Notes
to Consolidated Financial Statements
As
of June 30, 2018
1.
Nature of Business
Inception
Mining, Inc. (formerly known as Gold American Mining Corp.) was incorporated under the name of Golf Alliance Corporation and under
the laws of the State of Nevada on July 2, 2007. Inception Mining, Inc. is a precious metal mineral acquisition, exploration and
development company. Inception Development, Inc., its wholly owned subsidiary, was incorporated under the laws of the State of
Idaho on January 28, 2013.
Golf
Alliance Corporation pursued its original business plan to provide opportunities for golfers to play on private golf courses normally
closed to them due to the membership requirements of the private clubs. During the year ended July 31, 2010, the Company decided
to redirect its business focus toward precious metal mineral acquisition and exploration.
On
March 5, 2010, the Company amended its articles of incorporation to (1) to change its name to Silver America, Inc. and (2) increased
its authorized common stock from 100,000,000 to 500,000,000.
On
June 23, 2010 the Company amended its articles of incorporation to change its name to Gold American Mining Corp.
On
November 21, 2012, the Company implemented a 200 to 1 reverse stock split. Upon effectiveness of the stock split, each shareholder
canceled 200 shares of common stock for every share of common stock owned as of November 21, 2012. This reverse stock split was
effective on February 13, 2013. All share and per share references have been retroactively adjusted to reflect this 200 to 1 reverse
stock split in the financial statements and in the notes to financial statements for all periods presented, to reflect the stock
split as if it occurred on the first day of the first period presented.
On
February 25, 2013, Gold American Mining Corp. and its majority shareholder (the “Majority Shareholder”), and its wholly-owned
subsidiary, Inception Development Inc. (the “Subsidiary”), entered into an Asset Purchase Agreement (the “Asset
Purchase Agreement”) with Inception Resources, LLC, a Utah corporation (“Inception Resources”), pursuant to
which Inception purchased the U.P. and Burlington Gold Mine in consideration of 16,000,000 shares of common stock of Inception,
the assumption of promissory notes in the amount of $950,000 and the assignment of a 3% net royalty. Inception Resources was an
entity owned by and under the control of the majority shareholder. This transaction is deemed an asset purchase by entities under
common control. The Asset Purchase Agreement closed on February 25, 2013 (the “Closing”). Inception was a “shell
company” (as such term is defined in Rule 12b-2 under the Securities Exchange Act of 1934, as amended) immediately prior
to our acquisition of the gold mine pursuant to the terms of the Asset Purchase Agreement. As a result of such acquisition, the
Company’s operations are now focused on the ownership and operation of the mine acquired from Inception Resources. Consequently,
the Company believes that acquisition has caused us to cease to be a shell company as it no longer has nominal operations.
On
May 17, 2013, the Company amended its articles of incorporation to change its name to Inception Mining, Inc. (“Inception”
or the “Company”).
On
October 2, 2015, the Company consummated a merger with Clavo Rico Ltd. (“Clavo Rico”). Clavo Rico is a privately held
Turks and Caicos company with principal operations in Honduras, Central America. Clavo Rico operates the Clavo Rico mining concession
through its subsidiaries Compañía Minera Cerros del Sur, S.A de C.V. and Compañía Minera Clavo Rico,
S.A. de C.V. and holds other mining concessions. Pursuant to the agreement, the Company issued of 240,225,901 shares of common
stock of Inception and assumed promissory notes in the amount of $5,488,980 and accrued interest of $3,434,426. Under this merger
agreement, there was a change in control and it has been treated for accounting purposes as a reverse recapitalization with Clavo
Rico, Ltd. being the surviving entity. Its workings include several historical underground operations dating back to the early
Mayan and Spanish occupation.
On
January 11, 2016, the Company implemented a 5.5 to 1 reverse stock split. This reverse stock split was effective on May 26, 2016.
All share and per share references have been retroactively adjusted to reflect this 5.5 to 1 reverse stock split in the financial
statements and in the notes to financial statements for all periods presented, to reflect the stock split as if it occurred on
the first day of the first period presented. Immediately before the Reverse Split, the Company had 266,669,980 shares of common
stock outstanding. Immediately after the Reverse Split, the Company had 48,485,451 shares of common stock outstanding, pending
fractional-share rounding-up calculations to adjust for the Reverse Split.
The
Company’s primary mine is located on the 200 hectare Clavo Rico Concession, located in southern Honduras. This mine was
originally explored and exploited in the 16th century by the Spanish, and more recently has been operated by Compañía
Minera Cerros del Sur, S.A. de C.V. as a small family business. In 2003, Clavo Rico’s predecessor purchased a 20% interest
and later increased its ownership to 99.9%.
2.
Summary of Significant Accounting Policies
Going
Concern -
The accompanying consolidated financial statements have been prepared on a going concern basis, which contemplates
the realization of assets and the satisfaction of liabilities in the normal course of business. As shown in the accompanying consolidated
financial statements, the Company incurred a net loss of $2,269,846 during the period ended June 30, 2018, and had a working capital
deficit of $15,388,964 as of June 30, 2018. These factors among others indicate that the Company may be unable to continue as
a going concern for at least one year from the date the consolidated financial statements are issued or available to be issued.
The
Company’s existence is dependent upon management’s ability to develop profitable operations and to obtain additional
funding sources. There can be no assurance that the Company’s financing efforts will result in profitable operations or
the resolution of the Company’s liquidity problems. The accompanying statements do not include any adjustments that might
result should the Company be unable to continue as a going concern.
Management
is currently working to make changes that will result in profitable operations and to obtain additional funding sources to meet
the Company’s need for cash for at least one year from the date the consolidated financial statements are issued or available
to be issued.
Principles
of Consolidation -
The accompanying consolidated financial statements include the accounts of Inception Mining, Inc. and its
wholly owned subsidiaries, Inception Development, Corp., Clavo Rico Development Corp., Clavo Rico, Ltd. and Compañía
Minera Cerros del Río, S.A. de C.V., and its controlling interest subsidiaries, Compañía Minera Cerros del
Sur, S.A. de C.V. and Compañía Minera Clavo Rico, S.A. de C.V. (collectively, the “Company”). All intercompany
accounts have been eliminated upon consolidation.
Basis
of Presentation -
The Company prepares its consolidated financial statements in accordance with accounting principles generally
accepted in the United States of America.
Cash
and Cash Equivalents -
The Company considers all highly liquid temporary cash investments with an original maturity of three
months or less to be cash equivalents. At June 30, 2018 and December 31, 2017, the Company had no cash equivalents. The aggregate
cash balance on deposit in these accounts is insured by the Federal Deposit Insurance Corporation up to $250,000. The Company
has never experienced any losses in such accounts.
Inventories,
Stockpiles and Mineralized Material on Leach Pads -
Inventories, including stockpiles and mineralized material on leach pads
are carried at the lower of cost or net realizable value. Net realizable value represents the estimated future sales price of
the product based on current and long-term metals prices, less the estimated costs to complete production and bring the product
to sale. Write-downs of stockpiles, mineralized material on leach pads and inventories to net realizable value are reported as
a component of costs applicable to mining revenue. Cost is comprised of production costs for mineralized material produced and
processed. Production costs include the costs of materials, costs of processing, direct labor, mine site and processing facility
overhead costs and depreciation, amortization and depletion.
Stockpiles
-
Stockpiles represent mineralized material that has been extracted from the mine and is available for further processing.
Stockpiles are measured by estimating the number of tons added and removed from the stockpile. Stockpile tonnages are verified
by periodic surveys. Costs are allocated to stockpiles based on relative values of material stockpiled and processed using current
mining costs incurred up to the point of stockpiling the material, including applicable overhead, depreciation, and depletion
relating to mining operations, and removed at each stockpile’s average cost per ton.
Mineralized
Material on Leach Pads
-
The Company utilizes a heap leaching process to recover gold from its mineralized material.
Under this method, the mineralized material is placed on leach pads where it is treated with a chemical solution that dissolves
the gold contained in the material. The resulting gold-bearing solution is further processed in a facility where the gold is recovered.
Costs are added to mineralized material on leach pads based on current mining and processing costs, including applicable depreciation
relating to mining and processing operations. Costs are transferred from mineralized material on leach pads to subsequent stages
of in-process inventories as the gold-bearing solution is processed. The value of such transferred costs of mineralized material
on leach pads is based on the average cost per estimated recoverable ounce of gold on the leach pad.
The
estimates of recoverable gold on the leach pads are calculated from the quantities of material placed on the leach pads (measured
tons added to the leach pads), the grade of material placed on the leach pads (based on assay data) and a recovery percentage.
Although
the quantities of recoverable gold placed on the leach pads are reconciled by comparing the quantities and grades of material
placed on leach pads to the quantities and grades quantities of gold actually recovered (metallurgical balancing), the nature
of the leaching process inherently limits the ability to precisely monitor inventory levels. As a result, the metallurgical balancing
process is constantly monitored and estimates are refined based on actual results over time. Variations between actual and estimated
quantities resulting from changes in assumptions and estimates that do not result in write-downs to net realizable value are accounted
for on a prospective basis.
In-process
Inventories
-
In-process inventories represent mineralized materials that are currently in the process of being converted
to a saleable product through the absorption, desorption, recovery (ADR) process. The value of in-process material is measured
based on assays of the material fed into the process and the projected recoveries of material. In-process inventories are valued
at the average cost of the material fed into the process attributable to the source material coming from the mines, stockpiles
and/or leach pads plus the in-process conversion costs, including applicable depreciation relating to the process facilities incurred
to that point in the process.
Finished
Goods Inventories
-
Finished goods inventories include gold that has been processed through the Company’s ADR
facility and are valued at the average cost of their production.
Exploration
and Development Costs -
Costs of acquiring mining properties and any exploration and development costs are expensed as incurred
unless proven and probable reserves exist and the property is a commercially mineable property in accordance with FASB ASC 930,
Extractive Activities- Mining
. Mine development costs incurred either to develop new gold and silver deposits, expand the
capacity of operating mines, or to develop mine areas substantially in advance of current production are capitalized. Costs incurred
to maintain current production or to maintain assets on a standby basis are charged to operations. Costs of abandoned projects
are charged to operations upon abandonment. The Company evaluates, at least quarterly, the carrying value of capitalized mining
costs and related property, plant and equipment costs, if any, to determine if these costs are in excess of their net realizable
value and if a permanent impairment needs to be recorded. The periodic evaluation of carrying value of capitalized costs and any
related property, plant and equipment costs are based upon expected future cash flows and/or estimated salvage value.
