XML 32 R11.htm IDEA: XBRL DOCUMENT v3.20.1
Equity
6 Months Ended
Jun. 30, 2019
Equity  
Note 5. Equity

Common and Preferred Stock

 

The Company is authorized to issue 10,000,000,000 shares of common stock and 1,000,000 shares of preferred A (each share convertible on one for one base for common stock, no voting rights), 10,000 shares of preferred A-2 convertible into four times the sum of all shares of common stock issued and outstanding with the same voting rights), 1,000,000 shares of preferred B (each share converted into 10 shares of common stock and has 10 votes for any election) and 1,000 shares of preferred C class (each share is not convertible and has voting rights equal to four time the sum of total common stock shares issued and outstanding plus the total number of series B, A and A-2 that are issued and outstanding.) The increase in authorized shares of common stock from 500,000,000 to 1,000,000,000 was approved by the shareholders and Board of Directors on September 27, 2017. The increase from 1,000,000,000 to 3,000,000,000 shares was effective December 12, 2017, the increase from 3,000,000,000 to 5,000,000,000 shares was effective March 21, 2018 and the increase from 5,000,000,000 to 10,000,000,000 was effective May 17, 2018.

 

As of September 17, 2018, a reverse stock split in the ratio 5,000 for 1 share and the name change from X Rail Entertainment, Inc. to Las Vegas Xpress, Inc. was effective. The stock split has been retroactively reflected for all periods presented.

 

During the six months ended June 30, 2019, the Company issued an aggregate of 775,000,000 shares of common stock for compensation of $77,500 valued at the stock price on grant date. During the six months ended June 30, 2018, the Company issued an aggregate of 133,166 shares of common stock for compensation of $2,281,247.

 

During the six months ended June 30, 2019, the Company issued an aggregate of 2,001,133,771 shares of common stock for note or interest conversion of $172,643. During the six months ended June 30, 2018 the Company issued 15,109 shares of common stock for note or interest conversion of $51,300.

   

There were no warrants exercised during the six months ended June 30, 2019 and 2018.

 

During the six months ended June 30, 2019 and 2018, the Company issued 0 and 25,000 shares of common stock for services valued at the market price of $0 and $200,000 on the grant date.

 

Warrants

 

The Company accounted for the issuance of Warrants in conjunction from the issuance of convertible notes as an equity instrument and recognized the warrants under the Black-Scholes valuation model based on the Company’s market share price on the grant date.

 

The below table summarizes warrant activity during the six months ended June 30, 2019:

 

 

 

Number of

Shares

 

 

Weighted- Average Exercise Price

 

Balances as of December 31, 2018

 

 

3,426

 

 

$ 697

 

Granted

 

 

 

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

Forfeited

 

 

1,990

 

 

 

-

 

Balances as of June 30, 2019

 

 

1,436

 

 

$ 750

 

 

The fair value of each warrant on the date of grant is estimated using the Black-Scholes option valuation model. The following weighted-average assumptions were used for warrants granted during the six months ended June 30, 2019 and 2018:

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2019

 

 

2018

 

Exercise price

 

$ 750

 

 

$ 750

 

Expected term

 

0.66 – 1.23 years

 

 

1.91 – 2.48 years

 

Expected average volatility

 

 

629.60 %

 

 

297.55 %

Expected dividend yield

 

 

-

 

 

 

-

 

 

The following table summarizes information relating to outstanding and exercisable warrants as of June 30, 2019:

 

Warrants Outstanding

 

 

Warrants Exercisable

 

 

 

 

Weighted Average

 

 

 

 

 

 

 

 

 

 

Number

 

 

Remaining Contractual

 

 

Weighted Average

 

 

Number

 

 

Weighted Average

 

of Shares

 

 

life (in years)

 

 

Exercise Price

 

 

of Shares

 

 

Exercise Price

 

 

1,436

 

 

 

0.81

 

 

$ 750

 

 

 

1,436

 

 

$ 750

 

 

As of June 30, 2019, the aggregate intrinsic value of warrants outstanding was $0.14 based on the closing market price of $0.0001 on June 30, 2019.