ITEM 1. INTERIM UNAUDITED FINANCIAL STATEMENTS
AIRBORNE WIRELESS NETWORK
INTERIM FINANCIAL STATEMENTS
FEBRUARY 28, 2017
(UNAUDITED)
AIRBORNE WIRELESS NETWORK
BALANCE SHEETS
(Unaudited)
|
|
February 28,
|
|
|
August 31,
|
|
|
|
2017
|
|
|
2016
|
|
Assets
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
689,906
|
|
|
$
|
809
|
|
Prepaid expenses
|
|
|
530,812
|
|
|
|
9,167
|
|
Total Current Assets
|
|
|
1,220,718
|
|
|
|
9,976
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
26,349
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
1,247,067
|
|
|
$
|
9,976
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity (Deficit)
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Line of credit
|
|
$
|
101
|
|
|
$
|
1,985
|
|
Accounts payable and accrued liabilities
|
|
|
534,791
|
|
|
|
53,290
|
|
Due to related parties
|
|
|
103,480
|
|
|
|
45,365
|
|
Total Current Liabilities
|
|
|
638,372
|
|
|
|
100,640
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
638,372
|
|
|
|
100,640
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Deficit)
|
|
|
|
|
|
|
|
|
Common stock, $0.001 par value, 200,000,000 shares authorized;
86,278,258 and 74,097,796 shares issued and outstanding as of
February 28, 2017 and August 31, 2016, respectively
|
|
|
86,279
|
|
|
|
74,098
|
|
Additional paid-in capital
|
|
|
20,430,449
|
|
|
|
51,108
|
|
Accumulated deficit
|
|
|
(19,908,033
|
)
|
|
|
(215,870
|
)
|
Total Stockholders' Equity (Deficit)
|
|
|
608,695
|
|
|
|
(90,664
|
)
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Equity (Deficit)
|
|
$
|
1,247,067
|
|
|
$
|
9,976
|
|
The accompanying notes are an integral part of these unaudited interim financial statements.
AIRBORNE WIRELESS NETWORK
STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
Three Months Ended
|
|
|
Six Months Ended,
|
|
|
|
February 28,
|
|
|
February 29,
|
|
|
February 28,
|
|
|
February 29,
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising and marketing
|
|
|
546,289
|
|
|
|
-
|
|
|
|
606,177
|
|
|
|
-
|
|
Depreciation and amortization
|
|
|
729
|
|
|
|
-
|
|
|
|
729
|
|
|
|
-
|
|
General and administrative expenses
|
|
|
30,018
|
|
|
|
2,932
|
|
|
|
74,827
|
|
|
|
2,932
|
|
Management fees
|
|
|
-
|
|
|
|
-
|
|
|
|
11,635
|
|
|
|
|
|
Professional fees
|
|
|
550,918
|
|
|
|
21,980
|
|
|
|
759,651
|
|
|
|
21,980
|
|
Research and development
|
|
|
315,551
|
|
|
|
-
|
|
|
|
320,651
|
|
|
|
-
|
|
Salaries and wages
|
|
|
147,684
|
|
|
|
-
|
|
|
|
208,191
|
|
|
|
-
|
|
Stock based compensation
|
|
|
14,270,634
|
|
|
|
-
|
|
|
|
17,709,352
|
|
|
|
-
|
|
Total operating expenses
|
|
|
15,861,823
|
|
|
|
24,912
|
|
|
|
19,691,213
|
|
|
|
24,912
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss From Operations
|
|
|
(15,861,823
|
)
|
|
|
(24,912
|
)
|
|
|
(19,691,213
|
)
|
|
|
(24,912
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(145
|
)
|
|
|
-
|
|
|
|
(150
|
)
|
|
|
-
|
|
Tax expense
|
|
|
-
|
|
|
|
|
|
|
|
(800
|
)
|
|
|
-
|
|
Total other expense
|
|
|
(145
|
)
|
|
|
-
|
|
|
|
(950
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(15,861,968
|
)
|
|
$
|
(24,912
|
)
|
|
$
|
(19,692,163
|
)
|
|
$
|
(24,912
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per common share – basic and diluted
|
|
$
|
(0.19
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.25
|
)
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding
|
|
|
82,072,013
|
|
|
|
114,097,796
|
|
|
|
78,560,417
|
|
|
|
114,097,796
|
|
The accompanying notes are an integral part of these unaudited interim financial statements.
AIRBORNE WIRELESS NETWORK
STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
Six Months Ended
|
|
|
|
February 28,
|
|
|
February 29,
|
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Net loss
|
|
$
|
(19,692,163
|
)
|
|
$
|
(24,912
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
729
|
|
|
|
-
|
|
Stock-based compensation
|
|
|
17,709,352
|
|
|
|
-
|
|
Decrease (Increase) in operating assets:
|
|
|
-
|
|
|
|
-
|
|
Prepaid expenses
|
|
|
(521,645
|
)
|
|
|
-
|
|
Increase (Decrease) in operating liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
481,501
|
|
|
|
19,301
|
|
Line of credit
|
|
|
(1,884
|
)
|
|
|
261
|
|
Net Cash Used in Operating Activities
|
|
|
(2,024,110
|
)
|
|
|
(5,350
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Acquisition of property and equipment
|
|
|
(27,078
|
)
|
|
|
-
|
|
Net Cash Used in Investing Activities
|
|
|
(27,078
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Increase (Decrease) in related party payable
|
|
|
58,115
|
|
|
|
(77
|
)
|
Proceeds from issuance of stock
|
|
|
2,682,170
|
|
|
|
-
|
|
Net Cash Provided by (Used in) Financing Activities
|
|
|
2,740,285
|
|
|
|
(77
|
)
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
689,097
|
|
|
|
(5,427
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
809
|
|
|
|
5,427
|
|
Cash and cash equivalents, end of period
|
|
$
|
689,906
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
5
|
|
|
$
|
-
|
|
Cash paid for taxes
|
|
$
|
800
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Non-cash financing transactions:
|
|
|
|
|
|
|
|
|
Related party subscription receivable recorded to contributed capital
|
|
$
|
-
|
|
|
$
|
2,500
|
|
Related party loan forgiven to contributed capital
|
|
$
|
-
|
|
|
$
|
37,557
|
|
Related party assumption of accounts payable
|
|
$
|
-
|
|
|
$
|
33,782
|
|
The accompanying notes are an integral part of these unaudited interim financial statements.
