The accompanying notes are an integral
part of these unaudited condensed financial statements.
The accompanying notes are an integral
part of these unaudited condensed financial statements.
The accompanying notes are an integral
part of these unaudited condensed financial statements.
NOTES TO CONDENSED FINANCIAL STATEMENTS
– UNAUDITED
FOR THE NINE MONTHS ENDED SEPTEMBER, 2018
AND 2017
The accompanying unaudited
condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States
of America for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly,
they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial
statements. In the opinion of management, all normal recurring adjustments considered necessary for a fair presentation have been
included. Operating results for the nine months ended September 30, 2018 are not necessarily indicative of the results that may
be expected for the year ending December 31, 2018. For further information refer to the financial statements and footnotes thereto
included in the Company’s Form 10-K for the year ended December 31, 2017.
Going Concern
The accompanying condensed
financial statements have been prepared on a going concern basis of accounting, which contemplates continuity of operations, realization
of assets and liabilities and commitments in the normal course of business. The accompanying unaudited financial statements do
not reflect any adjustments that might result if the Company is unable to continue as a going concern. The Company has not generated
revenue, and has negative cash flows from operations, which raise substantial doubt about the Company’s ability to continue
as a going concern. The ability of the Company to continue as a going concern and appropriateness of using the going concern basis
is dependent upon, among other things, additional cash infusion. The Company has historically obtained funds through private placements
offerings of equity and debt. Management believes that it will be able to continue to raise funds by sale of its securities to
its existing shareholders and prospective new investors to provide the additional cash needed to meet the Company’s obligations
as they become due, and will allow the development of its core of business. There is no assurance that the Company will be able
to continue raising the required capital for its operations.
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
This summary of significant
accounting policies of the Company is presented to assist in understanding the Company’s unaudited financial statements.
The unaudited financial statements and notes are representations of the Company’s management, which is responsible for their
integrity and objectivity. These accounting policies conform to accounting principles generally accepted in the United States
of America and have been consistently applied in the preparation of the financial statements.
Revenue Recognition
The Company will recognize
revenue when services are performed, and at the time of shipment of products, provided that evidence of an arrangement exists,
title and risk of loss have passed to the customer, fees are fixed or determinable, and collection of the related receivable is
reasonably assured. To date, the Company has not had significant revenues and is in the development stage.
Cash and Cash Equivalent
The Company considers all highly
liquid investments with an original maturity of three months or less to be cash equivalents.
Use of Estimates
The preparation of financial
statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that
affect the amounts reported in the accompanying financial statements. Significant estimates made in preparing these unaudited
financial statements, include the estimate of useful lives of property and equipment, the deferred tax valuation allowance, derivative
liabilities and the fair value of stock options. Actual results could differ from those estimates.
Intangible Assets
The Company has patent applications
to protect the inventions and processes behind its proprietary bio-based back-sheet, a protective covering for the back of photovoltaic
solar modules traditionally made from petroleum-based film. Intangible assets that have finite useful lives continue to be amortized
over their useful lives.
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
Stock-Based Compensation
The Company measures the cost
of employee services received in exchange for an equity award based on the grant-date fair value of the award. All grants under
our stock-based compensation programs are accounted for at fair value and that cost is recognized over the period during which
an employee, consultant, or director are required to provide service in exchange for the award (the vesting period). Compensation
expense for options granted to employees and non-employees is determined in accordance with the standard as the fair value of
the consideration received or the fair value of the equity instruments issued, whichever is more reliably measured. Compensation
expense for awards granted is re-measured each period.
Determining the appropriate
fair value of the stock-based compensation requires the input of subjective assumptions, including the expected life of the stock-based
payment and stock price volatility. The Company used Black Scholes to value its stock option awards which incorporated the
Company’s stock price, volatility, U.S. risk-free rate, dividend rate, and estimated life. The stock options terminate seven
(7) years from the date of grant or upon termination of employment. As of September 30, 2018, 15,950,000 stock options are outstanding.
