Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Note
1 – Basis of Presentation
The
interim condensed consolidated financial statements of Players Network (the “Company”) included herein, presented
in accordance with United States generally accepted accounting principles and stated in US dollars, have been prepared by the
Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”).
Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted
accounting principles have been condensed or omitted pursuant to such rules and regulations, although the Company believes that
the disclosures are adequate to not make the information presented misleading.
These
statements reflect all adjustments, which in the opinion of management, are necessary for fair presentation of the information
contained therein. Except as otherwise disclosed, all such adjustments are of a normal recurring nature. It is suggested that
these interim condensed consolidated financial statements be read in conjunction with the financial statements of the Company
for the year ended December 31, 2017 and notes thereto included in the Company’s annual report on Form 10-K filed with the
SEC. The Company follows the same accounting policies in the preparation of interim reports.
Principles
of Consolidation
The
accompanying consolidated financial statements include the accounts of the following entities, all of which are under common control
and ownership:
|
|
|
State
of
|
|
|
|
|
|
|
|
Abbreviated
|
|
Name
of Entity
|
|
|
Incorporation
|
|
|
|
Relationship
|
|
|
|
Reference
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Players
Network
(1)
|
|
|
Nevada
|
|
|
|
Parent
|
|
|
|
PNTV
|
|
Green
Leaf Farms Holdings, LLC
(2)
|
|
|
Nevada
|
|
|
|
Subsidiary
|
|
|
|
GLFH
|
|
(1)
Players
Network entity is in the form of a corporation.
(2)
Majority-owned
subsidiary formed on July 8, 2014, in which PNTV retained 84% ownership, with the remaining 16% held by key experts and advisors.
An additional 1.6% was sold to an investor on December 8, 2014 and 3% was transferred back from a founding member on December
2, 2015, giving PNTV 85.4% ownership and minority interests ownership of 14.6%. The form of the entity was changed from a corporation
to a limited liability company on May 9, 2017 at which time the name was changed from Green Leaf Farms Holdings, Inc. to Green
Leaf Farms Holdings, LLC (“GLFH”).
The
consolidated financial statements herein contain the operations of the subsidiary listed above. All significant inter-company
transactions have been eliminated in the preparation of these financial statements. The parent company, PNTV and subsidiary, GLFH
will be collectively referred to herein as the “Company”, “Players Network” or “PNTV”. The
Company’s headquarters are located in Las Vegas, Nevada and substantially all of its customers are within the United States.
Fair
Value of Financial Instruments
Under
FASB ASC 820-10-05, the Financial Accounting Standards Board establishes a framework for measuring fair value in generally accepted
accounting principles and expands disclosures about fair value measurements. This Statement reaffirms that fair value is the relevant
measurement attribute. The adoption of this standard did not have a material effect on the Company’s financial statements
as reflected herein. The carrying amounts of cash, accounts payable and accrued expenses reported on the balance sheets are estimated
by management to approximate fair value primarily due to the short term nature of the instruments. In addition, the Company had
debt instruments that required fair value measurement on a recurring basis.
Inventory
Inventories
are stated at the lower of cost or market. Cost is determined on a standard cost basis that approximates the first-in, first-out
(FIFO) method. Market is determined based on net realizable value. Appropriate consideration is given to obsolescence, excessive
levels, deterioration, and other factors in evaluating net realizable value. Our cannabis products consist of prepackaged purchased
goods ready for resale, and cannabis flower grown in-house under our cultivation license, along with produced edibles and extracts
developed under our production license.
Construction
in Progress
The
Company is constructing a grow house in its leased facility, which became operational during the second quarter of 2017 upon completion
of the first phase of improvements, at which time depreciation commenced. On May 31, 2017, the Company placed in service $373,842
of leasehold improvements incurred during the first phase of construction. Phase 2 commenced in July and will be capitalized on
the balance sheet under Construction in Progress. The total estimated cost to complete construction of the facility is approximately
$1.7 million, and an additional $492,870 of construction costs have been capitalized as of March 31, 2018.
Players
Network
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Revenue
Recognition
Effective January 1, 2018, the Company
adopted ASC 606 — Revenue from Contracts with Customers. Under ASC 606, the Company recognizes revenue from the commercial
sales of products, licensing agreements and contracts to perform pilot studies by applying the following steps: (1) identify the
contract with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate
the transaction price to each performance obligation in the contract; and (5) recognize revenue when each performance obligation
is satisfied. For the comparative periods, revenue has not been adjusted and continues to be reported under ASC 605 — Revenue
Recognition. Under ASC 605, revenue is recognized when the following criteria are met: (1) persuasive evidence of an arrangement
exists; (2) the performance of service has been rendered to a customer or delivery has occurred; (3) the amount of fee to be paid
by a customer is fixed and determinable; and (4) the collectability of the fee is reasonably assured.
There was no impact on the Company’s financial statements
as a result of adopting Topic 606 for the three months ended March 31, 2018 and 2017, or the twelve months ended December 31,
2017.
Revenue
is primarily generated through our subsidiary, Green Leaf Holdings, LLC. Green Leaf recognizes revenue from the sale of the following
cannabis products and services to licensed dispensaries within the state of Nevada:
|
●
|
Premium
organic medical cannabis sold wholesale to licensed retailers
|
|
●
|
Recreational
marijuana cannabis products sold wholesale to distributors and retailers
|
|
●
|
Extraction
products such as oils and waxes derived from in-house cannabis production
|
|
●
|
Processing
and extraction services for licensed medical cannabis cultivators in Nevada
|
|
●
|
High
quality cannabis strains in the form of vegetative cuttings for sale to licensed medical cannabis cultivators in Nevada
|
Revenue
from the sale of our cannabis products is recognized by our subsidiary at the point of sale, at which time payment is received.
Management estimates an allowance for sales returns.
The
Company also intends to recognize revenue from its internet television platform from internally generated products and from partnered
merchants when the following criteria are met: persuasive evidence of an arrangement exists; delivery has occurred; the selling
price is fixed or determinable; and collectability is reasonably assured. These criteria are met when the customers purchase a
product or access a web-based video, the product or web-based video has been electronically delivered to the purchaser and payment
has been received. At that time, the Company’s obligations to the customer is substantially complete. The Company records
the net amount it retains from the sale of items from its internet television platform after paying any agreed upon percentage
of the purchase price to the featured advertising merchant excluding any applicable taxes. Revenue is recorded on a net basis
because the Company is acting as an agent of the partnered merchant in the transaction. Provisions for discounts and rebates to
customers, estimated returns and allowances, and other adjustments are provided for in the same period the related sales are recorded.
The Company defers any revenue for which the product has not been delivered or is subject to refund until such time that the Company
and the customer jointly determine that the product has been delivered or no refund will be required.