AIRBORNE WIRELESS NETWORK
NOTES TO THE UNAUDITED INTERIM FINANCIAL STATEMENTS
FEBRUARY 28, 2017
NOTE 1 – ORGANIZATION AND DESCRIPTION OF BUSINESS
Airborne Wireless Network (the “Company”) is a Nevada corporation incorporated on January 5, 2011 under the name Ample-Tee. On September 31, 2011, we changed our name to Ample-Tee, Inc. Effective on May 19, 2016, the Company’s corporate name was changed to Airborne Wireless Network. It is based in Simi Valley, California, USA. The Company’s fiscal year end is August 31.
Our business plan contemplates the development, promotion and licensing of a wholesale fully-meshed broadband digital carrier network, which is the first and only true airborne broadband network providing connectivity for worldwide broadband carrier services using commercial aircraft, which is expected to be free of the Internet problems associated with traditional air-to-ground and satellite based airborne communications providers.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation of Interim Financial Statements
The accompanying interim unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the six months ended February 28, 2017 are not necessarily indicative of the results that may be expected for the year ending August 31, 2017. Notes to the unaudited interim financial statements that would substantially duplicate the disclosures contained in the audited consolidated financial statements for fiscal year 2016 have been omitted. This report should be read in conjunction with the audited consolidated financial statements and the footnotes thereto for the fiscal year ended August 31, 2016 included in the Company’s Form 10-K as filed with the Securities and Exchange Commission on December 13, 2016.
Use of Estimates and Assumptions
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Reclassifications
Certain prior period amounts have been reclassified to conform with the current period presentation.
Cash and Cash Equivalents
The Company considers all highly liquid instruments with a maturity of three months or less at the time of issuance to be cash equivalents. As of February 28, 2017, and August 31, 2016 the Company had $689,906 and $809 cash and cash equivalents, respectively. As of February 28, 2017, and August 31, 2016, the company had a revolving line of credit that had a balance of $101 and $1,985, respectively.
Fair Value of Financial Instruments
As required by the Fair Value Measurements and Disclosures Topic of the Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”), fair value is measured based on a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows: (Level 1) observable inputs such as quoted prices in active markets; (Level 2) inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and (Level 3) unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
The Company's financial instruments consist primarily of cash, prepaid expenses, accounts payable and accrued expenses, and debt. The carrying amounts of such financial instruments approximate their respective estimated fair value due to the short-term maturities and approximate market interest rates of these instruments.
The Black-Scholes option valuation model was used to estimate the fair value of common stock options granted to employees and warrants issued to investors. The model includes subjective input assumptions that can materially affect the fair value estimates. The expected volatility is estimated based on the most recent historical period of time, of other comparative securities, equal to the weighted average life of the options.
Long-Lived Assets
Long-lived assets are evaluated for impairment whenever events or changes in business circumstances indicate that the carrying amount of the assets may not be fully recoverable or that the useful lives of these assets are no longer appropriate. Each impairment test is based on a comparison of the undiscounted future cash flows to the recorded value of the asset. If impairment is indicated, the asset is written down to its estimated fair value.
Property and Equipment
Property and equipment are stated at cost. Repair and maintenance costs that do not improve service potential or extend economic life are expensed as incurred. Depreciation is recorded principally by the straight-line method over the estimated useful lives of our assets, which are reviewed periodically and generally have the following ranges:
Office Equipment and Furniture
|
5 years
|
Computer equipment
|
3 years
|
Stock-Based Compensation
ASC 718, "Compensation - Stock Compensation," prescribes accounting and reporting standards for all share-based payment transactions in which employee services are acquired. Transactions include incurring liabilities, or issuing or offering to issue shares, options, and other equity instruments such as employee stock ownership plans and stock appreciation rights. Share-based payments to employees, including grants of employee stock options, are recognized as compensation expense in the financial statements based on their fair values. That expense is recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite service period (usually the vesting period).
The Company accounts for stock-based compensation issued to non-employees and consultants in accordance with the provisions of ASC 505-50, "Equity - Based Payments to Non-Employees." Measurement of share-based payment transactions with non-employees is based on the fair value of whichever is more reliably measurable: (a) the goods or services received; or (b) the equity instruments issued. The fair value of the share-based payment transaction is determined at the earlier of performance commitment date or performance completion date.
Recently Issued Accounting Pronouncements
The Company has reviewed recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected to cause a material impact on our financial statements.
NOTE 3 – PREPAID EXPENSES
Prepaid expenses consisted of the following as of February 28, 2017 and August 31, 2016:
|
|
February 28,
|
|
|
August 31,
|
|
|
|
2017
|
|
|
2016
|
|
Legal and regulatory fees
|
|
$
|
69,793
|
|
|
$
|
9,167
|
|
Advertising and promotion
|
|
|
316,919
|
|
|
|
-
|
|
Recruiting fees
|
|
|
99,000
|
|
|
|
-
|
|
Rent expense
|
|
|
45,100
|
|
|
|
|
|
Total prepaid expenses
|
|
$
|
530,812
|
|
|
$
|
9,167
|
|
NOTE 4 – PROPERTY AND EQUIPMENT
Property and equipment consisted of the following at February 28, 2017 and August 31, 2016:
|
|
February 28,
|
|
|
August 31,
|
|
|
|
2017
|
|
|
2016
|
|
Equipment and furniture
|
|
$
|
14,929
|
|
|
$
|
-
|
|
Computer equipment
|
|
|
12,149
|
|
|
|
-
|
|
Accumulated depreciation
|
|
|
(729
|
)
|
|
|
-
|
|
Property and equipment, net
|
|
$
|
26,349
|
|
|
$
|
-
|
|
Depreciation for six months ended February 28, 2017 and February 29, 2016 is $729 and $0, respectively.
NOTE 5 – CAPITAL STOCK
Authorized Stock
The Company is authorized to issue an aggregate of 200,000,000 common shares with a par value of $0.001 per share. Each common share entitles the holder to one vote, in person or proxy, on any matter on which action of the stockholders of the corporation is sought.
Issuances
During the six months ended February 28, 2017, the Company issued 12,180,462 shares of common stock, as follows:
|
·
|
2,163,604 shares of common stock issued for $1,742,170.
|
|
|
|
|
·
|
752,000 shares of common stock issued from the exercise of warrants for $940,000.
|
|
|
|
|
·
|
9,264,858 shares of common stock to consultants, for services valued at $10,472,000.
|
As at February 28, 2017 and August 31, 2016, the Company had 86,278,258 and 74,097,796 shares of common stock issued and outstanding, respectively.
