullivan whereby the entity grants to Sullivan a security interest in the entity’s
ten percent (10%) membership interest in LY Holdings. As of the closing of the Intercompany Agreement, LY Holdings owned 10,000,000
shares, or 45.27%, of LNSI’s outstanding common stock.
On November 4, 2011, LNSI entered into a Collateral Release
Agreement with LY Holdings and a bank whereby LY Holdings was released from its pledge of 2,000,000 shares of LNSI convertible
preferred stock as collateral for the $2,000,000 note owed by LNSI to the bank. Concurrent with the Collateral Release Agreement,
LY Holdings and the bank entered into a Stock Pledge Agreement whereby LY Holdings pledged 2,000,000 shares of LNSI common stock
owned by LY Holdings as collateral for the note.
At December 31, 2012, the Company had outstanding $6,250,000
on the Settlement Note.
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note I – Related Party Transactions – Continued
Other
A former director of the Company owns an indirect interest
in a Lightyear agency. The agency has a standard Lightyear agent agreement and earned approximately $12,000 and $15,000 in commissions
from Lightyear during the years ended December 31, 2012 and 2011, respectively, which were classified as commission expense –
related parties in the consolidated statements of operations.
From 2008 until October 7, 2011, a former employee (and son
of a former director) of the Company maintained a representative position in a direct selling entity which earned approximately
$0 and $29,000 in commissions from Lightyear during the years ended December 31, 2012 and 2011, respectively, which were classified
as commission expense – related parties in the consolidated statements of operations. This representative position was terminated
voluntarily on October 7, 2011.
The Company obtained consulting services from a former officer
and director, pursuant to a one year consulting agreement which terminated on April 30, 2012. Aggregate consulting expense was
approximately $97,000 and $199,000 for the years ended December 31, 2012 and 2011, respectively, which were classified as selling,
general and administrative expenses – related party in the consolidated statements of operations.
Note J – Supplier Concentration
Of the telecommunications services used in its operations,
Lightyear acquired approximately 32%, 22%, and 13% during the year ended December 31, 2012 from three suppliers and 28%, 24% and
10% during the year ended December 31, 2011 from the same three suppliers. Although there are other suppliers of these services,
a change in suppliers could have an adverse effect on the business which could ultimately negatively affect operating results.
Note K – Income Taxes
Effective on February 12, 2010, in connection with its reverse
merger, the Company became subject to federal and state income taxes. Prior to the reverse merger, Lightyear LLC was a limited
liability corporation which passed its tax attributes to its members.
Significant components of the Company’s deferred tax
assets and liabilities as of December 31, 2012 and 2011 are as follows:
|
|
For The Years Ended
|
|
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Net operating loss carryforwards
|
|
$
|
2,037,103
|
|
|
$
|
1,547,861
|
|
Stock-based compensation
|
|
|
-
|
|
|
|
88,653
|
|
Allowance for doubtful accounts
|
|
|
293,233
|
|
|
|
474,796
|
|
Allowance for obsolete inventory
|
|
|
32,993
|
|
|
|
34,542
|
|
Goodwill and intangible assets
|
|
|
2,685,939
|
|
|
|
3,132,224
|
|
Total deferred tax assets
|
|
|
5,049,268
|
|
|
|
5,278,076
|
|
Less: Valuation allowance
|
|
|
(4,120,781
|
)
|
|
|
(3,928,893
|
)
|
Deferred tax assets, net
|
|
$
|
928,487
|
|
|
$
|
1,349,183
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
|
|
Excess of book over tax basis of:
|
|
|
|
|
|
|
|
|
Property and equipment
|
|
$
|
841,998
|
|
|
$
|
1,385,789
|
|
Intangible assets
|
|
|
124,319
|
|
|
|
290,077
|
|
Total deferred tax liabilities
|
|
$
|
966,317
|
|
|
$
|
1,675,866
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities - non-current, net
|
|
$
|
37,830
|
|
|
$
|
326,683
|
|
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note K – Income Taxes – Continued
The Company’s deferred tax assets recognized, net of
the valuation allowance, were based solely upon the tax value of deferred tax liabilities that are expected to reverse over the
period in which the deferred tax assets would be realized. The ultimate realization of deferred tax assets depends on the generation
of taxable income during the periods in which those net operating losses are available. The Company considers projected future
taxable income and tax planning strategies in making its assessment. For the years ended December 31, 2012 and 2011, the change
in the valuation allowance was $191,888 and ($276,656), respectively.