Net Earnings (Loss) per
Share Calculations
Net earnings (Loss) per share
dictates the calculation of basic earnings (loss) per share and diluted earnings per share. Basic earnings (loss) per share are
computed by dividing by the weighted average number of common shares outstanding during the year. Diluted net earnings (loss)
per share is computed similar to basic earnings (loss) per share except that the denominator is increased to include the effect
of stock options and stock based awards (Note 4), plus the assumed conversion of convertible debt (Note 5).
For the nine months ended September
30, 2018, the Company’s diluted loss per share is the same as the basic loss per share, and the inclusion of any potential
shares would have had an anti-dilutive effect due to the Company generating a loss. The Company has excluded 15,950,000 stock
options and the shares issuable from convertible debt of $2,602,220, because their impact was anti-dilutive.
For the nine months ended September
30, 2017, the Company’s diluted loss per share is the same as the basic loss per share, and the inclusion of any potential
shares would have had an anti-dilutive effect due to the Company generating a loss. The Company has excluded 15,975,000 stock
options and warrants of 245,000, and the shares issuable from convertible debt of $1,852,700, because their impact was anti-dilutive.
Fair Value of Financial
Instruments
Fair Value of Financial Instruments,
requires disclosure of the fair value information, whether recognized in the balance sheet, where it is practicable to estimate
that value. As of September 30, 2018, the amounts reported for cash, inventory, prepaid expenses, accounts payable, and accrued
expenses, approximate the fair value because of their short maturities.
Fair value is defined as the
price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants
at the measurement date. ASC Topic 820 established a three-tier fair value hierarchy which prioritizes the inputs used in measuring
fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities
(level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:
|
●
|
Level
1, defined as observable inputs such as quoted prices for identical instruments in active
markets;
|
|
●
|
Level
2, defined as inputs other than quoted prices in active markets that are either directly
or indirectly observable such as quoted prices for similar instruments in active markets
or quoted prices for identical or similar instruments in markets that are not active;
and
|
|
●
|
Level
3, defined as unobservable inputs in which little or no market data exists, therefore
requiring an entity to develop its own assumptions, such as valuations derived from valuation
techniques in which one or more significant inputs or significant value drivers are unobservable.
|
We measure certain financial
instruments at fair value on a recurring basis. Assets and liabilities measured at fair value on a recurring basis are as follows
at September 30, 2018:
|
|
|
Total
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative Liability
|
|
$
|
25,056,739
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
25,056,739
|
|
|
Total Liabilities measured at fair value
|
|
$
|
25,056,739
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
25,056,739
|
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
Fair Value of Financial
Instruments (Continued)
The following is a reconciliation of the derivative
liability for which Level 3 inputs were used in determining the approximate fair value:
|
Balance as of December 31, 2017
|
|
$
|
5,239,073
|
|
|
Fair value of derivative liabilities issued
|
|
|
246,844
|
|
|
Loss on change in derivative liability
|
|
|
19,570,822
|
|
|
Balance as of September 30, 2018
|
|
$
|
25,056,739
|
|
Reclassification of expenses
During the three and nine month
period ended September 30, 2017, certain reclassifications have been made to conform to the current period presentation. There
is no material impact on any of the Company’s previously issued financial statements.
Recently Issued Accounting
Pronouncements
In August 2017, FASB issued
accounting standards update ASU-2017-12, “D” (Topic 815) – “Targeted Improvements to Accounting for Hedging
Activities”, to require an entity to present the earnings effect of the hedging instrument in the same statement line item
in which the earnings effect of the hedged item is reported. The amendments in this update are effective for fiscal years beginning
after December 15, 2018, and interim periods within those fiscal years. For all other entities, the amendments are effective for
fiscal years beginning after December 15, 2019, and interim periods with the fiscal years beginning after December 15, 2020. Early
adoption is permitted in any interim period after issuance of the update. The Company is currently evaluating the impact of the
adoption of ASU 2017-12 on the Company’s financial statements.
