UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

____________________


FORM 10-Q

____________________


[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


For the quarterly period ended November 30, 2015


[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


For the transition period from ____________ to____________


Commission File No. 000-55357


THAT MARKETING SOLUTION, INC.

(Exact name of registrant as specified in its charter)


Nevada

99-0379615

(State or other jurisdiction of

(I.R.S. Employer Identification No.)

incorporation or organization)

 


4535 South 2300 East, Suite B

Salt Lake City, Utah 84117

 (Address of principal executive offices)


(866) 731-8882

 (Registrant’s telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes [ X ] No [  ]


Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ]


Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.  (Check one):


Large accelerated filer [  ]  Accelerated filer [  ]   Non-accelerated filer [  ]  Smaller reporting company [X]


Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [   ] No [X]




1






APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY

PROCEEDINGS DURING THE PRECEDING FIVE YEARS


Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.


Not applicable.


APPLICABLE ONLY TO CORPORATE ISSUERS


Indicate the number of shares outstanding of each of the Registrant’s classes of common stock, as of the latest practicable date:


January 15, 2016 - Common – 516,442,769

January 15, 2016 - Preferred – 1,000,000 shares Series A Preferred Stock


PART I


Item 1.  Financial Statements


The financial statements of the registrant required to be filed with this Quarterly Report on Form 10-Q were prepared by management and commence below, together with related notes. In the opinion of management, the financial statements fairly present the financial condition of the registrant.





2





THAT MARKETING SOLUTION, INC.

Balance Sheets


 

November 30,

 

August 31,

 

2015

 

2015

 

(Unaudited)

 

 

ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

   Cash

$

2,774

 

$

894

   Prepaid expenses

 

-

 

 

15,739

   Debt issuance costs

 

-

 

 

3,641

   Inventory

 

95,116

 

 

98,911

Total Current Assets

 

97,890

 

 

119,185

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

   Equipment, net of accumulated depreciation of $1,435

 

42,201

 

 

-

   Deposits

 

1,997

 

 

1,997

Total Other Assets

 

44,198

 

 

1,997

 

 

 

 

 

 

TOTAL ASSETS

$

142,088

 

$

121,182

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

   Accounts payable

$

21,960

 

$

17,782

   Accounts and wages payable – related party

 

157,391

 

 

174,137

   Accrued interest payable - related party

 

390

 

 

265

   Convertible notes payable, net of $0 and $29,891 debt discount, respectively

 

296,271

 

 

245,109

   Accrued interest

 

16,412

 

 

9,885

   Deferred revenue

 

7,750

 

 

7,750

   Deferred revenue, related party

 

49,000

 

 

45,000

   Capital lease obligation, current portion

 

11,339

 

 

-

   Derivative liability

 

2,102,428

 

 

278,393

Total Current Liabilities

 

2,662,941

 

 

778,321

 

 

 

 

 

 

LONG-TERM LIABILITIES

 

 

 

 

 

   Capital lease obligation

 

19,349

 

 

-

   Convertible note payable, net of $56,224 debt discount

 

3,776

 

 

-

Total Long-Term Liabilities

 

23,125

 

 

-

 

 

 

 

 

 

Total Liabilities

 

2,686,066

 

 

778,321

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

   Preferred stock; $0.0001 par value, 50,000,000 shares authorized, no shares issued

      and outstanding, respectively

 

-

 

 

-

   Common stock; $0.0001 par value, 1,500,000,000 shares authorized, 461,526,102 and

      283,950,000 shares issued and outstanding, respectively

 

46,153

 

 

28,395

   Additional paid-in capital

 

1,101,167

 

 

171,854

   Accumulated deficit

 

(3,691,298)

 

 

(857,388)

Total Stockholders' Equity (Deficit)

 

(2,543,978)

 

 

(657,139)

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

$

142,088

 

$

121,182



The accompanying notes are an integral part of these unaudited financial statements.


3



 


THAT MARKETING SOLUTION, INC.

Statements of Operations

(Unaudited)

 

 

 

For the

Three Months Ended

 

November 30,

 

2015

 

2014

 

 

 

 

REVENUES

$

19,986

 

$

-

 

 

 

 

 

 

COST OF SALES

 

 

 

 

 

   Cost of product sold

 

17,807

 

 

-

 

 

 

 

 

 

GROSS MARGIN

 

2,179

 

 

-

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

   Depreciation

 

1,435

 

 

-

   General and administrative

 

68,414

 

 

47,583

 

 

 

 

 

 

Total Operating Expenses

 

69,849

 

 

47,583

 

 

 

 

 

 

OPERATING LOSS

 

(67,670)

 

 

(47,583)

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

   Penalty on convertible note default

 

(282,575)

 

 

-

   Loss on derivative

 

(2,200,508)

 

 

-

   Gain on extinguishment of convertible debt

 

58,283

 

 

-

   Interest expense

 

(341,440)

 

 

(460)

 

 

 

 

 

 

Total Other Income (Expense)

 

(2,766,240)

 

 

(460)

 

 

 

 

 

 

NET LOSS

$

(2,833,910)

 

$

(48,043)

 

 

 

 

 

 

BASIC NET LOSS PER COMMON SHARE

$

(0.01)

 

$

(0.00)

 

 

 

 

 

 

BASIC WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING

 

424,043,535

 

 

282,821,978





The accompanying notes are an integral part of these unaudited financial statements.


4



 


THAT MARKETING SOLUTION, INC.

Statements of Cash Flows

(Unaudited)

 

For the

Three Months Ended

 

November 30,

 

2015

 

2014

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

   Net loss

$

(2,833,910)

 

$

(48,043)

   Items to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

   Debt discount amortization

 

316,244

 

 

-

   Debt offering cost amortization

 

3,641

 

 

-

   Loss on derivative

 

2,200,508

 

 

-

   Gain on extinguishment of convertible debt

 

(58,283)

 

 

 

   Penalty on convertible note default

 

282,575

 

 

-

   Depreciation

 

1,435

 

 

-

   Changes in operating assets and liabilities

 

 

 

 

 

     Decrease in inventory

 

3,795

 

 

-

     Decrease in prepaid expenses

 

15,739

 

 

-

     Increase in deferred revenue, related party

 

4,000

 

 

-

     Increase in accounts payable

 

10,705

 

 

16,788

     Increase in related party accounts payable and accrued interest

 

8,692

 

 

6,460

Net Cash Used in Operating Activities

 

(44,859)

 

 

(24,795)

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

     Cash payments on purchase of capital lease equipment

 

(11,168)

 

 

-

Net Cash Used in Investing Activities

 

(11,168)

 

 

-

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

     Proceeds from advances, related party

 

21,900

 

 

23,575

     Payments on related party advances

 

(47,213)

 

 

-

     Proceeds from convertible notes payables

 

85,000

 

 

-

     Payments on capital lease obligation

 

(1,780)

 

 

-

Net Cash Provided by Financing Activities

 

57,907

 

 

23,575

 

 

 

 

 

 

(DECREASE) INCREASE IN CASH

 

1,880

 

 

(1,220)

 

 

 

 

 

 

CASH AT BEGINNING OF PERIOD

 

894

 

 

2,262

 

 

 

 

 

 

CASH AT END OF PERIOD

$

2,774

 

$

1,042

 

 

 

 

 

 

CASH PAID FOR:

 

 

 

 

 

   Interest

$

2,354

 

$

-

   Income taxes

$

-

 

$

-

 

 

 

 

 

 

NON-CASH INVESTING AND FINANCING ACTIVITES

   Common stock issued for convertible notes and accrued interest

$

286,305

 

$

-

   Discount on convertible notes payable from derivative instrument

$

342,575

 

$

-

   Assets acquired under capital lease

$

32,468

 

$

-

   Note payable issued for asset purchase

$

-

 

$

100,000

   Common stock issued for asset purchase

$

-

 

$

118,000



The accompanying notes are an integral part of these unaudited financial statements.