NOTE 6 – STOCK COMPENSATION PLANS
In the ordinary course of business, the Company may issue stock options to employees, officers and directors from time to time. Fair values of the stock option awards are based on the associated value of the services rendered, where reasonably determinable.
We granted stock options, which was adopted by our board of directors, which provides for equity incentives to be granted to certain employees.
During the year ended August 31, 2016, the Company granted the following stock options:
|
·
|
On August 7, 2016, the Company granted options to an employee, to purchase 50,000 shares of our unregistered common stock at a price of $0.50 per share, that vested immediately and do not expire. The option had a value of $21,500.
|
|
|
|
|
·
|
On August 19, 2016, the Company granted options to an employee, to purchase an aggregate of 4,500,000 shares of our unregistered common stock at a price of $0.75 per share for 1/3 of the shares vesting on August 19, 2017, $1.25 per share for 1/3 of the shares vesting on August 19, 2018, and $2.00 per share for 1/3 of the shares vesting on August 19, 2019. The options expire 5 years after the date of vesting, unless the employee is terminated pursuant to his employment agreement. The options had an aggregate value totaling $2,528,880. Total compensation cost expected to be recognized in future periods for unvested options at February 28, 2017 amounted to $1,711,709. During the six months ended February 28, 2017 and 2016, the Company charged to operations stock based compensation expense of $766,362 and $0, respectively.
|
During the six months ended February 28, 2017, the Company granted the following stock options:
|
·
|
On October 7, 2016, the Company granted options to an employee, to purchase an aggregate of 4,500,000 shares of our unregistered common stock at a price of $0.75 per share for 1/3 of the shares vesting on October 7, 2017, $1.25 per share for 1/3 of the shares vesting on October 7, 2018, and $2.00 per share for 1/3 of the shares vesting on October 7, 2019. The options expire 5 years after the date of vesting, unless the employee is terminated pursuant to his employment agreement. The options had an aggregate value totaling $3,571,773. Total compensation cost expected to be recognized in future periods for unvested options at February 28, 2017 amounted to $2,710,633. During the six months ended February 28, 2017, the Company charged to operations stock based compensation expense of $861,140.
|
|
|
|
|
·
|
On November 1, 2016, the Company granted options to an employee, to purchase an aggregate of 4,500,000 shares of our unregistered common stock at a price of $0.75 per share for 1/3 of the shares vesting on November 1, 2017, $1.25 per share for 1/3 of the shares vesting on November 1, 2018, and $2.00 per share for 1/3 of the shares vesting on November 1, 2019. The options expire 5 years after the date of vesting, unless the employee is terminated pursuant to his employment agreement. The options had an aggregate value totaling $3,960,769. Total compensation cost expected to be recognized in future periods for unvested options at February 28, 2017 amounted to $3,171,628. During the six months ended February 28, 2017, the Company charged to operations stock based compensation expense of $789,139.
|
|
|
|
|
·
|
On January 1, 2017, the Company granted options to an employee, to purchase an aggregate of 3,750,000 shares of our unregistered common stock at a price of $1.25 per share for 1/3 of the shares vesting immediately on January 1, 2017, $1.75 per share for 1/3 of the shares vesting on January 1, 2018, and $2.50 per share for 1/3 of the shares vesting on January 1, 2019. The options expire 5 years after the date of vesting, unless the employee is terminated pursuant to his employment agreement. The options had an aggregate value totaling $5,143,711. Total compensation cost expected to be recognized in future periods for unvested options at February 28, 2017 amounted to $3,020,462. During the six months ended February 28, 2017, the Company charged to operations stock based compensation expense of $2,123,249.
|
|
|
|
|
·
|
On January 1, 2017, the Company granted options to an employee, to purchase an aggregate of 50,000 shares of our unregistered common stock at a price of $1.25 per share vesting immediately on January 1, 2017. The options expire December 31, 2021, unless the employee is terminated pursuant to her employment agreement. The options had an aggregate value totaling $67,894. During the six months ended February 28, 2017, the Company charged to operations stock based compensation expense of $67,894.
|
|
|
|
|
·
|
On February 1, 2017, the Company granted options to an employee, to purchase an aggregate of 6,000,000 shares of our unregistered common stock at a price of $2.00 per share for 1/3 of the shares vesting on January 1, 2018, $2.75 per share for 1/3 of the shares vesting on January 1, 2019, and $3.25 per share for 1/3 of the shares vesting on January 1, 2020. The options expire 5 years after the date of vesting, unless the employee is terminated pursuant to his employment agreement. The options had an aggregate value totaling $11,134,303. Total compensation cost expected to be recognized in future periods for unvested options at February 28, 2017 amounted to $10,603,465. During the six months ended February 28, 2017, the Company charged to operations stock based compensation expense of $530,837.
|
Stock option activity during the six months ended February 28, 2017 was as follows:
|
|
Options Outstanding
|
|
|
|
Number
of Shares
|
|
|
Weighted- Average Exercise Price
|
|
|
Fair Value on
Grant Date
|
|
|
Intrinsic
Value
|
|
Balances as of August 31, 2016
|
|
|
4,550,000
|
|
|
$
|
1.32
|
|
|
$
|
2,550,380
|
|
|
$
|
115,000
|
|
Granted
|
|
|
18,800,000
|
|
|
|
1.86
|
|
|
|
23,878,450
|
|
|
|
2,015,000
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Forfeited
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Balances as of February 28, 2017
|
|
|
23,350,000
|
|
|
$
|
1.75
|
|
|
$
|
26,428,830
|
|
|
$
|
2,130,000
|
|
Aggregate intrinsic value is the sum of the amounts by which the quoted market price of the Company's stock exceeded the exercise price of the stock options at February 28, 2017 for those stock options for which the quoted market price was in excess of the exercise price ("in-the-money options"). As of February 28, 2017, 1,350,000 options to purchase shares of common stock were exercisable and the intrinsic values of these options are $2,130,000. As of February 28, 2017, the intrinsic value of 22,000,000 outstanding options is $0, as these options to employees vest in future periods.
