Attached files

file filename
EX-99.2 - EX-99.2 - Lightyear Network Solutions, Inc.g22063exv99w2.htm
EX-99.4 - EX-99.4 - Lightyear Network Solutions, Inc.g22063exv99w4.htm
EX-2.2 - EX-2.2 - Lightyear Network Solutions, Inc.g22063exv2w2.htm
EX-2.3 - EX-2.3 - Lightyear Network Solutions, Inc.g22063exv2w3.htm
EX-10.5 - EX-10.5 - Lightyear Network Solutions, Inc.g22063exv10w5.htm
EX-2.1 - EX-2.1 - Lightyear Network Solutions, Inc.g22063exv2w1.htm
EX-99.1 - EX-99.1 - Lightyear Network Solutions, Inc.g22063exv99w1.htm
EX-10.2 - EX-10.2 - Lightyear Network Solutions, Inc.g22063exv10w2.htm
EX-10.1 - EX-10.1 - Lightyear Network Solutions, Inc.g22063exv10w1.htm
EX-10.4 - EX-10.4 - Lightyear Network Solutions, Inc.g22063exv10w4.htm
8-K - FORM 8-K - Lightyear Network Solutions, Inc.g22063e8vk.htm
EX-10.3 - EX-10.3 - Lightyear Network Solutions, Inc.g22063exv10w3.htm
Exhibit 99.3
LIBRA ALLIANCE CORPORATION
Notes to Unaudited Pro Forma Condensed Combined Financial Statements
Introduction to the Unaudited Pro Forma Condensed Combined Financial Statements
     On February 12, 2010, Libra Alliance Corporation, (“Libra”) a Nevada corporation, entered into a master transaction agreement (the “Master Transaction Agreement”) with LY Holdings, LLC (“LYH”), a Kentucky limited liability company, and holders of LYH notes having a face value of $5,149,980 (the “LYH Debtholders”) under which LYH will transfer 100% of its interest in its wholly-owned subsidiary, Lightyear Network Solutions, LLC (“Lightyear”), a Kentucky limited liability company, including its wholly-owned subsidiary, Lightyear Alliance of Puerto Rico, LLC (which has limited activity), in exchange for common and preferred stock of Libra (the “Exchange Transaction”).
     Commencing in May 2009 and continuing through February 8, 2010, LYH issued convertible promissory notes to the LYH debt holders under a capital campaign (the “LYH Note and Warrant Offering”). All of the net cash proceeds under the LYH Note and Warrant Offering were transferred to Lightyear. As Lightyear was the beneficiary of the net proceeds raised under the LYH Note and Warrant Offering, the full costs incurred (interest, change in the fair value of derivative liabilities, amortization of debt discount and deferred financing costs) by LYH in connection with the financing, were charged to Lightyear as a cost of the offering.
     Immediately before, and as a contingency to, the closing of the Exchange Transaction, LYH and the LYH Debtholders entered into agreements for the modification, rescission and/or exchange of certain securities held by the LYH Debtholders (the “Securities Modification Agreements”). The modified LYH Notes were then contributed to Libra in exchange for Libra common stock (the “Contribution Agreements”). Pursuant to the Securities Modification Agreements, the LYH Notes now have a maturity date of December 31, 2011 and an interest rate of five percent (5%) per annum. The effect of the modifications and rescissions of the LYH Notes was to eliminate the previously existing conversion and guaranty features, as well as to cancel the warrants issued in connection with these securities. The modifications and rescissions under the Securities Modification Agreements became effective upon the contribution of the LYH notes to Libra.
     On February 12, 2010, Libra and the LYH Debtholders entered into the Contribution Agreements, which provided for the contribution by the LYH Debtholders of the LYH Notes to Libra. In exchange for the LYH Notes, Libra issued an aggregate of 3,242,533 shares of Libra common stock to the LYH Debtholders. Since the LYH Notes represent a receivable from an entity which is now a stockholder, the LYH Notes were recorded as contra-equity.
     The transactions under the Master Transaction Agreement are deemed to be a merger intended to qualify as a tax-free unified exchange of property for stock under Section 351 of the Internal Revenue Code of 1986.
     Based on the fact that after the exchange: (i) the former member of Lightyear controls Libra, (ii) the officers of Lightyear have become Libra’s officers and the directors of Lightyear have become Libra’s directors, (iii) Libra’s only business is the business that had been previously conducted by Lightyear, for accounting purposes, Lightyear is treated as the acquirer. The acquisition will be accounted for as a “reverse merger” and recapitalization since the sellers of Lightyear will control the combined company immediately following the completion of the transaction. Accordingly, the assets and liabilities and the historical operations that are reflected in the financial statements in this report filed on Form 8-K are those of Lightyear and are recorded at the historical cost basis of Lightyear. Libra’s assets, liabilities and results of operations will be consolidated with the assets, liabilities and results of operations of Lightyear after consummation of the acquisition.
     The following unaudited pro forma condensed combined balance sheet as of September 30, 2009 combines the unaudited condensed balance sheet of Libra as of September 30, 2009 with the unaudited condensed consolidated balance sheet of Lightyear, giving effect to the transactions described in the Master Transaction Agreement as if they had occurred on September 30, 2009.