5



 


THAT MARKETING SOLUTION, INC.

Notes to Financial Statements


NOTE 1 - ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES


The unaudited interim financial statements included herein have been prepared by That Marketing Solution, Inc. (Formerly Vista Holding Group, Corp.) (the Company) in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission (the SEC).  These interim financial statements should be read in conjunction with the audited financial statements and notes thereto included in our Form 10-K for the year ended August 31, 2015, as filed with the SEC. We believe that all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein and that the disclosures made are adequate to make the information not misleading.  The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year.  Notes to the financial statements which would substantially duplicate the disclosure contained in the audited financial statements for the most recent fiscal year as reported in Form 10-K have been omitted.


NOTE 2 - RELATED PARTY TRANSACTIONS


During the three months ended November 30, 2015 and the year ended August 31, 2015, an officer and director of the Company loaned $21,900 and $247,269 to the Company for operating expenses, respectively.  As of November 30, 2015 and August 31, 2015, the officer and director is owed $141,824 and $167,137 for amounts advanced, respectively, and $390 and $265 in accrued interest, respectively.


At November 30, 2015 and August 31, 2015, the Company owed officers and directors of the Company $10,000 and $7,000 for accrued wages, respectively.


Between June and November 2015, the Company received a total of $49,000 in deposits for product sales to a related party entity. At November 30, 2015 and August 31, 2015, the Company has deferred $49,000 and $45,000 in related party revenue, respectively.


NOTE 3 – CONVERTIBLE NOTES PAYABLE


Senior Convertible Promissory Notes


During September 2015, holders of two Senior Convertible Promissory Notes in the amount of $137,500 each, agreed to extend the maturity dates in exchange for extension fees.  One Senior Convertible Promissory Note was extended one month, to October 20, 2015 in exchange for a 15%, or $25,753, extension fee due and payable on October 20, 2015. The other Senior Convertible Promissory Note was extended to September 28, 2015 in exchange for $6,000 extension fee due and payable on September 20, 2015.  With the exception of these matters, all other terms of the Senior Convertible Promissory Note and related loan documents remain in full force and effect.


Effective October 20, 2015, the Company defaulted on the two Senior Convertible Promissory Notes and the face amount of each note of $262,500, plus extension penalties and interest, became due and payable.  As a result, the Company recognized debt penalty principal additions of $282,575.  


During the three months ended November 30, 2015, the holders of two Senior Convertible Promissory Notes converted a total of $286,305 in principal into 177,576,102 shares of the Company’s common stock.


At November 30, 2015 and August 31, 2015, the Company owes the holders of the Senior Convertible Promissory Notes principal amounts of $271,270 and $275,000, respectively.


Convertible Promissory Note


On October 15, 2015, the Company issued a Convertible Promissory Note (“Convertible Note”) in the amount of $60,000.  The Convertible Note carries a 10% original issue discount, is due October 15, 2017, accrues interest at 12% per annum and is convertible into shares of the Company’s common stock at the lower of $0.10 per share, or a 60% discount from the lowest trade price within 25 trading days prior to the notice of conversion.




6




 


Original Discount Convertible Promissory Note


On November 10, 2015, the Company issued an Original Discount Convertible Promissory Note (“Discount Note”) in the amount of $25,000.  The Discount Note carries a maturity amount of $32,500, is due May 10, 2016, accrues interest at 10% per annum and is convertible into shares of the Company’s common stock after the maturity date at a 42.5% discount from the lowest intra-day traded price within 15 trading days prior to the notice of conversion.


NOTE 4 – DERIVATIVE LIABILITIES


The Company analyzed the conversion options embedded in the Senior Convertible Promissory Notes and Common Stock Purchase Warrants for derivative accounting consideration under Accounting Standards Codification 815, Derivatives and Hedging, and determined that the instruments embedded in the above referenced Senior Convertible Promissory Notes and Common Stock Purchase Warrants should be classified as liabilities and recorded at fair value due to their being no explicit limit to the number of shares to be delivered upon settlement of the conversion options. Additionally, the above referenced Senior Convertible Promissory Notes and Common Stock Purchase Warrants contain dilutive issuance clauses.  Under these clauses, based on future issuances of the Company’s common stock or other convertible instruments, the conversion price of the above referenced Senior Convertible Promissory Notes and Common Stock Purchase Warrants can be adjusted downward. Because the number of shares to be issued upon settlement of the above referenced Senior Convertible Promissory Notes and Common Stock Purchase Warrants cannot be determined under this instrument, the Company cannot determine whether it will have sufficient authorized shares at a given date to settle any other future share instruments. 


On October 15, 2015, the Company issued a Convertible Promissory Note in the amount of $60,000. Upon the date of issuance of the Convertible Promissory Note, $60,000 was recorded as debt discount and $88,033 was recorded as day one loss on derivative liability.  


Effective October 20, 2015, the Company defaulted on the two Senior Convertible Promissory Notes and the face amount of each note of $262,500, plus extension penalties and interest, became due and payable.  As a result, the Company recognized debt penalty principal additions of $282,575. Upon the default, $282,575 was recorded as debt discount and $139,790 was recorded as day one loss on derivative liability.  


During the three months ended November 30, 2015, the holders of two Senior Convertible Promissory Notes converted a total of $286,305 in principal into 177,576,102 shares of the Company’s common stock, resulting in a loss on conversion of $661,657 and a gain on extinguishment of convertible debt of $719,048, or a net gain of $58,283.


The fair value of the conversion options at November 30, 2015 was determined to be $2,102,428 using a Black-Scholes option-pricing model.  


The following table summarizes the derivative liabilities included in the balance sheet at November 30, 2015:

Balance, August 31, 2015

$

278,393

Debt discount

 

342,575

Gain on extinguishment of convertible debt

 

(719,048)

Losses on change in fair value

 

2,200,508

Balance, November 30, 2015

$

2,102,428


The Company valued its derivatives liabilities using the Black-Scholes option-pricing model.  Assumptions used during the period ended November 30, 2015 include (1) risk-free interest rates between 0.01% to 1.65%, (2) lives of between 0.08 and 4.31 years, (3) expected volatility of between 107% to 590%, (4) zero expected dividends, (5) conversion prices as set forth in the related instruments, and (6) the common stock price of the underlying share on the valuation dates.


NOTE 5 – FINANCIAL INSTRUMENTS


ASC 820, Fair Value Measurements (ASC 820) and ASC 825, Financial Instruments (ASC 825), requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. It



7




 


establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value. A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. It prioritizes the inputs into three levels that may be used to measure fair value:


Level 1 - Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.

Level 2 - Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.

Level 3 - Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.


The Company’s financial instruments consist principally of cash, accounts payable, and accrued liabilities. Pursuant to ASC 820 and 825, the fair value of cash is determined based on “Level 1” inputs, which consist of quoted prices in active markets for identical assets. The recorded values of all other financial instruments approximate their current fair values because of their nature and respective maturity dates or durations.


