Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act).
Indicate the number of share outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.
As of March 4, 2019, there were 136,965,896 shares of the
registrant’s common stock issued and outstanding.
Notes to the Condensed Consolidated
Financial Statements
September 30, 2018 (Unaudited)
NOTE l: NATURE OF ORGANIZATION
Mining Power Group, Inc. formerly
known as Rich Cigars, Inc. (the "Company") was a Florida Corporation incorporated on July 29, 2013, and was established
to manufacture and distribute high-quality, hand rolled, premium cigars under the Rich Cigars brand name. The Company had branded
custom cigars to be sold via the internet and through retail locations. The Company's primary operations are currently through
Northway Mining, LLC (a New York limited liability corporation) as a data center for third parties’ cryptomining processes
located in New York State, in which the Company has a majority interest (55%) acquired on August 1, 2018. Management intends to
conduct our business principally in the U.S.
Northway Mining, LLC’s (“NWM”),
core business is providing hosting services for third parties’ cryptomining processes. These third parties offer security
services including continuous camera recording, night-vision, motion activation, and automatic text notification to onsite staff.
In November 2017, the Company underwent
a change in control and became a Colorado corporation. As a result of this change, the Company changed the business name to Intercontinental
Technology, Inc. in order to reflect a change in the Company's direction and overall strategy. The Company's strategic direction
was to focus on the acquisition, development, and marketing of proprietary patented products that are readily marketable internationally,
and at the same time, enter the business of cryptocurrency mining by the ownership of multiple cryptocurrency mining machines.
On December 26, 2017, the Company
completed a reorganization. Rich Cigars, Inc., having been renamed to RCGR SUB, Inc., became a direct, wholly-owned subsidiary
of a newly-formed Delaware corporation, First Intercontinental Technology, Inc., which. was then considered the parent and public
entity. Additionally, another Delaware corporation was formed, Intercontinental Services, Inc. As of the effective date of the
reorganization, all outstanding shares of common stock and preferred stock of Rich Cigars, Inc. were automatically converted into
identical shares of common stock or preferred stock in the parent on a one-for-one basis.
On February 16, 2018, the Company's
Board of Directors voted to annul and vitiate the series of transactions in Delaware by filing certificates of correction with
Delaware's Secretary of State. As a result, Intercontinental Technology, Inc. and First Intercontinental Technology, Inc. were
dissolved and all ownership reverted back to equity shares in RCGR SUB, Inc. On February 21, 2018, the Company amended and restated
its Articles of Incorporation in order to change the Company's name from RCGR SUB, Inc. to Mining Power Group, Inc.
NOTE 2: GOING CONCERN
These condensed 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 for the foreseeable future. As of September 30, 2018, the Company has an accumulated deficit of
$ 2,812,030 since inception. This raises substantial doubt about the Company's ability to continue as a going concern.
Management's plans include raising
capital through the equity markets to fund operations and eventually generate revenue through its business; however, there can
be no assurance that the Company will be successful in such activities. These condensed consolidated financial statements do not
include any adjustments relating to the recovery of the recorded assets or the classifications of the liabilities that might be
necessary should the Company be unable to continue as a going concern.
NOTE 3: DISCONTINUED OPERATIONS
On November 27, 2017, the Company
entered into a Subscription Agreement with Mr. Dror Svorai, the current CEO of the Company, for the purchase of 1,000,000 shares
of restricted Series A Convertible Preferred Supermajority
voting stock. Pursuant to this agreement,
the Company announced a shift in the strategic focus by which the Company has recognized a cessation of it business operations
of Rich Cigars in accordance with Accounting Standards Codification (ASC) 205-20
Discontinued Operations
. As such, the historical
results of the Company have been classified as discontinued operations. As of the year ended December 31, 2017, assets of discontinued
operations consisted of property and equipment of $498. As of the period ended September 30, 2018 all property and equipment was
written off.
