NOTES TO THE FINANCIAL STATEMENTS
MARCH 31, 2017 (UNAUDITED)
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization
The Company was incorporated on December 15, 2014 (date of inception) under the laws of the State of Nevada, as CubeScape, Inc. Effective January 5, 2017, the company amended its articles of incorporation and changed the company name to American Rebel Holdings, Inc. The Company anticipates a business combination with its majority shareholder, American Rebel, Inc.
The Company filed a registration statement on Form S-1 which was declared effective by the U.S. Securities and Exchange Commission on October 14, 2015. The Form S-1 allowed the Company to solicit investors for investment in a direct public offering of $60,000. Twenty six (26) investors invested at a price of $0.01 per share for the entire offering which closed on December 11, 2015.
Nature of operations
The Company is developing a branded product that utilizes panoramic vinyl wall graphics generated on a proprietary interactive design portal. The proprietary interactive portal is designed to assist the consumer or end-user in creating wall or cubicle panel art, upgrading and/or enhancing plain home, office and cubicle work space with a new approach to workplace aesthetics. The Companys product will consist of high resolution wall graphics made from professional art, designs, stock-photos and/or user (consumer) provided images that are integrated into unique backdrop. Graphics will be constructed of quality vinyl and low-tack adhesive for ease of application and replacement but durable. On June 9, 2016 a change in control occurred, a sixty percent (60%) ownership interest was obtained by American Rebel, Inc. from our former officer and director and founder. The Company intends to continue with the CubeScape business as well as acquire the business of its control shareholder.
Interim financial statements (March 31, 2017 (unaudited)) and basis of presentation
The accompanying unaudited interim financial statements and related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) for interim financial information, and with the rules and regulations of the United States Securities and Exchange Commission (the SEC) set forth in Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. The unaudited interim financial statements furnished reflect all adjustments (consisting of normal recurring accruals) which are, in the opinion of management, necessary to a fair statement of the results for the interim periods presented. Unaudited interim results are not necessarily indicative of the results for the full fiscal year. These financial statements should be read along with the Annual Report filed on Form 10-K of the Company for the period ended December 31, 2016 and notes thereto contained.
Year end
The Companys year-end is December 31.
Cash and cash equivalents
For the purpose of the statements of cash flows, all highly liquid investments with an original maturity of three months or less are considered to be cash equivalents. The carrying value of these investments approximates fair value.
Revenue recognition
We recognize revenue when all of the following conditions are satisfied: (1) there is persuasive evidence of an arrangement; (2) the product or service has been provided to the consumer; (3) the amount of fees to be paid by the consumer is fixed or determinable; and (4) the collection of our fees or product revenue is probable.
The Company will record revenue when it is realizable and earned and product have been shipped to the consumers or that our service has been rendered to the consumer.
6
Advertising costs
Advertising costs are anticipated to be expensed as incurred; however there were no advertising costs for the three months ended March 31, 2017 and 2016, respectively.
Fair value of financial instruments
Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of December 31, 2016 and March 31, 2017 (unaudited), respectively. The respective carrying value of certain on-balance-sheet financial instruments approximated their fair values. These financial instruments include cash, deferred offering costs and accounts payable. Fair values were assumed to approximate carrying values for cash and payables because they are short term in nature and their carrying amounts approximate fair values or they are payable on demand.
Level 1:
The preferred inputs to valuation efforts are quoted prices in active markets for identical assets or liabilities, with the caveat that the reporting entity must have access to that market. Information at this level is based on direct observations of transactions involving the same assets and liabilities, not assumptions, and thus offers superior reliability. However, relatively few items, especially physical assets, actually trade in active markets.
Level 2: FASB acknowledged that active markets for identical assets and liabilities are relatively uncommon and, even when they do exist, they may be too thin to provide reliable information. To deal with this shortage of direct data, the board provided a second level of inputs that can be applied in three situations.