The following table sets forth by level with the fair value hierarchy the Company’s financial assets and liabilities measured at fair value on November 30, 2015:


 

Level 1

Level 2

Level 3

Total

Assets

 

 

 

 

 

 

 

 

None

$

-

$

-

$

-

$

-

Liabilities

 

 

 

 

 

 

 

 

Derivative financial instruments

$

-

$

-

$

2,102,248

$

2,102,248


The following table sets forth by level with the fair value hierarchy the Company’s financial assets and liabilities measured at fair value on August 31, 2015:


 

Level 1

Level 2

Level 3

Total

Assets

 

 

 

 

 

 

 

 

None

$

-

$

-

$

-

$

-

Liabilities

 

 

 

 

 

 

 

 

Derivative financial instruments

$

-

$

-

$

278,393

$

278,393


NOTE 6 - COMMON STOCK


During November 2015, the Company’s principal stockholder voted to amend the Company’s Articles of Incorporation to increase its authorized common stock from 500,000,000 to 1,500,000,000 shares.


During the three months ended November 30, 2015, the holders of two Senior Convertible Promissory Notes converted a total of $286,305 in principal into 177,576,102 shares of the Company’s common stock.


NOTE 7 – COMMON STOCK WARRANTS


As part of Securities Purchase Agreements, the Company agreed to issue Common Stock Purchase Warrants to purchase a total of two million (2,000,000) shares of the Company’s common stock at any time from the date of issuance for a period of five years at an exercise price of $0.50 per share, subject to adjustment in the event of stock dividends, stock splits and the like.  At November 30, 2015, the exercise price is $0.00044 per share, or the lowest conversion price on debt conversions during the period ended November 30, 2015.




8




 


The following table summarizes the outstanding warrants and associated activity for the three months ended November 30, 2015:

 

 



Number of Warrants Outstanding

 

 



Weighted Average Price

 

Weighted Average Remaining Contractual Life

Balance, August 31, 2015

 

2,000,000

 

 

0.50

 

4.56

Granted

 

-

 

 

-

 

-

Exercised

 

-

 

 

-

 

-

Expired

 

-

 

 

-

 

-

Balance, November 30, 2015

 

2,000,000

 

$

0.00044

 

4.31


NOTE 8 - CAPITAL LEASE


During October 2015, the Company entered into a capital lease for equipment for use in its operating facilities valued at $43,636. The lease calls for a down payment of $10,483 and 24 monthly payments of $1,165. For financial statement purposes, the present values of the net minimum capital lease payments have been capitalized and are being amortized over the useful life of the asset.  The lease has been imputed with interest at an annual rate of 10.31 percent. In most circumstances, management expects that in the normal course of business, leases will be renewed or replaced by other leases.


Amortization expense on property and equipment under capital leases is included in depreciation expense. Depreciation expense was $1,435 for the three months ended November 30, 2015.


Interest expense associated with capital leases is included in the consolidated statements of operations.  Interest expense on the capital leases was $550 for the three months ended November 30, 2015.


NOTE 9 - GOING CONCERN


The Company's financial statements are prepared using Generally Accepted Accounting Principles applicable to a going concern that contemplates the realization of assets and liquidation of liabilities in the normal course of business. However, the Company has recently accumulated losses of $2,833,910 as of November 30, 2015 and has negative working capital. All of these items raise substantial doubt about its ability to continue as a going concern. Management's plans with respect to alleviating the adverse financial conditions that caused management to express substantial doubt about the Company's ability to continue as a going concern are as follows:


The ability to continue as a going concern is dependent upon the Company generating profitable operations in the future and/or to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due.  Management intends to finance operating costs over the next twelve months with existing cash on hand and loans from directors and/or private placement of common stock.


There can be no assurance that the Company will be able to achieve its business plans, raise any more required capital or secure the financing necessary to achieve its current operating plan. The ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plan described in the preceding paragraph and eventually attain profitable operations. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.


NOTE 10 – SUBSEQUENT EVENTS


During January 2016, holders of two Senior Convertible Promissory Notes converted a total of $26,050 in principal into 54,916,667 shares of the Company’s common stock at an average conversion price of $0.005 per share.


On January 7, 2016, the Company executed an Original Issue Discount Convertible Promissory Note payable to Beaufort Capital Partners LLC.  The Original Issue Discount Convertible Promissory Note was sold for a purchase price of $25,000, which amount shall become due and payable on June 7, 2016. Absent any Event of Default, the Company may prepay the Original Issue Discount Convertible Promissory Note prior to the maturity date by paying a sum of $31,000.  All overdue unpaid principal shall entail a late fee at the rate of 10% per annum.  At any time after the maturity date and ending on the date that the Original Issue Discount Convertible Promissory Note is no



9




 


longer outstanding, the Original Issue Discount Convertible Promissory Note can be converted into shares of the Company’s common stock at a 42.5% discount from the lowest intra-day traded price of such common stock within the 15 days prior to the date of conversion.


On January 7, 2016, the Company filed with the Nevada Secretary of State a Certificate of Designation designating a series of preferred stock as “Series A Preferred Stock.”  The Series A Preferred Stock consists of one million (1,000,000) shares and the holders of such shares shall be entitled to notice of any stockholders’ meeting and to vote as a single class upon any matter submitted to the stockholders for a vote as follows: each Series A Holder shall have such number of votes as is determined by multiplying (a) the number of shares of Series A Preferred Stock held by such Holder, and (b) 1,000.  The Series A Preferred Stock shall not have any dividend, conversion or redemption rights or any liquidation preference.  The designation of the Series A Preferred Stock and its rights and preferences was done by the Company’s Board of Directors pursuant to the authority granted to the Board under Article IV of the Company’s Amended and Restated Articles of Incorporation, as amended.


On January 7, 2016, the Company issued one million (1,000,000) shares of its Series A Preferred Stock to its CEO, Darren Lopez, in consideration of the retirement of Company debt owed to Mr. Lopez in the amount of $10,000.

 



10




 


Item 2.  Management’s Discussions and Analysis of Financial Condition and Results of Operations.


Forward-looking Statements


Statements made in this Quarterly Report which are not purely historical are forward-looking statements with respect to the goals, plan objectives, intentions, expectations, financial condition, results of operations, future performance and our business, including, without limitation, (i) our ability to raise capital, and (ii) statements preceded by, followed by or that include the words “may,” “would,” “could,” “should,” “expects,” “projects,” “anticipates,” “believes,” “estimates,” “plans,” “intends,” “targets” or similar expressions.


Forward-looking statements involve inherent risks and uncertainties, and important factors (many of which are beyond our control) that could cause actual results to differ materially from those set forth in the forward-looking statements, including the following, general economic or industry conditions, nationally and/or in the communities in which we may conduct business, changes in the interest rate environment, legislation or regulatory requirements, conditions of the securities markets, our ability to raise capital, changes in accounting principles, policies or guidelines, financial or political instability, acts of war or terrorism, other economic, competitive, governmental, regulatory and technical factors affecting our current or potential business and related matters.


Accordingly, results actually achieved may differ materially from expected results in these statements.  Forward-looking statements speak only as of the date they are made.  We do not undertake, and specifically disclaim, any obligation to update any forward-looking statements to reflect events or circumstances occurring after the date of such statements.


Results of Operation


For The Three Months Ended November 30, 2015 Compared to The Three Months Ended November 30, 2014.


We had $19,986 and $0 in revenue in the quarterly periods ended November 30, 2015 and 2014, respectively.  Our cost of sales and operating expenses increased to $17,807 and $69,849 during the quarterly period ended November 30, 2015, respectively, from $0 and $47,583 in the year-ago period, respectively.  


In the quarter ended November 30, 2015 we incurred interest expense of $341,440 compared to $460 in the quarter ended November 30, 2014. The increase in interest expense in the period ended November 30, 2015 is mainly related to $316,244 in interest from the amortization of debt discounts on convertible notes payable.   