Results of the discontinued operations for the
nine months ended September 30, 2018 and 2017 are as follows:
|
|
Three Months Ended September 30, 2018
|
|
Three Months Ended September 30, 2017
|
|
Nine Months Ended September 30, 2018
|
|
Nine Months Ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,606
|
|
COST OF SALES
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,382
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization Expense
|
|
|
—
|
|
|
|
425
|
|
|
|
—
|
|
|
|
1,275
|
|
Depreciation Expenses
|
|
|
—
|
|
|
|
106
|
|
|
|
—
|
|
|
|
320
|
|
Marketing Expense
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
32,095
|
|
Other General and Administrative
|
|
|
—
|
|
|
|
46,446
|
|
|
|
—
|
|
|
|
283,109
|
|
Total operating income (expenses)
|
|
|
—
|
|
|
|
46,977
|
|
|
|
—
|
|
|
|
316,799
|
|
Income (loss) from operations
|
|
$
|
—
|
|
|
$
|
(46,977
|
)
|
|
$
|
—
|
|
|
$
|
(314,575
|
)
|
|
|
Nine Months Ended September 30, 2018
|
|
Nine Months
Ended September 30, 2017
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net Loss from operations
|
|
$
|
—
|
|
|
$
|
(314,575
|
)
|
Adjustments to reconcile net loss to net cash
|
|
|
|
|
|
|
|
|
Depreciation and Amortization
|
|
|
—
|
|
|
|
1,595
|
|
Stock issued for services
|
|
|
—
|
|
|
|
20,000
|
|
Change in assets and liabilities:
|
|
|
|
|
|
|
|
|
Prepaid expenses
|
|
|
—
|
|
|
|
(7,861
|
)
|
Inventory
|
|
|
—
|
|
|
|
13,338
|
|
Accounts payable and accrued expenses
|
|
|
—
|
|
|
|
45,821
|
|
Net cash used in operating activities
|
|
$
|
—
|
|
|
$
|
(241,682
|
)
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Shareholder Contributions
|
|
$
|
—
|
|
|
$
|
53,790
|
|
Net cash used in financing activities
|
|
$
|
—
|
|
|
$
|
53,790
|
|
NOTE 4: SUMMARY OF SIGNIFICANT
ACCOUNT POLICIES
Principles of Consolidation
The accompanying consolidated financial
statements of Mining Power Group, Inc. (formerly Rich Cigars, Inc.) includes the accounts of Mining Power Group and its subsidiary
Northway Mining, LLC, which is controlled and owned 55% by Mining Power Group, Inc.
All of the equity interests in Northway
Mining not held by the Company are reflected as non-controlling interests. In the consolidated statements of operations, we allocate
net income (loss) attributable to non-controlling interests to arrive at net income (loss) attributable to the Company.
Reclassification
Certain prior year amounts have
been reclassified for consistency with the current period presentation. These reclassifications had no effect on the reported results
of operations. This change in classification does not materially affect previously reported cash flows from operations or from
financing activities in the Statement of Cash Flows and had no effect on the previously reported Statement of Operations for any
period. Currently, the Company presents the convertible Series A preferred stock as part of permanent equity instead of the mezzanine
section of the balance sheet.
Basis of Presentation
The accompanying financial statements
have been prepared by the Company in accordance with Generally Accepted Accounting Principles ("GAAP") in the United
States of America. In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to
present fairly the financial position, results of operations and cash flows have been made for the periods ended September 30,
2018 and 2017. Certain information and footnote disclosures normally included in financial statements are prepared in accordance
with U.S. generally accepted accounting principles. The Company suggests these condensed financial statements be read in conjunction
with the December 31, 2017 audited financial statements and notes thereto included in the Company's Form 10-K. The results of operations
for the period ended September 30, 2018 are not necessarily indicative of the operating results for the full year.
Use of Estimates
The preparation of consolidated
financial statements in conformity with GAAP requires management to adopt accounting policies and make estimates and assumptions
that affect amounts reported in the consolidated financial statements.
Carrying Value, Recoverability
and Impairment of Long-Lived Assets
The Company’s long-lived assets,
which include property and equipment and intangible assets, are reviewed for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable.
Cash and Cash Equivalents
The Company considers all investments
with a maturity date of three months or less when purchased to be cash equivalents. The Company had cash in the amount of $235,843
and $0 at September 30, 2018 and December 31, 2017, respectively.
Accounts Receivable and Allowance
for Doubtful Accounts
Accounts receivable are recorded
at the invoiced amount, net of an allowance for doubtful accounts. The Company performs on-going credit evaluations of its customers
and adjusts credit limits based upon payment history and the customer’s current credit worthiness, as determined by the review
of their current credit information; and determines the allowance for doubtful accounts based on historical write-off experience,
customer-specific facts and general economic conditions that may affect a client’s ability to pay.
Account balances are charged off against the
allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Company determines
when receivables are past due or delinquent based on how recently payments have been received. The Company set up an allowance
for doubtful accounts and recorded $57,246 as bad debt expense.
Cryptocurrencies
The Company receives cryptocurrencies
from its customers as a form of payment and converts them into cash in less than 3 months from receipt. The Company accounts for
its cryptocurrencies as indefinite-lived intangible assets at historical loss less impairment in accordance with ASC 350
Intangibles
- Goodwill and Other
. As of September 30, 2018 and December 31, 2017, the fair value of cryptocurrencies was $239,016 and $0,
respectively, which resulted in impairment loss of $26,028 and $0 for the nine months ended September 30, 2018 and 2017, respectively.
Property and Equipment
Property and equipment is recorded
at cost. Expenditures for major additions and betterments are capitalized.
Maintenance and repairs are charged
to operations as incurred. Depreciation of property and equipment is computed by the straight-line method (after taking into account
their respective estimated residual values shown in the table below) over the estimated useful lives of the respective assets.
Fixed Asset
|
|
Estimated Useful Life (Years)
|
Building
|
|
39
|
Improvements
|
|
5
|
Furniture and office equipment
|
|
5
|
Computer Equipment
|
|
5
|
Vehicles
|
|
5
|
|
|
|
Upon the sale or retirement of property
and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in
statements of operations.