1


 

LIBRA ALLIANCE CORPORATION
Notes to Unaudited Pro Forma Condensed Combined Financial Statements
     Introduction to the Unaudited Pro Forma Condensed Combined Financial Statements, continued
     The following unaudited pro forma condensed combined statement of operations for the nine months ended September 30, 2009 combines the unaudited condensed statement of operations of Libra for the nine months ended September 30, 2009 with the unaudited condensed consolidated results of operations of Lightyear for the nine months ended September 30, 2009, giving effect to the transactions described in the Master Transaction Agreement as if they had occurred on January 1, 2009.
     The following unaudited pro forma condensed combined statement of operations for the year ended December 31, 2008 combines the condensed statement of operations of Libra for the year ended December 31, 2008 with the condensed consolidated results of operations of Lightyear for the year ended December 31, 2008, giving effect to the transactions described in the Master Transaction Agreement as if they had occurred on January 1, 2008.
     The pro forma adjustments give effect to events that are directly attributable to the transactions discussed below, that have a continuing impact on the operations of Libra, and are based on available data and certain assumptions that management believes are factually supportable.
     The Company is providing this information to aid you in your analysis of the financial aspects of the acquisition. The unaudited pro forma condensed combined financial statements described above should be read in conjunction with Libra’s historical financial statements and those of Lightyear and the related notes thereto contained elsewhere in this Form 8-K. The pro forma adjustments and the unaudited pro forma information are not necessarily indicative of the financial position or results of operations that may have actually occurred had the merger taken place on the dates noted, or of Libra’s future financial position or operating results.

2


 

Libra Alliance Corporation
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
As of September 30, 2009
                                                         
            Lightyear                                    
    Libra Alliance     Network     Pro Forma             Pro Forma                
    Corp.     Solutions, LLC     Adjustments             Adjustments             Pro Forma  
    Note 1     Note 2     Dr.     Notes     Cr.     Notes     Balance  
CURRENT ASSETS
                                                       
 
                  $ 1,729,180       4                          
Cash
  $ 1,553     $ 440       250,000       3     $ 1,553       7     $ 1,979,620  
Accounts receivable, net
          5,742,206                                   5,742,206  
Vendor deposits
          1,005,572                                   1,005,572  
Inventories
          479,294                                   479,294  
Deferred financing costs
          409,237                     409,237       5        
 
                                    893,924       6          
Due from Parent
          180,309       963,615       5       250,000       3        
Prepaid expenses and other current assets
          703,986                                   703,986  
                                           
Total current assets
    1,553       8,521,044       2,942,795               1,554,714               9,910,678  
PROPERTY AND EQUIPMENT, net
          369,854                                   369,854  
DEFERRED FINANCING COSTS
            183,578       370,800       4       554,378       5        
INTANGIBLE ASSETS, NET
          1,164,583                                   1,164,583  
OTHER ASSETS
          275,330                                   275,330  
                                           
TOTAL ASSETS
  $ 1,553     $ 10,514,389     $ 3,313,595             $ 2,109,092             $ 11,720,445  
                                           
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                                       
CURRENT LIABILITIES
                                                       