In the quarter ended November 30, 2015 we incurred default penalties totaling $282,575 on two Senior Convertible Promissory Notes,  losses on related convertible debt derivatives of $2,200,508 and gains on extinguishment of convertible debt of $58,283, we had no such losses during the period ended November 30, 2014.   


For the three months ended November 30, 2015, our net loss was $2,833,910, or $0.01 per share, as compared to a net loss of $48,043, or $0.00 per share, during the year-ago period.


Liquidity


The Company had cash on hand of $2,774 as of November 30, 2015.  We believe that this cash on hand will not be sufficient to meet our expenses through the end of our 2016 fiscal year.  We will have to seek additional financing through either a private placement of our stock or through debt financing.  While management expects to be able to raise the required funds, there is no guarantee that we can obtain adequate financing.  Our ability to achieve a level of profitable operations and/or additional financing may affect our ability to continue as a going concern.


We are currently beginning to implement and scale our operations, including the launch of our Low T, That Vitamin and Lion’s Fuel Leg and lung products, and have received an order using our micellization manufacturing process. There can be no assurance that these operations will be successful and if they do not provide positive cash flow, the Company may need to raise additional capital through further debt and/or equity offerings.  In this regard, on January 7, 2016, which is subsequent to the end of the period covered by this Report, the Company issued to Beaufort Capital Partners LLC (the “Holder”) an Original Issue Discount Promissory Note for a purchase price of $25,000 (the “Note”), which Note will become due and payable on June 7, 2016, or such later date as the Holder may agree in writing.  For a discussion of the principal terms of the Note, see the Company’s Current Report on Form 8-K dated January 7, 2016, filed with the Securities and Exchange Commission on January 13, 2016.



11




 



Item 3.  Quantitative and Qualitative Disclosures About Market Risk.


Not required.


Item 4.  Controls and Procedures.


Evaluation of disclosure controls and procedures


Our management, with the participation of our chief executive officer and chief financial officer, evaluated the effectiveness of our disclosure controls and procedures as defined in Rule 13a-15(e) under the Exchange Act as of the end of the period covered by this Quarterly Report on Form 10-Q.  In designing and evaluating the disclosure controls and procedures, our management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives.  In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.  The design of any disclosure controls and procedures also is based in part upon certain assumptions about the likelihood of future events and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.


Based on that evaluation, our chief executive officer and chief financial officer concluded that, as of November 30, 2015, our disclosure controls and procedures were not effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules, regulations and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure. This material deficiency is due to a lack of adequate internal controls and the absence of an audit committee.


Changes in internal control over financial reporting


There were no significant changes in our internal controls over financial reporting that occurred during our last fiscal quarter that have materially affected, or are reasonably likely to affect, our internal control over financial reporting.


PART II - OTHER INFORMATION


Item 1.  Legal Proceedings.


None; not applicable.


Item 1A.  Risk Factors.


Not required.


Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.


Except as indicated below, the Company has not sold any equity securities during the period covered by this Report that were not registered under the Securities Act and that have not already been disclosed in an Annual Report on Form 10-K or a Current Report on Form 8-K.


We have convertible promissory notes outstanding, the holders of which may convert the amount owed to it to shares of common stock.  During the three month period ended November 30, 2015, holders converted debt to shares of common stock (equity) as follows:



12




 



Date

Conversion Amount

Shares of Common Stock

10-09-2015

$7,500.00

57,692

10-21-2015

$19,000.00

537,482

10-23-2015

$99,470.00

9,800,000

10-28-2015

$30,000.00

12,500,000

11-02-2015

$17,400.00

12,000,000

11-04-2015

$20,000.00

13,793,103

11-05-2015

$31,755.00

21,900,000

11-10-2015

$11,500.00

16,911,765

11-11-2015

$12,750.00

15,000,000

11-16-2015

$14,905.00

30,625,886

11-20-2015

$8,300.00

18,863,636

11-24-2015

$7,700.00

14,000,000

11-27-2015

$6,025.00

11,586,538


Item 3.  Defaults Upon Senior Securities.


Effective October 20, 2015, the Company defaulted on the two Senior Convertible Promissory Notes and the face amount of each note of $262,500, plus extension penalties and interest, became due and payable.  As a result, the Company recognized debt penalty principal additions of $282,575.  


Item 4.  Mine Safety Disclosures.


Not applicable.


Item 5.  Other Information.


During the quarterly period ended November 30, 2015, there were no material changes to the procedures by which security holders may recommend nominees to the Company’s Board of Directors.


Item 6.  Exhibits.


Exhibit No.                          Identification of Exhibit


31.1

Certification Pursuant to Section 302 of the Sarbanes-Oxley Act provided by Darren Lopez, CEO.

31.2

Certification Pursuant to Section 302 of the Sarbanes-Oxley Act provided by Darren Lopez, Acting CFO.

32

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 provided by Darren Lopez, CEO and Acting CFO.

101.INS

XBRL Instance Document

101.PRE.

XBRL Taxonomy Extension Presentation Linkbase

101.LAB

XBRL Taxonomy Extension Label Linkbase

101.DEF

XBRL Taxonomy Extension Definition Linkbase

101.CAL

XBRL Taxonomy Extension Calculation Linkbas

101.SCH

XBRL Taxonomy Extension Schema




13




 


SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized


THAT MARKETING SOLUTION, INC.


Date:

January 22, 2016

 

By:

/s/ Darren Lopez

 

 

 

 

CEO, Treasurer, Secretary, Acting CFO  and Chairman of the Board




14



 


 




Exhibit 31-1


CERTIFICATION PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


I, Darren Lopez, certify that:


1.   I have reviewed this Quarterly Report on Form 10-Q of That Marketing Solution, Inc.;


2.   Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;


3.   Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;


4.   The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f) and 15d-15(f)) for the registrant and have:


a)

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;


b)

designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;


c)

evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and


d)

disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and


5.   The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions);


a)

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and


b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.


Date:

January 22, 2016

 

By:

/s/ Darren Lopez

 

 

 

 

Darren Lopez, CEO






Exhibit 31-2


CERTIFICATION PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


I, Darren Lopez, certify that:


1.   I have reviewed this Quarterly Report on Form 10-Q of That Marketing Solution, Inc.;


2.   Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;


3.   Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;


4.   The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f) and 15d-15(f)) for the registrant and have:


a)

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;


b)

designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;


c)

evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and


d)

disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and


5.   The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions);


a)

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and


b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.


Date:

January 22, 2016

 

By:

/s/Darren Lopez

 

 

 

 

Darren Lopez,  Treasurer, and Acting CFO






Exhibit 32



CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002




In connection with the Quarterly Report of That Marketing Solution, Inc. (the “Registrant”) on Form 10-Q for the quarter ending November 30, 2015, as filed with the Securities and Exchange Commission on the date hereof (the “Quarterly Report”), I, Darren Lopez, CEO and Acting CFO of the Registrant, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:


(1) The Quarterly Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and


(2) The information contained in the Quarterly Report fairly presents, in all material respects, the financial condition and result of operations of the Registrant.