The fair value of each option on the date of grant is estimated using the Black Scholes option valuation model. The following weighted-average assumptions were used for options granted during the six months ended February 28, 2017 and 2016:
|
|
Six Months Ended
|
|
|
|
February 28,
|
|
|
February 29,
|
|
|
|
2017
|
|
|
2016
|
|
Expected term
|
|
5.00 - 7.92 years
|
|
|
|
-
|
|
Expected average volatility
|
|
179% - 184%
|
|
|
|
-
|
|
Expected dividend yield
|
|
-
|
|
|
|
-
|
|
Risk-free interest rate
|
|
1.17% - 2.25%
|
|
|
|
-
|
|
The following table summarizes information relating to outstanding and exercisable stock options as of February 28, 2017:
Options Outstanding
|
|
|
Options Exercisable
|
|
|
|
|
Weighted Average
|
|
|
|
|
|
|
|
|
|
|
Number
|
|
|
Remaining Contractual
|
|
|
Weighted Average
|
|
|
Number
|
|
|
Weighted Average
|
|
of Shares
|
|
|
life (in years)
|
|
|
Exercise Price
|
|
|
of Shares
|
|
|
Exercise Price
|
|
50,000
|
|
|
No expiration
|
|
|
$
|
0.5
|
|
|
|
50,000
|
|
|
$
|
0.50
|
|
4,500,000
|
|
|
|
6.47
|
|
|
$
|
1.33
|
|
|
|
-
|
|
|
$
|
-
|
|
4,500,000
|
|
|
|
6.61
|
|
|
$
|
1.33
|
|
|
|
-
|
|
|
$
|
-
|
|
4,500,000
|
|
|
|
6.68
|
|
|
$
|
1.33
|
|
|
|
-
|
|
|
$
|
-
|
|
3,750,000
|
|
|
|
5.84
|
|
|
$
|
1.83
|
|
|
|
1,250,000
|
|
|
$
|
1.25
|
|
6,000,000
|
|
|
|
6.84
|
|
|
$
|
2.67
|
|
|
|
|
|
|
$
|
-
|
|
50,000
|
|
|
|
4.84
|
|
|
$
|
1.25
|
|
|
|
50,000
|
|
|
$
|
1.25
|
|
23,350,000
|
|
|
|
|
|
|
|
|
|
|
|
1,350,000
|
|
|
|
|
|
NOTE 7 – WARRANTS
We accounted for the issuance of Warrants 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.
During the period ended February 28, 2017, we granted warrants to purchase up to 2,963,292 shares of our common stock, for a period of one year from issuance, at a price ranges of $1.25 to $3.25 per share. During the six months ended February 28, 2017, the Company charged to operations stock based compensation expense of $2,098,733.
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 February 28, 2017 and 2016:
|
|
Six Months Ended
|
|
|
|
February 28,
|
|
|
February 29,
|
|
|
|
2017
|
|
|
2016
|
|
Exercise price
|
|
$1.25 - $3.25
|
|
|
|
|
Expected term
|
|
1 year
|
|
|
|
-
|
|
Expected average volatility
|
|
196% - 216%
|
|
|
|
-
|
|
Expected dividend yield
|
|
-
|
|
|
|
-
|
|
Risk-free interest rate
|
|
0.66% - 0.90%
|
|
|
|
-
|
|
The following table summarizes information relating to outstanding and exercisable warrants as of February 28, 2017:
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
|
|
152,500
|
|
|
|
0.65
|
|
|
$
|
1.25
|
|
|
|
152,500
|
|
|
$
|
1.25
|
|
10,000
|
|
|
|
0.65
|
|
|
$
|
1.25
|
|
|
|
10,000
|
|
|
$
|
1.25
|
|
1,220,500
|
|
|
|
0.72
|
|
|
$
|
1.25
|
|
|
|
1,220,500
|
|
|
$
|
1.25
|
|
4,110
|
|
|
|
0.76
|
|
|
$
|
1.37
|
|
|
|
4,110
|
|
|
$
|
1.37
|
|
6,098
|
|
|
|
0.80
|
|
|
$
|
1.25
|
|
|
|
6,098
|
|
|
$
|
1.25
|
|
4,762
|
|
|
|
0.81
|
|
|
$
|
1.25
|
|
|
|
4,762
|
|
|
$
|
1.25
|
|
1,000
|
|
|
|
0.90
|
|
|
$
|
1.50
|
|
|
|
1,000
|
|
|
$
|
1.50
|
|
429,688
|
|
|
|
0.90
|
|
|
$
|
1.50
|
|
|
|
429,688
|
|
|
$
|
1.50
|
|
8,334
|
|
|
|
0.92
|
|
|
$
|
1.50
|
|
|
|
8,334
|
|
|
$
|
1.50
|
|
370,000
|
|
|
|
0.95
|
|
|
$
|
2.50
|
|
|
|
370,000
|
|
|
$
|
2.50
|
|
4,300
|
|
|
|
0.96
|
|
|
$
|
3.25
|
|
|
|
4,300
|
|
|
$
|
3.25
|
|
2,211,292
|
|
|
|
|
|
|
|
|
|
|
|
2,211,292
|
|
|
|
|
|
The below table, summarizes warrant activity during the six months ended February 28, 2017:
|
|
Number of
Shares
|
|
|
Weighted- Average Exercise Price
|
|
Balances as of August 31, 2016
|
|
|
-
|
|
|
$
|
-
|
|
Granted
|
|
|
2,963,292
|
|
|
|
1.45
|
|
Exercised
|
|
|
(752,000
|
)
|
|
|
1.25
|
|
Forfeited
|
|
|
-
|
|
|
|
-
|
|
Balances as of February 28, 2017
|
|
|
2,211,292
|
|
|
$
|
1.51
|
|
NOTE 8 – RELATED PARTY TRANSACTIONS
During the six months ended February 28, 2017 and February 29, 2016, the Company received advances from shareholders, one of whom is a director and officer of the Company, in the amount of $58,115 and $33,705 to pay for expenses. The amounts due to the related parties are unsecured and non-interest bearing with no set terms of repayment.
During the six months ended February 28, 2017 and February 29, 2016, the Company incurred management fees of $11,635, respectively, to the director and officer of the Company.
As of February 28, 2017, and August 31, 2016, the Company owed to related parties $103,480 and $45,365, respectively.
NOTE 9 – SUBSEQUENT EVENTS
Subsequent to February 28, 2017 and through the date that these financials were made available, the Company had the following subsequent events:
On March 10, 2017, we issued 13,300 shares of our common stock at a per share price of $1.88, for an aggregate amount of $25,004.
On March 10, 2017, we issued to a consultant 4,132 of our common stock.
On March 10, 2017, we issued 100,000 shares of our common stock as a per share price of $1.65, for an aggregate amount of $165,000.
On March 10, 2017, we issued 100,000 shares of our common stock as a per share price of $1.88, for an aggregate amount of $188,000.
On March 13, 2017, we issued 965,140 shares of our common stock, to comply with a non-dilution agreement.