Network
revenue consists of monthly network broadcast subscription revenue, which is recognized over the period in which the subscription
service is available. Broadcast television advertising revenue is recognized when advertisements are aired. Video production revenue
is recognized as digital video film is completed and accepted by the customer and collection is reasonably assured.
Deferred
Rent Obligation
The
Company has entered into operating lease agreements for its corporate office and GLFH’s warehouse which contains provisions
for future rent increases. In accordance with generally accepted accounting principles, the Company records monthly rent expense
equal to the total of the payments due over the lease term, divided by the number of months of the lease terms. The difference
between rent expense recorded and the amount paid is credited or charged to “Deferred rent obligation,” which is reflected
as a separate line item in the accompanying Balance Sheets.
Basic
and Diluted Loss Per Share
Basic
earnings per share (“EPS”) are computed by dividing net income (the numerator) by the weighted average number of common
shares outstanding for the period (the denominator). Diluted EPS is computed by dividing net income by the weighted average number
of common shares and potential common shares outstanding (if dilutive) during each period. Potential common shares include stock
options, warrants and restricted stock. The number of potential common shares outstanding relating to stock options, warrants
and restricted stock is computed using the treasury stock method.
The
reconciliation of the denominators used to calculate basic EPS and diluted EPS for the three months ended March 31, 2018
and 2017 are as follows:
|
|
For the Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2018
|
|
|
2017
|
|
Weighted average common shares outstanding – basic
|
|
|
586,016,447
|
|
|
|
541,027,572
|
|
Plus: Potentially dilutive common shares:
|
|
|
|
|
|
|
|
|
Stock options and warrants
|
|
|
25,108,046
|
|
|
|
-
|
|
Weighted average common shares outstanding – diluted
|
|
|
611,124,493
|
|
|
|
541,027,572
|
|
For
the three months ended March 31, 2017, potential dilutive securities had an anti-dilutive effect and were not included in the
calculation of diluted net loss per common share. Stock options and warrants excluded from the calculation of diluted EPS because
their effect was anti-dilutive were 125,868,158 and 127,700,002 as of March 31, 2018 and 2017, respectively.
Derivative
Liability
The
Company evaluates its convertible instruments, options, warrants or other contracts to determine if those contracts or embedded
components of those contracts qualify as derivatives to be separately accounted for under ASC Topic 815, “Derivatives and
Hedging.” The result of this accounting treatment is that the fair value of the derivative is marked-to-market each balance
sheet date and recorded as a liability. In the event that the fair value is recorded as a liability, the change in fair value
is recorded in the statement of operations as other income (expense). Upon conversion or exercise of a derivative instrument,
the instrument is marked to fair value at the conversion date and then that fair value is reclassified to equity. Equity instruments
that are initially classified as equity that become subject to reclassification under ASC Topic 815 are reclassified to liabilities
at the fair value of the instrument on the reclassification date. We analyzed the derivative financial instruments (the Convertible
Note and tainted Warrant), in accordance with ASC 815. The objective is to provide guidance for determining whether an equity-linked
financial instrument is indexed to an entity’s own stock. This determination is needed for a scope exception which would
enable a derivative instrument to be accounted for under the accrual method. The classification of a non-derivative instrument
that falls within the scope of ASC 815-40-05 “Accounting for Derivative Financial Instruments Indexed to, and Potentially
Settled in, a Company’s Own Stock” also hinges on whether the instrument is indexed to an entity’s own stock.
A non-derivative instrument that is not indexed to an entity’s own stock cannot be classified as equity and must be accounted
for as a liability. There is a two-step approach in determining whether an instrument or embedded feature is indexed to an entity’s
own stock. First, the instrument’s contingent exercise provisions, if any, must be evaluated, followed by an evaluation
of the instrument’s settlement provisions. The Company utilized multinomial lattice models that value the derivative liability
within the notes based on a probability weighted discounted cash flow model. The Company utilized the fair value standard set
forth by the Financial Accounting Standards Board, defined as the amount at which the assets (or liability) could be bought (or
incurred) or sold (or settled) in a current transaction between willing parties, that is, other than in a forced or liquidation
sale.
Players
Network
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Recent
Accounting Pronouncements
In
May 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”)
No. 2017-09
,
Compensation — Stock Compensation (Topic 718): Scope of Modification
Accounting.
ASU 2017-09, which provides guidance about which changes to the terms or conditions of a share-based payment award
require an entity to apply modification accounting in Topic 718.
Per ASU 2017-9, a
n entity
should account for the effects of a modification unless all the following are met: (1) the fair value (or calculated value or
intrinsic value, if such an alternative measurement method is used) of the modified award is the same as the fair value (or calculated
value or intrinsic value, if such an alternative measurement method is used) of the original award immediately before the original
award is modified. If the modification does not affect any of the inputs to the valuation technique that the entity uses to value
the award, the entity is not required to estimate the value immediately before and after the modification, (2) the vesting conditions
of the modified award are the same as the vesting conditions of the original award immediately before the original award is modified,
and (3) the classification of the modified award as an equity instrument or a liability instrument is the same as the classification
of the original award immediately before the original award is modified. The current disclosure requirements in Topic 718 apply
regardless of whether an entity is required to apply modification accounting under the amendments in ASU 2017-9.
ASU
2017-9 is effective for public business entities for annual and interim periods in fiscal years beginning after December 15, 2017.
Early adoption is permitted, including adoption in any interim period, for (1) public business entities for reporting periods
for which financial statements have not yet been issued and (2) all other entities for reporting periods for which financial statements
have not yet been made available for issuance. The amendments in this ASU should be applied prospectively to an award modified
on or after the adoption date. The adoption of
ASU 2017-9
is not expected to have a material impact on the Company’s
financial statements or related disclosures.
No
other new accounting pronouncements, issued or effective during the three months ended March 31, 2018, have had or are expected
to have a significant impact on the Company’s financial statements.
Note
2 – Going Concern
As
shown in the accompanying condensed consolidated financial statements, the Company has incurred recurring losses from operations
resulting in an accumulated deficit of ($40,150,925), and as of March 31, 2018, the Company’s current liabilities exceeded
its current assets by $6,098,131. These factors raise substantial doubt about the Company’s ability to continue as a going
concern. Management is actively pursuing new ventures to increase revenues. In addition, the Company is currently seeking additional
sources of capital to fund short term operations. Management believes these factors will contribute toward achieving profitability.
The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue
as a going concern.
The
financial statements do not include any adjustments that might result from the outcome of any uncertainty as to the Company’s
ability to continue as a going concern. These financial statements also do not include any adjustments relating to the recoverability
and classification of recorded asset amounts, or amounts and classifications of liabilities that might be necessary should the
Company be unable to continue as a going concern.
Note
3 – Related Party
Officers
On
January 1, 2018, pursuant to the CFO’s employment agreement, Mr. Lawrence earned $12,960 of compensation to be paid with
the issuance of 100,077 shares of common stock based on the closing stock price. The shares have not yet been issued.