Date:

January 22, 2016

 

By:

/s/ Darren Lopez

 

 

 

 

Darren Lopez, CEO and Acting CFO






v3.3.1.900
Document and Entity Information - shares
3 Months Ended
Nov. 30, 2015
Jan. 15, 2016
Document and Entity Information:    
Entity Registrant Name THAT MARKETING SOLUTION, INC.  
Document Type 10-Q  
Document Period End Date Nov. 30, 2015  
Amendment Flag false  
Entity Central Index Key 0001557796  
Current Fiscal Year End Date --08-31  
Entity Common Stock, Shares Outstanding   516,442,769
Entity Filer Category Smaller Reporting Company  
Document Fiscal Year Focus 2016  
Document Fiscal Period Focus Q1  


v3.3.1.900
Balance Sheets - USD ($)
Nov. 30, 2015
Aug. 31, 2015
CURRENT ASSETS    
Cash $ 2,774 $ 894
Prepaid expenses 15,739
Debt issuance costs 3,641
Inventory $ 95,116 98,911
Total Current Assets 97,890 $ 119,185
OTHER ASSETS    
Equipment, net of accumulated depreciation of $1,435 42,201
Deposits 1,997 $ 1,997
Total Other Assets 44,198 1,997
TOTAL ASSETS 142,088 121,182
CURRENT LIABILITIES    
Accounts payable 21,960 17,782
Accounts and wages payable - related party 157,391 174,137
Accrued interest payable - related party 390 265
Convertible notes payable, net of $0 and $29,891 debt discount, respectively 296,271 245,109
Accrued interest 16,412 9,885
Deferred revenue 7,750 7,750
Deferred revenue, related party 49,000 $ 45,000
Capital lease obligation, current portion 11,339
Derivative liability 2,102,428 $ 278,393
Total Current Liabilities 2,662,941 $ 778,321
LONG-TERM LIABILITIES    
Capital lease obligation 19,349
Convertible note payable, net of $56,224 debt discount 3,776
Total Long-Term Liabilities 23,125
Total Liabilities $ 2,686,066 $ 778,321
STOCKHOLDERS' EQUITY (DEFICIT)    
Preferred stock; $0.0001 par value, 50,000,000 shares authorized, no shares issued and outstanding, respectively
Common stock; $0.0001 par value, 1,500,000,000 shares authorized, 461,526,102 and 283,950,000 shares issued and outstanding, respectively $ 46,153 $ 28,395
Additional paid-in capital 1,101,167 171,854
Accumulated deficit (3,691,298) (857,388)
Total Stockholders' Equity (Deficit) (2,543,978) (657,139)
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) $ 142,088 $ 121,182


v3.3.1.900
Balance Sheets (Parenthetical) - USD ($)
Nov. 30, 2015
Aug. 31, 2015
Balance Sheets    
Accumulated depreciation $ 1,435  
Convertible debt current, debt discount 0 $ 29,891
Discount on convertible notes payable face value $ 56,224  
Preferred stock, par value $ 0.0001 $ 0.0001
Preferred stock, shares authorized 50,000,000 50,000,000
Preferred stock, shares issued 0 0
Preferred stock, shares outstanding 0 0
Common stock, par value $ 0.0001 $ 0.0001
Common stock, shares authorized 1,500,000,000 1,500,000,000
Common stock, shares issued 461,526,102 283,950,000
Common stock, shares outstanding 461,526,102 283,950,000


v3.3.1.900
Statements of Operations - USD ($)
3 Months Ended
Nov. 30, 2015
Nov. 30, 2014
Statements of Operations    
REVENUES $ 19,986
COST OF SALES    
Cost of product sold 17,807
GROSS MARGIN 2,179
OPERATING EXPENSES    
Depreciation 1,435
General and administrative 68,414 $ 47,583
Total Operating Expenses 69,849 47,583
OPERATING LOSS (67,670) $ (47,583)
OTHER INCOME (EXPENSE)    
Penalty on convertible note default (282,575)
Loss on derivative (2,200,508)
Gain on extinguishment of convertible debt 58,283
Interest expense (341,440) $ (460)
Total Other Income (Expense) (2,766,240) (460)
NET LOSS $ (2,833,910) $ (48,043)
BASIC NET LOSS PER COMMON SHARE $ (0.01) $ 0.00
BASIC WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING 424,043,535 282,821,978


v3.3.1.900
Statements of Cash Flows - USD ($)
3 Months Ended
Nov. 30, 2015
Nov. 30, 2014
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (2,833,910) $ (48,043)
Items to reconcile net loss to net cash used in operating activities:    
Debt discount amortization 316,244
Debt offering cost amortization 3,641
Loss on derivative 2,200,508
Gain on extinguishment of convertible debt (58,283)
Penalty on convertible note default 282,575
Depreciation 1,435
Changes in operating assets and liabilities    
Decrease in inventory 3,795
Decrease in prepaid expenses 15,739
Increase in deferred revenue, related party 4,000
Increase in accounts payable 10,705 $ 16,788
Increase in related party accounts payable and accrued interest 8,692 6,460
Net Cash Used in Operating Activities (44,859) $ (24,795)
CASH FLOWS FROM INVESTING ACTIVITIES    
Cash payments on purchase of capital lease equipment (11,168)
Net Cash Used in Investing Activities (11,168)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from advances, related party 21,900 $ 23,575
Payments on related party advances (47,213)
Proceeds from convertible notes payables 85,000
Payments on capital lease obligation (1,780)
Net Cash Provided by Financing Activities 57,907 $ 23,575
(DECREASE) INCREASE IN CASH 1,880 (1,220)
CASH AT BEGINNING OF PERIOD 894 2,262
CASH AT END OF PERIOD 2,774 $ 1,042
CASH PAID FOR:    
Interest $ 2,354
Income taxes
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Common stock issued for convertible notes and accrued interest $ 286,305
Discount on convertible notes payable from derivative instrument 342,575
Assets acquired under capital lease $ 32,468
Note payable issued for asset purchase $ 100,000
Common stock issued for asset purchase $ 118,000


v3.3.1.900
ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
3 Months Ended
Nov. 30, 2015
ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES [Abstract]  
ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

NOTE 1 - ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

 

The unaudited interim financial statements included herein have been prepared by That Marketing Solution, Inc. (Formerly Vista Holding Group, Corp.) (the Company) in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission (the SEC).  These interim financial statements should be read in conjunction with the audited financial statements and notes thereto included in our Form 10-K for the year ended August 31, 2015, as filed with the SEC. We believe that all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein and that the disclosures made are adequate to make the information not misleading.  The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year.  Notes to the financial statements which would substantially duplicate the disclosure contained in the audited financial statements for the most recent fiscal year as reported in Form 10-K have been omitted.



v3.3.1.900
RELATED PARTY TRANSACTIONS
3 Months Ended
Nov. 30, 2015
RELATED PARTY TRANSACTIONS [Abstract]  
RELATED PARTY TRANSACTIONS

NOTE 2 - RELATED PARTY TRANSACTIONS

 

During the three months ended November 30, 2015 and the year ended August 31, 2015, an officer and director of the Company loaned $21,900 and $247,269 to the Company for operating expenses, respectively.  As of November 30, 2015 and August 31, 2015, the officer and director is owed $141,824 and $167,137 for amounts advanced, respectively, and $390 and $265 in accrued interest, respectively.

 

At November 30, 2015 and August 31, 2015, the Company owed officers and directors of the Company $10,000 and $7,000 for accrued wages, respectively.

 

Between June and November 2015, the Company received a total of $49,000 in deposits for product sales to a related party entity. At November 30, 2015 and August 31, 2015, the Company has deferred $49,000 and $45,000 in related party revenue, respectively.



v3.3.1.900
CONVERTIBLE NOTES PAYABLE
3 Months Ended
Nov. 30, 2015
CONVERTIBLE NOTES PAYABLE [Abstract]  
CONVERTIBLE NOTES PAYABLE

NOTE 3 – CONVERTIBLE NOTES PAYABLE

 

Senior Convertible Promissory Notes

 

During September 2015, holders of two Senior Convertible Promissory Notes in the amount of $137,500 each, agreed to extend the maturity dates in exchange for extension fees.  One Senior Convertible Promissory Note was extended one month, to October 20, 2015 in exchange for a 15%, or $25,753, extension fee due and payable on October 20, 2015. The other Senior Convertible Promissory Note was extended to September 28, 2015 in exchange for $6,000 extension fee due and payable on September 20, 2015.  With the exception of these matters, all other terms of the Senior Convertible Promissory Note and related loan documents remain in full force and effect.