ITEM 2. MANAGEMENT`S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Exchange Act, which statements involve substantial risks and uncertainties. In some cases, it is possible to identify forward-looking statements because they contain words such as “anticipates,” believes,” “contemplates,” “continue,” “could,” “estimates,” “expects,” “future,” “intends,” “likely,” “may,” “plans,” “potential,” “predicts,” “projects,” “seek,” “should,” “target” or “will,” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions. Many factors could cause our actual operations or results to differ materially from the operations and results anticipated in those forward-looking statements. These factors include, but are not limited to:
|
·
|
our financial performance, including our history of operating losses;
|
|
|
|
|
·
|
our ability to obtain additional funding to continue our operations;
|
|
|
|
|
·
|
our ability to successfully develop and commercialize our products;
|
|
|
|
|
·
|
changes in the regulatory environments of the United States and other countries in which we intend to operate;
|
|
|
|
|
·
|
our ability to attract and retain key management and other personnel;
|
|
|
|
|
·
|
competition from new market entrants;
|
|
|
|
|
·
|
our ability to identify and pursue development of appropriate products; and
|
|
|
|
|
·
|
the other factors contained in the section entitled “Risk Factors” contained in our Current Report on Form 8-K filed with the Securities and Exchange Commission (the “SEC”) on January 4, 2017 (the “Super 8-K”).
|
We have based the forward-looking statements contained in this Current Report primarily regarding our current expectations and projections about future events and trends that we believe may affect our business, financial condition, results of operations and prospects. The outcome of the events described in these forward-looking statements are subject to risks, uncertainties, assumptions, and other factors including those described in the section of the Super 8-K entitled “Risk Factors.” Moreover, we operate in a rapidly changing environment. New risks and uncertainties emerge from time to time, and it is not possible for us to predict all risks and uncertainties that could have an impact on the forward-looking statements used herein.
You should not rely on forward-looking statements as predictions of future events. Except as required by law, neither we nor any other person assumes responsibility for the accuracy and completeness of those forward-looking statements, and we undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date of such statements.
As used in this Quarterly Report, the terms the “Company,” “we,” “us,” and “our” refer to Airborne Wireless Network, a Nevada corporation.
The Company
Airborne Wireless Network was formed as a Nevada corporation on January 5, 2011, with the name
Ample-Tee
to engage in the business of promoting, marketing, selling, and distributing hard to find ergonomic products for the physically disabled.
On September 31, 2011, we changed our name to
Ample-Tee, Inc.
On December 18, 2013, we filed with the state of Nevada Secretary of State, a Certificate of Amendment to our Articles of Incorporation pursuant to which the total authorized number shares of our common stock was increased to 200,000,000 and we provided notice of an anticipated 168.2:1 forward split of our outstanding shares of common stock. A copy of that Certificate of Amendment is attached as Exhibit 3.5 to this Quarterly Report on Form 10-Q.
On May 19, 2016, we changed our name to
Airborne Wireless Network
. We changed our name to Airborne Wireless Network to better associate us with the aviation industry.
On August 3, 2016, we acquired from Apcentive, Inc., a Nevada corporation (“Apcentive”), all of Apcentive’s right, title and interest in and to U.S. Patent No. 6,285,878 B1 and all related support materials, continuations, amendments, updates, and contemplated updates and amendments (collectively, the “Patent”). The Patent relates to a new use for already existing fleets of commercial aircraft to replace low-earth orbit communication satellites.
On August 3, 2016, we acquired from Apcentive the trademark “Infinitus Super Highway” (the “Trademark”).
We are a developmental stage company with a principal business of developing, marketing and licensing a wholesale fully meshed high speed broadband airborne wireless network by linking commercial aircraft in flight, which will be the first and only fully-meshed true airborne broadband system, and which is known as “Infinitus Super Highway.” Infinitus Super Highway will use commercial aircraft as hubs or “mini-satellites,” rather than traditional satellites or terrestrial systems. We believe that Infinitus Super Highway will become the future of airborne communications networks.
On December 12, 2016, we entered into a written Memorandum of Understanding with Electric Lightwave Holdings, Inc., a fiber-based network services provider in the western United States. Pursuant to the provisions of that memorandum, the ground segment of our contemplated Infinitus Super Highway will be supported by Lightwave’s 12,500-mile fiber optics cable and data center network, which is located throughout the western United States, including an undersea cable link to the Hawaiian Islands. A copy of that memorandum is attached as Exhibit 10.1 to that Current Report on Form 8-K filed on December 27, 2016, with the SEC.
On or about December 23, 2016, the Federal Aviation Administration issued to us a project number for our Supplemental Type Certificate Application. After Administration (“FAA”) the FAA project number is ST16664LA-T. That project number will allow us to install a broadband Transceiver System on Boeing 757-200 aircraft.
As of January 9, 2017, we entered into and executed a written Marketing Memorandum of Understanding with Air Lease Corporation, a California corporation, and a leading aircraft leasing company principally engaged in purchasing commercial aircraft and leasing them to its airline customers worldwide. Pursuant to the provisions of that memorandum, Air Lease shall be the exclusive marketing agent for our digital super highway in the sky which provides a high-speed broadband airborne wireless network, known as “Infinitus Super Highway.”
On February 1, 2017, we hired Michael J. Warren to be our Chief Executive Officer. Additionally, on February 1, 2007, we entered into with Mr. Warren a written Employment Agreement which specifies the terms and conditions of his employment as our Chief Executive Officer. A copy of that Employment Agreement is attached as Exhibit 10.1 to that Current Report on Form 8-K filed on February 21, 2017, with the SEC.
On February 13, 2017, upon exercise of warrants therefor, we sold and issued 80,000 shares of our common stock at a price of $1.25 per share, for an aggregate purchase price of $100,000. Those shares were issued and sold pursuant to an exemption from the registration and prospectus delivery requirements of the Securities Act of 1933 (“Securities Act”) specified by the conversions of Section 4(a)(2) of the Securities Act and Rule 506(b) of Regulation D promulgated pursuant thereto. Those shares were sold and issued in a transaction not involving a public offering of securities.
On February 15, 2017, upon exercise of warrants therefor, we sold and issued 80,000 shares of our common stock at a price of $1.25 per share, for an aggregate purchase price of $100,000. Those shares were issued and sold pursuant to an exemption from the registration and prospectus delivery requirements of the Securities Act of 1933 (“Securities Act”) specified by the conversions of Section 4(a)(2) of the Securities Act and Rule 506(b) of Regulation D promulgated pursuant thereto. Those shares were sold and issued in a private transaction not involving a public offering of securities.