Accounts payable
  $ 35,500     $ 7,245,563     $ 35,500       7     $             $ 7,245,563  
Accounts payable — related party
    9,850             9,850       7                      
Interest payable to Parent
          4,322,545       4,322,545       6                      
Accrued agent commissions
          657,786                                   657,786  
Deferred revenue
          1,514,806                                   1,514,806  
Other liabilities
          1,497,474                                   1,497,474  
Current portion of capital lease obligations
          39,793                                   39,793  
Current portion of loans payable to Parent
          15,316,262       15,316,262       6                      
                                           
Total current liabilities
    45,350       30,594,229       19,684,157                             10,955,422  
CAPITAL LEASE OBLIGATIONS, NON-CURRENT PORTION
          5,130                                   5,130  
 
                                                     
LOANS PAYABLE TO PARENT, NON-CURRENT PORTION
          3,950,000       6,049,980       6       2,099,980       4        
 
                                                     
INTEREST PAYABLE TO PARENT, NON-CURRENT PORTION
          49,932       49,932       6                      
                                           
TOTAL LIABILITIES
    45,350       34,599,291       25,784,069               2,099,980               10,960,552  
COMMITMENTS AND CONTINGENCIES
                                             
STOCKHOLDERS’ EQUITY
                                                       
Common stock — $.001 par value; 70,000,000 shares
                                    3,243       10          
authorized; 18,748,033 issued and outstanding
    6,400             895       8       10,000       9       18,748  
Preferred stock — $.001 par value; 9,500,000 shares
                                                       
authorized; 9,500,000 issued and outstanding
                                9,500       9       9,500  
Note receivable issued for common stock
                    5,149,980       10                     (5,149,980 )
 
                                    759,893       11          
 
                    58,200       7       5,146,737       10          
Additional paid-in capital
    51,800             19,500       9       895       8       5,881,625  
Retained earnings (deficit)
    (101,997 )                         101,997       7        
 
                    759,893       11                          
Member’s deficit
          (24,084,902 )                   24,844,795       6        
                                           
TOTAL STOCKHOLDERS’ EQUITY
    (43,797 )     (24,084,902 )     5,988,468               30,877,060               759,893  
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 1,553     $ 10,514,389     $ 31,772,537             $ 32,977,040             $ 11,720,445  
                                           
See notes to these unaudited pro forma condensed combined financial statements

3


 

Libra Alliance Corporation
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2009
                                                         
            Lightyear                                    
    Libra Alliance     Network     Pro Forma             Pro Forma                
    Corp.     Solutions, LLC     Adjustments             Adjustments             Pro Forma  
    Note A     Note B     Dr.     Notes     Cr.     Notes     Balance  
REVENUES
  $     $ 44,107,125     $             $             $ 44,107,125  
COST OF REVENUES
          29,081,769                                   29,081,769  
                                           
GROSS PROFIT
          15,025,356                                   15,025,356  
                                           
OPERATING EXPENSES
                                                       
Commission expense
          4,083,011                                   4,083,011  
Commission expense — related parties
          121,000                                   121,000  
Depreciation and amortization
          399,494                                   399,494  
Bad debt expense
          3,029,621                                   3,029,621  
Selling, general and administrative expenses
    783       9,922,111                                   9,922,894  
                                           
TOTAL OPERATING EXPENSES
    783       17,555,237                                   17,556,020  
                                           
LOSS FROM OPERATIONS
    (783 )     (2,529,881 )                                 (2,530,664 )
                                           
OTHER INCOME (EXPENSE):
                                                       
Interest income
          68,435                     193,124       C       261,559  
Interest (expense) — Parent
          (1,420,739 )                   1,420,739       G        
Amortization of deferred financing costs
          (76,746 )                   76,746       D        
Amortization of debt discount
          (133,991 )                   133,991       E        
Change in fair value of derivative liabilities
          82,507       82,507       F                      
Other income (expense)
          8,117                                   8,117  
                                           
OTHER EXPENSE
          (1,472,417 )     82,507               1,824,600               269,676  
                                           
NET LOSS
    (783 )     (4,002,298 )     82,507               1,824,600               (2,260,988 )
Preferred stock dividends
                712,500     K                     (712,500
                                           