As of December 31, 2012 and 2011, the Company had $5,366,447
and $3,915,663, respectively, of aggregate federal and state net operating losses (“NOL”) available for income tax
purposes that may be carried forward to offset future taxable income, if any. The federal net operating loss carryforwards begin
to expire in the year 2030.
As of December 31, 2012, the net deferred tax liability of
approximately $38,000 represented the excess of the book basis over the tax basis of certain property and equipment whose useful
life is greater than the twenty-year life of the NOL’s that could have been offset against them when they were realized
(the “Long Lived Assets”). As of December 31, 2012, the net deferred tax liability was reduced by approximately $289,000
to approximately $38,000 as certain Long Lived Assets became subject to an impairment charge. See Note N – Subsequent Events
- Asset Sale.
The income tax provision (benefit) consists of the following:
|
|
For The Years Ended
|
|
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Federal
|
|
|
|
|
|
|
|
|
Current
|
|
$
|
-
|
|
|
$
|
-
|
|
Deferred
|
|
|
(171,870
|
)
|
|
|
136,910
|
|
|
|
|
|
|
|
|
|
|
State and local
|
|
|
|
|
|
|
|
|
Current
|
|
|
-
|
|
|
|
-
|
|
Deferred
|
|
|
(20,018
|
)
|
|
|
15,946
|
|
|
|
|
(191,888
|
)
|
|
|
152,856
|
|
Change in valuation allowance
|
|
|
191,888
|
|
|
|
(276,656
|
)
|
Income tax provision (benefit)
|
|
$
|
-
|
|
|
$
|
(123,800
|
)
|
A reconciliation of the statutory federal income tax rate to
the Company’s effective tax rate for the loss from continuing operations for the years ended December 31, 2012 and 2011
are as follows:
|
|
For The Years Ended
|
|
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Tax benefit at federal statutory rate
|
|
|
(34.0
|
)%
|
|
|
(34.0
|
)%
|
State income taxes, net of federal benefit
|
|
|
(4.0
|
)
|
|
|
(4.0
|
)
|
Permanent differences:
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
10.0
|
|
|
|
33.9
|
|
Life insurance premiums
|
|
|
0.0
|
|
|
|
7.3
|
|
Meals and entertainment
|
|
|
0.6
|
|
|
|
1.4
|
|
Fines and penalties
|
|
|
0.9
|
|
|
|
1.4
|
|
Tax effect of asset impairment
|
|
|
11.6
|
|
|
|
0.0
|
|
Effect of true-ups and other
|
|
|
7.2
|
|
|
|
15.3
|
|
Change in valuation allowance
|
|
|
7.7
|
|
|
|
(38.6
|
)
|
Effective income tax rate
|
|
|
0.0
|
%
|
|
|
(17.3
|
)%
|
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note L – Stockholders’ Deficiency
See Note I – Related Party Transactions for details on
the Intercompany Agreement.
Warrants
Milestone Warrants
In connection with a prior equity financing, the Company issued
warrants to investors to purchase shares of common stock at an exercise price of $0.01 per share with a three year term, which
became exercisable if specified milestones were not met (the “Milestone Warrants”). In the event that the specified
milestones were not met, the Company was also obligated to issue to the selling agent exercisable five-year warrants to purchase
shares of common stock at an exercise price of $4.00 per share (the “Selling Agent Milestone Warrants”).
On February 26, 2011, the Company did not meet the third milestone
included in the outstanding Milestone Warrants. As a result of not meeting the third milestone, the warrants associated with that
milestone were immediately vested and automatically exercised on a cashless basis. In addition, the Company issued 42,210 Selling
Agent Milestone Warrants. The Company issued 445,564 shares of its common stock to investors on February 26, 2011 in connection
with the cashless exercise of 447,075 Milestone Warrants.