The
Company capitalizes costs for mining properties by individual property and defers such costs for later amortization only if the
prospects for economic productions are reasonably certain.
Capitalized
costs are expensed in the period when the determination has been made that economic production does not appear reasonably certain.
Mineral
Rights and Properties -
We defer acquisition costs until we determine the viability of the property. Since we do not have
proven and probable reserves as defined by Securities and Exchange Commission (“SEC”) Industry Guide 7, exploration
expenditures are expensed as incurred. We expense care and maintenance costs as incurred.
We
review the carrying value of our mineral rights and properties for impairment whenever there are negative indicators of impairment.
Our estimate of the gold price, mineralized materials, operating capital, and reclamation costs are subject to risks and uncertainties
affecting the recoverability of our investment in the mineral claims and properties. Although we have made our best, most current
estimate of these factors, it is possible that near term changes could adversely affect estimated net cash flows from our mineral
claims and properties and possibly require future asset impairment write-downs.
Where
estimates of future net operating cash flows are not available and where other conditions suggest impairment, we assess recoverability
of carrying value from other means, including net cash flows generated by the sale of the asset. We use the units-of-production
method to deplete the mineral rights and properties.
Fair
Value Measurements -
The fair value of a financial instrument is the amount that could be received upon the sale of an asset
or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Financial assets
are marked to bid prices and financial liabilities are marked to offer prices. The fair value should be calculated based on assumptions
that market participants would use in pricing the asset or liability, not on assumptions specific to the entity. In addition,
the fair value of liabilities should include consideration of non-performance risk, including the party’s own credit risk.
Fair
value measurements do not include transaction costs. A fair value hierarchy is used to prioritize the quality and reliability
of the information used to determine fair values. Categorization within the fair value hierarchy is based on the lowest level
of input that is significant to the fair value measurement. The fair value hierarchy is defined into the following three categories:
Level
1: Quoted market prices in active markets for identical assets or liabilities.
Level
2: Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets
with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which all significant
inputs are observable or can be derived principally from or corroborated by observable market data for substantially the full
term of the assets or liabilities.
Level
3: Unobservable inputs to the valuation methodology that are significant to the measurement of fair value of assets or liabilities.
To
the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination
of fair value requires more judgment. In certain cases, the inputs used to measure fair value may fall into different levels of
the fair value hierarchy. In such cases, for disclosure purposes, the level in the fair value hierarchy within which the fair
value measurement is disclosed and is determined based on the lowest level input that is significant to the fair value measurement.
The
carrying value of the Company’s cash, accounts payable, short-term borrowings (including convertible notes payable), and
other current assets and liabilities approximate fair value because of their short-term maturity.
The
Company recognizes its derivative liabilities as level 3 and values its derivatives using the methods discussed below. While the
Company believes that its valuation methods are appropriate and consistent with other market participants, it recognizes that
the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in
a different estimate of fair value at the reporting date. The primary assumptions that would significantly affect the fair values
using the methods discussed below are that of volatility and market price of the underlying common stock of the Company.
Long-Lived
Assets -
We review the carrying amount of our long-lived assets for impairment whenever there are negative indicators of impairment.
An asset is considered impaired when estimated future cash flows are less than the carrying amount of the asset. In the event
the carrying amount of such asset is not considered recoverable, the asset is adjusted to its fair value. Fair value is generally
determined based on discounted future cash flows.
Properties,
Plant and Equipment -
We record properties, plant and equipment at historical cost. We provide depreciation and amortization
in amounts sufficient to match the cost of depreciable assets to operations over their estimated service lives or productive value.
We capitalize expenditures for improvements that significantly extend the useful life of an asset. We charge expenditures for
maintenance and repairs to operations when incurred. Depreciation is computed using the straight-line method over estimated useful
lives as follows:
Building
|
7
to 15 years
|
Vehicles
and equipment
|
3
to 7 years
|
Processing
and laboratory
|
5
to 15 years
|
Furniture
and fixtures
|
2
to 3 years
|
Reclamation
Liabilities and Asset Retirement Obligations -
Minimum standards for site reclamation and closure have been established for
us by various government agencies. Asset retirement obligations are recognized when incurred and recorded as liabilities at fair
value. The liability is accreted over time through periodic charges to earnings. In addition, the asset retirement cost is capitalized
and amortized over the life of the related asset. Reclamation costs are periodically adjusted to reflect changes in the estimated
present value resulting from the passage of time and revisions to the estimates of either the timing or amount of the reclamation
and abandonment costs. The Company reviews, on an annual basis, unless otherwise deemed necessary, the asset retirement obligation
at each mine site.
Revenue
Recognition -
Revenue is recognized from sales when persuasive evidence of an arrangement exists, the price is determinable,
the product has been delivered, the title has been transferred to the customer and collection of the sales price is reasonably
assured. Gold revenue is recorded at an agreed upon spot price and gold ounce measurement resulting in revenue and a receivable
at the time of sale. Gold revenue is recorded net of refining charges and discounts. Sales of by-products (such as silver) are
credited to costs applicable to mining revenue.
All
accounts receivable amounts are due from a single customer. Substantially all mining revenues recorded in the current period also
related to the same customer. As gold can be sold through numerous gold market traders worldwide, the Company is not economically
dependent on a limited number of customers for the sale of its product.
Stock
Issued For Goods and Services -
Common and preferred shares issued for goods and services are valued based upon the fair market
value of our common stock or the goods and services received, whichever is the most reliably measurable on the date of issue.
Stock-Based
Compensation -
For stock-based transactions, compensation expense is recognized over the requisite service period, which is
generally the vesting period, based on the estimated fair value on the grant date of the award.
Income
(Loss) per Common Share -
Basic net income (loss) per common share is computed by dividing net income (loss), less the preferred
stock dividends, by the weighted average number of common shares outstanding. Dilutive income (loss) per share includes any additional
dilution from common stock equivalents, such as stock options and warrants, and convertible instruments, if the impact is not
antidilutive. 7,548,277 common share equivalents have been excluded from the diluted loss per share calculation for the period
ended June 30, 2018 because it would be anti-dilutive.
Comprehensive
Loss -
Comprehensive loss is made up of the exchange differences arising on translating foreign operations and the net loss
for the six months ending June 30, 2018 and the year ended December 31, 2017.
Derivative
Liabilities -
Derivatives liabilities are recorded at fair value when issued and the subsequent change in fair value each
period is recorded in other income (expense) in the consolidated statements of operations. We do not hold or issue any derivative
financial instruments for speculative trading purposes.
Income
Taxes -
The Company’s income tax expense and deferred tax assets and liabilities reflect management’s best assessment
of estimated future taxes to be paid. Significant judgments and estimates are required in determining the consolidated income
tax expense.
Deferred
income taxes arise from temporary differences between the tax and financial statement recognition of revenue and expense. In evaluating
the Company’s ability to recover its deferred tax assets, management considers all available positive and negative evidence,
including scheduled reversals of deferred tax liabilities, projected future taxable income, tax planning strategies and recent
financial operations. In projecting future taxable income, the Company develops assumptions including the amount of future state
and federal pretax operating income, the reversal of temporary differences, and the implementation of feasible and prudent tax
planning strategies. These assumptions require significant judgment about the forecasts of future taxable income, and are consistent
with the plans and estimates that the Company is using to manage the underlying businesses. The Company provides a valuation allowance
for deferred tax assets for which the Company does not consider realization of such deferred tax assets to be more likely than
not.
Changes
in tax laws and rates could also affect recorded deferred tax assets and liabilities in the future. Management is not aware of
any such changes that would have a material effect on the Company’s results of operations, cash flows or financial position.
Business
Segments
– The Company operates in one segment and therefore segment information is not presented.
Use
of Estimates –
In preparing financial statements in conformity with generally accepted accounting principles, we are
required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent
assets and liabilities at the date of the financial statements and revenues and expenditures during the reported periods. Actual
results could differ materially from those estimates. Estimates may include those pertaining to valuation of inventories and mineralized
material on leach pads, the estimated useful lives and valuation of properties, plant and equipment, mineral rights and properties,
deferred tax assets, convertible preferred stock, derivative assets and liabilities, reclamation liabilities, stock-based compensation
and payments, and contingent liabilities.
Non-Controlling
Interest Policy
– Non-controlling interest (NCI) is the portion of equity ownership in a subsidiary not attributable
to the parent company, who has a controlling interest and consolidates the subsidiary’s financial results with its own.
The amount of equity relating to the non-controlling interest is separately identified in the equity section of the balance sheet
and the amount of the net income (loss) relating to the non-controlling interest is separately identified on the statement of
operations.
Recently
Issued Accounting Pronouncements –
From time to time, new accounting pronouncements are issued by FASB that are adopted
by the Company as of the specified effective date. If not discussed, management believes that the impact of recently issued standards,
which are not yet effective, will not have a material impact on the Company’s financial statements upon adoption.
3.
Joint Venture – Corpus Gold, LLC
On
October 1, 2017, the Company entered into a joint venture agreement with Corpus Mining and Exploration, Ltd. (Corpus) and formed
a new entity, Corpus Gold, LLC (Corpus Gold). Corpus Gold is to provide a framework within which the Company will provide management
services in directing and managing an exploration, drilling and evaluation of the mineral resources in concessions owned by the
Company and Corpus will provide the capital necessary to complete such purpose. All revenues will be shared based on the revenue
sharing agreement of 80% to Corpus and 20% to the Company. The Company pays the monthly expenses of Corpus Gold and is reimbursed
by Corpus. As of June 30, 2018, the Company had a receivable of $22,289 for expenses spent in the six months ended June 30, 2018.
4.
Inventories, Stockpiles and Mineralized Materials on Leach Pads
Inventories,
stockpiles and mineralized materials on leach pads at June 30, 2018 and December 31, 2017 consisted of the following:
|
|
June
30, 2018
|
|
|
December
31, 2017
|
|
Supplies
|
|
$
|
42,742
|
|
|
$
|
70,261
|
|
Mineralized
Material on Leach Pads
|
|
|
158,294
|
|
|
|
843,183
|
|
ADR
Plant
|
|
|
96,458
|
|
|
|
159,463
|
|
Finished
Ore
|
|
|
107,395
|
|
|
|
357,275
|
|
Total
Inventories
|
|
$
|
404,889
|
|
|
$
|
1,430,182
|
|
There
were no stockpiles at June 30, 2018 and December 31, 2017. In April 2018, management decided to impair the inventory on the old
leach pad. The Company recorded an impairment of $700,101 for the inventory in process on the leach pad as of June 30, 2018.
5.