Level 3: If inputs from levels 1 and 2 are not available, the Financial Accounting Standards Board (the FASB) acknowledges that fair value measures of many assets and liabilities are less precise. The board describes Level 3 inputs as unobservable, and limits their use by saying they shall be used to measure fair value to the extent that observable inputs are not available. This category allows for situations in which there is little, if any, market activity for the asset or liability at the measurement date. Earlier in the standard, FASB explains that observable inputs are gathered from sources other than the reporting company and that they are expected to reflect assumptions made by market participants.
Stock-based compensation
The Company records stock based compensation in accordance with the guidance in ASC Topic 505 and 718 which requires the Company to recognize expense related to the fair value of its employee stock option awards. This eliminates accounting for share-based compensation transactions using the intrinsic value and requires instead that such transactions be accounted for using a fair-value-based method. The Company recognizes the cost of all share-based awards on a graded vesting basis over the vesting period of the award.
The Company accounts for equity instruments issued in exchange for the receipt of goods or services from other than employees in accordance with FASB ASC 718-10 and the conclusions reached by the FASB ASC 505-50. Costs are measured at the estimated fair market value of the consideration received or the estimated fair value of the equity instruments issued, whichever is more reliably measurable. The value of equity instruments issued for consideration other than employee services is determined on the earliest of a performance commitment or completion of performance by the provider of goods or services as defined by FASB ASC 505-50.
Earnings per share
The Company follows ASC Topic 260 to account for earnings per share. Basic earnings per common share (EPS) calculations are determined by dividing net income by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per common share calculations are determined by dividing net income by the weighted average number of common shares and dilutive common share equivalents outstanding. During periods when common stock equivalents, if any, are anti-dilutive they are not considered in the computation.
7
Income taxes
The Company follows ASC Topic 740 for recording provision for income taxes. Deferred tax assets and liabilities are computed based upon the difference between the financial statement and income tax basis of assets and liabilities using the enacted marginal tax rate applicable when the related asset or liability is expected to be realized or settled. Deferred income tax expense or benefit is based on the changes in the asset or liability for each period. If available evidence suggests that it is more likely than not that some portion or all of the deferred tax asset will not be realized, a valuation allowance is required to reduce the deferred tax asset to the amount that is more likely than not to be realized. Future changes in such valuation allowance are included in the provision for deferred income tax in the period of change.
Deferred income tax may arise from temporary differences resulting from income and expense items reported for financial accounting and tax purposes in different periods. Deferred taxes are classified as current or non-current, depending on the classification of assets and liabilities to which they relate. Deferred taxes arising from temporary differences that are not related to an asset or liability are classified as current or non-current depending on the periods in which the temporary differences are expected to reverse.
The Company applies a more-likely-than-not recognition threshold for all tax uncertainties. ASC Topic 740 only allows the recognition of tax benefits that have a greater than fifty percent likelihood of being sustained upon examination by taxing authorities. As of December 31, 2016 and March 31, 2017 (unaudited), the Company reviewed its tax positions and determined there were no outstanding, or retroactive tax positions with less than a 50% likelihood of being sustained upon examination by the taxing authorities, therefore this standard has not had a material effect on the Company.
The Company does not anticipate any significant changes to its total unrecognized tax benefits within the next 12 months.
The Company classifies tax-related penalties and net interest as income tax expense. For the three month periods ended March 31, 2017 and 2016, respectively, no income tax expense has been recorded.
Use of estimates
The preparation of financial statements in conformity with generally accepted accounting principles 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 revenue and expenses during the reporting period. Actual results could differ significantly from those estimates.
Recent pronouncements
The Company evaluated recent accounting pronouncements through March 31, 2017 and believes that none have a material effect on the Companys financial statements except for the following.
In August, 2014, FASB issued ASU No. 2014-15,
Presentation of Financial Statements - Going Concern (Subtopic 205-40): Disclosure of Uncertainties about an Entities Ability to continue as a Going Concern
. The standard is intended to define managements responsibility to decide whether there is substantial doubt about an organizations ability to continue as a going concern and to provide related footnote disclosures. The standard requires management to decide whether there are conditions or events that raise substantial doubt about the entitys ability to continue as a going concern within one year after the date that the financial statements are issued. The standard provides guidance to an organizations management, with principles and definitions that are intended to reduce diversity in the timing and content of disclosures that are commonly provided by organizations in the footnotes. The standard becomes effective for the annual period ending after December 15, 2016, with early application permitted. The adoption of this pronouncement is not expected to have a material impact on our financial statements. Managements evaluations regarding the events and conditions that raise substantial doubt regarding the Companys ability to continue as a going concern are disclosed in Note 2 below.