Note
4 – Fair Value of Financial Instruments
Under
FASB ASC 820-10-5, fair value is defined as the price that would be received to sell an asset or paid to transfer a liability
in an orderly transaction between market participants at the measurement date (an exit price). The standard outlines a valuation
framework and creates a fair value hierarchy in order to increase the consistency and comparability of fair value measurements
and the related disclosures. Under GAAP, certain assets and liabilities must be measured at fair value, and FASB ASC 820-10-50
details the disclosures that are required for items measured at fair value.
Players
Network
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
The
Company has convertible notes that must be measured under the new fair value standard. The Company’s financial assets and
liabilities are measured using inputs from the three levels of the fair value hierarchy. The three levels are as follows:
Level
1 - Inputs are unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability
to access at the measurement date.
Level
2 - Inputs include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar
assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability
(e.g., interest rates, yield curves, etc.), and inputs that are derived principally from or corroborated by observable market
data by correlation or other means (market corroborated inputs).
Level
3 - Unobservable inputs that reflect our assumptions about the assumptions that market participants would use in pricing the asset
or liability.
The
following schedule summarizes the valuation of financial instruments at fair value on a non-recurring basis in the balance sheets
as of March 31, 2018 and December 31, 2017, respectively:
|
|
Fair
Value Measurements at March 31, 2018
|
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
65,142
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Total
assets
|
|
|
65,142
|
|
|
|
-
|
|
|
|
-
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible
debentures, net of discounts of $551,891
|
|
|
-
|
|
|
|
-
|
|
|
|
404,959
|
|
Short
term debt, net of discounts of $308,107
|
|
|
-
|
|
|
|
913,893
|
|
|
|
-
|
|
Derivative
liability
|
|
|
-
|
|
|
|
-
|
|
|
|
3,672,320
|
|
Total
liabilities
|
|
|
-
|
|
|
|
913,893
|
|
|
|
4,077,279
|
|
|
|
$
|
65,142
|
|
|
$
|
(913,893
|
)
|
|
$
|
(4,077,279
|
)
|
|
|
Fair
Value Measurements at December 31, 2017
|
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
65,840
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Total
assets
|
|
|
65,840
|
|
|
|
-
|
|
|
|
-
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible
debentures, net of discounts of $790,621
|
|
|
-
|
|
|
|
-
|
|
|
|
374,679
|
|
Short
term debt, net of discounts of $432,190
|
|
|
-
|
|
|
|
775,810
|
|
|
|
-
|
|
Derivative
liability
|
|
|
-
|
|
|
|
-
|
|
|
|
4,016,985
|
|
Total
liabilities
|
|
|
-
|
|
|
|
775,810
|
|
|
|
4,391,664
|
|
|
|
$
|
65,840
|
|
|
$
|
(775,810
|
)
|
|
$
|
(4,391,664
|
)
|
There
were no transfers of financial assets or liabilities between Level 1 and Level 2 inputs for the three months ended March 31, 2018
and the year ended December 31, 2017.
Level
2 liabilities consisted of a total of $1,222,000 and $1,208,000 of short term, unsecured, promissory notes, net of discounts of
$308,107 and $432,190 as of March 31, 2018 and December 31, 2017, respectively. No fair value adjustment was necessary during
the three months ended March 31, 2018 and the year ended December 31, 2017.
Level
3 liabilities consist of a total of $956,850 and $1,165,300 of convertible debentures, net of discounts of $551,891 and $790,621
as of March 31, 2018 and December 31, 2017, respectively, in addition to the related derivative liabilities of $3,672,320 and
$4,016,985 at March 31, 2018 and December 31, 2017, respectively.
Players
Network
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Note
5 – Subsidiary Formation
On
July 8, 2014, we formed GLFH in which we retained 84% ownership, with the remaining 16% held by key experts and advisors as compensation
for their services, including 3% to Mr. Bradley, CEO and 1% to Mr. Berk, President of Programming, and an additional 1% was sold
to one of those individuals for $60,000. An additional 1.6% was sold to an investor on December 8, 2014 and 3% was transferred
back from a founding member on December 2, 2015, giving PNTV 85.4% ownership and minority interests ownership of 14.6%. The form
of the entity was changed from a corporation to a limited liability company on May 9, 2017. GLFH has have received Cultivation
and Production special use permits for medical marijuana in North Las Vegas, along with a license for the Cultivation and Production
of recreational cannabis, in addition to the related permits in the State of Nevada.
Note
6 – Other Current Assets
Other
current assets included the following as of March 31, 2018 and December 31, 2017, respectively:
|
|
March
31,
2018
|
|
|
December
31,
2017
|
|
Security
deposits
|
|
$
|
52,100
|
|
|
$
|
52,100
|
|
Prepaid
expenses
|
|
|
27,235
|
|
|
|
31,080
|
|
|
|
$
|
79,335
|
|
|
$
|
83,180
|
|
Note
7 – Inventory
Inventories,
consisting of material, material overhead, labor, and manufacturing overhead, are stated at the lower of cost (first-in, first-out)
or market and consist of the following at March 31, 2018:
|
|
March
31,
2018
|
|
|
December
31,
2017
|
|
Raw
materials
|
|
$
|
-
|
|
|
$
|
76,677
|
|
Finished
goods
|
|
|
64,630
|
|
|
|
178,809
|
|
|
|
$
|
64,630
|
|
|
$
|
255,486
|
|
Raw
materials consist of cannabis plants and the materials that are used in our production process prior to being tested and packaged
for consumption. Finished goods consist of pre-packaged materials previously purchased from other licensed cultivators and our
manufactured edibles and extracts.
Note
8 – Fixed Assets and Construction in Progress
Fixed
assets consist of the following at March 31, 2018 and December 31, 2017, respectively:
|
|
March
31,
2018
|
|
|
December
31,
2017
|
|
Office
equipment
|
|
$
|
134,265
|
|
|
$
|
102,037
|
|
Website
development costs
|
|
|
99,880
|
|
|
|
99,880
|
|
Furniture
and fixtures
|
|
|
27,066
|
|
|
|
27,066
|
|
Leasehold
improvements
|
|
|
373,842
|
|
|
|
373,842
|
|
Total
|
|
|
635,053
|
|
|
|
602,825
|
|
Less
accumulated depreciation
|
|
|
(236,920
|
)
|
|
|
(206,370
|
)
|
Fixed
assets, net
|
|
$
|
398,133
|
|
|
$
|
396,455
|
|
Construction
in progress is stated at cost, which includes the cost of construction and other indirect costs attributable to the construction.
No provision for depreciation is made on construction in progress until such time as the relevant assets are completed and put
into use. Construction in progress was $492,870 and $408,812 at March 31, 2018 and December 31, 2017, respectively.