Derivative Financial Instruments
The
Company adopted the provisions of ASC subtopic 825-10,
Financial Instruments
(“ASC 825-10”) on January 1, 2008.
ASC 825-10 defines fair value as the price that would be received from selling an asset or paid to transfer a liability in an
orderly transaction between market participants at the measurement date. When determining the fair value measurements for assets
and liabilities required or permitted to be recorded at fair value, the Company considers the principal or most advantageous market
in which it would transact and considers assumptions that market participants would use when pricing the asset or liability, such
as inherent risk, transfer restrictions, and risk of nonperformance. ASC 825-10 establishes a fair value hierarchy that requires
an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
The
following table provides a summary of changes in fair value of the Company’s Level 3 financial liabilities as of June 30,
2018 and December 31, 2017:
|
|
Debt
Derivative Liabilities
|
|
Balance,
December 31, 2016
|
|
$
|
-
|
|
Transfers
in upon initial fair value of derivative liabilities
|
|
|
1,069,533
|
|
Change
in fair value of derivative liabilities and warrant liability
|
|
|
(421,726
|
)
|
Change
attributed to loss on extinguishment of debt
|
|
|
-
|
|
Transfers
to permanent equity upon exercise of warrants
|
|
|
-
|
|
Balance,
December 31, 2017
|
|
$
|
647,807
|
|
Transfers
in upon initial fair value of derivative liabilities
|
|
|
701,622
|
|
Change
in fair value of derivative liabilities and warrant liability
|
|
|
(775,573
|
)
|
Change
attributed to loss on extinguishment of debt
|
|
|
-
|
|
Transfers
to permanent equity upon exercise of warrants
|
|
|
-
|
|
Balance,
June 30, 2018
|
|
$
|
573,856
|
|
Net
gain for the period included in earnings relating to the liabilities held at June 30, 2018
|
|
$
|
775,573
|
|
Net
gain for the period included in earnings relating to the liabilities held at December 31, 2017
|
|
$
|
421,726
|
|
Debt
derivatives –
The Company issued convertible promissory notes which are convertible into common stock, at holders’
option, at a discount to the market price of the Company’s common stock. The Company has identified the embedded derivatives
related to these notes relating to certain anti-dilutive (reset) provisions. These embedded derivatives included certain conversion
features. The accounting treatment of derivative financial instruments requires that the Company record fair value of the derivatives
as of the inception date of debenture and to fair value as of each subsequent reporting date.
At
June 30, 2018, the Company marked to market the fair value of the debt derivatives and determined a fair value of $573,856. The
Company recorded a gain from change in fair value of debt derivatives of $775,573 for the period ended June 30, 2018. The fair
value of the embedded derivatives was determined using Binomial Option Pricing Model based on the following assumptions: (1) dividend
yield of 0%, (2) expected volatility of 117.78% through 151.99%, (3) weighted average risk-free interest rate of 2.11% through
2.33% (4) expected life of 0.41 through 0.94 years, and (5) the quoted market price of the Company’s common stock at each
valuation date.
Based
upon ASC 840-15-25 (EITF Issue 00-19, paragraph 11) the Company has adopted a sequencing approach regarding the application of
ASC 815-40 to its outstanding convertible notes. Pursuant to the sequencing approach, the Company evaluates its contracts based
upon earliest issuance date.
6.
Property, Plant and Equipment, Net
Property,
plant and equipment at June 30, 2018 and December 31, 2017 consisted of the following:
|
|
June
30, 2018
|
|
|
December
31, 2017
|
|
Land
|
|
$
|
274,721
|
|
|
$
|
279,344
|
|
Buildings
|
|
|
2,401,149
|
|
|
|
2,441,552
|
|
Machinery
and Equipment
|
|
|
963,328
|
|
|
|
967,008
|
|
Office
Equipment and Furniture
|
|
|
42,910
|
|
|
|
43,605
|
|
Vehicles
|
|
|
86,385
|
|
|
|
87,838
|
|
Construction
in Process
|
|
|
3,132
|
|
|
|
-
|
|
|
|
|
3,771,625
|
|
|
|
3,819,347
|
|
Less
Accumulated Depreciation
|
|
|
(3,000,653
|
)
|
|
|
(2,937,287
|
)
|
Total
Property, Plant and Equipment
|
|
$
|
770,972
|
|
|
$
|
882,060
|
|
In December 2016, the Company determined that
the leach pad at the Clavo Rico mine was reaching its capacity. It was determined that the depreciation of the leach pad should
be accelerated to fully depreciate the leach pad by March 31, 2017. This constitutes a change in management estimates. During
the six months ended June 30, 2018 and 2017, the Company recognized depreciation expense of $113,176 and $586,776, respectively.
The following table summarizes the allocation of depreciation expense between cost of goods sold and general and administrative
expenses.
Depreciation
Allocation
|
|
June
30, 2018
|
|
|
June
30, 2017
|
|
Cost
of Goods Sold
|
|
$
|
93,665
|
|
|
$
|
480,351
|
|
General
and Administrative
|
|
|
19,511
|
|
|
|
106,425
|
|
Total
|
|
$
|
113,176
|
|
|
$
|
586,776
|
|
7.
Mine Reclamation Liability
The
Company is required to mitigate long-term environmental impacts by stabilizing, contouring, re-sloping, and re-vegetating various
portions of our site after mining and mineral processing operations are completed. These reclamation efforts are conducted in
accordance with plans reviewed and approved by the appropriate regulatory agencies.
The fair value of the long-term liability
of $346,876 and $352,713 as of June 30, 2018 and December 31, 2017, respectively, for our obligation to reclaim our mine facility
is based on our most recent reclamation plan, as revised, submitted and approved by the Honduran Institute of Geology and Mines
(INHGEOMIN) and Ministry of Natural Resources and Environment (SERNA) on the Clavo Rico Mine complex. The Clavo Rico Mine Complex
consists of pits, leach pad, ADR plant, management buildings and service yard. The Company is currently removing materials from
the old leach pad to be used as road base for the community roads. This will enable the pad to be used again in the future for
leach ore rich material. The reclamation liability is based on the entire complex and footprint. Such costs are based on management’s
current estimate of then expected amounts for the remediation work, assuming the work is performed in accordance with current
laws and regulations and using a credit adjusted risk free rate of 18.00% and an inflation rate of 5.3%. It is reasonably possible
that, due to uncertainties associated with the application of laws and regulations by regulatory authorities and changes in reclamation
or remediation technology, the ultimate cost of reclamation and remediation could change in the future. We periodically review
the accrued reclamation liability for information indicating that our assumptions should change.
The
decrease in the reclamation liability in 2018 was due to the currency exchange rate. The increase in the reclamation liability
in 2017 was related to the expansion of the heap leach facility and related infrastructure. The write-off of the precious metal
inventory in process did not affect the reclamation liability because the leach pad has not changed in size or volume of material
on it.
Changes
to the asset retirement obligation were as follows:
|
|
June
30, 2018
|
|
|
December
31, 2017
|
|
Balance,
Beginning of Year
|
|
$
|
352,713
|
|
|
$
|
256,070
|
|
Liabilities
incurred
|
|
|
(5,837
|
)
|
|
|
96,643
|
|
Disposal
|
|
|
-
|
|
|
|
-
|
|
Balance,
End of Year
|
|
$
|
346,876
|
|
|
$
|
352,713
|
|
8.
Accounts Payable and Accrued Liabilities
Accounts
Payable and accrued liabilities at June 30, 2018 and December 31, 2017 consisted of the following:
|
|
6/30/2018
|
|
|
12/31/2017
|
|
Accounts
Payable
|
|
$
|
795,669
|
|
|
$
|
899,939
|
|
Accrued
Liabilities
|
|
|
287,757
|
|
|
|
270,123
|
|
Accrued
Salaries and Benefits
|
|
|
246,106
|
|
|
|
262,323
|
|
Advances
Payable
|
|
|
135,914
|
|
|
|
107,932
|
|
Total
Accrued Liabilities
|
|
$
|
1,465,446
|
|
|
$
|
1,540,317
|
|
9.
Secured Borrowings
During
the year ended December 31, 2016, the Company entered into five financing arrangements with third parties for a combined principal
amount of $251,980. The terms of the arrangements require the Company to pay the combined principal balance plus a guaranteed
return of no less than 10 percent, or $25,198, for a total expected remittance of $277,178. The maturity dates of the notes range
between June 22, 2017 and June 23, 2017. The terms of repayment allow the Company to remit to the lender a certain quantity of
gold to satisfy the liability though the Company expects to liquidate gold held and satisfy the liability in cash. The Company
reached agreements with the third parties to settle the financing arrangements as of June 12, 2017. The Company liquidated the
gold held to satisfy the debt obligations. Four of the five debt holders agreed to rollover their funds into new financing agreements.
The remaining debt obligation of $122,107 was paid in full on July 10, 2017.
On June 20, 2017, the Company entered into
four new financing arrangements with third parties for a combined principal amount of $195,720. The terms of the arrangements
require the Company to pay the combined principal balance plus a guaranteed return of no less than 10 percent, or $19,572, for
a total expected remittance of $215,292. The maturity date of the notes is June 21, 2018. The terms of repayment allow the Company
to remit to the lender a certain quantity of gold to satisfy the liability though the Company expects to liquidate gold held and
satisfy the liability in cash. The Company reached agreements with the third parties to settle the financing arrangements as of
June 21, 2018. The Company liquidated the gold held to satisfy the debt obligations. All four debt holders agreed to rollover
all or portion of their funds into new financing agreements. The debt obligation of $40,647 that was being liquidated was paid
in full in July 2018.
On
June 25, 2018, the Company entered into four new financing arrangements with third parties for a combined principal amount of
$225,000. The terms of the arrangements require the Company to pay the combined principal balance plus a guaranteed return of
no less than 10 percent, or $22,500, for a total expected remittance of $247,500. The maturity date of the notes is June 26, 2019.
The terms of repayment allow the Company to remit to the lender a certain quantity of gold to satisfy the liability though the
Company expects to liquidate gold held and satisfy the liability in cash. As of June 30, 2018, the Company held 16 ounces of gold,
valued at a cost of $20,129, to satisfy the liabilities upon maturity leaving a net obligation of $245,830, which is recorded
on the Company’s balance sheet as secured borrowings.
Secured
Borrowings
|
|
June
30, 2018
|
|
|
December
31, 2017
|
|
Secured
obligations
|
|
$
|
265,652
|
|
|
$
|
195,720
|
|
Guaranteed
interest
|
|
|
22,500
|
|
|
|
19,572
|
|
Deferred
interest
|
|
|
(22,193
|
)
|
|
|
(9,198
|
)
|
|
|
|
265,959
|
|
|
|
206,094
|
|
Gold
held as security
|
|
|
(20,129
|
)
|
|
|
(119,361
|
)
|
Secured
Borrowings, net
|
|
$
|
245,830
|
|
|
$
|
86,733
|
|
10.