8
In August 2015, FASB issued ASU 2015-14,
Revenue from Contracts with Customers: Deferral of Effective Date
. In 2014 FASB issued ASU 2014-09,
Revenue from Contracts with Customers,
which provided a framework for addressing revenue recognition issues and replaces almost all existing revenue recognition guidance in current U.S. GAAP. The core principle of ASU 2014-09 is for companies to recognize revenue for the transfer of goods or services to customers in amounts that reflect the consideration to which the company expects to be entitled in exchange for those goods or services. ASU 2014-09 also resulted in enhanced disclosures about revenue, provide guidance for transactions that were not previously addressed comprehensively, and improve guidance for multiple-element arrangements. The amendments in ASU 2015-14 defer the effective date of the new revenue recognition guidance to annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. Early adoption is permitted to the original effective date (December 15, 2016), including interim periods within that reporting period. Management is evaluating the future impact of this guidance on the Companys financial statements and notes thereto.
In August 2015, FASB issued ASU 2015-15,
Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements
. The Company previously reported that in April 2015, the FASB issued ASU 2015-03,
Simplifying the Presentation of Debt Issuance Costs
, which simplifies the presentation of debt issuance costs by requiring that debt issuance costs related to a recognized liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The amendments in ASU 2015-15 address the absence of authoritative guidance within ASU 2015-03 for debt issuance costs related to line-of-credit arrangements such that the SEC staff would not object to an entity deferring and presenting debt issuance costs as an asset and subsequently amortizing the deferred debt issuance costs ratably over the term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. ASU 2015-15 and ASU 2015-03 are effective for financial statements of public business entities issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption is permitted for financial statements that have not been previously issued. The adoption of this guidance is not expected to have a material impact on the Companys financial position, results of operations or cash flows.
In September 2015, the FASB issued ASU 2015-16,
Business Combinations: Simplifying the Accounting for Measurement-Period Adjustments
. The amendments in this ASU require that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined; calculated as if the accounting had been completed at the acquisition date. For public business entities, the amendments in this ASU are effective for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years. The amendments in this ASU should be applied prospectively with earlier application permitted for financial statements that have not been issued. The adoption of this guidance is not expected to have a material impact on the Companys financial position, results of operations or cash flows.
In August 2016The FASB issued ASU No. 2016-15,
Topic 230 Statement of Cash Flows Classification of Certain Cash Receipts and Cash Payments Update No. 2016-15.
. The amendments in the ASU address eight specific cash flow issues with the objective of reducing the existing diversity in practice, as the issues are either unclear or do not have specific guidance under current GAAP. ASU 2016-15 will be effective on January 1, 2018. The adoption of this standard is not expected to have a material impact on the Companys consolidated financial statements.
Amendments clarifying guidance in Topic 205, Risks and Uncertainties, are applicable to entities that have not commenced planned principal operations, which we have commenced recently.
NOTE 2 GOING CONCERN
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the recoverability of assets and the satisfaction of liabilities in the normal course of business. As noted above, the Company is in the development stage and, accordingly, has not yet generated revenues from operations. Since inception, the Company has been engaged in financing activities and executing its business plan of operations and incurring costs and expenses related to its planned direct public offering. As a result, the Company incurred accumulated net losses for the three month periods ended March 31, 2017 and 2016 of ($37,337) and ($63,275), respectively. In addition, the Companys development activities since inception have been sustained through debt financing and the deferral of payments on accounts payable and other expenses.
The Company recently entered into a convertible debt instrument with shareholders of its largest shareholder in the amount of $1,305,000. Of this amount, $1,147,687 was loaned to the Companys largest shareholder as a working capital loan to pay its operating expenses including legal, accounting, product development, brand expansion, and marketing costs. The majority shareholder also used the proceeds to purchase inventory for its product launch scheduled for the second quarter of 2017.