In June 2018, FASB issued accounting
standards update ASU 2018-07, (Topic 505) – “Shared-Based Payment Arrangements with Nonemployees”, which simplifies
the accounting for share-based payments granted to nonemployees for goods and services. Under the ASU, most of the guidance on
such payments to nonemployees will be aligned with the requirements for share-based payments granted to employees. Under the ASU
2018-07, the measurement of equity-classified nonemployee share-based payments will be fixed on the grant date, as defined in
ASC 718, and will use the term nonemployee vesting period, rather than requisite service period. The amendments in this update
are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. For all
other entities, the amendments are effective for fiscal years beginning after December 15, 2019, and interim periods within fiscal
years beginning after December 15, 2020. Early adoption is permitted if financial statements have not yet been issued. The Company
is currently evaluating the impact of the adoption of ASU 2018-07 on the Company’s financial statements.
In August 2018, the FASB issued
to accounting standards update ASU 2018-13, (Topic 820) - “Fair Value Measurement”, which changes the unrealized gains
and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements,
and the narrative description of measurement uncertainty should be applied prospectively for only the most recent interim or annual
period presented in the initial fiscal year of adoption. All other amendments should be applied retrospectively to all periods
presented upon their effective date. The amendments in this update are effective for fiscal years, and interim periods within
those fiscal years, beginning after December 15, 2019. Early adoption is permitted upon issuance. The Company is currently evaluation
the impact of the adoption of ASU 2018-13, on the Company’s financial statements.
Management does not believe
that any recently issued, but not yet effective, accounting standards if currently adopted would have a material effect on the
accompanying condensed financial statements.
During the nine months ended
September 30, 2018, the Company issued 15,445,341 shares of common stock upon conversion of convertible promissory notes in the
amount of $85,410, plus accrued interest of $30,370, with an aggregate fair value loss of $234,733 at prices ranging from $0.016
- $0.058.
Stock Options
The Company did not grant any
stock options during the nine months ended September 30, 2018 and 2017, respectively.
|
4.
|
STOCK OPTIONS (Continued)
|
Stock
Options (Continued)
|
|
|
9/30/2018
|
|
|
9/30/2017
|
|
|
|
|
Number of Options
|
|
|
Weighted average exercise price
|
|
|
Number of Options
|
|
|
Weighted average exercise price
|
|
|
Outstanding as of the beginning of the periods
|
|
|
15,975,000
|
|
|
$
|
0.23
|
|
|
|
15,975,000
|
|
|
$
|
0.23
|
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Expired
|
|
|
(25,000
|
)
|
|
$
|
0.40
|
|
|
|
-
|
|
|
|
-
|
|
|
Outstanding as of the end of the periods
|
|
|
15,950,000
|
|
|
$
|
0.23
|
|
|
|
15,975,000
|
|
|
$
|
0.23
|
|
|
Exercisable as of the end of the periods
|
|
|
15,950,000
|
|
|
$
|
0.23
|
|
|
|
15,435,000
|
|
|
$
|
0.23
|
|
The weighted average remaining
contractual life of options outstanding as of September 30, 2018 and 2017 was as follows:
9/30/2018
|
|
|
9/30/2017
|
|
Exercisable
Price
|
|
|
Stock Options Outstanding
|
|
|
Stock Options Exercisable
|
|
|
Weighted Average Remaining Contractual Life (years)
|
|
|
Exercisable
Price
|
|
|
Stock Options Outstanding
|
|
|
Stock Options Exercisable
|
|
|
Weighted Average Remaining Contractual Life (years)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
0.40
|
|
|
|
25,000
|
|
|
|
25,000
|
|
|
|
0.42
|
|
$
|
0.09
|
|
|
|
2,450,000
|
|
|
|
2,450,000
|
|
|
|
3.48
|
|
|
$
|
0.09
|
|
|
|
2,450,000
|
|
|
|
2,450,000
|
|
|
|
4.48
|
|
$
|
0.26
|
|
|
|
13,500,000
|
|
|
|
13,500,000
|
|
|
|
3.93
|
|
|
$
|
0.26
|
|
|
|
13,500,000
|
|
|
|
12,960,000
|
|
|
|
4.93
|
|
|
|
|
|
|
15,950,000
|
|
|
|
15,950,000
|
|
|
|
|
|
|
|
|
|
|
|
15,975,000
|
|
|
|
15,435,000
|
|
|
|
|
|
The stock-based compensation expense recognized
in the statement of operations during the nine months ended September 30, 2018 and 2017, related to the granting of these options
was $0 and $1,141,684, respectively.