Notes Payable
Notes
payable were comprised of the following as of June 30, 2018 and December 31, 2017:
Notes
Payable
|
|
June
30, 2018
|
|
|
December
31, 2017
|
|
3-2-1
Partners, Inc.
|
|
$
|
-
|
|
|
$
|
40,000
|
|
GS
Capital Partners
|
|
|
-
|
|
|
|
80,000
|
|
Phil
Zobrist
|
|
|
60,000
|
|
|
|
60,000
|
|
Total
Notes Payable
|
|
|
60,000
|
|
|
|
180,000
|
|
Less
Unamortized Discount
|
|
|
-
|
|
|
|
(698
|
)
|
Total
Notes Payable, Net of Unamortized Debt Discount
|
|
$
|
60,000
|
|
|
$
|
179,302
|
|
3-2-1
Partners, LLC –
On November 30, 2017, the Company issued an unsecured Short-Term Promissory Note to 3-2-1 Partners,
LLC in the principal amount of $40,000 (the “Note”) due on December 14, 2017 and bears a 5% interest rate. The Company
made a payment of $42,000 towards the principal balance and accrued interest of $2,000 on January 16, 2018. As of June 30, 2018,
the outstanding balance of the Note was $0 and accrued interest was $0.
GS
Capital Partners –
On August 11, 2017, the Company issued an unsecured Promissory Note (“Note”) to GS Capital
Partners (“GS Capital”), in the principal amount of $80,000 (the “Note”) due on April 11, 2018 and bears
8% per annum interest, due at maturity. The total net proceeds the Company received was $76,000 (less an original issue discount
(“OID”) of $4,000). For six months ended June 30, 2018, the Company amortized $698 of debt discount to current period
operations as interest expense. The Company made a payment of $109,468 towards the principal balance and accrued interest of $29,468
on February 5, 2018. As of June 30, 2018, the gross balance of the note was $0 and accrued interest was $0.
Phil
Zobrist
– On January 11, 2013, the Company issued an unsecured Promissory Note to Phil Zobrist in the principal amount
of $60,000 (the “Note”) due on demand and bearing 0% per annum interest. The total net proceeds the Company received
was $60,000. On October 2, 2015, the Company entered into a new convertible note with Phil Zobrist that matures on December 31,
2016 and bears 18% per annum interest. The Company agreed to accrue interest from inception of these Notes in the amount of $29,412
and charged this amount to interest expense during the year ended December 31, 2015. The Note is convertible into common stock,
at holder’s option, at a price of $0.99 (0.18 pre-split) or a 50% discount to the average of the three lowest VWAP of the
common stock during the 20 trading day period prior to conversion. On October 2, 2016, the Company renegotiated the note payable.
The convertible feature was removed and the note was extended until December 31, 2017. The Company recognized a gain on the extinguishment
of debt of $121,337 for the remaining derivative liability and of $11,842 for the remaining debt discount. As of June 30, 2018,
the gross balance of the note was $60,000 and accrued interest was $59,060.
11.
Notes Payable – Related Parties
Notes
payable – related parties were comprised of the following as of June 30, 2018 and December 31, 2017:
Notes Payable - Related Parties
|
|
Relationship
|
|
June 30, 2018
|
|
|
December 31, 2017
|
|
Claymore Management
|
|
Affiliate - Controlled by Director
|
|
$
|
185,000
|
|
|
$
|
185,000
|
|
Debra D'ambrosio
|
|
Immediate Family Member
|
|
|
120,000
|
|
|
|
-
|
|
Diamond 80, LLC
|
|
Immediate Family Member
|
|
|
49,000
|
|
|
|
49,000
|
|
Francis E. Rich IRA
|
|
Immediate Family Member
|
|
|
100,000
|
|
|
|
-
|
|
GAIA Ltd
|
|
Affiliate - Controlled by Director
|
|
|
1,150,000
|
|
|
|
1,150,000
|
|
Legends Capital
|
|
Affiliate - Controlled by Director
|
|
|
765,000
|
|
|
|
815,000
|
|
LWB Irrev Trust
|
|
Affiliate - Controlled by Director
|
|
|
1,101,000
|
|
|
|
1,101,000
|
|
MDL Ventures
|
|
Affiliate - Controlled by Director
|
|
|
1,258,525
|
|
|
|
1,171,793
|
|
Silverbrook Corporation
|
|
Affiliate - Controlled by Director
|
|
|
2,227,980
|
|
|
|
2,227,980
|
|
WOC Energy LLC
|
|
Affiliate - Controlled by Director
|
|
|
40,000
|
|
|
|
40,000
|
|
Total Notes Payable - Related Parties
|
|
|
|
$
|
6,996,505
|
|
|
$
|
6,739,773
|
|
Claymore
Management
– On March 18, 2011, the Company issued an unsecured Promissory Note to Claymore Management, an affiliated
company controlled by a director of the Company, in the principal amount of $185,000 (the “Note”) due on demand
and bore 0% per annum interest. The total net proceeds the Company received was $185,000. On October 2, 2015, the Company entered
into a new convertible note with Claymore Management that matures on December 31, 2016 and bears 18% per annum interest. The Company
agreed to accrue interest from March 18, 2011 in the amount of $151,355 and charged this amount to interest expense during the
year ended December 31, 2015. The Note is convertible into common stock, at holder’s option, at a price of $0.99 (0.18 pre-split)
or a 50% discount to the average of the three lowest VWAP of the common stock during the 20 trading day period prior to conversion.
On October 2, 2016, the Company renegotiated the note payable. The convertible feature was removed and the note was extended until
December 31, 2017. The Company recognized a gain on the extinguishment of debt of $448,369 for the remaining derivative liability
and of $36,513 for the remaining debt discount. As of June 30, 2018, the gross balance of the note was $185,000 and accrued interest
was $242,771.
D. D’Ambrosio –
On February
13, 2018, the Company issued an unsecured Short-Term Promissory Note to D. D’Ambrosio, an immediate family member of
a Company officer, in the principal amount of $88,000 (the “Note”) due on March 31, 2018 and bears a 5.70% interest
rate. The Company made a payment of $93,000 towards the principal balance and accrued interest of $5,000 on March 30, 2018. As
of June 30, 2018, the outstanding balance of the Note was $0 and accrued interest was $0.
D. D’Ambrosio –
On April
4, 2018, the Company issued an unsecured Short-Term Promissory Note to D. D’Ambrosio, an immediate family member of a
Company officer, in the principal amount of $80,000 (the “Note”) due April 30, 2018 and bears a 5.00% interest
rate. The Company made a payment of $84,000 towards the principal balance and accrued interest of $4,000 on April 16, 2018. As
of June 30, 2018, the outstanding balance of the Note was $0 and accrued interest was $0.
D. D’Ambrosio –
On April
19, 2018, the Company issued an unsecured Short-Term Promissory Note to D. D’Ambrosio, an immediate family member of
a Company officer, in the principal amount of $80,000 (the “Note”) due on April 30, 2018 and bears a 5.00% interest
rate. The Company made a payment of $84,000 towards the principal balance and accrued interest of $4,000 on April 30, 2018. As
of June 30, 2018, the outstanding balance of the Note was $0 and accrued interest was $0.
D. D’Ambrosio –
On May
3, 2018, the Company issued an unsecured Short-Term Promissory Note to D. D’Ambrosio, an immediate family member of a
Company officer, in the principal amount of $90,000 (the “Note”) due on May 15, 2018 and bears a 5.00% interest
rate. The Company made a payment of $94,500 towards the principal balance and accrued interest of $4,500 on May 14, 2018. As of
June 30, 2018, the outstanding balance of the Note was $0 and accrued interest was $0.
D. D’Ambrosio –
On May
9, 2018, the Company issued an unsecured Short-Term Promissory Note to D. D’Ambrosio, an immediate family member of a
Company officer, in the principal amount of $10,000 (the “Note”) due on May 14, 2018 and bears a 5.00% interest
rate. The Company made a payment of $10,500 towards the principal balance and accrued interest of $500 on May 14, 2018. As of
June 30, 2018, the outstanding balance of the Note was $0 and accrued interest was $0.
D. D’Ambrosio –
On May
16, 2018, the Company issued an unsecured Short-Term Promissory Note to D. D’Ambrosio, an immediate family member of
a Company officer, in the principal amount of $90,000 (the “Note”) due on May 30, 2018 and bears a 5.00% interest
rate. The Company made a payment of $94,500 towards the principal balance and accrued interest of $4,500 on May 23, 2018. As of
June 30, 2018, the outstanding balance of the Note was $0 and accrued interest was $0.
D. D’Ambrosio –
On May
24, 2018, the Company issued an unsecured Short-Term Promissory Note to D. D’Ambrosio, an immediate family member of
a Company officer, in the principal amount of $100,000 (the “Note”) due on June 15, 2018 and bears a 5.00% interest
rate. The Company made a payment of $93,000 towards the principal balance and accrued interest of $5,000 on March 30, 2018. As
of June 30, 2018, the outstanding balance of the Note was $0 and accrued interest was $0.
D. D’Ambrosio –
On June
5, 2018, the Company issued an unsecured Short-Term Promissory Note to D. D’Ambrosio, an immediate family member of a
Company officer, in the principal amount of $100,000 (the “Note”) due on June 30, 2018 and bears a 5.00% interest
rate. The Company made a payment of $105,000 towards the principal balance and accrued interest of $5,000 on June 25, 2018. As
of June 30, 2018, the outstanding balance of the Note was $0 and accrued interest was $0.
D. D’Ambrosio –
On June
27, 2018, the Company issued an unsecured Short-Term Promissory Note to D. D’Ambrosio, an immediate family member of
a Company officer, in the principal amount of $120,000 (the “Note”) due on July 18, 2018 and bears a 5.0% interest
rate. As of June 30, 2018, the outstanding balance of the Note was $120,000 and accrued interest was $5,500.
Diamond 80, LLC –
On April 3,
2017, the Company issued an unsecured Short-Term Promissory Note to Diamond 80, LLC, an affiliated company controlled by a
director of the Company, in the principal amount of $50,000 (the “Note”) due on December 31, 2018 and bears a
7.0% interest rate. The Company made a payment of $1,075 towards the principal balance of $1,000 and accrued interest of $75 on
June 30, 2017. As of June 30, 2018, the outstanding balance of the Note was $49,000 and accrued interest was $0.