On February 20, 2017, upon the exercise of warrants therefor, we sold and issued 592,000 shares of our common stock at a price of $1.25 per share for and aggregate price of $740,000. The purchaser of those shares is not a U.S. person within the meaning of Rule 902(k) of Regulation S and, therefore, those shares of our common stock were issued in a transaction which is exempt from the registration and prospectus delivery requirements of the Securities Act of 1933, pursuant to the provisions of Regulation of S.
Employees
As of February 28, 2016, we had 8 employees. Our officers, director and employees are responsible for all planning, development and operational duties and will continue to do so throughout the early stages of our growth. Additionally, we utilize the services of consultants to assist with the development of our business. Human resource planning will be a part of an ongoing process that will include regular evaluation of our operations. We intend to hire additional employees at such time as we determine it is appropriate. We can provide no assurance or guarantee on the date on which we will hire additional employees.
We have not been involved in any bankruptcy, receivership or similar proceedings since its incorporation nor has it been involved in any reclassification, merger or consolidation.
Plan of Operations
Our business plan contemplates the development, promotion and licensing of Infinitus Super Highway, a wholesale fully-meshed broadband digital carrier network, which is the first and only true airborne broadband network providing connectivity for worldwide broadband carrier services using commercial aircraft, which is an effort to reduce significantly Internet problems associated with traditional air-to-ground and satellite based airborne communications providers. Infinitus Super Highway is the first broadband fully meshed network using high level patented technology to bring speed and reliability in the air.
We intend to become a significant global wholesale communication carrier. We intend to sell wholesale bandwidth to the world’s top telecom and internet services providers using Infinitus Super Highway, which will enable participating aircraft to act as airborne repeaters or routers, sending and receiving broadband signals from one aircraft to the next, which will create a digital superhighway in the sky. We do not intend to become a service provider to individual airline passengers.
Our operations to date have been devoted primarily to start-up business development activities. Our president has performed activities such as:
|
·
|
Negotiating a relationship with a leading aerospace engineering design and manufacturing firm, which contemplates that firm will provide to the Company technical expertise regarding the preparation of systems drawings, designing and manufacturing the onboard hardware and components, and providing software development support.
|
|
|
|
|
·
|
Negotiating a relationship with an appropriate aircraft firm, which contemplates that firm will provide us with the use of 2 aircraft, for the purpose of enabling us to complete the FAA certification process.
|
|
|
|
|
·
|
Negotiating with various persons an employment and consulting relationships, with appropriate management and technical personnel.
|
|
·
|
Negotiating the acquisition from Apcentive, Inc., a California corporation (“Apcentive”), of certain intellectual property, which consists of a patent and a trademark, which are essential for our operations.
|
|
|
|
|
·
|
Negotiating a relationship with a certification and engineering firm pursuant to which that firm shall support the Company in the development of data and analysis to support FAA Civil Certification of Infinitus.
|
|
|
|
|
·
|
Negotiating a relationship with Electric Lightwave Holdings, Inc. pursuant to which the ground segment of our contemplated Infinitus Super Highway will be supported by Lightwave’s 12,500 mile fiber optics cable and data center network, which is located throughout the western United States, including an undersea cable link to the Hawaiian Islands.
|
|
|
|
|
·
|
Negotiating with Air Lease Corporation a relationship pursuant to which Air Lease Corporation will act as the exclusive marketing agent and use its extensive network of airline customers to market our Infinitus Super Highway to multiple airline customers throughout the world.
|
|
|
|
|
·
|
Negotiating a relationship with German Aerospace Center (DLR) spinoff ViaLight pursuant to which ViaLight and we will explore integrating a laser-based communication system into our Infinitus Super Highway broadband wireless network.
|
We have no plans to change our plan of operations.
We anticipate that our revenues would come from “facilitating global high-speed data communications” using Infinitus Super Highway. We anticipate that our primary customers will be global communication, wholesalers, data wholesalers, VOIP carriers, and government agencies (FAA, DOD, TSA, etc.). As of the date of this Current Report, we have not licensed Infinitus Super Highway.
Products and Services
Infinitus Super Highway is for use on existing aircraft to replace low-earth orbit communication satellites. Infinitus Super Highway will provide a low-cost, broadband wireless communication infrastructure, by using and modifying existing, small, lightweight low-power, low-cost microwave relay station equipment onboard aircraft. Each equipped aircraft would have a broadband wireless communication link to one or more neighboring aircraft or ground stations and be a part of seamless airborne repeaters, providing broadband wireless communication gateways along a flight path. Those broadband wireless communication services will provide Internet access for customers’ onboard in-flight aircraft.
Infinitus Super Highway is expected to be extremely robust, as it is a “fully-meshed” network, which utilizes commercial aircraft as its hubs. It also uses a proportionally smaller number of “earth-stations” as its “up/down-links.”
As new software becomes available, Infinitus Super Highway can be easily updated. When new and more efficient data-transmission technologies emerge, upgrading Infinitus can be as easy as replacing a single module, and the system is ready for “the future.” Infinitus Super Highway is never obsolete. Satellite technology, on the other hand, in most cases, has already been surpassed by the time a satellite is launched. These cannot be upgraded or serviced once launched.
It is anticipated that Infinitus Super Highway would be the first and only airborne broadband fully meshed digital network, using patented technology, to bring speed and reliability to the far corners of the earth.
Change in Control of the Company
We are not aware of any arrangements that might result in a change in control of the Company.
Registered Agent
We are required by Section 78.090 of the Nevada Revised Statutes (the “NRS”) to maintain a registered agent in the State of Nevada. Our registered agent for this purpose is State Agent and Transfer Syndicate, Inc., 112 N. Curry Street, Carson City, Nevada 89703. All legal process and any demand or notice authorized by law to be served upon us may be served upon our registered agent in the State of Nevada in the manner provided in NRS Section 14.020(2).
Transfer Agent
We have engaged the service of Columbia Stock Transfer, 1869 E. Seltice Way, Suite 292, Post Falls, Idaho 83854, to act as our transfer agent and registrar.
Results of Operations
The following summary of our results of operations should be read in conjunction with our financial statements for the three and six months ended February 28, 2017 and February 29, 2016, which are included herein.
Our operating results for the six months ended February 28, 2017 and February 29, 2016, and the changes between those periods for the respective items are summarized as follows:
|
|
Six Months Ended
|
|
|
|
|
|
|
February 28,
|
|
|
February 29,
|
|
|
|
|
Statement of Operations Data:
|
|
2017
|
|
|
2016
|
|
|
Changes
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Total operating expenses
|
|
|
19,691,213
|
|
|
|
24,912
|
|
|
|
19,666,301
|
|
Other expenses
|
|
|
950
|
|
|
|
-
|
|
|
|
950
|
|
Net loss
|
|
$
|
19,692,163
|
|
|
$
|
24,912
|
|
|
$
|
19,667,251
|
|
We have not earned any revenues for the six months ended February 28, 2017.