Depreciation
and amortization expense totaled $30,550 and $2,774 for the three months ended March 31, 2018 and 2017, respectively.
Players
Network
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Note
9 – Accrued Expenses
As
of March 31, 2018 and December 31, 2017 accrued expenses included the following:
|
|
March
31,
2018
|
|
|
December
31,
2017
|
|
Accrued
Payroll, Officers
|
|
$
|
128,224
|
|
|
$
|
113,393
|
|
Accrued
Payroll and Payroll Taxes
|
|
|
135,234
|
|
|
|
135,234
|
|
Accrued
Interest
|
|
|
126,455
|
|
|
|
117,411
|
|
Refundable
Advances
|
|
|
82,500
|
|
|
|
82,500
|
|
|
|
$
|
472,413
|
|
|
$
|
448,538
|
|
Note
10 – Convertible Debentures
Convertible
debentures consist of the following at March 31, 2018 and December 31, 2017, respectively:
|
|
March
31,
2018
|
|
|
December
31,
2017
|
|
|
|
|
|
|
|
|
On
February 13, 2018, the Company received net proceeds of $120,000 in exchange for an unsecured convertible promissory note
that carries a 10% interest rate with a face value of $122,400 (“Fifth Group Ten Note”), which matures on February
13, 2019. The principal and interest is convertible into shares of common stock at the discretion of the note holder at a
price equal to seventy percent (70%) of the average of the two lowest closing traded prices of the Company’s common
stock over the fifteen (15) trading days preceding the conversion date. The note holder is limited to owning 4.99% of the
Company’s issued and outstanding shares. The Company paid total debt issuance costs of $2,400 that is being amortized
over the life of the loan on the straight line method, which approximates the effective interest method. The Company must
at all times reserve at least 30 million shares of common stock for potential conversions.
|
|
$
|
122,400
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
On
January 16, 2018, the Company received net proceeds of $120,000 in exchange for an unsecured convertible promissory note that
carries a 10% interest rate with a face value of $122,400 (“Fourth Group Ten Note”), which matures on January
16, 2019. The principal and interest is convertible into shares of common stock at the discretion of the note holder at a
price equal to seventy percent (70%) of the average of the two lowest closing traded prices of the Company’s common
stock over the fifteen (15) trading days preceding the conversion date. The note holder is limited to owning 4.99% of the
Company’s issued and outstanding shares. The Company paid total debt issuance costs of $2,400 that is being amortized
over the life of the loan on the straight line method, which approximates the effective interest method. The Company must
at all times reserve at least 30 million shares of common stock for potential conversions.
|
|
|
122,400
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
On
December 15, 2017, the Company received net proceeds of $120,000 in exchange for an unsecured convertible promissory note
that carries a 10% interest rate with a face value of $122,400 (“Third Group Ten Note”), which matures on December
15, 2018. The principal and interest is convertible into shares of common stock at the discretion of the note holder at a
price equal to seventy percent (70%) of the average of the two lowest closing traded prices of the Company’s common
stock over the fifteen (15) trading days preceding the conversion date. The note holder is limited to owning 4.99% of the
Company’s issued and outstanding shares. The Company paid total debt issuance costs of $2,400 that is being amortized
over the life of the loan on the straight line method, which approximates the effective interest method. The Company must
at all times reserve at least 30 million shares of common stock for potential conversions.
|
|
|
122,400
|
|
|
|
122,400
|
|
Players
Network
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
On
November 8, 2017, the Company amended the two notes with Black Mountain Equities, Inc. (“First Black Mountain Note”)
and Gemini Master Fund, Ltd. (“First Gemini Note”). The amended notes extended the maturity dates to December
9, 2017, increased the principal amount owed by $8,250 each, and established conversion features. The principal and interest
became convertible into shares of common stock at the discretion of the note holder at a price equal to seventy percent (70%)
of the lowest volume weighted average price (“VWAP”) over the fifteen (15) trading days preceding the conversion
date, as limited to $40,000 of conversion during any 10 day trading period. The notes were originally entered into on May
8, 2017, pursuant to which the Company sold to each Investor, for a purchase price of $150,000, (i) a Promissory Note (a “Note”)
in the principal amount of $165,000, and (ii) a Warrant exercisable until May 31, 2022 to purchase 1,500,000 shares of the
Company’s common at a price of $0.14 per share (a “Warrant”), resulting in aggregate gross proceeds to the
Company of $300,000. Each Note matures on November 8, 2017, bears interest at a rate of 10% per annum payable at maturity,
and is subject to acceleration in the event the Company becomes delinquent in its reporting obligation with the Securities
and Exchange Commission and upon other customary events of default set forth in the Notes. The Warrants can be exercised on
a cashless basis by the Investors, and the Company can require the Investors to exercise the Warrants on a cashless basis
at any time following the six-month anniversary of the issuance date, provided that at such time (i) the volume weighted average
price of the common stock has been greater than $0.25 for a period of thirty (30) consecutive trading days, and (ii) trading
in the common stock has not been suspended by the Securities and Exchange Commission or the OTC Bulletin Board (or other exchange
or market on which the Common Stock is trading). On various dates between December 11, 2017 and March 14, 2018, the noteholders
converted an aggregate $314,875, consisting of $303,250 of principal and $11,625 of interest, in exchange for the issuance
of 6,168,561 shares. The note is currently in default.
|
|
|
13,250
|
|
|
|
266,500
|
|
|
|
|
|
|
|
|
|
|
On
November 8, 2017, the Company issued a $200,000 promissory note (“Second Group Ten Note”) in exchange for the
debt acquired from Rxmm, as note below. The new note matures on November 8, 2018. The principal and interest is convertible
into shares of common stock at the discretion of the note holder at a price equal to seventy percent (70%) of the average
of the two lowest closing traded prices of the Company’s common stock over the ten (10) trading days preceding the conversion
date. The note holder is limited to owning 4.99% of the Company’s issued and outstanding shares. The Company must at
all times reserve at least 50 million shares of common stock for potential conversions. On various dates between December
6, 2017 and February 5, 2018, the noteholder converted $200,000 of principal in exchange for the issuance of 3,658,652 shares.
The note has been satisfied in full.
|
|
|
-
|
|
|
|
150,000
|
|
|
|
|
|
|
|
|
|
|
On
November 7, 2017, the Company received net proceeds of $120,000 in exchange for an unsecured convertible promissory note with
a face value of $122,400 (“First Group Ten Note”), which matures on November 7, 2018. The principal and interest
is convertible into shares of common stock at the discretion of the note holder at a price equal to seventy percent (70%)
of the average of the two lowest closing traded prices of the Company’s common stock over the fifteen (15) trading days
preceding the conversion date. The note holder is limited to owning 4.99% of the Company’s issued and outstanding shares.