On March 28, 2011, the Company did not meet the fourth and
fifth milestones included in the outstanding Milestone Warrants. As a result of not meeting the fourth and fifth milestones, the
warrants associated with those milestones were immediately vested and automatically exercised on a cashless basis. In addition,
the Company issued 84,512 Selling Agent Milestone Warrants. The Company issued 892,456 shares of its common stock to investors
on March 28, 2011 in connection with the cashless exercise of 895,449 Milestone Warrants.
On April 27, 2011, the Company did not meet the sixth milestone
included in the outstanding Milestone Warrants. As a result of not meeting the sixth milestone, the warrants associated with this
milestone were immediately vested and automatically exercised on a cashless basis. In addition, the Company issued 42,332 Selling
Agent Milestone Warrants. The Company issued 445,576 shares of its common stock to investors on April 27, 2011 in connection with
the cashless exercise of 448,374 Milestone Warrants.
As of December 31, 2012 and 2011, there were no remaining Milestone
Warrants outstanding and there were 169,084 Selling Agent Milestone Warrants outstanding
.
Fixed Warrants
In connection with a prior equity financing, the Company issued
exercisable five-year warrants to purchase shares of common stock to investors and selling agents with an exercise price of $4.00
per share (the “Fixed Warrants”). As of December 31, 2012 and 2011, there were 861,401 Fixed Warrants outstanding,
of which 671,271 were issued to investors and 190,130 were issued to selling agents.
Additional Warrants
In connection with a prior equity financing, the Company is
required to periodically issue exercisable five-year warrants to purchase shares of common stock to investors with an exercise
price of $0.01 per share and to selling agents with an exercise price of $4.00 per share (the “Additional Warrants”).
The Additional Warrants are issued pursuant to a pre-determined formula at the end of each calendar quarter during which shares
originally purchased in the equity financing continue to be held by the original investor. The Additional Warrants are eligible
to be issued for a period of five years from the original equity financing, which ends in September 2015. The Company issued 139,501
Additional Warrants (126,819 were issued to investors and 12,682 were issued to selling agents) during the year ended December
31, 2012. As of December 31, 2012, there were 351,313 Additional Warrants outstanding, of which 319,376 were issued to investors
and 31,937 were issued to selling agents. As of December 31, 2011, there were 211,813 Additional Warrants outstanding, of which
192,557 were issued to investors and 19,256 were issued to selling agents. See Note M – Commitments and Contingencies –
Warrant Dispute.
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note L – Stockholders’ Deficiency – Continued
Warrants
– Continued
Summary
A summary of the warrant activity for years ended December
31, 2012 and 2011 is as follows:
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
Average
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Remaining
|
|
|
|
|
|
|
Number of
|
|
|
Exercise
|
|
|
Life
|
|
|
Intrinsic
|
|
|
|
Warrants
|
|
|
Price
|
|
|
In Years
|
|
|
Value
|
|
Outstanding at December 31, 2010
|
|
|
2,732,425
|
|
|
$
|
1.28
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
300,770
|
|
|
|
2.41
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(1,790,898
|
)
|
|
|
0.01
|
|
|
|
|
|
|
|
|
|
Cancelled
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2011
|
|
|
1,242,297
|
|
|
$
|
3.38
|
|
|
|
3.8
|
|
|
$
|
46,214
|
|
Granted
|
|
|
139,501
|
|
|
|
0.37
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Cancelled
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2012
|
|
|
1,381,798
|
|
|
$
|
3.08
|
|
|
|
3.0
|
|
|
$
|
9,581
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at December 31, 2012
|
|
|
1,381,798
|
|
|
$
|
3.08
|
|
|
|
3.0
|
|
|
$
|
9,581
|
|
The following table presents information
related to warrants at December 31, 2012:
Warrants Outstanding
|
|
|
Warrants Exercisable
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
Outstanding
|
|
|
Average
|
|
|
Exercisable
|
|
Exercise
|
|
|
Number of
|
|
|
Remaining Life
|
|
|
Number of
|
|
Price
|
|
|
Warrants
|
|
|
In Years
|
|
|
Warrants
|
|
$
|
0.01
|
|
|
|
319,376
|
|
|
|
3.8
|
|
|
|
319,376
|
|
$
|
4.00
|
|
|
|
1,062,422
|
|
|
|
2.7
|
|
|
|
1,062,422
|
|
|
|
|
|
|
1,381,798
|
|
|
|
3.0
|
|
|
|
1,381,798
|
|
Stock Plan
The LNSI 2010 Stock and Incentive Compensation Plan (the “2010
Plan”), which was approved by the board of directors and the majority stockholder of the Company on May 18, 2010, provides
for grants of stock options, restricted stock, and other stock-based or cash awards to the Company’s employees, directors,
and independent contractors. The number of shares of the Company’s common stock that may be issued under the 2010 Plan is
1,000,000. As of December 31, 2012 and 2011, 248,181 and 890,347 shares are available to be issued under the 2010 Plan, respectively.