The increase in net loss by $19,667,251 during the six months ended February 28, 2017 from the same period during 2016, was primarily due to operations commencing on the development of our Infinitus Super Highway in the current year. The net loss is from increased operating expenses, primarily from issuances of common stock for compensation. Other expenses for the six months ended February 28, 2017, are for interest and state tax expenses.
Our operating expenses for the six months ended February 28, 2017 and February 29, 2016, and the changes between those periods for the respective items are summarized as follows:
|
|
Six Months Ended
|
|
|
|
|
|
|
February 28,
|
|
|
February 29,
|
|
|
|
|
Operating Expenses:
|
|
2017
|
|
|
2016
|
|
|
Changes
|
|
|
|
|
|
|
|
|
|
|
|
Advertising and marketing
|
|
$
|
606,177
|
|
|
$
|
-
|
|
|
$
|
606,177
|
|
Depreciation and amortization
|
|
|
729
|
|
|
|
-
|
|
|
|
729
|
|
General and administrative expenses
|
|
|
74,827
|
|
|
|
2,932
|
|
|
|
71,895
|
|
Management fees
|
|
|
11,635
|
|
|
|
-
|
|
|
|
11,635
|
|
Professional fees
|
|
|
759,651
|
|
|
|
21,980
|
|
|
|
737,671
|
|
Research and development
|
|
|
320,651
|
|
|
|
-
|
|
|
|
320,651
|
|
Salaries and wages
|
|
|
208,191
|
|
|
|
-
|
|
|
|
208,191
|
|
Stock based compensation
|
|
|
17,709,352
|
|
|
|
-
|
|
|
|
17,709,352
|
|
Total operating expenses
|
|
$
|
19,691,213
|
|
|
$
|
24,912
|
|
|
$
|
19,666,301
|
|
The increase in stock based compensation was primarily due to the issuance of 7,700,000 shares for a value of $8,932,000 per the marketing memorandum of understanding that we signed with an aircraft leasing provider. Additional stock based compensation was for the issuance of 1,564,858 shares of common stock to consultants for a value of $1,540,000, $2,098,733 for warrants issued to shareholders, and $5,138,619 for stock option grants to employees. Additional operating expenses related to an expansion of our operations advertising and development of our Infinitus Super Highway and an increase general operating expenses related to accounting, audit, legal and other professional fees for SEC filings, investor relations, and payroll.
Our operating results for the three months ended February 28, 2017 and February 29, 2016, and the changes between those periods for the respective items are summarized as follows:
|
|
Three Months Ended
|
|
|
|
|
|
|
February 28,
|
|
|
February 29,
|
|
|
|
|
Statement of Operations Data:
|
|
2017
|
|
|
2016
|
|
|
Changes
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Total operating expenses
|
|
|
15,861,823
|
|
|
|
24,912
|
|
|
|
15,836,911
|
|
Other expenses
|
|
|
145
|
|
|
|
-
|
|
|
|
145
|
|
Net loss
|
|
$
|
15,861,968
|
|
|
$
|
24,912
|
|
|
$
|
15,837,056
|
|
The net loss is from increased operating expenses, primarily from issuances of common stock for compensation. Other expenses for the three months ended February 28, 2017, are for interest expenses.
Our operating expenses for the three months ended February 28, 2017 and February 29, 2016, and the changes between those periods for the respective items are summarized as follows:
|
|
Three Months Ended
|
|
|
|
|
|
|
February 28,
|
|
|
February 29,
|
|
|
|
|
Operating Expenses:
|
|
2017
|
|
|
2016
|
|
|
Changes
|
|
|
|
|
|
|
|
|
|
|
|
Advertising and marketing
|
|
$
|
546,289
|
|
|
$
|
-
|
|
|
$
|
546,289
|
|
Depreciation and amortization
|
|
|
729
|
|
|
|
-
|
|
|
|
729
|
|
General and administrative expenses
|
|
|
30,018
|
|
|
|
2,932
|
|
|
|
27,086
|
|
Management fees
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Professional fees
|
|
|
550,918
|
|
|
|
21,980
|
|
|
|
528,938
|
|
Research and development
|
|
|
315,551
|
|
|
|
-
|
|
|
|
315,551
|
|
Salaries and wages
|
|
|
147,684
|
|
|
|
-
|
|
|
|
147,684
|
|
Stock based compensation
|
|
|
14,270,634
|
|
|
|
-
|
|
|
|
14,270,634
|
|
Total operating expenses
|
|
$
|
15,861,823
|
|
|
$
|
24,912
|
|
|
$
|
15,836,911
|
|
The increase in stock based compensation was primarily due to the issuance of 7,700,000 shares for a value of $8,932,000 per marketing memorandum of understanding that we signed with an aircraft leasing provider. Additional stock based compensation was for the issuance of 26,700 shares of common stock to consultants for a value of $30,000, $1,070,551 for warrants issued to shareholders, and $4,238,083 for stock option grants to employees. Additional operating expenses related to an expansion of our operations advertising and development of our Infinitus Super Highway, and an increase general operating expenses in accounting, audit, legal and other professional fees for SEC filings, investor relations, and payroll.
We have not attained profitable operations and are dependent upon obtaining financing and have historically relied on the issuance of our equity and loans from related parties. For these reasons our auditors, on our Form 10-K as filed with the SEC on December 13, 2016, issued a going concern qualification in its opinion.