Effective October 20, 2015, the Company defaulted on the two Senior Convertible Promissory Notes and the face amount of each note of $262,500, plus extension penalties and interest, became due and payable.  As a result, the Company recognized debt penalty principal additions of $282,575

During the three months ended November 30, 2015, the holders of two Senior Convertible Promissory Notes converted a total of $286,305 in principal into 177,576,102 shares of the Company's common stock.

At November 30, 2015 and August 31, 2015, the Company owes the holders of the Senior Convertible Promissory Notes principal amounts of $271,270 and $275,000, respectively.

Convertible Promissory Note

On October 15, 2015, the Company issued a Convertible Promissory Note (“Convertible Note”) in the amount of $60,000.  The Convertible Note carries a 10% original issue discount, is due October 15, 2017, accrues interest at 12% per annum and is convertible into shares of the Company's common stock at the lower of $0.10 per share, or a 60% discount from the lowest trade price within 25 trading days prior to the notice of conversion.

 

Original Discount Convertible Promissory Note

 

On November 10, 2015, the Company issued an Original Discount Convertible Promissory Note (“Discount Note”) in the amount of $25,000.  The Discount Note carries a maturity amount of $32,500, is due May 10, 2016, accrues interest at 10% per annum and is convertible into shares of the Company's common stock after the maturity date at a 42.5% discount from the lowest intra-day traded price within 15 trading days prior to the notice of conversion.



v3.3.1.900
DERIVATIVE LIABILITIES
3 Months Ended
Nov. 30, 2015
DERIVATIVE LIABILITIES [Abstract]  
DERIVATIVE LIABILITIES

NOTE 4 – DERIVATIVE LIABILITIES

 

The Company analyzed the conversion options embedded in the Senior Convertible Promissory Notes and Common Stock Purchase Warrants for derivative accounting consideration under Accounting Standards Codification 815, Derivatives and Hedging, and determined that the instruments embedded in the above referenced Senior Convertible Promissory Notes and Common Stock Purchase Warrants should be classified as liabilities and recorded at fair value due to their being no explicit limit to the number of shares to be delivered upon settlement of the conversion options. Additionally, the above referenced Senior Convertible Promissory Notes and Common Stock Purchase Warrants contain dilutive issuance clauses.  Under these clauses, based on future issuances of the Company's common stock or other convertible instruments, the conversion price of the above referenced Senior Convertible Promissory Notes and Common Stock Purchase Warrants can be adjusted downward. Because the number of shares to be issued upon settlement of the above referenced Senior Convertible Promissory Notes and Common Stock Purchase Warrants cannot be determined under this instrument, the Company cannot determine whether it will have sufficient authorized shares at a given date to settle any other future share instruments. 

 

On October 15, 2015, the Company issued a Convertible Promissory Note in the amount of $60,000. Upon the date of issuance of the Convertible Promissory Note, $60,000 was recorded as debt discount and $88,033 was recorded as day one loss on derivative liability.  

 

Effective October 20, 2015, the Company defaulted on the two Senior Convertible Promissory Notes and the face amount of each note of $262,500, plus extension penalties and interest, became due and payable.  As a result, the Company recognized debt penalty principal additions of $282,575. Upon the default, $282,575 was recorded as debt discount and $139,790 was recorded as day one loss on derivative liability.  

 

During the three months ended November 30, 2015, the holders of two Senior Convertible Promissory Notes converted a total of $286,305 in principal into 177,576,102 shares of the Company's common stock, resulting in a loss on conversion of $661,657 and a gain on extinguishment of convertible debt of $719,048, or a net gain of $58,283.


The fair value of the conversion options at November 30, 2015 was determined to be $2,102,428 using a Black-Scholes option-pricing model.  

 

The following table summarizes the derivative liabilities included in the balance sheet at November 30, 2015:


Balance, August 31, 2015

$ 278,393    

Debt discount

  342,575    

Gain on extinguishment of convertible debt

  (719,048 )  

Losses on change in fair value

  2,200,508    

Balance, November 30, 2015

$ 2,102,428    

 

 


The Company valued its derivatives liabilities using the Black-Scholes option-pricing model.  Assumptions used during the period ended November 30, 2015 include (1) risk-free interest rates between 0.01% to 1.65%, (2) lives of between 0.08 and 4.31 years, (3) expected volatility of between 107% to 590%, (4) zero expected dividends, (5) conversion prices as set forth in the related instruments, and (6) the common stock price of the underlying share on the valuation dates.



v3.3.1.900
FINANCIAL INSTRUMENTS
3 Months Ended
Nov. 30, 2015
FINANCIAL INSTRUMENTS [Abstract]  
FINANCIAL INSTRUMENTS

NOTE 5 – FINANCIAL INSTRUMENTS

 

ASC 820, Fair Value Measurements (ASC 820) and ASC 825, Financial Instruments (ASC 825), requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. It establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value. A financial instrument's categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. It prioritizes the inputs into three levels that may be used to measure fair value:

Level 1 - Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.

Level 2 - Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.

Level 3 - Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.

 

The Company's financial instruments consist principally of cash, accounts payable, and accrued liabilities. Pursuant to ASC 820 and 825, the fair value of cash is determined based on “Level 1” inputs, which consist of quoted prices in active markets for identical assets. The recorded values of all other financial instruments approximate their current fair values because of their nature and respective maturity dates or durations.

 


The following table sets forth by level with the fair value hierarchy the Company's financial assets and liabilities measured at fair value on November 30, 2015:

 

Level 1

 

 Level 2  

Level 3

  Total

Assets

           

None

$                                                 -   -   $  -     $  -

Liabilities

         

Derivative financial instruments

$                                                 -   -   $ 2,102,248     $  2,102,248

 

The following table sets forth by level with the fair value hierarchy the Company's financial assets and liabilities measured at fair value on August 31, 2015:

 

Level 1

 

Level 2


Level 3

   Total

Assets



         

None

$                                                -   $ -   $ -   -

Liabilities

       

Derivative financial instruments

$                                                -   $ -   $ 278,393   278,393

 



v3.3.1.900
COMMON STOCK
3 Months Ended
Nov. 30, 2015
COMMON STOCK [Abstract]  
COMMON STOCK

NOTE 6 - COMMON STOCK

 

During November 2015, the Company's principal stockholder voted to amend the Company's Articles of Incorporation to increase its authorized common stock from 500,000,000 to 1,500,000,000 shares.

 

During the three months ended November 30, 2015, the holders of two Senior Convertible Promissory Notes converted a total of $286,305 in principal into 177,576,102 shares of the Company's common stock.



v3.3.1.900
COMMON STOCK WARRANTS
3 Months Ended
Nov. 30, 2015
COMMON STOCK WARRANTS [Abstract]  
COMMON STOCK WARRANTS

NOTE 7 – COMMON STOCK WARRANTS

 

As part of Securities Purchase Agreements, the Company agreed to issue Common Stock Purchase Warrants to purchase a total of two million (2,000,000) shares of the Company's common stock at any time from the date of issuance for a period of five years at an exercise price of $0.50 per share, subject to adjustment in the event of stock dividends, stock splits and the like.  At November 30, 2015, the exercise price is $0.00044 per share, or the lowest conversion price on debt conversions during the period ended November 30, 2015.