9
The ability of the Company to continue as a going concern is dependent upon its ability to raise capital from the sale of its equity and, ultimately, the achievement of operating revenues. Management believes sufficient funding can be secured through the obtaining of loans, as well as future offerings of its preferred and common stock to institutional and other financial sources. However, no assurance can be given that the Company will obtain this additional working capital, or if obtained, that such funding will not cause substantial dilution its shareholders. If the Company is unable to secure such additional funds from these sources, it may be forced to change or delay its business plan rollout.
These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts, or amounts and classification of liabilities that might result from this uncertainty.
NOTE 3 INTANGIBLE ASSETS
Intangible assets with finite lives are amortized over their estimated useful life. The Company monitors conditions related to these assets to determine whether events and circumstances warrant a revision to the remaining amortization period. The Company tests its intangible assets with finite lives for potential impairment whenever management concludes events or changes in circumstances indicate that the carrying amount may not be recoverable. The original estimate of an assets useful life and the impact of an event or circumstance on either an assets useful life or carrying value involve significant judgment.
During January 2015 the Company acquired certain intangible assets from our founder which consisted of a business plan, artistic designs, stock photography to be used in its cubicle design business, along with various costs related to the development of internal-use software to be used in its operations. In addition the Company acquired certain tangible assets from our founder which consisted of network servers, computers and other computer components, a graphic designers workstation and other office furniture which both our founder and as-needed software developers and designers will use in creating product and services for our operations.
Intangible assets includes the following:
|
|
|
|
|
|
|
|
|
March 31,
2017
|
|
December 31,
2016
|
|
|
|
(unaudited)
|
|
|
(audited)
|
Intangible assets consisting of certain development costs and purchased software for design and graphics
|
|
$
|
20,300
|
|
$
|
20,300
|
Less: Accumulated amortization
|
|
|
(20,300)
|
|
|
(19,877)
|
Net intangible assets
|
|
$
|
-
|
|
$
|
423
|
For the three month periods ended March 31, 2017 and 2016 (unaudited) we recognized $423 and $2,538 in amortization expense, respectively. The acquired intangible assets were placed in service on January 15
th
, 2015. We amortize these intangible assets over a period of twenty-four (24) months which has been deemed their useful life.
NOTE 4 PROPERTY AND EQUIPMENT
Property and equipment includes the following:
|
|
|
|
|
|
|
|
|
March 31,
2017
|
|
December 31,
2016
|
|
|
|
(unaudited)
|
|
|
(audited)
|
Computers and equipment
|
|
$
|
2,000
|
|
$
|
2,000
|
Furniture and workstations
|
|
|
1,700
|
|
|
1,700
|
|
|
|
3,700
|
|
|
3,700
|
Less: Accumulated depreciation
|
|
|
(3700)
|
|
|
(3,623)
|
Net property and equipment
|
|
$
|
-
|
|
$
|
77
|
For the three month periods ended March 31, 2017 and 2016 (unaudited) we recognized $77 and $462 in depreciation expense, respectively. The acquired assets were placed in service on January 15
th
, 2015 (see Note 3 - Intangible Assets). We are depreciating these assets over a period of twenty-four (24) months which has been deemed their useful life.
10
NOTE 5 RELATED PARTY NOTE PAYABLE AND RELATED PARTY TRANSACTIONS
During the three months ended March 31, 2017, the Company made net loans totaling $563,500, for a total of $1,147,687 to American Rebel, Inc., its control shareholder, a related party. American Rebel, Inc owns sixty percent (60%) of the outstanding common stock of the Company. The loans are not interest bearing and are payable on demand.
During the three months ended March 31, 2017, the Company entered into convertible debt instruments with shareholders of its largest shareholder in the amount of $705,000, for a total of $1,305,000. The Company accrued interest expense on this convertible debt of $26,565, for a total of $45,077 at March 31, 2017. Of this amount borrowed under the convertible debt, $1,147,687 was loaned to the Companys largest shareholder as a working capital loan to pay its operating expenses including legal, accounting, product development, brand expansion, and marketing costs. The majority shareholder also used the proceeds of these loans to purchase inventory of its initial product scheduled to launch in the second quarter of 2017.