The Company paid total debt issuance costs of $2,400 that is being amortized over the life of the loan on the straight line
method, which approximates the effective interest method. The Company must at all times reserve at least 50 million shares
of common stock for potential conversions.
|
|
|
122,400
|
|
|
|
122,400
|
|
|
|
|
|
|
|
|
|
|
On
November 8, 2017, provisions within two notes with Black Mountain Equities, Inc. (“Second Black Mountain Note”)
and Gemini Master Fund, Ltd. (“Second Gemini Note”) established conversion features. The principal and interest
became convertible into shares of common stock at the discretion of the note holder at a price equal to seventy five percent
(75%) of the lowest traded price during the fifteen (15) trading days preceding the conversion date. The notes were originally
entered into on September 14, 2017, the Company entered into a Securities Purchase Agreement with Black Mountain Equities,
Inc. and Gemini Master Fund, Ltd. (the “Investors”), pursuant to which the Company sold to each Investor, for
a purchase price of $150,000, (i) a Promissory Note (a “Note”) in the principal amount of $158,000, and (ii) a
Warrant exercisable until May 31, 2022 to purchase 1,500,000 shares of the Company’s common at a price of $0.14 per
share (a “Warrant”), resulting in aggregate gross proceeds to the Company of $300,000. Each Note matures on March
14, 2018, bears interest at a rate of 10% per annum payable at maturity, and is subject to acceleration in the event the Company
becomes delinquent in its reporting obligation with the Securities and Exchange Commission and upon other customary events
of default set forth in the Notes. The Warrants can be exercised on a cashless basis by the Investors, and the Company can
require the Investors to exercise the Warrants on a cashless basis at any time following the six-month anniversary of the
issuance date, provided that at such time (i) the volume weighted average price of the common stock has been greater than
$0.25 for a period of thirty (30) consecutive trading days, and (ii) trading in the common stock has not been suspended by
the Securities and Exchange Commission or the OTC Bulletin Board (or other exchange or market on which the Common Stock is
trading). On March 22, 2018, the noteholder converted $52,479, consisting of $50,000 of principal and $2,479 of interest,
in exchange for the issuance of 1,116,584 shares.
|
|
|
266,000
|
|
|
|
316,000
|
|
Players
Network
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
On
October 27, 2017, the Company received net proceeds of $73,000 in exchange for an unsecured convertible promissory note that
carries an 8% interest rate with a face value of $76,500 (“First Fourth Man Note”), which matures on October 27,
2018. The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price
equal to seventy five percent (75%) of the lowest traded price of the Company’s common stock over the fifteen (15) trading
days preceding the conversion date. The note holder is limited to owning 4.99% of the Company’s issued and outstanding
shares. The Company paid total debt issuance costs of $3,500 that is being amortized over the life of the loan on the straight
line method, which approximates the effective interest method. The Company must at all times reserve at least 5 million shares
of common stock for potential conversions.
|
|
|
76,500
|
|
|
|
76,500
|
|
|
|
|
|
|
|
|
|
|
On
October 27, 2017, the Company received net proceeds of $73,000 in exchange for an unsecured convertible promissory note that
carries an 8% interest rate with a face value of $76,500 (“First Emunah Note”), which matures on October 27, 2018.
The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal
to seventy five percent (75%) of the lowest traded price of the Company’s common stock over the fifteen (15) trading
days preceding the conversion date. The note holder is limited to owning 4.99% of the Company’s issued and outstanding
shares. The Company paid total debt issuance costs of $3,500 that is being amortized over the life of the loan on the straight
line method, which approximates the effective interest method. The Company must at all times reserve at least 5 million shares
of common stock for potential conversions.
|
|
|
76,500
|
|
|
|
76,500
|
|
|
|
|
|
|
|
|
|
|
On
April 24, 2014, the Company received net proceeds of $33,250 in exchange for an unsecured convertible promissory note that
carries an 8% interest rate with a face value of $35,000 (“Second LG Note”), which matured on April 11, 2015.
The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal
to fifty five percent (55%) of the average of the lowest closing bid prices of the Company’s common stock for the twelve
(12) trading days prior to, and including, the conversion date. The note carries an eighteen percent (18%) interest rate in
the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares.
The Company paid total debt issuance cost of $1,750 that is being amortized over the life of the loan on the straight line
method, which approximates the effective interest method. The Company must at all times reserve at least 5 million shares
of common stock for potential conversions. On October 31, 2014, the note holder sent demand for repayment. The note is currently
in default.
|
|
|
35,000
|
|
|
|
35,000
|
|
|
|
|
|
|
|
|
|
|
Total
convertible debentures
|
|
|
956,850
|
|
|
|
1,165,300
|
|
Less:
unamortized debt discounts
|
|
|
(551,891
|
)
|
|
|
(790,621
|
)
|
Convertible
debentures
|
|
$
|
404,959
|
|
|
$
|
374,679
|
|
In
accordance with ASC 470-20 Debt with Conversion and Other Options, the Company recorded total discounts of $209,385 and $1,004,335
for the variable conversion features of the convertible debts incurred during the three months ended March 31, 2018 and the year
ended December 31, 2017. The discounts are being amortized to interest expense over the term of the debentures using the effective
interest method. The Company recorded $448,115 and $15,813 of interest expense pursuant to the amortization of the note discounts
during the three months ended March 31, 2018 and 2017, respectively.
Players
Network
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
All
of the convertible debentures carry default provisions that place a “maximum share amount” on the note holders. The
maximum share amount that can be owned as a result of the conversions to common stock by the note holders is 4.99% of the Company’s
issued and outstanding shares.
In
accordance with ASC 815-15, the Company determined that the variable conversion feature and shares to be issued represented embedded
derivative features, and these are shown as derivative liabilities on the balance sheet. The Company calculated the fair value
of the compound embedded derivatives associated with the convertible debentures utilizing a lattice model.
The
Company recorded interest expense pursuant to the stated interest rates on the convertible debentures in the amount of $121,434
and $4,501 for the three months ended March 31, 2018 and 2017, respectively related to convertible debts.
Note
11 – Short Term Debt
Short-term
debt consists of the following at March 31, 2018 and December 31, 2017, respectively:
|
|
March
31,
2018
|
|
|
December
31,
2017
|
|
On
March 23, 2018, the Company received proceeds of $17,000 in exchange for an unsecured promissory note due on demand, carrying
a fixed interest amount of $750. The Company repaid $3,000 on March 29, 2018.
|
|
$
|
14,000
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
On
December 28, 2017, the Company received net proceeds of $80,000 in exchange for an unsecured convertible promissory note that
carries a 5% interest rate with a face value of $90,000 (“First RDP Note”), which matured on February 26, 2018.
The Company is required to have fully paid all principal and accrued interest due and owing to SK L-58, LLC, the certain Promissory
Note dated September 19, 2017 in the principal amount of $50,000, as shown below. The note carries an eighteen percent (18%)
interest rate in the event of default. The Company paid total debt issuance cost of $10,000 that is being amortized over the
life of the loan on the straight line method, which approximates the effective interest method. In addition, the Note Holder
was awarded 10,000,000 warrants, exercisable at $0.03 per share over a period of four months, commencing on August 11, 2019.