The following table summarizes the outstanding warrants and associated activity for the three months ended November 30, 2015:

 

  Number of Warrants Outstanding

 

  Weighted Average Price

 

Weighted Average Remaining Contractual Life

Balance, August 31, 2015

  2,000,000   0.50   4.56

Granted

  -   -   -

Exercised

  -   -   -

Expired

  -   -   -

Balance, November 30, 2015

  2,000,000   $ 0.00044   4.31

 



v3.3.1.900
CAPITAL LEASE
3 Months Ended
Nov. 30, 2015
CAPITAL LEASE [Abstract]  
CAPITAL LEASE

NOTE 8 - CAPITAL LEASE

 

During October 2015, the Company entered into a capital lease for equipment for use in its operating facilities valued at $43,636. The lease calls for a down payment of $10,483 and 24 monthly payments of $1,165. For financial statement purposes, the present values of the net minimum capital lease payments have been capitalized and are being amortized over the useful life of the asset.  The lease has been imputed with interest at an annual rate of 10.31 percent. In most circumstances, management expects that in the normal course of business, leases will be renewed or replaced by other leases.

Amortization expense on property and equipment under capital leases is included in depreciation expense.  Depreciation expense was $1,435 for the three months ended November 30, 2015.

Interest expense associated with capital leases is included in the consolidated statements of operations.  Interest expense on the capital leases was $550 for the three months ended November 30, 2015.



v3.3.1.900
GOING CONCERN
3 Months Ended
Nov. 30, 2015
GOING CONCERN [Abstract]  
GOING CONCERN

NOTE 9 - GOING CONCERN

 

The Company's financial statements are prepared using Generally Accepted Accounting Principles applicable to a going concern that contemplates the realization of assets and liquidation of liabilities in the normal course of business. However, the Company has recently accumulated losses of $2,833,910 as of November 30, 2015 and has negative working capital. All of these items raise substantial doubt about its ability to continue as a going concern. Management's plans with respect to alleviating the adverse financial conditions that caused management to express substantial doubt about the Company's ability to continue as a going concern are as follows:

 

The ability to continue as a going concern is dependent upon the Company generating profitable operations in the future and/or to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due.  Management intends to finance operating costs over the next twelve months with existing cash on hand and loans from directors and/or private placement of common stock.

 

There can be no assurance that the Company will be able to achieve its business plans, raise any more required capital or secure the financing necessary to achieve its current operating plan. The ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plan described in the preceding paragraph and eventually attain profitable operations. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.



v3.3.1.900
SUBSEQUENT EVENTS
3 Months Ended
Nov. 30, 2015
SUBSEQUENT EVENTS [Abstract]  
SUBSEQUENT EVENTS

NOTE 10 – SUBSEQUENT EVENTS


During January 2016, holders of two Senior Convertible Promissory Notes converted a total of $26,050 in principal into 54,916,667 shares of the Company's common stock at an average conversion price of $0.005 per share.


On January 7, 2016, the Company executed an Original Issue Discount Convertible Promissory Note payable to Beaufort Capital Partners LLC.  The Original Issue Discount Convertible Promissory Note was sold for a purchase price of $25,000, which amount shall become due and payable on June 7, 2016. Absent any Event of Default, the Company may prepay the Original Issue Discount Convertible Promissory Note prior to the maturity date by paying a sum of $31,000.  All overdue unpaid principal shall entail a late fee at the rate of 10% per annum.  At any time after the maturity date and ending on the date that the Original Issue Discount Convertible Promissory Note is no longer outstanding, the Original Issue Discount Convertible Promissory Note can be converted into shares of the Company's common stock at a 42.5% discount from the lowest intra-day traded price of such common stock within the 15 days prior to the date of conversion.


On January 7, 2016, the Company filed with the Nevada Secretary of State a Certificate of Designation designating a series of preferred stock as “Series A Preferred Stock.”  The Series A Preferred Stock consists of one million (1,000,000) shares and the holders of such shares shall be entitled to notice of any stockholders' meeting and to vote as a single class upon any matter submitted to the stockholders for a vote as follows: each Series A Holder shall have such number of votes as is determined by multiplying (a) the number of shares of Series A Preferred Stock held by such Holder, and (b) 1,000.  The Series A Preferred Stock shall not have any dividend, conversion or redemption rights or any liquidation preference.  The designation of the Series A Preferred Stock and its rights and preferences was done by the Company's Board of Directors pursuant to the authority granted to the Board under Article IV of the Company's Amended and Restated Articles of Incorporation, as amended.


On January 7, 2016, the Company issued one million (1,000,000) shares of its Series A Preferred Stock to its CEO, Darren Lopez, in consideration of the retirement of Company debt owed to Mr. Lopez in the amount of $10,000.



v3.3.1.900
DERIVATIVE LIABILITIES (Tables)
3 Months Ended
Nov. 30, 2015
DERIVATIVE LIABILITIES [Abstract]  
Schedule of Derivative Liabilities


Balance, August 31, 2015

$ 278,393    

Debt discount

  342,575    

Gain on extinguishment of convertible debt

  (719,048 )  

Losses on change in fair value

  2,200,508    

Balance, November 30, 2015

$ 2,102,428    

 



v3.3.1.900
FINANCIAL INSTRUMENTS (Tables)
3 Months Ended
Nov. 30, 2015
FINANCIAL INSTRUMENTS [Abstract]  
Schedule of Assets and Liabilities Measured at Fair Value


The following table sets forth by level with the fair value hierarchy the Company's financial assets and liabilities measured at fair value on November 30, 2015:

 

Level 1

 

 Level 2  

Level 3

  Total

Assets

           

None

$                                                 -   -   $  -     $  -

Liabilities

         

Derivative financial instruments

$                                                 -   -   $ 2,102,248     $  2,102,248

 

The following table sets forth by level with the fair value hierarchy the Company's financial assets and liabilities measured at fair value on August 31, 2015:

 

Level 1

 

Level 2


Level 3

   Total

Assets



         

None

$                                                -   $ -   $ -   -

Liabilities

       

Derivative financial instruments

$                                                -   $ -   $ 278,393   278,393

 



v3.3.1.900
COMMON STOCK WARRANTS (Tables)
3 Months Ended
Nov. 30, 2015
COMMON STOCK WARRANTS [Abstract]  
Schedule of Common Stock Warrants
 

  Number of Warrants Outstanding

 

  Weighted Average Price

 

Weighted Average Remaining Contractual Life

Balance, August 31, 2015

  2,000,000   0.50   4.56

Granted

  -   -   -

Exercised

  -   -   -

Expired

  -   -   -

Balance, November 30, 2015

  2,000,000   $ 0.00044   4.31

 



v3.3.1.900
RELATED PARTY TRANSACTIONS (Details) - USD ($)
3 Months Ended 12 Months Ended
Nov. 30, 2015
Nov. 30, 2014
Aug. 31, 2015
Related Party Transaction [Line Items]      
Proceeds from advances, related party $ 21,900 $ 23,575  
Due to related parties 157,391   $ 174,137
Deferred revenue, related party 49,000   45,000
Officer and Director [Member]      
Related Party Transaction [Line Items]      
Proceeds from advances, related party 21,900   247,269
Due to related parties 141,824   167,137
Imputed interest 390   265
Accrued wages $ 10,000   $ 7,000