For the period ended December 31, 2015, the Company executed a promissory note with a related party in the amount of $4,500. The unsecured note payable bears interest at 0% per annum and is due upon demand. The Company amended this note payable to increase it to $6,000 as of December 31, 2015.
The Company recorded rent expense of $0 and $3,000 (included in Administrative and other costs) for the three months ended March 31, 2017 and 2016, respectively. The Company rented office space from its founder on a month-to-month lease for $500 per month. This included all utilities and other incidental costs associated with operating the office space in which to house the Companys computing equipment and its headquarters. The Company stopped this lease in June, 2016.
During the year ended December 31, 2015 the Company recorded and capitalized $24,000 of intangible and tangible assets purchased from our founder. This transaction occurred on January 15, 2015 (see Note 3 - Intangible Assets).
During the year ended December 31, 2016, the Company recorded a contribution to capital of $21,990 as a result of cancellation of debt by related parties.
NOTE 6- CONVERTIBLE DEBENTURE RELATED PARTY
Since September 16, 2016, the Company sold convertible debentures in the amount of $1,305,000 in the form of a 12% three year convertible term notes. Interest is accrued at an annual rate of 12% and is payable in common stock at maturity. Both principal and interest may be converted into common stock at a price of $0.50 per share after the passage of 181 days. The Company may redeem the debenture at its option or force conversion after common stock trades at a price in excess of $1.00 per share for five days. The Holder may force redemption after the Company raised $3 million dollars in equity. The holders of the convertible debentures were issued three year warrants to purchase 1,305,000 shares of the Companys common stock at $1.00 per share. As of March 31, 2017 the Company received $1,305,000 under this convertible debenture. The Company received an additional $100,000 in April 2017 (see Note 12 Subsequent Events).
The convertible debenture holder, based on its agreement, with maturities beginning September 16, 2019 has the option to convert their principal and interest into 2,610,000 (plus 940,000 for accrued interest) shares of common stock. The fair value of the embedded beneficial conversion feature resulted in no discount to the convertible debenture related party at March 31, 2017.
The Company analyzed the conversion option for derivative accounting consideration under ASC 815-15 Derivatives and Hedging and fair value measurement under ASC 820 and determined that the beneficial conversion feature under the convertible denture should be recorded as a discount to debt if market was more than the conversion feature.
The convertible debenture - related party is measured at fair value at the end of each reporting period or termination of the debenture agreement with the change in fair value recorded to earnings. The fair value of the embedded beneficial conversion feature did not result in a discount to the convertible debenture - related party. The discount if and when we have one will be amortized over the term of agreement or modification to the agreement to interest expense using the straight-line method that approximates the effective interest method.
The Company used the eight steps to determine fair value under ASC 820. (1) Identify the item to be valued and the unit of account. (2) Determine the principal or most advantageous market and the relevant market participants. (3) Select the valuation premise to be used for asset measurements. (4) Consider the risk assumptions applicable to liability measurements. (5) Identify available inputs. (6) Select the appropriate valuation technique(s). (7) Make the measurement. (8) Determine amounts to be recognized and information to be disclosed.
11
Fair value was determined by the market price of the Companys publicly traded stock with no discount allowed. This was determined as of the effective date of the agreement entered convertible debenture - related party. The conversion price was then compared to fair value, determined by market price and the difference between the two multiplied by the number of shares that would be issued upon conversion. The Company has not had any market activity within its public market. Private transactions between willing buyers and willing sellers have ranged from $0.02 to $0.15 per share. These transactions were not conducted through a broker dealer network.
As of March 31, 2017, the outstanding balance due the convertible debentures holders was $1,305,000, including $0 in original issue discount or interest.