Liquidity and Capital Resources
|
|
February 28,
|
|
|
August 31,
|
|
|
|
|
Balance Sheet Data:
|
|
2017
|
|
|
2016
|
|
|
Changes
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
689,906
|
|
|
$
|
809
|
|
|
$
|
689,097
|
|
Bank indebtedness
|
|
$
|
101
|
|
|
$
|
1,985
|
|
|
$
|
(1,884
|
)
|
Working capital (deficiency)
|
|
$
|
582,346
|
|
|
$
|
(90,664
|
)
|
|
$
|
673,010
|
|
Total assets
|
|
$
|
1,247,067
|
|
|
$
|
9,976
|
|
|
$
|
1,237,091
|
|
Total liabilities
|
|
$
|
638,372
|
|
|
$
|
100,640
|
|
|
$
|
537,732
|
|
Total stockholders' equity (deficit)
|
|
$
|
608,695
|
|
|
$
|
(90,664
|
)
|
|
$
|
699,359
|
|
As of February 28, 2017, our current assets were $1,220,718 and our current liabilities were $638,372, which resulted in working capital of $582,346. As of August 31, 2016, our current assets were $9,976 and our current liabilities were $100,640, which resulted in a capital deficiency of $90,664. As at February 28, 2017, current assets were comprised of $689,906 in cash and $530,812 in prepaid expenses, compared to $809 in cash and $9,167 in prepaid expenses at August 31, 2016. As at February 28, 2017, current liabilities were comprised of $101 in bank indebtedness, $534,791 in accounts payable and $103,480 in due to related parties compared to $1,985 in bank indebtedness, $53,290 in accounts payable and $45,365 in due to related parties at August 31, 2016.
Our current cash, as of February 28, 2017, will satisfy our immediate liquidity and SEC reporting requirements for the next 12 months, however, we will require additional financing to pursue business activities. We intend to seek equity and/or debt financing to fund our operations over the next 12 months. However, additional equity or debt financing may not be available to us on acceptable terms or at all and, thus, we could fail to satisfy our future cash requirements.
As part of our capital raising efforts, in the six months ended February 28, 2017, we raised $2,682,170 from the issuance of 2,915,604 shares of common stock.
There is substantial doubt if we can fully develop our business plan and continue as an on-going business for the next 12 months, unless we obtain additional cash. Our only source for cash to be used to implement our business plan at this time is investments or loans by others. We must raise cash to implement our strategy.
If we cannot raise additional proceeds by private placements of our common stock or debt financing, we would be required to cease business operations. As a result, investors would lose all of their investments.
|
|
Six Months Ended
|
|
|
|
|
|
|
February 28,
|
|
|
February 29,
|
|
|
|
|
Cash Flow Data:
|
|
2017
|
|
|
2016
|
|
|
Changes
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows used in Operating Activities
|
|
$
|
(2,024,110
|
)
|
|
$
|
(5,350
|
)
|
|
$
|
(2,018,760
|
)
|
Cash Flows used in Investing Activities
|
|
|
(27,078
|
)
|
|
|
-
|
|
|
|
(27,078
|
)
|
Cash Flows provided by (used in) Investing Activities
|
|
|
2,740,285
|
|
|
|
(77
|
)
|
|
|
2,740,362
|
|
Net Increase (decrease) in Cash During Period
|
|
$
|
689,097
|
|
|
$
|
(5,427
|
)
|
|
$
|
694,524
|
|
Cash Flows from Operating Activities
We have not generated positive cash flows from operating activities. For the six months ended February 28, 2017, net cash flows used in operating activities was $2,024,110, consisting of a net loss of $19,692,163 and was reduced by stock based compensation of $17,709,352 and an increase in accounts payable and accrued liabilities of $481,501 and was increased by an increase in prepaid expenses of $521,645, and a decrease in line of credit of $1,884. For the six months ended February 29, 2016, net cash flows used in operating activities was $5,350, primarily from a loss of $24,912 and offset by an increase in accounts payable and accrued liabilities of 19,562.
Cash Flows from Investing Activities
For the six months ended February 28, 2017, we acquired $27,078 of office and computer equipment. For the six months ended February 29, 2016, net cash flows used in investing activities was $0.
Cash Flows from Financing Activities
For the six months ended February 28, 2017, net cash flows provided by financing activities was $2,740,286, consisting of proceeds from issuance of common stock of $2,682,170 and loans from related parties of $58,116. For the six months ended February 29, 2016, net cash flows used in financing activities was $77 for net loan repayment to related parties.
Off Balance Sheet Arrangement
We do not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. In addition, we do not have any undisclosed borrowings or debt, and we have not entered into any synthetic leases. We are, therefore, not materially exposed to any financing, liquidity, market, or credit risk that could arise if we had engaged in such relationships.
Application of Critical Accounting Policies
We have identified the policies below as critical to our business operations and the understanding of our results of operations. The impact on our business operations and any associated risks related to these policies are discussed throughout Management’s Discussion and Analysis of Financial Condition and Results of Operations when such policies affect our reported or expected financial results.
In the ordinary course of business, we have made a number of estimates and assumptions relating to the reporting of results of operations and financial condition in the preparation of our financial statements in conformity with accounting principles generally accepted in the United States (“GAAP”). We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances. The results form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results could differ significantly from those estimates under different assumptions and conditions. We believe that the following discussion addresses our most critical accounting policies, which are those that are most important to the portrayal of our financial condition and results of operations and require our most difficult, subjective, and complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.
The material estimates for our company are that of the stock-based compensation recorded for options and warrants granted and the valuation for the common stock issued for intellectual property, and the income tax valuation allowance recorded for deferred tax assets. The fair values of options and warrants are determined using the Black-Scholes option pricing model. We have no historical data on the accuracy of these estimates. The estimated sensitivity to change is related to the various variables of the Black-Scholes option pricing model stated below. The specific quantitative variables are included in the notes to the consolidated financial statements. The estimated fair value of options is recognized as expense on the straight-line basis over the options’ vesting periods. The fair value of each option granted is estimated on the date of grant using the Black-Scholes option pricing model with the expected life, dividend yield, expected volatility, and risk-free interest rate weighted-average assumptions used for options and warrants granted. Expected volatility for 2017 was estimated using the average historical volatility of three public companies offering services in the same industry classification. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the grant date. The expected life of options is based on the life of the instrument on grant date.
Stock-Based Compensation
ASC 718, "Compensation - Stock Compensation," prescribes accounting and reporting standards for all share-based payment transactions in which employee services are acquired. Transactions include incurring liabilities, or issuing or offering to issue shares, options, and other equity instruments such as employee stock ownership plans and stock appreciation rights. Share-based payments to employees, including grants of employee stock options, are recognized as compensation expense in the financial statements based on their fair values. That expense is recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite service period (usually the vesting period).
The Company accounts for stock-based compensation issued to non-employees and consultants in accordance with the provisions of ASC 505-50, "Equity - Based Payments to Non-Employees." Measurement of share-based payment transactions with non-employees is based on the fair value of whichever is more reliably measurable: (a) the goods or services received; or (b) the equity instruments issued. The fair value of the share-based payment transaction is determined at the earlier of performance commitment date or performance completion date.
Recent accounting pronouncements
For discussion of recently issued and adopted accounting pronouncements, please see Note 2 to the unaudited financial statements included herein.