Stock Option Grants
On June 7, 2011, the Company’s board of directors approved
the repricing of each of the then outstanding stock options under the Company’s 2010 Stock and Incentive Compensation Plan
to an exercise price of $1.25 per share, subject to shareholder approval, which was obtained on July 19, 2011. Since the members
of the board of directors controlled enough votes to ensure shareholder approval, the shareholder approval was a formality. As
such, the modification was recognized on the date of board approval. As a result of the modification, the Company recorded incremental
expense of approximately $84,000 immediately and was scheduled to record another incremental $185,000 over the remaining vesting
period.
On July 19, 2011, the Company granted incentive stock options
to purchase an aggregate of 100,000 shares of common stock at an exercise price of $1.25 per share to two employees, pursuant
to the 2010 Plan. The options vest ratably over a three year period and expire after ten years. The aggregate $36,000 grant date
fair value is being amortized over the three year vesting term.
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note L – Stockholders’ Deficiency – Continued
Stock Option Grants
– Continued
On December 28, 2011, the Company entered into Option Termination
Agreements with certain members of its management team (the “Optionees”), including each of the Company’s executive
officers, through which the Company agreed to terminate all of the outstanding stock options that were previously issued to the
Optionees pursuant to the Company’s 2010 Stock and Incentive Compensation Plan. The Optionees each received a total of $1.00
in consideration for the termination of their options, which accounted for 687,500 of the Company’s options outstanding.
Such options were deemed to have negligible value as of the termination date.
On March 1, 2012, the Company granted ten-year incentive stock
options to the Optionees to purchase an aggregate of 732,500 shares of common stock at an exercise price of $0.22 per share. Of
the total, 50% of the options vest immediately and 50% vest on the one-year anniversary of the grants. Since cancellation and
issuance of new options is deemed to represent a modification of the original options, the approximate incremental $63,000 value
of the new options was added to the approximate $663,000 of unrecognized compensation cost as of December 28, 2011 associated
with the original options and the combined amount of $726,000 is being amortized proportionate to the vesting period of the new
options.
On March 20, 2012, the Company granted ten-year incentive stock
options to new and existing employees to purchase an aggregate of 74,000 shares of common stock at an exercise price of $0.21
per share. The options vest as follows: (i) options to purchase an aggregate of 71,000 shares of common stock granted to existing
employees vest 50% immediately and 50% vest on the one-year anniversary of the grants; and (ii) an option to purchase 3,000 shares
of common stock granted to a new employee vests ratably on an annual basis over a three-year term. The aggregate grant date value
of approximately $6,200 is being amortized proportionate to the respective vesting periods.
The Company has computed the fair value of options granted
using the Black-Scholes option pricing model. Forfeitures are estimated at the time of valuation and reduce expense ratably over
the vesting period. This estimate will be adjusted periodically based on the extent to which actual forfeitures differ,
or are expected to differ, from the previous estimate, when it is material. The expected term of options granted represents
the estimated period of time that options granted are expected to be outstanding. The Company utilizes the “simplified”
method to develop an estimate of the expected term of “plain vanilla” option grants. Given that LNSI's shares have
only been publicly traded in their current form since February 12, 2010, until such time as LNSI has sufficient trading history
to compute the historical volatility of its common stock, the Company is utilizing an expected volatility figure based on a review
of the historical volatilities, over a period of time equivalent to the expected life of these options, of similarly positioned
public companies within its industry. The risk-free interest rate was determined from the implied yields from U.S. Treasury zero-coupon
bonds with a remaining term consistent with the expected term of the options.