Francis E. Rich IRA –
On January
31, 2018, the Company issued an unsecured Short-Term Promissory Note to Francis E. Rich IRA, an immediate family member of
a Company officer, in the principal amount of $100,000 (the “Note”) due on June 15, 2018 and bears a 30.0% interest
rate. As of June 30, 2018, the outstanding balance of the Note was $100,000 and accrued interest was $12,329.
GAIA Ltd.
– Between December
2011 and October 2012, the Company issued seven unsecured Promissory Notes to GAIA Ltd., an affiliated company controlled by
a director of the Company, for a total principal amount of $1,150,000 (the “Notes”) due on demand and bearing
0% per annum interest. The total net proceeds the Company received was $1,150,000. On October 2, 2015, the Company entered into
a new convertible note with GAIA Ltd. that matures on December 31, 2016 and bears 18% per annum interest. The Company agreed to
accrue interest from inception of these Notes in the amount of $724,463 and charged this amount to interest expense during the
year ended December 31, 2015. The Note is convertible into common stock, at holder’s option, at a price of $0.99 (0.18 pre-split)
or a 50% discount to the average of the three lowest VWAP of the common stock during the 20 trading day period prior to conversion.
On October 2, 2016, the Company renegotiated the note payable. The convertible feature was removed and the note was extended until
December 31, 2017. The Company recognized a gain on the extinguishment of debt of $2,524,747 for the remaining derivative liability
and of $226,974 for the remaining debt discount. As of June 30, 2018, the gross balance of the note was $1,150,000 and accrued
interest was $1,292,721.
Legends Capital Group
– Between
October 2011 and September 2012, the Company issued eleven unsecured Promissory Notes to Legends Capital Group, an affiliated
company controlled by a director of the Company, for a total principal amount of $765,000 (the “Notes”) due on
demand and bearing 0% per annum interest. The total net proceeds the Company received was $765,000. On October 2, 2015, the Company
entered into a new convertible note with Legends Capital Group that matures on December 31, 2016 and bears 18% per annum interest.
The Company agreed to accrue interest from inception of these Notes in the amount of $504,806 and charged this amount to interest
expense during the year ended December 31, 2015. The Note is convertible into common stock, at holder’s option, at a price
of $0.99 (0.18 pre-split) or a 50% discount to the average of the three lowest VWAP of the common stock during the 20 trading
day period prior to conversion. On October 2, 2016, the Company renegotiated the note payable. The convertible feature was removed
and the note was extended until December 31, 2017. The Company recognized a gain on the extinguishment of debt of $2,564,130 for
the remaining derivative liability and of $150,987 for the remaining debt discount. As of June 30, 2018, the gross balance of
the note was $765,000 and accrued interest was $882,821.
Legends Capital Group –
On May
16, 2017, the Company issued an unsecured Short-Term Promissory Note to Legends Capital Group, an affiliated company controlled
by a director of the Company, in the principal amount of $100,000 (the “Note”) due on September 15, 2017 and bears
a 7.0% interest rate. The Company made a payment of $50,000 towards the principal balance and accrued interest of $0 on June 27,
2017. The Company made a payment of $40,000 towards the principal balance on February 28, 2018. The Company made a payment of
$10,000 towards the principal balance on May 2, 2018. As of June 30, 2018, the outstanding balance of the Note was $0 and accrued
interest was $7,000.
LW Briggs Irrevocable Trust
–
Between December 2010 and January 2013, the Company issued eight unsecured Promissory Notes to LW Briggs Irrevocable Trust,
an affiliated company controlled by a director of the Company, for a total principal amount of $1,101,000 (the “Notes”)
due on demand and bearing 0% per annum interest. The total net proceeds the Company received was $1,101,000. On October 2, 2015,
the Company entered into a new convertible note with LW Briggs Irrevocable Trust that matures on December 31, 2016 and bears 18%
per annum interest. The Company agreed to accrue interest from inception of these Notes in the amount of $814,784 and charged
this amount to interest expense during the year ended December 31, 2015. The Note is convertible into common stock, at holder’s
option, at a price of $0.99 (0.18 pre-split) or a 50% discount to the average of the three lowest VWAP of the common stock during
the 20 trading day period prior to conversion. On October 2, 2016, the Company renegotiated the note payable. The convertible
feature was removed and the note was extended until December 31, 2017. The Company recognized a gain on the extinguishment of
debt of $2,564,130 for the remaining derivative liability and of $217,303 for the remaining debt discount. As of June 30, 2018,
the gross balance of the note was $1,101,000 and accrued interest was $1,358,829.
MDL Ventures
– The Company entered
into an unsecured convertible note payable agreement with MDL Ventures, LLC, which is 100% owned by a Company officer, effective
October 1, 2014, due on December 31, 2016 and bears 18% per annum interest, due at maturity. Principal on the convertible note
is convertible into common stock at the holder’s option at a price of the lower of $0.99 (0.18 pre-split) or 50% of the lowest
three daily volume weighted average prices of the Company’s common stock during the 20 consecutive days prior to the date
of conversion. On October 2, 2016, the Company renegotiated the note payable. The convertible feature was removed and the note
was extended until December 31, 2017. The Company recognized a gain on the extinguishment of debt of $1,487,158 for the remaining
derivative liability. As of June 30, 2018, the gross balance of the note was $1,258,525 and accrued interest was $0.
Silverbrook Corporation
– Between
March 2011 and February 2015, the Company issued 23 unsecured Promissory Notes to Silverbrook Corporation, an affiliated company
controlled by a director of the Company, for a total principal amount of $2,227,980 (the “Notes”) due on demand
and bearing 0% per annum interest. The total net proceeds the Company received was $2,227,980. On October 2, 2015, the Company
entered into a new convertible note with Silverbrook Corporation that matures on December 31, 2016 and bears 18% per annum interest.
The Company agreed to accrue interest from inception of these Notes in the amount of $1,209,606 and charged this amount to interest
expense during the year ended December 31, 2015. The Note is convertible into common stock, at holder’s option, at a price
of $0.99 (0.18 pre-split) or a 50% discount to the average of the three lowest VWAP of the common stock during the 20 trading
day period prior to conversion. On October 2, 2016, the Company renegotiated the note payable. The convertible feature was removed
and the note was extended until December 31, 2017. The Company recognized a gain on the extinguishment of debt of $4,656,189 for
the remaining derivative liability and of $439,733 for the remaining debt discount. As of June 30, 2018, the gross balance of
the note was $2,227,980 and accrued interest was $2,310,533.
WOC Energy, LLC –
On November
6, 2017, the Company issued an unsecured Short-Term Promissory Note to WOC Energy, LLC, an affiliated company controlled by
a director of the Company, in the principal amount of $40,000 (the “Note”) due on January 6, 2018 and bears a
4.0% interest rate. As of June 30, 2018, the outstanding balance of the Note was $40,000 and accrued interest was $0.
WOC Energy, LLC –
On June 5,
2018, the Company issued an unsecured Short-Term Promissory Note to WOC Energy, LLC, an affiliated company controlled by a
director of the Company, in the principal amount of $60,000 (the “Note”) due on June 29, 2018 and bears a 5.0%
interest rate. The Company made a payment of $63,000 towards the principal balance and accrued interest of $3,000 on June 29,
2018. As of June 30, 2018, the outstanding balance of the Note was $0 and accrued interest was $0.
12.
Convertible Notes Payable
Convertible
notes payable were comprised of the following as of June 30, 2018 and December 31, 2017:
Convertible
Notes Payable
|
|
June
30, 2018
|
|
|
December
31, 2017
|
|
Adar
Bays LLC
|
|
$
|
105,000
|
|
|
$
|
63,000
|
|
Auctus
Fund
|
|
|
-
|
|
|
|
110,000
|
|
Coolidge
Capital
|
|
|
75,000
|
|
|
|
-
|
|
Crossover
Capital
|
|
|
-
|
|
|
|
110,500
|
|
Crown
Bridge Partners
|
|
|
50,000
|
|
|
|
50,000
|
|
Eagle
Equities
|
|
|
103,000
|
|
|
|
63,000
|
|
EMA
Financial
|
|
|
-
|
|
|
|
112,000
|
|
GS
Capital Partners
|
|
|
160,000
|
|
|
|
-
|
|
JS
Investments
|
|
|
128,000
|
|
|
|
-
|
|
Labrys
Funding
|
|
|
114,500
|
|
|
|
-
|
|
LG
Capital Funding
|
|
|
75,000
|
|
|
|
52,500
|
|
Power
Up Lending
|
|
|
106,000
|
|
|
|
98,000
|
|
Silo
Equity Partners
|
|
|
-
|
|
|
|
53,000
|
|
Total
Convertible Notes Payable
|
|
|
916,500
|
|
|
|
712,000
|
|
Less
Unamortized Discount
|
|
|
(506,259
|
)
|
|
|
(480,233
|
)
|
Total
Convertible Notes Payable, Net of Unamortized Debt Discount
|
|
$
|
410,241
|
|
|
$
|
231,767
|
|
Adar
Bays, LLC
– On December 6, 2017, the Company issued an unsecured Convertible Promissory Note (“Note”) to
Adar Bays, LLC (“Adar Bays”), in the principal amount of $63,000 (the “Note”) due on December 6, 2018
and bears 8% per annum interest, due at maturity. The total net proceeds the Company received was $60,000 (less an original issue
discount (“OID”) of $3,000). The Note is convertible into common stock, at holder’s option, at a 40% discount
of the lowest trading price of the common stock during the 20 trading day period prior to conversion. On May 24, 2018, the Company
paid $87,374 to pay off the principal balance of $63,000 and $24,374 in accrued interest and prepayment penalty. For the six months
ended June 30, 2018, the Company amortized $58,685 of debt discount to current period operations as interest expense. As of June
30, 2018, the gross balance of the note was $0 and accrued interest was $0.
Adar
Bays, LLC
– On May 29, 2018, the Company issued an unsecured Convertible Promissory Note (“Note”) to Adar
Bays, LLC (“Adar Bays”), in the principal amount of $105,000 (the “Note”) due on May 29, 2019 and bears
8% per annum interest, due at maturity. The total net proceeds the Company received was $100,000 (less an original issue discount
(“OID”) of $5,000). The Note is convertible into common stock, at holder’s option, at a 40% discount of the
lowest trading price of the common stock during the 20 trading day period prior to conversion. For the six months ended June 30,
2018, the Company amortized $9,205 of debt discount to current period operations as interest expense. As of June 30, 2018, the
gross balance of the note was $105,000 and accrued interest was $736.