v3.3.1.900
CONVERTIBLE NOTES PAYABLE (Details) - USD ($)
1 Months Ended 3 Months Ended
Nov. 10, 2015
Oct. 15, 2015
Sep. 30, 2015
Nov. 30, 2015
Nov. 30, 2014
Oct. 31, 2015
Aug. 31, 2015
Debt Instrument [Line Items]              
Penalty on convertible note default       $ 282,575    
Convertible Debt [Member]              
Debt Instrument [Line Items]              
Principal amount       271,270     $ 275,000
Penalty on convertible note default       282,575      
Conversion, debt amount       $ 286,305      
Conversion, shares issued       177,576,102      
Convertible Debt [Member] | In The Event Of Default [Member]              
Debt Instrument [Line Items]              
Principal amount           $ 262,500  
Convertible Debt [Member] | Note One [Member]              
Debt Instrument [Line Items]              
Principal amount     $ 137,500        
Maturity date     Oct. 20, 2015        
Extension fee     $ 25,753        
Extension fee percentage     15.00%        
Convertible Debt [Member] | Note Two [Member]              
Debt Instrument [Line Items]              
Principal amount     $ 137,500        
Maturity date     Sep. 20, 2015        
Extension fee     $ 6,000        
Convertible Debt [Member] | Note Three [Member]              
Debt Instrument [Line Items]              
Principal amount   $ 60,000          
Interest rate   12.00%          
Maturity date   Oct. 15, 2017          
Conversion price   $ 0.10          
Threshold percentage of stock trigger price   60.00%          
Discount percentage   10.00%          
Convertible Debt [Member] | Note Four [Member]              
Debt Instrument [Line Items]              
Principal amount $ 25,000            
Interest rate 10.00%            
Maturity date May 10, 2016            
Threshold percentage of stock trigger price 42.50%            
Convertible Debt [Member] | Note Four [Member] | Due Upon Maturity [Member]              
Debt Instrument [Line Items]              
Principal amount       $ 32,500      


v3.3.1.900
DERIVATIVE LIABILITIES (Narrative) (Details) - USD ($)
1 Months Ended 3 Months Ended
Oct. 31, 2015
Oct. 15, 2015
Nov. 30, 2015
Nov. 30, 2014
Aug. 31, 2015
Derivative Instruments and Hedging Activities Disclosures [Line Items]          
Fair value of conversion options     $ 2,102,428    
Debt discount     $ 342,575  
Risk-free interest rate     1.65%    
Expected dividends     $ 0    
Penalty on convertible note default     $ 282,575  
Gain on extinguishment of convertible debt     58,283  
Convertible Debt [Member]          
Derivative Instruments and Hedging Activities Disclosures [Line Items]          
Debt discount     342,575    
Net gain (loss) on mark-to-market of conversion options and warrants     (661,657)    
Principal amount     271,270   $ 275,000
Penalty on convertible note default     282,575    
Conversion, debt amount     $ 286,305    
Conversion, shares issued     177,576,102    
Gain on extinguishment of convertible debt     $ 719,048    
Convertible Debt [Member] | In The Event Of Default [Member]          
Derivative Instruments and Hedging Activities Disclosures [Line Items]          
Debt discount $ 282,575        
Day one loss due to convertible debt and warrants 139,790        
Principal amount $ 262,500        
Convertible Debt [Member] | Note Three [Member]          
Derivative Instruments and Hedging Activities Disclosures [Line Items]          
Debt discount   $ 60,000      
Day one loss due to convertible debt and warrants   88,033      
Principal amount   $ 60,000      
Minimum [Member]          
Derivative Instruments and Hedging Activities Disclosures [Line Items]          
Risk-free interest rate     0.01%    
Expected life     29 days    
Expected volatility     107.00%    
Maximum [Member]          
Derivative Instruments and Hedging Activities Disclosures [Line Items]          
Expected life     4 years 3 months 22 days    
Expected volatility     590.00%    


v3.3.1.900
DERIVATIVE LIABILITIES (Schedule of Derivative Liabilities) (Details) - USD ($)
3 Months Ended
Nov. 30, 2015
Nov. 30, 2014
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Balance, August 31, 2015 $ 278,393  
Debt discount 342,575
Gain on extinguishment of convertible debt (58,283)
Balance, November 30, 2015 2,102,428  
Convertible Debt [Member]    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Balance, August 31, 2015 278,393  
Debt discount 342,575  
Gain on extinguishment of convertible debt (719,048)  
Losses on change in fair value 2,200,508  
Balance, November 30, 2015 $ 2,102,428  


v3.3.1.900
FINANCIAL INSTRUMENTS (Details) - USD ($)
Nov. 30, 2015
Aug. 31, 2015
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets
Liabilities - Derivative financial instruments $ 2,102,248 $ 278,393
Level 1 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets
Liabilities - Derivative financial instruments
Level 2 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets
Liabilities - Derivative financial instruments
Level 3 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Assets
Liabilities - Derivative financial instruments $ 2,102,248 $ 278,393


v3.3.1.900
COMMON STOCK (Details) - USD ($)
3 Months Ended
Nov. 30, 2015
Oct. 31, 2015
Aug. 31, 2015
COMMON STOCK [Abstract]      
Common stock, shares authorized 1,500,000,000 500,000,000 1,500,000,000
Convertible Debt [Member]      
Debt Instrument [Line Items]      
Conversion, debt amount $ 286,305    
Conversion, shares issued 177,576,102    


v3.3.1.900
COMMON STOCK WARRANTS (Details) - Common Stock Warrants [Member] - $ / shares
3 Months Ended 12 Months Ended
Nov. 30, 2015
Aug. 31, 2015
Class of Warrant or Right [Line Items]    
Number of shares that can be purchased 2,000,000  
Term of warrants 5 years  
Exercise price $ 0.50  
Number of Warrants Outstanding    
Balance 2,000,000  
Granted  
Exercised  
Expired  
Balance 2,000,000 2,000,000
Weighted Average Price    
Balance $ 0.50  
Granted  
Exercised  
Expired  
Balance $ 0.00044 $ 0.50
Weighted Average Remaining Contractual Life    
Balance 4 years 3 months 22 days 4 years 6 months 22 days


v3.3.1.900
CAPITAL LEASE (Details) - USD ($)
1 Months Ended 3 Months Ended
Oct. 31, 2015
Nov. 30, 2015
Nov. 30, 2014
Debt Instrument [Line Items]      
Capital lease, amount $ 43,636    
Capital lease, down payment $ 10,483    
Depreciation   $ 1,435
Interest expense   341,440 $ 460
Capital Lease Obligations [Member]      
Debt Instrument [Line Items]      
Term 24 months    
Monthly payment $ 1,165    
Interest rate 10.31%    
Depreciation   1,435  
Interest expense   $ 550  


v3.3.1.900
GOING CONCERN (Details) - USD ($)
3 Months Ended
Nov. 30, 2015
Nov. 30, 2014
GOING CONCERN [Abstract]    
NET LOSS $ (2,833,910) $ (48,043)


v3.3.1.900
SUBSEQUENT EVENTS (Details) - USD ($)
1 Months Ended
Jan. 07, 2016
Jan. 31, 2016
Nov. 30, 2015
Aug. 31, 2015
Subsequent Event [Line Items]        
Preferred stock, shares authorized     50,000,000 50,000,000
Subsequent Event [Member]        
Subsequent Event [Line Items]        
Conversion, debt amount   $ 26,050    
Conversion, shares issued   54,916,667    
Conversion price   0.005%    
Shares issued for debt retirement 1,000,000      
Debt retired $ 10,000      
Debt issued 25,000      
Early repayment amount $ 31,000      
Late fee 10.00%      
Discount on shares 42.50%      
Preferred stock, shares authorized 1,000,000      
Maturity date Jun. 07, 2016      
That Marketing Solution (CE) (USOTC:TSTS)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more That Marketing Solution (CE) Charts.