In applying the Black-Scholes option pricing model, the Company
used the following weighted average assumptions:
|
|
December 31,
|
|
|
|
2012
|
|
|
2011
|
|
Risk free interest rate
|
|
|
0.95
|
%
|
|
|
1.58
|
%
|
Expected term (years)
|
|
|
5.25
|
|
|
|
6.00
|
|
Expected volatility
|
|
|
42.90
|
%
|
|
|
43.10
|
%
|
Expected dividends
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
The weighted average estimated fair value of the stock options
granted during the years ended December 31, 2012 and 2011 was $0.09 and $0.36 per share, respectively.
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note L – Stockholders’ Deficiency – Continued
Stock Option Grants
– Continued
A summary of the status of options issued under the 2010 Plan
during the years ended December 31, 2012 and 2011 is presented below:
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
Average
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Remaining
|
|
|
|
|
|
|
Number of
|
|
|
Exercise
|
|
|
Life
|
|
|
Intrinsic
|
|
|
|
Options
|
|
|
Price
|
|
|
In Years
|
|
|
Value
|
|
Balance, December 31, 2010
|
|
|
912,500
|
|
|
$
|
4.04
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
100,000
|
|
|
|
1.25
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Cancelled
|
|
|
(687,500
|
)
|
|
|
1.25
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
(228,334
|
)
|
|
|
3.34
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2011
|
|
|
96,666
|
|
|
$
|
1.25
|
|
|
|
8.5
|
|
|
$
|
-
|
|
Granted
|
|
|
806,500
|
|
|
|
0.22
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Cancelled
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
(164,334
|
)
|
|
|
0.50
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2012
|
|
|
738,832
|
|
|
$
|
0.29
|
|
|
|
9.0
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, December 31, 2012
|
|
|
380,066
|
|
|
$
|
0.33
|
|
|
|
9.0
|
|
|
$
|
-
|
|
The following table presents information related to stock options
at December 31, 2012:
Options Outstanding
|
|
|
Options Exercisable
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
Outstanding
|
|
|
Average
|
|
|
Exercisable
|
|
Exercise
|
|
|
Number of
|
|
|
Remaining Life
|
|
|
Number of
|
|
Price
|
|
|
Options
|
|
|
In Years
|
|
|
Options
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.21
|
|
|
|
68,500
|
|
|
|
9.2
|
|
|
|
34,000
|
|
|
0.22
|
|
|
|
607,500
|
|
|
|
9.2
|
|
|
|
303,750
|
|
|
1.25
|
|
|
|
62,832
|
|
|
|
7.4
|
|
|
|
42,316
|
|
|
|
|
|
|
738,832
|
|
|
|
9.0
|
|
|
|
380,066
|
|
The Company recognized approximately $658,000 and $548,000
of stock-based compensation expense during years ended December 31, 2012 and 2011, respectively, related to stock option grants,
which is reflected as selling, general and administrative expense in the consolidated statements of operations. As of December
31, 2012, there was approximately $81,000 of unrecognized employee stock-based compensation expense related to stock option grants
that will be amortized over a weighted average period of 0.4 years.
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note L – Stockholders’ Deficiency – Continued
Restricted Stock Grants
The Company recognized approximately $0 and $46,000 of stock-based
compensation during the years ended December 31, 2012 and 2011, respectively, related to director restricted stock grants issued
on October 12, 2010, which is reflected as selling, general and administrative expense in the consolidated statements of operations.
As of December 31, 2012 and 2011, there were no unvested restricted stock grants and, accordingly, there was no unrecognized stock-based
compensation expense related to restricted stock grants.