Auctus
Fund
– On August 17, 2017, the Company issued an unsecured Convertible Promissory Note (“Note”) to Auctus
Fund (“Auctus”), in the principal amount of $110,000 (the “Note”) due on May 17, 2018 and bears 12% per
annum interest, due at maturity. The total net proceeds the Company received was $99,750 (less an original issue discount (“OID”)
of $10,250). The Note is convertible into common stock, at holder’s option, at a 40% discount of the lowest trading price
of the common stock during the 15 trading day period prior to conversion. At any time after the closing date, if the Company’s
common stock is not deliverable by DWAC, then an additional 10% discount will apply to all future conversions on this note. In
the event the Company experiences a DTC “Chill” on its shares, the conversion price shall be decreased an additional
15% discount while the “Chill” is in effect. On February 5, 2018, the Company paid $156,759 to pay off the principal
balance of $110,000 and $46,759 in accrued interest and prepayment penalty. For the six months ended June 30, 2018, the Company
amortized $55,201 of debt discount to current period operations as interest expense. As of June 30, 2018, the gross balance of
the note was $0 and accrued interest was $0.
Coolidge
Capital, LLC
– On May 21, 2018, the Company entered into a Securities Purchase Agreement (the “Securities Purchase
Agreement”) with Coolidge Capital, LLC. (the “Purchaser”), pursuant to which the Company issued to the Purchaser
a Convertible Promissory Note (the “Note”) in the aggregate amount of $75,000. The total net proceeds the Company
received was $70,500 (less an original issue discount (“OID”) of $4,500). The Note has a maturity date of February
21, 2019 and the Company has agreed to pay interest on the unpaid principal balance of the Note at the rate of twelve percent
(12%) per annum from the date on which the Note is issued (the “Issue Date”) until the same becomes due and payable,
whether at maturity or upon acceleration or by prepayment or otherwise. The Company may prepay the Note in whole provided that
the Purchaser be given written notice not more than three (3) Trading Days. The outstanding principal amount of the Note (if any)
is convertible at any time and from time to time at the election of the Purchaser during the period beginning on the date that
is 180 days following the Issue Date into shares of the Company’s common stock, par value $0.0001 per share (the “Common
Stock”) at a conversion price of variable conversion price is 61% (39% discount) of the market price. Market price is the
average of the lowest two trading prices in a ten trading day look back period. The company recognized a debt discount on this
note of $4,500 which will be amortized over the life of the note. For the six months ended June 30, 2018, the Company amortized
$652 of debt discount to current period operations as interest expense. As of June 30, 2018, the gross balance of the note was
$75,000 and accrued interest was $986.
Crossover
Capital Fund II, LLC
– On November 30, 2017, the Company issued an unsecured Convertible Promissory Note (“Note”)
to Crossover Capital Fund II, LLC (“Crossover Capital”), in the principal amount of $110,500 (the “Note”)
due on August 30, 2018 and bears 12% per annum interest, due at maturity. The total net proceeds the Company received was $100,000
(less an original issue discount (“OID”) of $10,500). The Note is convertible into common stock, at holder’s
option, at a 40% discount of the lowest trading price of the common stock during the 20 trading day period prior to conversion.
On May 23, 2018, the Company paid $157,777 to pay off the principal balance of $110,500 and $47,277 in accrued interest and prepayment
penalty. For the six months ended June 30, 2018, the Company amortized $97,952 of debt discount to current period operations as
interest expense. As of June 30, 2018, the gross balance of the note was $0 and accrued interest was $0.
Crown
Bridge Partners
– On August 10, 2017, the Company issued an unsecured Convertible Promissory Note (“Note”)
to Crown Bridge Partners (“Crown Bridge”), in the principal amount of $50,000 (the “Note”) due on August
10, 2018 and bears 10% per annum interest, due at maturity. The total net proceeds the Company received was $43,000 (less an original
issue discount (“OID”) of $7,000). The Note is convertible into common stock, at holder’s option, at a 40% discount
of the lowest trading price of the common stock during the 20 trading day period prior to conversion. On January 24, 2018, the
Company paid $74,623 to pay off the principal balance of $50,000 and $24,623 in accrued interest and prepayment penalty. For the
six months ended June 30, 2018, the Company amortized $30,411 of debt discount to current period operations as interest expense.
As of March 31, 2018, the gross balance of the note was $0 and accrued interest was $0.
Crown
Bridge Partners
– On May 11, 2018, the Company issued an unsecured Convertible Promissory Note (“Note”)
to Crown Bridge Partners (“Crown Bridge”), in the principal amount of $50,000 (the “Note”) due on May
11, 2019 and bears 5% per annum interest, due at maturity. The total net proceeds the Company received was $43,000 (less an original
issue discount (“OID”) of $7,000). The Note is convertible into common stock, at holder’s option, at a 40% discount
of the lowest trading price of the common stock during the 20 trading day period prior to conversion. For the six months ended
June 30, 2018, the Company amortized $6,849 of debt discount to current period operations as interest expense. As of June 30,
2018, the gross balance of the note was $50,000 and accrued interest was $342.
Eagle
Equities, LLC
– On December 12, 2017, the Company issued an unsecured Convertible Promissory Note (“Note”)
to Eagle Equities, LLC (“Eagle Equities”), in the principal amount of $63,000 (the “Note”) due on December
12, 2018 and bears 8% per annum interest, due at maturity. The total net proceeds the Company received was $60,000 (less an original
issue discount (“OID”) of $3,000). The Note is convertible into common stock, at holder’s option, at a 40% discount
of the lowest trading price of the common stock during the 20 trading day period prior to conversion. On June 5, 2018, the Company
paid $91,564 to pay off the principal balance of $63,000 and $28,564 in accrued interest and prepayment penalty. For the six months
ended June 30, 2018, the Company amortized $59,721 of debt discount to current period operations as interest expense. As of June
30, 2018, the gross balance of the note was $0 and accrued interest was $0.
Eagle Equities, LLC
– On June
8, 2018, the Company issued an unsecured Convertible Promissory Note (“Note”) to Eagle Equities, LLC (“Eagle
Equities”), in the principal amount of $103,000 (the “Note”) due on June 8, 2019 and bears 8% per annum interest,
due at maturity. The total net proceeds the Company received was $100,000 (less an original issue discount (“OID”)
of $3,000). The Note is convertible into common stock, at holder’s option, at a 40% discount of the lowest trading price
of the common stock during the 20 trading day period prior to conversion. In the event the Company experiences a DTC “Chill”
on its shares, the conversion price shall be decreased an additional 10% discount while the “Chill” is in effect.
For the six months ended June 30, 2018, the Company amortized $6,208 of debt discount to current period operations as interest
expense. As of June 30, 2018, the gross balance of the note was $103,000 and accrued interest was $497.
EMA
Financial
– On December 5, 2017, the Company issued an unsecured Convertible Promissory Note (“Note”) to
EMA Financial, in the principal amount of $112,000 (the “Note”) due on December 5, 2018 and bears 12% per annum interest,
due at maturity. The total net proceeds the Company received was $100,800 (less an original issue discount (“OID”)
of $11,200). The Note is convertible into common stock, at holder’s option, at a 40% discount of the lowest trading price
of the common stock during the 20 trading day period prior to conversion. However, if the Company’s share price at any time
loses the bid, then the conversion price may, in the Holder’s sole and absolute discretion, be reduced to a fixed conversion
price of $0.00001 (if lower than the conversion price otherwise), and provided, that if on the date of delivery of the conversion
shares to the Holder, or any date thereafter while conversion shares are held by the Holder, the closing bid price per share of
common stock on the principal market on the trading day on which the common shares are traded is less than the sale price used
to calculate the conversion price, then such conversion price shall be automatically reduced using the new low closing bid price
and additional shares issued to the Holder. In the event the Company experiences a DTC “Chill” on its shares, or if
the closing sale price at any time falls below $0.145, then the conversion price shall be decreased an additional 15% discount.
At any time after the closing date, if the Company’s common stock is not deliverable by DWAC, then an additional 5% discount
will apply to all future conversions on this note. On June 4, 2018, the Company paid $160,080 to pay off the principal balance
of $112,000 and $48,080 in accrued interest and prepayment penalty. For the six months ended June 30, 2018, the Company amortized
$104,022 of debt discount to current period operations as interest expense. As of June 30, 2018, the gross balance of the note
was $0 and accrued interest was $0.
GS
Capital Partners
– On February 1, 2018, the Company issued an unsecured Convertible Promissory Note (“Note”)
to GS Capital Partners (“GS Capital”), in the principal amount of $80,000 (the “Note”) due on February
1, 2019 and bears 8% per annum interest, due at maturity. The total net proceeds the Company received was $76,000 (less an original
issue discount (“OID”) of $4,000). The Note is convertible into common stock, at holder’s option, at a 42% discount
of the lowest closing price of the common stock during the 12 trading day period prior to conversion. In the event the Company
experiences a DTC “Chill” on its shares, the conversion price shall be decreased an additional 10% discount while
the “Chill” is in effect. For the six months ended June 30, 2018, the Company amortized $32,658 of debt discount to
current period operations as interest expense. As of June 30, 2018, the gross balance of the note was $80,000 and accrued interest
was $2,613.
GS
Capital Partners
– On June 8, 2018, the Company issued an unsecured Convertible Promissory Note (“Note”)
to GS Capital Partners (“GS Capital”), in the principal amount of $80,000 (the “Note”) due on June 8,
2019 and bears 8% per annum interest, due at maturity. The total net proceeds the Company received was $76,000 (less an original
issue discount (“OID”) of $4,000). The Note is convertible into common stock, at holder’s option, at a 42% discount
of the lowest closing price of the common stock during the 12 trading day period prior to conversion. In the event the Company
experiences a DTC “Chill” on its shares, the conversion price shall be decreased an additional 10% discount while
the “Chill” is in effect. For the six months ended June 30, 2018, the Company amortized $4,822 of debt discount to
current period operations as interest expense. As of June 30, 2018, the gross balance of the note was $80,000 and accrued interest
was $386.
JSJ Investments
– On January
24, 2018, the Company issued an unsecured Convertible Promissory Note (“Note”) to JSJ Investments (“JSJ”),
in the principal amount of $60,000 (the “Note”) due on January 24, 2019 and bears 12% per annum interest (default
interest increases to 18% while default continues), due at maturity. The total net proceeds the Company received was $58,000
(less an original issue discount (“OID”) of $2,000). The Note is convertible into common stock, at holder’s
option, at a 40% discount of the lowest trading price of the common stock during the 20 trading day period prior to conversion.