As of September 30, 2018, and 2017, respectively,
there was no intrinsic value with regards to the outstanding options.
|
5.
|
CONVERTIBLE PROMISSORY NOTES
|
As of September 30, 2018, the outstanding convertible
promissory notes net of debt discount are summarized as follows:
|
Convertible Promissory Notes, net of debt discount
|
|
$
|
2,409,683
|
|
|
Less current portion
|
|
|
203,725
|
|
|
Total long-term liabilities
|
|
$
|
2,205,958
|
|
Maturities of long-term debt for the next
five years are as follows:
|
September 30,
|
|
Amount
|
|
|
2020
|
|
|
631,220
|
|
|
2021
|
|
|
493,000
|
|
|
2022
|
|
|
694,738
|
|
|
2023
|
|
|
289,000
|
|
|
2024
|
|
|
98,000
|
|
|
|
|
$
|
2,205,958
|
|
At September 30, 2018, the
$2,602,220 in convertible promissory notes had a remaining debt discount of $192,537, leaving a net balance of $2,409,683.
On May 2, 2014, the Company
entered into a convertible promissory note with an investor, providing for the sale by the Company of 10% unsecured convertible
note (the “May Note”) in the aggregate principal amount of up to $500,000, to be advanced in amounts at the lender’s
discretion. Upon execution of the convertible promissory note, the Company received a tranche in the amount of $50,000. On various
dates, the Company received additional tranches in the aggregate sum of $450,000, for a total aggregate sum of $500,000. As of
September 30, 2018, the remaining principal balance was $221,220. During the nine months ended September 30, 2018, the Company
issued 15,445,341 shares of common stock for principal in the amount of $85,410, plus accrued interest of $30,370, leaving a principal
balance of $221,220. Each tranche matures eighteen (18) months from the effective date of each tranche, which was extended on
January 12, 2016 to sixty (60) months, with maturity dates ranging from June 12, 2019 to December 21, 2019. The May Note is convertible
into shares of common stock of the Company at a price equal to a variable conversion price of a) the lesser of $0.25 per share
of common stock, b) fifty percent (50%) of the average three (3) lowest trading prices of three (3) separate trading days recorded
after the effective date, or c) the lowest effective price granted to any person or entity after the effective date to acquire
common stock. If the Borrower fails to deliver shares in accordance with the timeframe of three (3) business days, the Lender,
at any time prior to selling all of those shares, may rescind any portion, in whole or in part of that particular conversion attributable
to the unsold shares and have the rescinded conversion amount returned to the Principal Sum with the rescinded conversion shares
returned to the Borrower. In addition, for each conversion, in the event that shares are not delivered by the fourth business
day (inclusive of the day of conversion), a penalty of $1,500 per day shall be assessed for each day after the third business
day (inclusive of the day of the conversion) until the shares are delivered. The fair value of the May Note has been determined
by using the Binomial lattice formula with an expected life of sixty (60) months from the effective date of each tranche.
|
5.
|
CONVERTIBLE PROMISSORY NOTES (Continued)
|
On January 30, 2015, the Company
entered into a convertible promissory note with an investor, providing for the sale by the Company of a 10% unsecured convertible
note (the “January Note”) in the aggregate principal amount of up to $500,000, to be advanced in amounts at the lender’s
discretion. Upon execution of the convertible promissory note, the Company received a tranche in the amount of $50,000. On various
dates, the Company received additional tranches in the aggregate sum of $450,000. The principal balance at September 30, 2018
was $500,000. Each tranche matured eighteen (18) months from the effective date of each tranche, which was extended on January
12, 2016 to sixty (60) months from the effective date of each tranche, with maturity dates ranging from January 29, 2020 to August
25, 2020. The January Note is convertible into shares of common stock of the Company at a price equal to a variable conversion
price of a) the lesser of $0.15 per share of common stock, b) fifty percent (50%) of the lowest trade price recorded since the
original effective date of the January Note, or c) the lowest effective price per share granted to any person or entity after
the effective date to acquire common stock. If the Borrower fails to deliver shares in accordance with the timeframe of three
(3) business days, the Lender, at any time prior to selling all of those shares, may rescind any portion, in whole or in part
of that particular conversion attributable to the unsold shares and have the rescinded conversion amount returned to the Principal
Sum with the rescinded conversion shares returned to the Borrower. In addition, for each conversion, in the event that shares
are not delivered by the fourth business day (inclusive of the day of conversion), a penalty of $1,500 per day shall be assessed
for each day after the third business day (inclusive of the day of the conversion) until the shares are delivered. The fair value
of the January Note has been determined by using the Binomial lattice formula with an expected life of sixty (60) months from
the effective date of each tranche.