A summary of restricted stock activity for the years ended
December 31, 2012 and 2011 is presented in the table below:
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
Total
|
|
|
|
Number of
|
|
|
Grant Date
|
|
|
Grant Date
|
|
|
|
Shares
|
|
|
Fair Value
|
|
|
Fair Value
|
|
Non-vested, December 31, 2010
|
|
|
16,234
|
|
|
$
|
4.75
|
|
|
$
|
77,112
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Vested
|
|
|
(12,987
|
)
|
|
|
4.75
|
|
|
|
(61,689
|
)
|
Forfeited
|
|
|
(3,247
|
)
|
|
|
4.75
|
|
|
|
(15,423
|
)
|
Non-vested, December 31, 2011
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Vested
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Forfeited
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Non-vested, December 31, 2012
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Note M – Commitments and Contingencies
Operating Lease
The Company leases its office space in Louisville, Kentucky
under terms classified as an operating lease. In April 2009, the Company entered into a new lease agreement. The term of the lease
was for six years, ending on March 31, 2015. Commencing in October 2009, the Company and the landlord informally agreed to reduce
the rent by $15,000 per month. On June 30, 2011, the Company and the landlord agreed to formalize this understanding by modifying
the lease agreement. The modified lease agreement has a monthly base rent of approximately $60,000 and the lease term was extended
until September 30, 2015. In addition, the landlord formally agreed to forgive the previously unpaid rent and maintenance charges
as a lease concession. The resulting deferred rent is being recognized over the remaining life of the lease. See Note E - Other
Liabilities.
The Company leases equipment under a printing service agreement.
In August 2010, the Company entered into a new printing service agreement whereby the Company agreed to pay $25,000 per month
for a term of three years ending on August 31, 2013.
Lightyear-KY leases land and property under non-cancelable
operating leases with aggregate monthly payments of approximately $5,000 which expire at various times through 2015.
Rent expense related to these operating lease agreements, which
is included in selling, general and administrative expenses in the accompanying consolidated statements of operations, was approximately
$495,000 and $496,000 for the years ended December 31, 2012 and 2011, respectively. The Company subleased office facilities to
a tenant on a month to month basis and collected approximately $245,000 and $189,000 in rental fees for the years ended December
31, 2012 and 2011, respectively.
Future minimum payments under these operating
lease agreements are as follows:
For The Years Ending
|
|
|
|
December 31,
|
|
Amount
|
|
2013
|
|
$
|
1,054,171
|
|
2014
|
|
|
844,703
|
|
2015
|
|
|
611,094
|
|
|
|
$
|
2,509,968
|
|
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note M – Commitments and Contingencies – Continued
Litigation and Regulatory
Alden Halpern v. Lightyear Network Solutions, Inc. fka Libra
Alliance Corporation
was filed in Nevada District Court on March 1, 2012. The plaintiff alleges violations of federal
and state securities laws with respect to his purchase of Lightyear securities. Mr. Halpern alleges that Lightyear falsely represented
that the shares he was purchasing were “free-trading.” Lightyear denied the allegations. Mr. Halpern claimed
damages of $750,000. On September 26, 2012, the Court granted Lightyear’s Motion to Dismiss, but provided Mr. Halpern with
30 days to amend his complaint to provide more details concerning the claim. On October 25, 2012, Mr. Halpern filed a motion to
file the First Amended Complaint and Lightyear objected. On January 23, 2013, the Court granted Mr. Halpern’s Motion for
Leave to Amend the Complaint. On February 11, 2013, Lightyear filed its Answer to the Amended Complaint. Lightyear notified its
insurance carriers concerning this matter and continues to contest the allegations vigorously. Lightyear has not recorded
a provision as the Company is unable to state that an outcome in this matter will be unfavorable or estimate the amount or range
of a potential loss.
In July 2008, the Enforcement Bureau of the
Federal
Communications Commission (“FCC”)
notified Lightyear that it was investigating allegations that Lightyear may
have violated certain FCC rules related to the payment of regulatory fees since January 2005. Lightyear responded to the data
request in September 2008 and provided information concerning Lightyear’s Universal Service Fund contributions and other
regulatory fees. In August 2012, the FCC asked for updated information and Lightyear responded in October 2012. Lightyear believes
that it has paid all applicable regulatory fees. In May 2012, Lightyear executed a tolling agreement with the FCC extending the
statute of limitations until April 15, 2013 with respect to the investigation. If the FCC determines that the Company has violated
these obligations, the Company could be subject to a fine.