The warrants are cancellable in exchange for $1 if this note and the SK L-58, LLC note dated September 19, 2017 are repaid
in full. This note is currently in default.
|
|
|
90,000
|
|
|
|
90,000
|
|
|
|
|
|
|
|
|
|
|
On
September 19, 2017, the Company issued a $50,000 unsecured promissory note to SK L-58, LLC bearing interest at a rate of 5%
per annum, with a maturity date of November 3, 2017. Upon an event of default, the Company is required to issue to lender
warrants to acquire one million shares at an exercise price of $0.05 per share every 30 days the note is unpaid. Each warrant
issued as a result of an Event of Default will become and remain exercisable for the four (4) complete calendar month period
beginning on the first day of the thirty second (32
nd
) month following an Event of Default. This note is currently
in default.
|
|
|
50,000
|
|
|
|
50,000
|
|
|
|
|
|
|
|
|
|
|
On
November 21, 2016, the Company entered into a letter agreement with SK L-43, LLC providing
for the making of loans by the SK L-43 to the Company, at SK L-43’s option (i)
in the aggregate principal amount of $925,000 by December 15, 2016, and (ii) in the amounts
of $1,500,000 each on or before each of April 1, 2017 and May 1, 2017. Advances under
the letter agreement are unsecured; bear interest at a rate of 5% per annum, payable
on December 31
st
of each year; mature two years from the making of the applicable
Advance; and are subject to acceleration upon customary events of default set forth in
the promissory notes. To date, SK L-43 has advanced to the Company the following loans:
$125,000
– November 02, 2016 (including $25,000 assigned from PNTV Investors Note)
$267,000
– November 21, 2016
$267,000
– December 02, 2016
$266,000
– December 19, 2016
Pursuant
to the advances above, SK L-43 was issued warrants to purchase up to 92,500,002 shares
of the Company’s common stock as additional consideration for making the loans
at various exercise prices of $0.03 and $0.06 per share. For each additional loan of
$1,500,000 each on or before each of April 1, 2017 and May 1, 2017, SK L-43 will also
be entitled to additional warrants to purchase 42,857,142 shares of the Company’s
common stock. These additional warrants will have an exercise price equal to 125% of
the average closing price of the Company’s common stock over the thirty trading
days immediately preceding the date of the applicable additional loan; provided, however,
that if during the 90 trading day period following the date of such additional loan,
the average closing price of the Company’s common stock (the “Post-Advance
Closing Average”) is equal to or less than 80% of the Pre-Advance Closing Average,
the exercise price for such additional warrant will be equal to 125% of the Post-Advance
Closing Average.
|
|
|
|
|
|
|
|
|
Each
warrant vested four months following its date of issuance and is exercisable for a period
of two years thereafter.
|
|
|
925,000
|
|
|
|
925,000
|
|
Players
Network
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
On
various dates between January 11, 2016 and April 20, 2016, the Company received aggregate refundable advances of $143,000
as the Company and an investor developed terms to a potential partnership agreement with GLFH. On June 1, 2016, the Company
issued a promissory note in exchange for those deposits. The unsecured promissory note bears interest at 4% per annum (“First
ZG Note”), which matured on January 3, 2017, and awarded the lender options to acquire up to 5,000,000 shares of common
stock, exercisable at $0.01 per share over a four (4) week period from the origination date, which expired on July 1, 2016,
in addition to options to acquire up to another 3,000,000 shares of common stock, exercisable at $0.08 per share over a twenty
four (24) month period from the origination date. The aggregate fair value of the options is $6,996 and is being amortized
over the earlier of the life of the loan, or the life of the options, as a debt discount. The note is in default and carries
a default rate of 10% and remains outstanding.
|
|
|
143,000
|
|
|
|
143,000
|
|
|
|
|
|
|
|
|
|
|
Total
short term debt
|
|
|
1,222,000
|
|
|
|
1,208,000
|
|
Less:
unamortized debt discounts
|
|
|
(308,107
|
)
|
|
|
(432,190
|
)
|
Short
term debt
|
|
$
|
913,893
|
|
|
$
|
775,810
|
|
The
Company recorded $114,083 and $114,225 of interest expense pursuant to the amortization of the note discounts during the three
months ended March 31, 2018 and 2017, respectively.
The
Company recorded interest expense pursuant to the stated interest rate on the above promissory notes in the amount of $15,485
and $12,994 at March 31, 2018 and 2017, respectively.
The
following presents components of interest expense by instrument type at March 31, 2018 and 2017, respectively:
|
|
March
31,
2018
|
|
|
March
31,
2017
|
|
Interest
on convertible debentures
|
|
$
|
21,434
|
|
|
$
|
4,501
|
|
Amortization
of debt discounts
|
|
|
562,198
|
|
|
|
130,038
|
|
Interest
on short term debt
|
|
|
15,485
|
|
|
|
12,994
|
|
Accounts
payable related finance charges
|
|
|
268
|
|
|
|
1,002
|
|
|
|
$
|
599,385
|
|
|
$
|
148,535
|
|
Note
12 – Derivative Liabilities
As
discussed in Note 10 under Convertible Debentures, the Company issued convertible notes payable that provide for the issuance
of convertible notes with variable conversion provisions. The conversion terms of the convertible notes are variable based on
certain factors, such as the future price of the Company’s common stock. The number of shares of common stock to be issued
is based on the future price of the Company’s common stock. The number of shares of common stock issuable upon conversion
of the promissory note is indeterminate. Due to the fact that the number of shares of common stock issuable could exceed the Company’s
authorized share limit, the equity environment is tainted and all additional convertible debentures and warrants are included
in the value of the derivative. Pursuant to ASC 815-15 Embedded Derivatives, the fair values of the variable conversion option
and warrants and shares to be issued were recorded as derivative liabilities on the issuance date.
Players
Network
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
The
fair values of the Company’s derivative liabilities were estimated at the issuance date and are revalued at each subsequent
reporting date, using a lattice model. The Company recognized current derivative liabilities of $3,672,320 and $9,530,296 at March
31, 2018 and December 31, 2017, respectively. The change in fair value of the derivative liabilities resulted in a gain of $5,701,802
and a loss of $99,855 for the three months ended March 31, 2018 and 2017, respectively, which has been reported as other expense
in the statements of operations. The gain of $5,701,802 for the three months ended March 31, 2018 consisted of a gain of $5,685
attributable to the value in excess of discounts on new warrants, a gain of $5,688,314 attributable to the fair value of warrants
and a net gain in market value of $13,488 on the convertible notes. The loss of $99,855 for the three months ended March 31, 2017
consisted of a gain of $121,076 attributable to the fair value of warrants and a net loss in market value of $21,221 on the convertible
notes.