On May 18, 2018, the Company paid $83,111 to pay off the principal balance of $60,000 and $23,111 in accrued interest and prepayment
penalty. For the six months ended June 30, 2018, the Company amortized $60,000 of debt discount to current period operations as
interest expense. As of June 30, 2018, the gross balance of the note was $0 and accrued interest was $0.
JSJ
Investments
– On May 16, 2018, the Company issued an unsecured Convertible Promissory Note (“Note”) to JSJ
Investments (“JSJ”), in the principal amount of $128,000 (the “Note”) due on May 16, 2019 and bears 12%
per annum interest, due at maturity. The total net proceeds the Company received was $58,000 (less an original issue discount
(“OID”) of $2,000). The Note is convertible into common stock, at holder’s option, at a 40% discount of the
lowest trading price of the common stock during the 20 trading day period prior to conversion. For the six months ended June 30,
2018, the Company amortized $15,781 of debt discount to current period operations as interest expense. As of June 30, 2018, the
gross balance of the note was $128,000 and accrued interest was $1,894.
Labrys
Fund LP –
On May 25, 2018, the Company entered into a Securities Purchase Agreement (the “Securities Purchase
Agreement”) with LABRYS FUND, LP (the “Purchaser”), pursuant to which the Company issued to the Purchaser a
Convertible Promissory Note (the “Note”) in the aggregate principal amount of $114,500. The Note has a maturity date
of November 25, 2018 and the Company has agreed to pay interest on the unpaid principal balance of the Note at the rate of twelve
percent (12%) per annum from the date on which the Note is issued (the “Issue Date”) until the same becomes due and
payable, whether at maturity or upon acceleration or by prepayment or otherwise. The Company has the right to prepay the Note,
provided it makes a payment to the Purchaser as set forth in the Note within 180 days of its Issue Date. The transactions described
above closed on May 25, 2018. In connection with the issuance of the Note, the Company issued to the Purchaser 316,298 shares
of its common stock (the “Returnable Shares”) that shall be returned to the Company’s treasury if the Note is
fully repaid and satisfied. The outstanding principal amount of the Note (if any) is convertible at any time and from time to
time at the election of the Purchaser during the period beginning on the Issue Date into shares of the Company’s common
stock, par value $0.0001 per share (the “Common Stock”) at a conversion price of $0.30 as set forth in the Note, subject
to adjustment as set forth in the Note if the Note is in Default. The Default Note Conversion Price is a 45% discount of the
lowest trading price of the common stock during the 30 trading day period prior to conversion. In the event the Company experiences
a DTC “Chill” on its shares, the conversion price shall be decreased an additional 15% discount on all future conversions.
The Company issued 55,250 shares of common stock in connection with this note. The Company recognized a debt discount on this
note of $29,624 which will be amortized over the life of the note. For the six months ended June 30, 2018, the Company amortized
$5,796 of debt discount to current period operations as interest expense. As of June 30, 2018, the gross balance of the note was
$114,500 and accrued interest was $1,355.
LG
Capital Funding
– On September 9, 2017, the Company issued an unsecured Convertible Promissory Note (“Note”)
to LG Capital Funding (“LG Cap”), in the principal amount of $52,500 (the “Note”) due on September 7,
2018 and bears 8% per annum interest, due at maturity. The total net proceeds the Company received was $50,000 (less an original
issue discount (“OID”) of $2,500). The Note is convertible into common stock, at holder’s option, at a 40% discount
of the lowest trading price of the common stock during the 20 trading day period prior to conversion. On March 9, 2018, the Company
paid $76,400 to pay off the principal balance of $52,500 and $23,900 in accrued interest and prepayment penalty. For the six months
ended June 30, 2018, the Company amortized $35,959 of debt discount to current period operations as interest expense. As of June
30, 2018, the gross balance of the note was $0 and accrued interest was $0.
LG
Capital Funding
– On June 8, 2018, the Company issued an unsecured Convertible Promissory Note (“Note”)
to LG Capital Funding (“LG Cap”), in the principal amount of $75,000 (the “Note”) due on June 8, 2019
and bears 12% per annum interest, due at maturity. The total net proceeds the Company received was $71,250 (less an original issue
discount (“OID”) of $3,750). The Note is convertible into common stock, at holder’s option, at a 40% discount
of the lowest trading price of the common stock during the 20 trading day period prior to conversion. For the six months ended
June 30, 2018, the Company amortized $251 of debt discount to current period operations as interest expense. As of June 30, 2018,
the gross balance of the note was $75,000 and accrued interest was $542.
Power
Up Lending Group
– On August 18, 2017, the Company entered into a Securities Purchase Agreement (the “Securities
Purchase Agreement”) with POWER UP LENDING GROUP LTD. (the “Purchaser”), pursuant to which the Company issued
to the Purchaser a Convertible Promissory Note (the “Note”) in the aggregate amount of $35,000. The total net proceeds
the Company received was $32,000 (less an original issue discount (“OID”) of $3,000). The Note has a maturity date
of May 30, 2018 and the Company has agreed to pay interest on the unpaid principal balance of the Note at the rate of twelve percent
(12%) per annum from the date on which the Note is issued (the “Issue Date”) until the same becomes due and payable,
whether at maturity or upon acceleration or by prepayment or otherwise. The Company may prepay the Note in whole provided that
the Purchaser be given written notice not more than three (3) Trading Days. The outstanding principal amount of the Note (if any)
is convertible at any time and from time to time at the election of the Purchaser during the period beginning on the date that
is 180 days following the Issue Date into shares of the Company’s common stock, par value $0.0001 per share (the “Common
Stock”) at a conversion price of the greater of the fixed conversion price of or a variable conversion price as set forth
in the Note. The fixed conversion price is $0.00009. The variable conversion price is 61% (39% discount) of the market price.
Market price is the average of the lowest two trading prices in a ten trading day look back period. The company recognized a debt
discount on this note of $3,000 which will be amortized over the life of the note. On January 31, 2018, the Company paid $49,767
to pay off the principal balance of $35,000 and $14,767 in accrued interest and prepayment penalty. For the six months ended June
30, 2018, the Company amortized $1,579 of debt discount to current period operations as interest expense. As of June 30, 2018,
the gross balance of the note was $0 and accrued interest was $0.
On
December 5, 2017, the Company entered into a Securities Purchase Agreement (the “Securities Purchase Agreement”) with
POWER UP LENDING GROUP LTD. (the “Purchaser”), pursuant to which the Company issued to the Purchaser a Convertible
Promissory Note (the “Note”) in the aggregate amount of $63,000. The total net proceeds the Company received was $60,000
(less an original issue discount (“OID”) of $3,000). The Note has a maturity date of September 15, 2018 and the Company
has agreed to pay interest on the unpaid principal balance of the Note at the rate of twelve percent (12%) per annum from the
date on which the Note is issued (the “Issue Date”) until the same becomes due and payable, whether at maturity or
upon acceleration or by prepayment or otherwise. The Company may prepay the Note in whole provided that the Purchaser be given
written notice not more than three (3) Trading Days. The outstanding principal amount of the Note (if any) is convertible at any
time and from time to time at the election of the Purchaser during the period beginning on the date that is 180 days following
the Issue Date into shares of the Company’s common stock, par value $0.0001 per share (the “Common Stock”) at
a conversion price of the greater of the fixed conversion price of or a variable conversion price as set forth in the Note. The
fixed conversion price is $0.00009. The variable conversion price is 61% (39% discount) of the market price. Market price is the
average of the lowest two trading prices in a ten trading day look back period. The company recognized a debt discount on this
note of $3,000 which will be amortized over the life of the note. On June 5, 2018, the Company paid $89,943 to pay off the principal
balance of $63,000 and $26,943 in accrued interest and prepayment penalty. For the six months ended June 30, 2018, the Company
amortized $2,725 of debt discount to current period operations as interest expense. As of June 30, 2018, the gross balance of
the note was $0 and accrued interest was $0.
On
February 1, 2018, the Company entered into a Securities Purchase Agreement (the “Securities Purchase Agreement”) with
POWER UP LENDING GROUP LTD. (the “Purchaser”), pursuant to which the Company issued to the Purchaser a Convertible
Promissory Note (the “Note”) in the aggregate amount of $43,000. The total net proceeds the Company received was $40,000
(less an original issue discount (“OID”) of $3,000). The Note has a maturity date of November 15, 2018 and the Company
has agreed to pay interest on the unpaid principal balance of the Note at the rate of twelve percent (12% - 22% default interest
per annum) per annum from the date on which the Note is issued (the “Issue Date”) until the same becomes due and payable,
whether at maturity or upon acceleration or by prepayment or otherwise. The Company may prepay the Note in whole provided that
the Purchaser be given written notice not more than three (3) Trading Days. The outstanding principal amount of the Note (if any)
is convertible at any time and from time to time at the election of the Purchaser during the period beginning on the date that
is 180 days following the Issue Date into shares of the Company’s common stock, par value $0.0001 per share (the “Common
Stock”) at a conversion price of the greater of the fixed conversion price of or a variable conversion price as set forth
in the Note. The fixed conversion price is $0.00009. The variable conversion price is 61% (39% discount) of the market price.
Market price is the average of the lowest two trading prices in a ten trading day look back period. The company recognized a debt
discount on this note of $3,000 which will be amortized over the life of the note. For the six months ended June 30, 2018, the
Company amortized $1,557 of debt discount to current period operations as interest expense. As of June 30, 2018, the gross balance
of the note was $43,000 and accrued interest was $2,106.
On
June 5, 2018, the Company entered into a Securities Purchase Agreement (the “Securities Purchase Agreement”) with
POWER UP LENDING GROUP LTD. (the “Purchaser”), pursuant to which the Company issued to the Purchaser a Convertible
Promissory Note (the “Note”) in the aggregate amount of $63,000. The total net proceeds the Company received was $60,000
(less an original issue discount (“OID”) of $3,000). The Note has a maturity date of March 30, 2019 and the Company
has agreed to pay interest on the unpaid principal balance of the Note at the rate of twelve percent (12% - 22% default interest
per annum) per annum from the date on which the Note is issued (the “Issue Date”) until the same becomes due and payable,
whether at maturity or upon acceleration or by prepayment or otherwise. The Company may prepay the Note in whole provided that
the Purchaser be given written notice not more than three (3) Trading Days. The outstanding principal amount of the Note (if any)
is convertible at any time and from time to time at the election of the Purchaser during the period beginning on the date that
is 180 days following the Issue Date into shares of the Company’s common stock, par value $0.0001 per share (the “Common
Stock”) at a conversion price of the greater of the fixed conversion price of or a variable conversion price as set forth
in the Note. The fixed conversion price is $0.00009. The variable conversion price is 61% (39% discount) of the market price.