Billing Disputes
As of December 31, 2012, Lightyear has disputed certain vendor
billings which arose in the normal course of business. While there can be no assurance, management believes that the ultimate
outcome of these billing disputes will not have a material adverse effect on the consolidated financial statements of the Company.
Letters of Credit
As of December 31, 2012, the Company has provided irrevocable
standby letters of credit, aggregating $100,000 to five states, which automatically renew for terms not longer than one year,
unless notified otherwise. As of December 31, 2012, these letters of credit had not been drawn upon.
Warrant Dispute
The Company’s former selling agent, on behalf of certain
investors in the Company’s private placement, has disputed the Company’s methodology for computing the quantity of
Additional Warrants that are issuable at each quarter end. The Company has issued Additional Warrants to purchase an insignificant
number of common shares in partial settlement of this dispute with some of the investors. While there can be no assurance, management
believes that the ultimate outcome of this dispute with the remaining investors will not have a material adverse effect on the
consolidated financial statements of the Company.
Employment Agreements
On April 29, 2010, the Company’s entered into an employment
agreement with an officer of the Company that provides the officer with a salary of $125,000 per annum, a discretionary bonus
and an expectation to receive options to purchase shares of the Company’s common stock, upon the approval of a Company stock
incentive plan (See Note L - Stockholders’ Deficiency), which were subsequently granted. The term of the employment agreement
is three years. The agreement provides that, in the event of a termination without cause or a resignation for good reason, as
defined in his employment agreement, the officer will continue to: (i) be paid his salary in accordance with the Company’s
regular payment schedule until the end of twelve months after termination; be entitled to receive any incentive payments earned
and accrued but not yet paid; (ii) receive continued medical coverage at the Company’s expense until the end of twelve months
after termination; and (iii) receive, through the termination date, all accrued and unpaid salary, all unused vacation time, and
all unreimbursed business expenses incurred. Effective May 11, 2011, the officer’s salary was increased to $180,000 annually.
Lightyear Network Solutions, Inc. and
Subsidiaries
Notes to Consolidated Financial Statements
Note N – Subsequent Events
Subsequent Events
The Company evaluates events that have
occurred after the balance sheet date but before the financial statements are issued. Based upon the evaluation, the Company did
not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the consolidated
financial statements, except as disclosed below.
Asset Sale
On January 17, 2013, Lightyear-KY exercised
an option under a lease to purchase certain Leased Premises (see Note F – Capital Lease Obligations) for approximately $842,000
(the principal balance of the capital lease obligation was approximately $737,000). Immediately following its purchase of the
Leased Premises, Lightyear-KY sold the Leased Premises and five additional adjacent properties for a cash purchase price of $1,275,000
(the “Asset Sale”). The net book value of the buildings, land and equipment included in the Asset Sale, along with
the associated deferred tax liability recorded, was approximately $2,396,000 and $289,000 as of December 31, 2012, respectively.
As a result of the value received in the Asset Sale, the Company recorded a net impairment charge of approximately $938,000, which
included the write-off of the deferred tax liability, at December 31, 2012.
In connection with the Asset Sale, the
related indebtedness in the form of notes payable with an aggregate principal balance of approximately $179,000 at December 31,
2012 that had been secured by the adjacent properties (see Note G – Notes Payable) was repaid. The Asset Sale resulted in
net proceeds to the Company of approximately $254,000.
Concurrently, Lightyear-KY entered into
an agreement to lease the Leased Premises from the new owner until April 30, 2013. In consideration of Lightyear-KY’s sale
of the Leased Premises to the landlord, the landlord agreed not to charge rent during the term of the lease.
Operating Lease
On February 18, 2013, Lightyear-KY entered
into an agreement to lease approximately 17,000 square feet of an office building in Pikeville, Kentucky which will house the
operations formerly located at the Lease Premises discussed above. The lease, which has rent of $2,917 per month, expires on September
7, 2014.