NOTE 7 EMBEDDED DERIVATIVES FINANCIAL INSTRUMENTS
Since September 2016 the Company entered into a financial instrument, which consists of a convertible debenture, containing a conversion feature. Generally financial instruments are convertible into shares of the Companys common stock; at prices that are either marked to the volume weighted average price of the Companys publicly traded stock or a static price determinative from each financial instrument agreement. These prices may be at a significant discount to market as determined overall by the volume weighted average price of the Companys publicly traded common stock. The Company for all intent and purposes considers these discounts to be fair market value as would be determined in an arms length transaction with a willing buyer and the restrictive nature of the common stock issued, unless issued pursuant to a registration or some other registered shares with the SEC.
The Company accounts for the fair value of the conversion feature in accordance with ASC 815-15,
Derivatives and Hedging; Embedded Derivatives
, which requires the Company to bifurcate and separately account for the conversion features as an embedded derivative contained in the Companys convertible debt and original issue discount notes payable. The Company is required to carry the embedded derivative on its balance sheet at fair value and account for any unrealized change in fair value as a component in its results of operations. The Company valued the embedded derivatives using eight steps to determine fair value under ASC 820. (1) Identify the item to be valued and the unit of account. (2) Determine the principal or most advantageous market and the relevant market participants. (3) Select the valuation premise to be used for asset measurements. (4) Consider the risk assumptions applicable to liability measurements. (5) Identify available inputs. (6) Select the appropriate valuation technique(s). (7) Make the measurement. (8) Determine amounts to be recognized and information to be disclosed.
The fair value of the conversion feature of the financial instrument as of March 31, 2017 was $0. The Company did not record any expense associated with the embedded derivatives at March 31, 2017. No embedded derivative expense was realized as there was no change in the conversion price. The conversion price for this financial instrument was $0.50 per share which is significantly higher than market.
NOTE 8 INCOME TAXES
At March 31, 2017 (unaudited), the Company had a net operating loss carryforward of $169,709, which begins to expire in 2034.
Components of net deferred tax asset, including a valuation allowance, are as follows:
|
|
|
|
|
|
|
|
|
March 31,
2017
(unaudited)
|
|
December 31,
2016
(audited)
|
Deferred tax asset:
|
|
|
|
|
|
Net operating loss carryforward
|
|
$
|
50,913
|
|
$
|
46,330
|
Total deferred tax asset
|
|
|
50,913
|
|
|
46,330
|
Less: Valuation allowance
|
|
|
(50,913)
|
|
|
(46,330)
|
Net deferred tax asset
|
|
$
|
-
|
|
$
|
-
|
Valuation allowance for deferred tax assets as of March 31, 2017 and December 31, 2016 was $50,913 and $46,330, respectively. In assessing the recovery of the deferred tax asset, management considers whether it is more likely than not that some portion or all of the deferred tax asset will not be realized. The ultimate realization of the deferred tax asset is dependent upon the generation of future taxable income in the periods in which those temporary differences become deductible. Management considers the scheduled reversals of future deferred tax assets, projected future taxable income, and tax planning strategies in making this assessment. As a result, management determined it was more likely than not deferred tax assets will not be realized as of March 31, 2017 and December 31, 2016 and recognized 100% valuation allowance for each period.
12
Reconciliation between statutory rate and the effective tax rate for both periods and as of March 31, 2017 (unaudited):
|
|
|
|
Federal statutory rate
|
|
|
(35.0)%
|
State taxes, net of federal benefit
|
|
|
(0.00)%
|
Change in valuation allowance
|
|
|
35.0%
|
Effective tax rate
|
|
|
0.0%
|
NOTE 9 SHARE CAPITAL
The Company is authorized to issue 100,000,000 shares of its $0.001 par value common stock and 1,000,000 shares of its $0.001 par value preferred stock.
Common stock
On December 15, 2014, the Company issued to its founder, an officer and director of the Company, 6,000,000 shares of its $0.001 par value common stock at a price of $0.001 per share for services provided upon organization. The services were valued at $6,000.
On January 15, 2015, the Company issued to its founder 3,000,000 shares of its $0.001 par value common stock at a price of $0.008 per share for certain intangible assets and tangible assets (see Note 3 - Intangible Assets).