On October 1, 2015, the
Company entered into a convertible promissory note with an investor, providing for the sale by the Company of a 10% unsecured
convertible note (the “October Note”) in the aggregate principal amount of up to $500,000, to be advanced in
amounts at the lender’s discretion. Upon execution of the convertible promissory note, the Company received a tranche
in the amount of $90,000. On various dates, the Company received additional tranches in the aggregate sum of $395,000. The
principal balance at September 30, 2018 was $485,000. Each tranche matures twelve (12) months from the effective date of each
tranche, which was extended on October 13, 2016 to sixty (60) months from the effective date of each tranche, with maturity
dates ranging from October 1, 2020 to March 9, 2021.The October Note is convertible into shares of common stock of the
Company at a price equal to a variable conversion price of a) the lesser of $0.25 per share of common stock, b) fifty percent
(50%) of the lowest trade price recorded since the original effective date of the October Note, or c) the lowest effective
price per share granted to any person or entity after the effective date to acquire common stock. If the Borrower fails to
deliver shares in accordance with the timeframe of three (3) business days, the Lender, at any time prior to selling all of
those shares, may rescind any portion, in whole or in part of that particular conversion attributable to the unsold shares
and have the rescinded conversion amount returned to the Principal Sum with the rescinded conversion shares returned to the
Borrower. In addition, for each conversion, in the event that shares are not delivered by the fourth business day (inclusive
of the day of conversion), a penalty of $1,500 per day shall be assessed for each day after the third business day (inclusive
of the day of the conversion) until the shares are delivered. The fair value of the January Note has been determined by using
the Binomial lattice formula with an expected life of sixty (60) months from the effective date of each tranche. The fair
value of the October Note has been determined by using the Binomial lattice formula with an expected life of twelve (12)
months.
On April 5, 2016, the
Company entered into a convertible promissory note with an investor, providing for the sale by the Company of a 10% unsecured
convertible note (the “April Note”) in the aggregate principal amount of up to $500,000, to be advanced in
amounts at the lender’s discretion. Upon execution of the convertible promissory notes, the Company received a tranche
in the amount of $48,000. On various dates, the Company received additional tranches in the aggregate sum of $452,000. The
principal balance at September 30, 2018 was $500,000. Each tranche matures twelve (12) months from its’ effective date
of each tranche, which was extended on April 5, 2017 to sixty (60) months from the effective date of each tranche, with
maturity dates ranging from April 8, 2021 to February 20, 2022. The April Note is convertible into shares of common stock of
the Company at a price equal to a variable conversion price of a) the lesser of $0.13 per share of common stock, b) fifty
percent (50%) of the lowest trade price recorded since the original effective date of the April Note, or c) the lowest
effective price per share granted to any person or entity after the effective date to acquire common stock. If the Borrower
fails to deliver shares in accordance with the timeframe of three (3) business days, the Lender, at any time prior to selling
all of those shares, may rescind any portion, in whole or in part of that particular conversion attributable to the unsold
shares and have the rescinded conversion amount returned to the Principal Sum with the rescinded conversion shares returned
to the Borrower. In addition, for each conversion, in the event that shares are not delivered by the fourth business day
(inclusive of the day of conversion), a penalty of $1,500 per day shall be assessed for each day after the third business day
(inclusive of the day of the conversion) until the shares are delivered. The fair value of the April Note has been determined
by using the Binomial lattice formula with an expected life of twelve (12) months. The Company recorded amortization of debt
discount, which was recognized as interest expense in the amount of $351 during the nine months ended September 30, 2018.
|
5.