The
following presents the derivative liability value by instrument type at March 31, 2018 and December 31, 2017, respectively:
|
|
March
31,
2018
|
|
|
December
31,
2017
|
|
|
|
|
|
|
|
|
Convertible
debentures
|
|
$
|
869,417
|
|
|
$
|
1,033,644
|
|
Common
stock warrants
|
|
|
2,802,903
|
|
|
|
8,496,652
|
|
|
|
$
|
3,672,320
|
|
|
$
|
9,530,296
|
|
The
following is a summary of changes in the fair market value of the derivative liability during the three months ended March 31,
2018 and the year ended December 31, 2017, respectively:
|
|
Derivative
|
|
|
|
Liability
|
|
|
|
Total
|
|
Balance,
December 31, 2016
|
|
$
|
482,674
|
|
Increase
in derivative value attributable to issuance of convertible notes
|
|
|
956,320
|
|
Increase
in derivative value attributable to issuance of warrants
|
|
|
4,321,045
|
|
Change
in fair market value of derivative liabilities due to the mark to market adjustment
|
|
|
4,221,728
|
|
Debt
conversions and redemptions
|
|
|
(451,471
|
)
|
Balance,
December 31, 2017
|
|
$
|
9,530,296
|
|
Increase
in derivative value attributable to issuance of convertible notes
|
|
|
204,585
|
|
Increase
in derivative value attributable to issuance of warrants
|
|
|
5,685
|
|
Change
in fair market value of derivative liabilities due to the mark to market adjustment
|
|
|
(5,701,802
|
)
|
Debt
conversions and redemptions
|
|
|
(366,444
|
)
|
Balance,
March 31, 2018
|
|
$
|
3,672,320
|
|
Key
inputs and assumptions used to value the convertible debentures and warrants issued during the three months ended March 31, 2018
and the year ended December 31, 2017:
|
●
|
Stock
prices on all measurement dates were based on the fair market value and would fluctuate with projected volatility.
|
|
●
|
The
warrant exercise prices ranged from $0.03 to $0.24, exercisable over 2 to 10 year periods from the grant date.
|
|
●
|
The
holders of the securities would convert monthly to the ownership limit starting at 4.99% increasing by 10% per month.
|
|
●
|
The
monthly trading volume would average below $7,289,348 to $3,988,115 in the period and would increase at 1% per month.
|
|
●
|
The
holder would automatically convert the notes at maturity at the greater of 2 times the conversion price or stock price if
the registration was effective and the Company was not in default.
|
|
●
|
An
event of default for the convertible note would occur 0% of the time, increasing to 1% per month to a maximum of 5%.
|
|
●
|
Alternative
financing for the convertible note would be initially available to redeem the note 0% of the time and increase monthly by
5% to a maximum of 50%.
|
|
●
|
The
computed volatility was projected based on historical volatility.
|
Note
13 – Changes in Stockholders’ Equity (Deficit)
Convertible
Preferred Stock
The
Board, from the authorized capital of 50,000,000 preferred shares, has authorized and designated 2,000,000 shares of series A
preferred stock (“Series A”) and 12,000,0000 shares of series C preferred stock (“Series C”), of which
2,000,000 shares and 12,000,000 shares are issued and outstanding, respectively. A total of 36,000,000 shares remained undesignated.
The
Series A shares carry 25:1 preferential voting rights, and are convertible into shares of common stock on a 1:1 basis.
The
Series C shares carry 50:1 preferential voting rights, and are convertible into shares of common stock on a 1:1 basis
Players
Network
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Common
Stock Authorized
The
Company has authorized 1,200,000,000 shares of common stock, of which 594,334,619 shares were issued and outstanding and 289,971,171
shares were reserved as of the date of this filing.
Common
Stock Sales
On
March 12, 2018, the Company sold 333,333 units at $0.15 per unit, consisting of 333,333 shares of common stock and 666,700 warrants
exercisable at $0.15 per share over the following 3 years to an individual investor for proceeds of $50,000. The shares have not
yet been issued.
Common
Stock Issuances for Debt Conversions
On
March 22, 2018, the Company issued 1,116,584 shares of common stock pursuant to the conversion of $52,479, consisting of $50,000
of outstanding principal and $2,479 of unpaid interest, on the Second Gemini Note. The note was converted in accordance with the
conversion terms; therefore no gain or loss has been recognized.
On
March 14, 2018, the Company issued 851,064 shares of common stock pursuant to the conversion of $40,000 of outstanding principal
on the First Gemini Note. The note was converted in accordance with the conversion terms; therefore no gain or loss has been recognized.
On
March 14, 2018, the Company issued 529,246 shares of common stock pursuant to the conversion of $24,875, consisting of $13,250
of outstanding principal and $11,625 of unpaid interest, on the First Black Mountain Note. The note was converted in accordance
with the conversion terms; therefore no gain or loss has been recognized, and the note has been paid off in full.
On
February 20, 2018, the Company issued 801,603 shares of common stock pursuant to the conversion of $40,000 of outstanding principal
on the First Gemini Note. The note was converted in accordance with the conversion terms; therefore no gain or loss has been recognized.
On
February 7, 2018, the Company issued 809,716 shares of common stock pursuant to the conversion of $40,000 of outstanding principal
on the First Black Mountain Note. The note was converted in accordance with the conversion terms; therefore no gain or loss has
been recognized.
On
February 5, 2018, the Company issued 1,009,489 shares of common stock pursuant to the conversion of $50,000 of outstanding principal
on the Second Group 10 Note. The note was converted in accordance with the conversion terms; therefore no gain or loss has been
recognized.
On
January 22, 2018, the Company issued 806,452 shares of common stock pursuant to the conversion of $40,000 of outstanding principal
on the First Gemini Note. The note was converted in accordance with the conversion terms; therefore no gain or loss has been recognized.
On
January 22, 2018, the Company issued 806,452 shares of common stock pursuant to the conversion of $40,000 of outstanding principal
on the First Black Mountain Note. The note was converted in accordance with the conversion terms; therefore no gain or loss has
been recognized.
On
January 16, 2018, the Company issued 955,474 shares of common stock pursuant to the conversion of $50,000 of outstanding principal
on the Second Group 10 Note. The note was converted in accordance with the conversion terms; therefore no gain or loss has been
recognized.
On
January 8, 2018, the Company issued 806,452 shares of common stock pursuant to the conversion of $40,000 of outstanding principal
on the First Black Mountain Note. The note was converted in accordance with the conversion terms; therefore no gain or loss has
been recognized.
On
January 2, 2018, the Company issued 784,929 shares of common stock pursuant to the conversion of $50,000 of outstanding principal
on the Second Group 10 Note. The note was converted in accordance with the conversion terms; therefore no gain or loss has been
recognized.