The Company filed a registration statement on Form S-1 which was declared effective by the U.S. Securities and Exchange Commission on October 14, 2015. Form S-1 allowed the Company to solicit investors for investment in a direct public offering of $60,000. Twenty six (26) investors invested at a price of $0.01 per share for the entire offering which closed December 11, 2015.
At March 31, 2017 and December 31, 2016, there were 15,000,000 shares of common stock issued and outstanding.
NOTE 10 WARRANTS AND OPTIONS
Since September 16, 2016, in connection with the convertible debenture related party (see Note 8 Convertible Debenture Related Party) the Company issued three year warrants to purchase 1,305,000 shares of the Companys common stock at $1.00 per share. In conjunction with sales of convertible debt subsequent to March 31, 2017, the Company issued warrants to purchase an additional 100,000 shares on identical terms.
As of March 31, 2017, there were 1,305,000 warrants issued and outstanding. As of December 31, 2016, there were 600,000 warrants outstanding to acquire any additional shares of common stock.
The Company evaluates outstanding warrants as derivative liabilities and will recognize any changes in the fair value through earnings. The Company determined that the Warrants have an immaterial fair value at March 31, 2017. The warrants do not trade in a highly active securities market, and as such, the Company estimated the fair value of these common stock equivalents using Black-Scholes and the following assumptions:
Expected volatility was based primarily on historical volatility. Historical volatility was computed using daily pricing observations for recent periods. The Companys common stock has not traded so the volatility computation was based on other similarly situated companies. The Company believes this method produced an estimate that was representative of the Companys expectations of future volatility over the expected term which due to their maturity period as expiry, it was three years. The Company had no reason to believe future volatility over the expected remaining life of these common stock equivalents was likely to differ materially from historical volatility. Expected life was based on three years due to the expiry of maturity. The risk-free rate was based on the U.S. Treasury rate that corresponded to the expected term of the common stock equivalents.
|
|
|
|
|
|
|
|
March 31,
2017 (unaudited)
|
|
December 31,
2016
(audited)
|
Stock Price
|
|
$
|
.01
|
$
|
.01
|
Exercise Price
|
|
$
|
1.00
|
$
|
1.00
|
Term (expected in years)
|
|
|
3.00
|
|
3.00
|
Volatility
|
|
|
49.5%
|
|
118.0%
|
Annual Rate of Dividends
|
|
|
0.0%
|
|
0.0%
|
Risk Free Rate
|
|
|
0.88%
|
|
0.88%
|
13
Stock Purchase Warrant
The following table summarizes all warrant activities for the three months ended March 31, 2017
:
|
|
|
|
|
|
|
|
|
Shares
|
|
Weighted-Average Exercise Price Per Share
|
Remaining term
|
Intrinsic value
|
Outstanding, December 31, 2016
|
|
600,000
|
|
$1.00
|
2.5 years
|
-
|
Granted
|
|
705,000
|
|
$1.00
|
|
-
|
Exercised
|
|
-
|
|
-
|
-
|
-
|
Expired
|
|
-
|
|
-
|
-
|
-
|
Outstanding and Exercisable at March 31, 2017
|
|
1,305,000
|
|
$1.00
|
2.71 year
|
-
|
NOTE 11 SUBSEQUENT EVENTS
The Company evaluated all events that occurred after the balance sheet date of March 31, 2017 through the date the financial statements were issued and determined that there are the following subsequent events to record or disclose.
Subsequent to March 31, 2017, the Company received an additional $100,000 under the convertible debenture related party (see Note 8 Convertible Debenture Related Party) for a total of $1,405,000 and issued an additional 100,000 warrants (see Note 12 Warrants and Options.)
Subsequent to March 31, 2017, the Company made additional loans of $220,000 to its control shareholder through Note receivable related party (see Note 5 Note Receivable, Related Party) for a total of $1,367,687 loaned to date.
The Companys sole Director approved a Stock Purchase and Reorganization Agreement under which the Company would cancel 9,000,000 shares currently owned by its majority shareholder, American Rebel, Inc. and issue 14,621,000 new common shares to the shareholders of American Rebel, Inc., after which American Rebel, Inc. will become a wholly owned subsidiary. To date, the transaction has not been completed.
14