NET LOSS APPLICABLE TO COMMON STOCK HOLDERS
  $ (783   $ 4,002,298     $ 795,007             $ 1,824,600         $ (2,973,488
                                           
 
Basic and Diluted Loss Per
                                                       
Common Share
  $ (0.00 )                                           $ (0.16 )
 
                                                   
 
Weighted Average Common Shares
                                                       
 
                                    10,000,000       H          
 
                                    3,242,533       I          
 
                                    (894,500 )     J          
Basic and Diluted
    6,400,000                                     K       18,748,033  
 
                                                   
See notes to these unaudited pro forma condensed combined financial statements

4


 

Libra Alliance Corporation
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2008
                                                         
            Lightyear                                    
    Libra Alliance     Network     Pro Forma             Pro Forma                
    Corp.     Solutions, LLC     Adjustments             Adjustments             Pro Forma  
    Note L     Note M     Dr.     Notes     Cr.     Notes     Balance  
REVENUES
  $     $ 57,447,889     $             $             $ 57,447,889  
 
                                                       
COST OF REVENUES
          36,752,809                                   36,752,809  
                                           
 
                                                       
GROSS PROFIT
          20,695,080                                   20,695,080  
                                           
 
                                                       
OPERATING EXPENSES
                                                       
Commission expense
          6,564,533                                   6,564,533  
Commission expense — related parties
          365,000                                   365,000  
Depreciation and amortization
          845,617                                   845,617  
Bad debt expense
          832,831                                   832,831  
Selling, general and administrative expenses
    7,591       12,983,671                                   12,991,262  
Goodwill and intangible asset impairment charges
          52,691                                   52,691  
                                           
 
                                                       
TOTAL OPERATING EXPENSES
    7,591       21,644,343                                   21,651,934  
                                           
 
                                                       
LOSS FROM OPERATIONS
    (7,591 )     (949,263 )                                 (956,854 )
                                           
 
                                                       
OTHER INCOME (EXPENSE):
                                                       
Interest income
          97,477                     257,499       N       354,976  
Interest expense
          (2,007,041 )                   2,007,041       O        
Other income (expense)
          8,411                                   8,411  
                                           
OTHER EXPENSE
          (1,901,153 )                   2,264,540               363,387  
                                           
 
                                                       
NET LOSS
  (7,591 )   (2,850,416 )               2,264,540             (593,467 )
 
                                                       
Preferred stock dividends
          950,000             $             (950,000
                                           
NET LOSS APPLICABLE TO COMMON STOCK HOLDERS
  $ (7,591 )   $ (2,850,416 )   $ 950,000             $ 2,264,546             $ (1,543,467
                                           
Basic and Diluted Loss Per Common Share
  $ (0.00 )                                           $ (0.08 )
 
                                                   
 
Weighted Average Common Shares
                                                       
 
                                    10,000,000       P          
 
                                    3,242,533       Q          
 
                                    (894,500 )     R          
Basic and Diluted
    6,400,000                                     S       18,748,033  
 
                                                   
See notes to these unaudited pro forma condensed combined financial statements

5


 

LIBRA ALLIANCE CORPORATION
Notes to Unaudited Pro Forma Condensed Combined Financial Statements
1. Merger Agreement
     On February 12, 2010, pursuant to the Exchange Transaction entered into on February 12, 2010, LYH transferred its 100% membership interest in Lightyear and Subsidiary to Libra in exchange for 10,000,000 shares of Libra’s common stock issued at closing and the right to receive, shortly after the consummation of the merger, 9,500,000 shares of Libra’s convertible preferred stock. In addition, the LYH Debtholders have exchanged $5,149,980 of LYH Notes for 3,242,533 shares of Libra common stock. Libra and LYH have agreed to issue the preferred stock to LYH after the merger and upon Libra receiving the approval for its stockholders to increase its authorized shares to 70,000,000 shares of common stock and 9,500,000 shares of a new class of preferred stock. The LYH Notes contributed by the LYH Debtholders are due from LYH, the sellers of Lightyear in this exchange transaction.
2. Pro Forma Adjustments
The following pro forma adjustments give effect to the reverse merger
     Condensed Combined Balance Sheet — as of September 30, 2009
         
 
  Note 1   Derived from the unaudited condensed financial statements of Libra as of September 30, 2009.
 