|
CONVERTIBLE PROMISSORY NOTES (Continued)
|
On March 20, 2017, the Company
entered into a convertible promissory note with an investor, providing for the sale by the Company of a 10% unsecured convertible
note (the “March Note”) in the aggregate principal amount of up to $500,000, to be advanced in amounts at the lender’s
discretion. Upon execution of the convertible promissory note, the Company received a tranche in the amount of $25,000. On various
dates during the Company received additional tranches in the aggregate sum of $475,000. The principal balance as of September
30, 2018 was $500,000. Each tranche matures twelve (12) months from the effective date of each tranche, with an extension of sixty
(60) months from each tranche. The March Note is convertible into shares of common stock of the Company at a price equal to a
variable conversion price of a) the lesser of $0.13 per share of common stock, b) fifty percent (50%) of the lowest trade price
recorded since the original effective date of the March Note, or c) the lowest effective price per share granted to any person
or entity after the effective date to acquire common stock. If the Borrower fails to deliver shares in accordance with the timeframe
of three (3) business days, the Lender, at any time prior to selling all of those shares, may rescind any portion, in whole or
in part of that particular conversion attributable to the unsold shares and have the rescinded conversion amount returned to the
Principal Sum with the rescinded conversion shares returned to the Borrower. In addition, for each conversion, in the event that
shares are not delivered by the fourth business day (inclusive of the day of conversion), a penalty of $1,500 per day shall be
assessed for each day after the third business day (inclusive of the day of the conversion) until the shares are delivered. The
fair value of the March Note has been determined by using the Binomial lattice formula with an expected life of twelve (12) months.
The Company recorded amortization of debt discount, which was recognized as interest expense in the amount of $5,447 during the
nine months ended September 30, 2018.
On February 26, 2018, the Company
entered into a convertible promissory note with an investor, providing for the sale by the Company of a 10% unsecured convertible
note (the “February Note”) in the aggregate principal amount of up to $500,000, to be advanced in amounts at the lender’s
discretion. Upon execution of the convertible promissory note, the Company received a tranche in the amount of $15,000. On various
dates during the period ended September 30, 2018, Company received additional tranches in the aggregate sum of $265,000. The principal
balance as of September 30, 2018 was $280,000. Each tranche matures twelve (12) months from the effective date of each tranche,
with an extension of sixty (60) months from each tranche. The February Note is convertible into shares of common stock of the
Company at a price equal to a variable conversion price of a) the lesser of $0.03 per share of common stock, b) fifty percent
(50%) of the lowest trade price recorded since the original effective date of the February Note, or c) the lowest effective price
per share granted to any person or entity after the effective date to acquire common stock. If the Borrower fails to deliver shares
in accordance with the timeframe of three (3) business days, the Lender, at any time prior to selling all of those shares, may
rescind any portion, in whole or in part of that particular conversion attributable to the unsold shares and have the rescinded
conversion amount returned to the Principal Sum with the rescinded conversion shares returned to the Borrower. In addition, for
each conversion, in the event that shares are not delivered by the fourth business day (inclusive of the day of conversion), a
penalty of $1,500 per day shall be assessed for each day after the third business day (inclusive of the day of the conversion)
until the shares are delivered. The fair value of the February Note has been determined by using the Binomial lattice formula
with an expected life of twelve (12) months. The Company recorded amortization of debt discount, which was recognized as interest
expense in the amount of $38,514 during the nine months ended September 30, 2018.
On July 23, 2018, the Company
entered into a convertible promissory note with an investor, providing for the sale by the Company of a 10% unsecured convertible
note (the “July Note”) in the aggregate principal amount of up to $63,000. The July Note matures on July 23, 2019.
The July Note may be converted into shares of the Company’s common stock at a conversion price of sixty-one (61%) percent
of the lowest average two (2) trading prices during the fifteen (15) trading day prior to the conversion date. The conversion
feature of the July Note was considered a derivative in accordance with current accounting guidelines because of the reset conversion
features of the Note. The Company recorded amortization of debt discount, which was recognized as interest expense in the amount
of $11,910 during the nine months ended September 30, 2018.