Exercise
of Warrants
On
March 28, 2018, a warrant holder exercised warrants to purchase 3,000,000 shares of common stock at $0.04 per share for proceeds
of $120,000. The shares have not yet been issued.
Players
Network
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
Common
Stock Awarded for Services
On
March 12, 2018, the Company issued a total of 350,000 shares of common stock to a consultant for services provided. The total
fair value of the common stock was $25,550 based on the closing price of the Company’s common stock on the date of grant.
The shares have not yet been issued.
On
January 1, 2018, pursuant to the CFO’s employment agreement, Mr. Lawrence earned $12,960 of compensation to be paid with
the issuance of 100,077 shares of common stock based on the closing stock price. The shares have not yet been issued.
Note
14 – Options and Warrants
Warrants
Granted
On
March 12, 2018, the Company sold 333,333 units at $0.15 per unit, consisting of 333,333 shares of common stock and 666,700 warrants
exercisable at $0.15 per share over the following 3 years to an individual investor for proceeds of $50,000. The shares have not
yet been issued.
Warrants
Exercised
On
March 28, 2018, a warrant holder exercised warrants to purchase 3,000,000 shares of common stock at $0.04 per share for proceeds
of $120,000. The shares have not yet been issued.
Options
Expired
On
February 20, 2018, a total of 8,000,000 warrants with a strike price of $0.04 per share expired.
Note
15 – Income Taxes
The
Company accounts for income taxes under FASB ASC 740-10, which requires use of the liability method. FASB ASC 740-10-25 provides
that deferred tax assets and liabilities are recorded based on the differences between the tax bases of assets and liabilities
and their carrying amounts for financial reporting purposes, referred to as temporary differences.
For
the three months ended March 31, 2018 and the year ended December 31, 2017, the Company incurred a net operating loss and, accordingly,
no provision for income taxes has been recorded. In addition, no benefit for income taxes has been recorded due to the uncertainty
of the realization of any tax assets. At March 31, 2018, the Company had approximately $36,686,000 of federal net operating losses.
The net operating loss carry forwards, if not utilized, will begin to expire in 2025.
The
components of the Company’s deferred tax asset are as follows:
|
|
March
31,
2018
|
|
|
December
31,
2017
|
|
|
|
|
|
|
|
|
Deferred
tax assets:
|
|
|
|
|
|
|
|
|
Net
operating loss carry forwards
|
|
$
|
11,436,000
|
|
|
$
|
9,328,900
|
|
|
|
|
|
|
|
|
|
|
Net
deferred tax assets before valuation allowance
|
|
|
11,436,000
|
|
|
|
9,328,900
|
|
Less:
Valuation allowance
|
|
|
(11,436,000
|
)
|
|
|
(9,328,900
|
)
|
Net
deferred tax assets
|
|
$
|
-
|
|
|
$
|
-
|
|
Based
on the available objective evidence, including the Company’s history of its loss, management believes it is more likely
than not that the net deferred tax assets will not be fully realizable. Accordingly, the Company provided for a full valuation
allowance against its net deferred tax assets at March 31, 2018 and December 31, 2017, respectively.
Players
Network
Notes
to Condensed Consolidated Financial Statements
(Unaudited)
A
reconciliation between the amounts of income tax benefit determined by applying the applicable U.S. and State statutory income
tax rate to pre-tax loss is as follows:
|
|
March
31,
2018
|
|
|
December
31,
2017
|
|
|
|
|
|
|
|
|
Federal
and state statutory rate
|
|
|
21
|
%
|
|
|
35
|
%
|
Change
in valuation allowance on deferred tax assets
|
|
|
(21
|
)
%
|
|
|
(35
|
)
%
|
In
accordance with FASB ASC 740, the Company has evaluated its tax positions and determined there are no uncertain tax positions.
Note
16 – Non-Controlling Interest
Non-controlling
interest represents a minority interest in GLFH of 15.6% held by ten individuals. The net loss attributable to the non-controlling
interest totaled $39,003 and $27,463 during the three months ended March 31, 2018 and 2017, respectively. The net loss attributable
to the parent was and $228,139 and $148,585 during the three months ended March 31, 2018 and 2017, respectively.
Note
17 – Subsequent Events
Convertible
Debt Financing
On
May 8, 2018, the Company issued a $108,000 unsecured promissory note to JSJ Investments, Inc., bearing interest at a rate of 8%
per annum, with a maturity date of May 8, 2019 in exchange for net proceeds of $103,000. The note is convertible at 70% of the
lowest VWAP during the ten (10) trading days prior to the conversion request date.
On
May 1, 2018, the Company issued a (i) $240,000 unsecured promissory note to SBI Investments, LLC, bearing interest at a rate of
5% per annum, with a maturity date of February 1, 2019, and (ii) a Warrant exercisable until May 1, 2021 to purchase 1,000,000
shares of the Company’s common at a price of $0.10 per share, in exchange for net proceeds of $225,000. The note is convertible
at 70% of the lowest VWAP during the fifteen (15) trading days prior to the conversion request date.
On
April 17, 2018, the Company issued a $38,500 unsecured promissory note to Jefferson Street Capital, LLC, bearing interest at a
rate of 8% per annum, with a maturity date of January 19, 2019 in exchange for net proceeds of $35,000. The note is convertible
at 70% of the average of the three lowest closing traded prices during the ten (10) trading days prior to the conversion request
date.
On
April 17, 2018, the Company issued a $136,500 unsecured promissory note to BlueHawk Capital, LLC, bearing interest at a rate of
8% per annum, with a maturity date of January 19, 2019 in exchange for net proceeds of $125,000. The note is convertible at 70%
of the average of the three lowest closing traded prices during the ten (10) trading days prior to the conversion request date.
Common
Stock Issued on Subscriptions Payable
On
April 30, 2018, a total of 333,333 shares were issued on Subscriptions Payable for shares awarded pursuant to stock sales in the
prior period valued at an aggregate $50,000.
On
April 30, 2018, a total of 3,000,000 shares were issued on Subscriptions Payable for shares awarded pursuant to the exercise of
warrants in the prior period valued at an aggregate $120,000.
On
April 30, 2018, a total of 300,000 shares were issued on Subscriptions Payable for shares awarded for services in the prior period
valued at $21,900.
Common
Stock Issuances for Debt Conversions
On
April 17, 2018, the Company issued 707,156 shares of common stock pursuant to the conversion of $24,998, consisting of $13,250
of outstanding principal and $11,748 of unpaid interest, on the First Gemini Note. The note was converted in accordance with the
conversion terms; therefore no gain or loss has been recognized.
Common
Stock Awarded for Services
On
April 1, 2018, pursuant to the CFO’s employment agreement, Mr. Lawrence earned $12,960 of compensation to be paid with the
issuance of 227,368 shares of common stock based on the closing stock price. The shares have not yet been issued.