       
 
  Note 2   Derived from the unaudited condensed consolidated financial statements of Lightyear as of September 30, 2009.
 
       
 
      LYH Notes — Impact After September 30, 2009
 
       
 
  Note 3   To record LYH’s subsequent collection on October 1, 2009, of a subscription receivable under the LYH Note and Warrant Offering as of September 30, 2009.
                 
    Debit   Credit
Cash
  $ 250,000          
Due from Parent
          $ 250,000  
         
 
  Note 4   To record the net proceeds received by Lightyear, and related deferred financing costs, in connection with the LYH Notes issued after September 30, 2009.
                 
    Debit   Credit
Deferred financing costs, non-current portion
  $ 370,800          
Cash
    1,729,180          
Loans payable to Parent, non-current portion
          $ 2,099,980  
         
 
      Securities Modification and Rescission and Exchange Transaction
 
       
 
  Note 5   To transfer deferred financing costs to LYH as a result of Lightyear being relieved of its obligations under the related loans payable to LYH.
                 
    Debit   Credit
Deferred financing costs, current portion
          $ 409,237  
Deferred financing costs, non-current portion
            554,378  
Due from Parent
  $ 963,615          

6


 

LIBRA ALLIANCE CORPORATION
Notes to Unaudited Pro Forma Condensed Combined Financial Statements
2. Pro Forma Adjustments, continued
     Condensed Combined Balance Sheet — as of September 30, 2009, continued
         
 
      Securities Modification and Rescission and Exchange Transaction, continued
 
       
 
  Note 6   Adjustments to reflect the recapitalization of the net amount of all intercompany obligations to LYH as a contribution to capital.
                 
    Debit   Credit
Due from Parent
          $ 893,924  
Interest payable to Parent, current portion
  $ 4,322,545          
Interest payable to Parent, non-current portion
    49,932          
Loans payable to Parent, current portion
    15,316,262          
Loans payable to Parent, non-current portion
    6,049,980          
Member’s deficit
            24,844,795  
         
 
  Note 7   Adjustments to record Libra’s assets and liabilities which were settled prior to the merger.
                 
    Debit   Credit
Cash
          $ 1,553  
Additional paid in capital
  $ 58,200          
Accounts payable
    35,500          
 
Accounts payable — related party
    9,850          
Retained earnings (deficit)
            101,997  
         
 
  Note 8   Adjustments to record Libra’s retirement of 894,500 shares of common stock in connection with the Exchange Agreement.
                 
    Debit   Credit
Common stock
  $ 895          
Additional paid-in capital
          $ 895  

7


 

LIBRA ALLIANCE CORPORATION
Notes to Unaudited Pro Forma Condensed Combined Financial Statements
2. Pro Forma Adjustments, continued
     Condensed Combined Balance Sheet — as of September 30, 2009, continued
         
 
      Securities Modification and Rescission and Exchange Transaction, continued
 
       
 
  Note 9   To record the issuance of shares of Libra in exchange for 100% of the membership interest of Lightyear. Libra issued 10,000,000 shares of common stock at a par value of $0.001 and covenanted to issue 9,500,000 shares of convertible preferred stock at a par value of $0.001.
                 
    Debit   Credit
Common stock
          $ 10,000  
Convertible preferred stock
            9,500  
Additional paid-in capital
  $ 19,500          
         
 
  Note 10   To record the note receivable with an aggregate face and fair value of $5,149,980 contributed by the LYH Debtholders in exchange for the issuance of 3,242,533 shares of common stock of Libra.
                 
    Debit   Credit
Note receivable (contra-equity)
  $ 5,149,980          
Common stock
          $ 3,243  
Additional paid-in capital
            5,146,737  
         
 
  Note 11   To capitalize member’s deficit to additional paid-in capital in conjunction with the recapitalization.
                 