Market price is the average of the lowest two trading prices in a ten trading day look back period. The company recognized a debt
discount on this note of $3,000 which will be amortized over the life of the note. For the six months ended June 30, 2018, the
Company amortized $252 of debt discount to current period operations as interest expense. As of June 30, 2018, the gross balance
of the note was $63,000 and accrued interest was $518.
Silo
Equity Partners
– On August 22, 2017, the Company issued an unsecured Convertible Promissory Note (“Note”)
to Silo Equity Partners (“Silo”), in the principal amount of $53,000 (the “Note”) due on August 22, 2018
and bears 8% per annum interest, due at maturity. The total net proceeds the Company received was $50,000 (less an original issue
discount (“OID”) of $3,000). The Note is convertible into common stock, at holder’s option, at a 40% discount
of the lowest trading price of the common stock during the 20 trading day period prior to conversion. On February 9, 2018, the
Company paid $77,030 to pay off the principal balance of $53,000 and $24,030 in accrued interest and prepayment penalty. For the
six months ended June 30, 2018, the Company amortized $33,978 of debt discount to current period operations as interest expense.
As of June 30, 2018, the gross balance of the note was $0 and accrued interest was $0.
13.
Stockholders’ Deficit
Common
Stock
On
January 1, 2018, 760,000 shares of common stock were issued to officers, former officers and members of the board of directors
of the Company as payment for consulting services performed. These shares were valued at $0.2846 per share for a value of $216,296.
On
January 1, 2018, 20,000 shares of common stock were issued to a former officers and members of the board of directors of the Company
as part of a settlement agreement. These shares were valued at $0.2846 per share for a value of $5,692.
On
January 30, 2018, the Company issued 250,000 shares of common stock for $27,500 in cash. These shares were valued at $0.11 per
share.
On
March 30, 2018, the Company issued 36,385 shares for services performed per a consulting agreement in 2015. These shares were
valued and expensed based on quoted market prices at that time. These shares had never been issued.
On
May 25, 2018, in connection with the issuance of the Note to Labrys Fund LP, the Company issued to the Note Purchaser 55,250 shares
of its common stock as commitment shares for the issuance of the note. These shares were valued at $0.19 per share for a total
value of $10,498.
On
May 29, 2018, the Company entered into a Settlement Agreement with a consultant through which the consultant agreed to return
36,364 shares of common stock to the Company. The 36,364 shares were returned to the Company and were immediately cancelled.
On
June 28, 2018, the Company issued 100,000 shares of common stock to Justin Wilson per a consulting agreement. These shares were
payment for services and were valued at $0.1601 per share for a total value of $16,010.
Warrants
The
following tables summarize the warrant activity during the six months ended June 30, 2018 and the year ended December 31, 2017:
Stock
Warrants
|
|
Number
of Warrants
|
|
|
Weighted
Average Exercise Price
|
|
Balance
at December 31, 2016
|
|
|
277,685
|
|
|
$
|
3.08
|
|
Granted
|
|
|
500,000
|
|
|
|
0.70
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
Forfeited
|
|
|
(34,048
|
)
|
|
|
4.95
|
|
Balance
at December 31, 2017
|
|
|
743,637
|
|
|
|
1.28
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
Forfeited
|
|
|
-
|
|
|
|
-
|
|
Balance
at June 30, 2018
|
|
|
743,637
|
|
|
$
|
1.28
|
|
2018
Outstanding Warrants
|
|
Warrants
Exercisable
|
|
Range
of Exercise Price
|
|
Number
Outstanding at June 30, 2018
|
|
|
Weighted
Average Remaining Contractual Life
|
|
|
Weighted
Average Exercise Price
|
|
|
Number
Exercisable at June 30, 2018
|
|
|
Weighted
Average Exercise Price
|
|
$
|
|
|
0.50
- 6.88
|
|
|
|
743,637
|
|
|
|
1.05
years
|
|
|
$
|
1.28
|
|
|
|
743,637
|
|
|
$
|
1.28
|
|
14.
Related Party Transactions
Consulting Agreement
– In February
2014, the Company entered into a consulting agreement with a stockholder/director. The Company agreed to pay $18,000 per month
for twelve months. In October 2017, the agreement was renegotiated to increase the monthly amount to $25,000 per month. As of
June 30, 2018, the Company owed $1,035,000 to the stockholder/director in accrued consulting fees. See Note 11 for additional
details.
15.
Commitments and Contingencies
Litigation
The
Company at times is subject to other legal proceedings that arise in the ordinary course of business.
On
January 26, 2017, the Company was served a copy of a complaint filed by Danzig Ltd. (“Danzig”) and Brett Bertolami
(“Bertolami”) in the United States District Court for the Western District of North Carolina, Statesville Division.
The Plaintiffs filed a First Amended Complaint on May 8, 2017. The Amended Complaint alleges fraud, breach of contract, state
securities fraud, federal securities fraud, breach of fiduciary duty, unjust enrichment, and negligent misrepresentation against
the Company and two of its officers and directors (Trent D’Ambrosio and Michael Ahlin). The allegations arise from the change
of control transaction in February 2013 and other documents related to that transaction. The Company filed a motion to dismiss
on jurisdictional grounds on May 19, 2017. Magistrate Judge David S. Cayer issued a Memorandum and Recommendation and Order that
the Motion to Dismiss should be granted. Judge Connor, the Federal Judge to whom the case was assigned, entered an Order and Judgement
on March 29, 2018 adopting the Recommendation of the Magistrate and Dismissing the case.
On
June 12, 2017, Danzig Ltd, filed an arbitration in Boston, Massachusetts, with the American Arbitration Association (AAA) against
the Company and two if its officers and directors (Trent D’Ambrosio and Michael Ahlin). The Boston arbitration asserted
claims that largely mirror those in the lawsuit in North Carolina, and sought $782,931.11 in damages, plus attorneys’ fees.
Messrs. D’Ambrosio and Ahlin were dismissed on the ground that they were not proper parties to the Arbitration. A hearing
occurred the week of April 9, 2018.
On
August 8, 2018, the Arbitrator entered a Partial Final Award ruling in favor of the Company that denied all of the claims of Danzig.
As the prevailing party, the Company is entitled to further proceedings to determine whether Danzig will pay its reasonable attorneys’
fees. Such proceedings are ongoing and the Company intends to pursue them vigorously.
On
July 20, 2017, Elliott Foxcroft filed an AAA arbitration in Salt Lake City, Utah, against the Company and two if its officers
and directors (Trent D’Ambrosio and Michael Ahlin). The Salt Lake City arbitration alleges federal securities fraud, state
securities fraud, breach of contract, unjust enrichment, fraud, breach of fiduciary duty, negligent misrepresentation, and breach
of the implied covenant of good faith and fair dealing, relating to a Consulting Agreement executed between the Company and Elliott
Foxcroft on March 27, 2014. Mr. Foxcroft seeks at least $232,000 in damages in that Arbitration. The Company has retained counsel
to vigorously defend the allegations in that arbitrations. The Company has also alleged a counterclaim for breach of the consulting
agreement with Mr. Foxcroft in the Salt Lake City arbitration, seeking damages in the initial amount of $150,000. A motion to
determine whether the arbitrator has authority to determine whether Messrs. D’Ambrosio and Ahlin are proper parties to the
arbitration was filed and resulted in the arbitrator dismissing the individual Respondents. The Arbitration is scheduled for an
evidentiary hearing in October of 2018.
On
August 22, 2017, the Company and two of its officers and directors (Trent D’Ambrosio and Michael Ahlin) filed a complaint
against Danzig Ltd., Elliott Foxcroft, and Brett Bertolami in the United States District Court, District of Utah, Central Division.
The complaint was filed to determine whether the Consulting Agreements which form the basis for the Boston Arbitration and the
Salt Lake City Arbitration allow the Claimants in those arbitrations to proceed against the individual Respondents in those arbitrations
and to enjoin the Claimants in those arbitrations from pursuing claims against the individual Respondents. Judge Nuffer issued
a Memorandum Decision and Order on February 27, 2018, concluding that he had the authority to determine whether the arbitration
provision which formed the basis for the Foxcroft Arbitration in Salt Lake City allowed a claim against the individual Respondents
Ahlin and D’Ambrosio and that it was improper to name those individuals in the arbitration. Judge Nuffer did not rule on
the claims in the Boston Arbitration because those claims were the same as formed the basis for the North Carolina Federal case,
deferring to that case as having been first filed. Judge Nuffer indicated that he would enjoin Foxcroft from proceeding against
the individuals in the Salt Lake City Arbitration. Foxcroft advised the court that he was no longer pursuing those individuals
in the Salt Lake City Arbitration.
The
Defendants Danzig Ltd., Elliott and Brett Bertolami in the Utah Federal case before Judge Nuffer have since filed a Counterclaim
against Inception, Ahlin and D’Ambrosio purporting to state claims substantially the same as those filed in the still pending
Boston and Salt Lake City Arbitrations. The Company, Ahlin and D’Ambrosio have filed a Motion to Dismiss and for More Definite
Statement of that Counterclaim, and will vigorously defend against that Counterclaim.
One
of the Company’s subsidiaries, Compañía Minera Clavo Rico, S.A. de C.V., has been served with notice of a
labor dispute brought in Honduras by one of the Company’s former employees. The complaint alleges that the former employee
was terminated from his position with the Company’s subsidiary and is entitled to certain statutory compensation. The Company
has responded with its assertion that the employee voluntarily resigned and was not involuntarily terminated. The case will be
heard in a labor court in Honduras and a labor judge will make the final decision regarding the case.
16.
Concentrations
We
generally sell a significant portion of our mineral production to a relatively small number of customers. For the six months ended
June 30, 2018, 100 percent of our consolidated product revenues were attributable to A-Mark Precious Metals and to Asahi Refining,
Inc., our current and only two customers as of June 30, 2018. We are not dependent upon any one purchaser and have alternative
purchasers readily available at competitive market prices if there is a disruption in services or other events that cause us to
search for other ways to sell our production.
The
Company currently is producing all of its precious metals from one mine located in Honduras. This location has most of the Company’s
fixed assets and inventories. It would cause considerable disruption to the Company’s operations and revenue if this mine
was disrupted or closed.
17.
Subsequent Events
Management
has evaluated subsequent events, in accordance with FASB ASC Topic 855, “Subsequent Events,” through August 14, 2018,
the date which the financial statements were available to be issued and there are no material subsequent events.