On September 4, 2018, the Company
entered into a convertible promissory note with an investor, providing for the sale by the Company of a 10% unsecured convertible
note (the “September Note”) in the aggregate principal amount of up to $53,000. The September Note matures on September
4, 2019. The September Note may be converted into shares of the Company’s common stock at a conversion price of sixty-one
(61%) percent of the lowest average two (2) trading prices during the fifteen (15) trading day prior to the conversion date. The
conversion feature of the July Note was considered a derivative in accordance with current accounting guidelines because of the
reset conversion features of the Note. The Company recorded amortization of debt discount, which was recognized as interest expense
in the amount of $3,775 during the nine months ended September 30, 2018.
We evaluated the financing
transactions in accordance with ASC Topic 815, Derivatives and Hedging, and determined that the conversion feature of the convertible
promissory note was not afforded the exemption for conventional convertible instruments due to its variable conversion rate. The
note has no explicit limit on the number of shares issuable so they did not meet the conditions set forth in current accounting
standards for equity classification. The Company elected to recognize the note under paragraph 815-15-25-4, whereby, there would
be a separation into a host contract and derivative instrument. The Company elected to initially and subsequently measure the
note in its entirety at fair value, with changes in fair value recognized in earnings. The Company recorded a derivative liability
representing the imputed interest associated with the embedded derivative. The derivative liability is adjusted periodically per
the stock price fluctuations.
|
6.
|
DERIVATIVE LIABILITIES
|
We evaluated the financing
transactions in accordance with ASC Topic 815, Derivatives and Hedging, and determined that the conversion feature of the convertible
promissory note was not afforded the exemption for conventional convertible instruments due to its variable conversion rate. The
note has no explicit limit on the number of shares issuable so they did not meet the conditions set forth in current accounting
standards for equity classification. The Company elected to recognize the note under paragraph 815-15-25-4, whereby, there would
be a separation into a host contract and derivative instrument. The Company elected to initially and subsequently measure the
note in its entirety at fair value, with changes in fair value recognized in earnings. The Company recorded a derivative liability
representing the imputed interest associated with the embedded derivative. The derivative liability is adjusted periodically per
the stock price fluctuations.
The convertible
notes issued and described in Note 5 do not have fixed settlement provisions because their conversion prices are not fixed. The
conversion feature has been characterized as derivative liabilities to be re-measured at the end of every reporting period with
the change in value reported in the statement of operations.
During the nine months ended
September 30, 2018, as a result of the convertible notes (“Notes”) issued that were accounted for as derivative liabilities,
we determined that the fair value of the conversion feature of the convertible notes at issuance was $246,843, based upon a Binomial-Model
calculation. We recorded the full value of the derivative as a liability at issuance with an offset to valuation discount, which
will be amortized over the life of the Notes.
During the nine months ended
September 30, 2018, the Company converted $85,410 in principal of convertible notes, plus accrued interest of $30,370. As a result
of the conversion of these notes the Company recorded a fair value loss on the settlement of debt in the amount of $234,733 in
the statement of operations for the nine months ended September 30, 2018. At September 30, 2018, the fair value of the derivative
liability was $25,056,739.
For purpose of determining
the fair market value of the derivative liability for the embedded conversion, the Company used the Binomial lattice valuation
model. The significant assumptions used in the Binomial lattice valuation model for the derivative are as follows:
|
|
|
9/30/2018
|
|
Risk free interest rate
|
|
2.19% - 2.94%
|
|
Stock volatility factor
|
|
131.0% - 249.0%
|
|
Weighted average expected option life
|
|
1 years - 5 years
|
|
Expected dividend yield
|
|
None
|
Management
has evaluated subsequent events according to the requirements of ASC TOPIC 855 and has determined that there are the following
subsequent events:
On October
12, 2018, the Company issued 1,393,701 shares of common stock upon conversion of principal in the amount of $5,300, plus accrued
interest of $2,156.
On
October 12, 2018, the Company entered into a convertible promissory note with an investor, providing for the sale by
the Company of a 10% unsecured convertible note (the “October 2018 Note”) in the principal amount of $53,000.
The October 2018 Note is convertible into shares of common stock of the Company at a price equal to a variable conversion
price of 61% of the average lowest two (2) trading prices for common stock during the fifteen (15) trading day period prior
to the conversion date.