    Debit   Credit
Member’s deficit
  $ 759,893          
Additional paid-in capital
          $ 759,893  

8


 

LIBRA ALLIANCE CORPORATION
Notes to Unaudited Pro Forma Condensed Combined Financial Statements
2. Pro Forma Adjustments, continued
     Condensed Combined Statement of Operations — For The Nine Months Ended September 30, 2009
         
 
  Note A   Derived from the unaudited condensed financial statements of Libra for the nine months ended September 30, 2009.
 
       
 
  Note B   Derived from the unaudited condensed consolidated financial statements of Lightyear for the nine months ended September 30, 2009.
     Pro Forma Adjustments:
         
 
  Note C   To record the accrual of interest income for the nine months ended September 30, 2009 of $193,124 on the note receivable with an aggregate face and fair value of $5,149,980 contributed by the LYH Debtholders.
 
       
 
  Note D   To reverse the amortization of deferred financing costs of $76,746 as a result of Lightyear being relieved of its obligations to LYH as of the closing date of the Exchange Transaction.
 
       
 
  Note E   To reverse the amortization of debt discount of $133,991 as a result of Lightyear being relieved of its obligations to LYH as of the closing date of the Exchange Transaction.
 
       
 
  Note F   To reverse the change in the fair value of derivative liabilities of $82,507 as a result of Lightyear being relieved of its obligations to LYH as of the closing date of the Exchange Transaction.
 
       
 
  Note G   To record the elimination of interest expense — Parent, of $1,420,739 as this interest obligation was forgiven in connection with the execution of the Exchange Transaction.
 
       
 
  Note H   To record the issuance of 10,000,000 shares of Libra common stock issued to LYH in exchange for the contribution of Lightyear to Libra.
 
       
 
  Note I   To record the issuance of 3,242,533 shares of Libra common stock to the LYH Debtholders in exchange for the modified LYH Notes.
 
       
 
  Note J   To record the cancellation of 894,500 shares of Libra common stock by the existing Libra common stockholders pursuant to the Exchange Transaction.
 
       
 
  Note K   To record the impact of the accruable 5% dividend ($712,500 for nine months) on the $2.00 per share stated value of the covenanted 9,500,000 shares of Libra preferred stock being issued to LYH in exchange for LYH’s contribution of Lightyear to Libra, We have excluded the impact of the issuance of the 9,500,000 shares of Libra preferred stock from the denominator of the loss per share calculation, because the impact would be anti-dilutive.

9


 

LIBRA ALLIANCE CORPORATION
Notes to Unaudited Pro Forma Condensed Combined Financial Statements
2. Pro Forma Adjustments, continued
     Condensed Combined Statement of Operations — For The Year Ended December 31, 2008
         
 
  Note L   Derived from the financial statements of Libra for the year ended December 31, 2008.
 
       
 
  Note M   Derived from the consolidated financial statements of Lightyear for the year ended December 31, 2008.
     Pro Forma Adjustments:
         
 
  Note N   To record the accrual of interest income for the year ended December 31, 2008 of $257,499 on the note receivable with an aggregate face and fair value of $5,149,980 contributed by the LYH Debtholders
 
       
 
  Note O   To record the elimination of interest expense — Parent, of $2,007,041 as this interest obligation was forgiven in connection with the execution of the Exchange Transaction.
 
       
 
  Note P   To record the issuance of 10,000,000 shares of Libra common stock issued to LYH in exchange for the contribution of Lightyear to Libra.
 
       
 
  Note Q   To record the issuance of 3,242,533 shares of Libra common stock to the LYH debt holders in exchange for the modified LYH notes.
 
       
 
  Note R   To record the cancellation of 894,500 shares of Libra common stock by the existing Libra common stockholders pursuant to the Exchange Transaction.
 
       
 
  Note S   To record the impact of the accruable 5% dividend ($950,000 for twelve months) on the $2.00 per share stated value of the covenanted 9,500,000 shares of Libra preferred stock being issued to LYH in exchange for LYH’s contribution of Lightyear to Libra, We have excluded the impact of the issuance of the 9,500,000 shares of Libra preferred stock from the denomonator of the loss per share calculation, because the impact would be anti-dilutive.

10