Description
|
|
Total Acquisition Cost
|
|
Span of Life (years)
|
|
Depreciation Expense
|
|
|
|
|
|
|
|
|
|
|
Real Estate - Land
|
|
$
|
102,218
|
|
|
|
—
|
|
|
$
|
—
|
|
Real Estate - Building
|
|
|
982,682
|
|
|
|
39
|
|
|
|
424
|
|
Improvements
|
|
|
171,382
|
|
|
|
5
|
|
|
|
2,907
|
|
Office Equipment & Furnitures
|
|
|
80,133
|
|
|
|
5
|
|
|
|
805
|
|
Computer Equipment
|
|
|
8,840
|
|
|
|
5
|
|
|
|
97
|
|
Vehicles
|
|
|
132,016
|
|
|
|
5
|
|
|
|
3,501
|
|
TOTAL:
|
|
$
|
1,477,271
|
|
|
|
|
|
|
$
|
7,734
|
|
Deferred revenue
The Company recognizes revenue for
subscription hosting service sales over the subscription period. Deferred revenue is recorded for the portion of the subscription
period subsequent to each reporting date, for which cash has already been received. As of September 30, 2018 and December 31, 2017,
the amount of deferred revenue was $599,238 and $0, respectively.
Loans Payable
The
Company within the acquisition of Northway Mining LLC in August 1, 2018, acquired also certain real estate and vehicles, the
unpaid balances on the two properties
are
guaranteed
by mortgages having basic payment terms and conditions as follows: 707 Flats Road payable after 180 days from August 15,
2018, no interest and 2 Flint Mine Road with a 12 months payment period, and a maturity date on September 1, 2019, 5%
interest rate. The unpaid balances on vehicles are guaranteed with a lien 72 month maturity since August 24, 2018 and October
5, 2018 respectively. The amount of mortgages as of September 30, 2018 is $714,900 which is payable over a twelve month
period. The debt on vehicles is deferred as follows: (a) $42,223 payable within a 12-month period following September 30,
2018 (current portion), and (b) $86,582 payable during 2020 through 2023 (non-current portion), as detailed in the following
chart. These loans have a lien on the vehicles, and the interest rate for Community Bank is 5.79% and 1
st
Bank of
Scotia is 7.29%.
LENDER
|
|
CURRENT LIABILITIES
|
|
LONG TERM LIABILITIES
|
|
TOTAL DEBT
|
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
Community Bank
|
|
$
|
13,656
|
|
|
$
|
14,366
|
|
|
$
|
13,656
|
|
|
$
|
13,656
|
|
|
$
|
13,656
|
|
|
$
|
13,657
|
|
|
$
|
82,648
|
|
1st Scotia Bank
|
|
|
6,920
|
|
|
|
7,280
|
|
|
|
7,989
|
|
|
|
7,989
|
|
|
|
7,989
|
|
|
|
7,989
|
|
|
|
46,157
|
|
707 Flats Rd.
|
|
|
—
|
|
|
|
134,900
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
134,900
|
|
Marsan Properties
|
|
|
97,500
|
|
|
|
482,500
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
580,000
|
|
Total:
|
|
$
|
118,077
|
|
|
$
|
639,046
|
|
|
$
|
21,645
|
|
|
$
|
21,645
|
|
|
$
|
21,645
|
|
|
$
|
21,646
|
|
|
$
|
843,705
|
|
Beneficial Conversion Feature
If the conversion features of conventional
convertible debt provide for a rate of conversion that is below market value at issuance, this feature is characterized as a beneficial
conversion feature ("BCF"). A Beneficial Conversion Feature is recorded by the Company as a debt discount pursuant to
ASC 470-20
Debt with Conversion and Other Options.
In those circumstances, the convertible debt is recorded net of the discount
related to the BCF, and the Company amortizes the discount to interest expense over the life of the debt using the effective interest
method.
Embedded Conversion Features
The Company evaluates embedded conversion
features within convertible debt under ASC 815
Derivatives and Hedging
to determine whether the embedded conversion feature(s)
should be bifurcated from the host instrument and accounted for as a derivative at fair value with changes in fair value recorded
in earnings. If the conversion feature does not require derivative treatment under ASC 815, the instrument is evaluated under ASC
470-20
Debt with Conversion and Other Options
for consideration of any beneficial conversion features.
Derivative Financial Instruments
Fair value accounting requires bifurcation
of embedded derivative instruments such as conversion features in convertible debt or equity instruments, and measurement of their
fair value for accounting purposes. In determining the appropriate fair value, the Company uses the Black Scholes option-pricing
model. In assessing the convertible debt instruments, management determines if the convertible debt host instrument is conventional
convertible debt, and further, if there is a beneficial conversion feature requiring measurement. If the instrument is not considered
conventional convertible debt, the Company will continue its evaluation process of these instruments as derivative financial instruments.
Once determined, derivative liabilities
are adjusted to reflect fair value at each reporting period end, with any increase or decrease in the fair value being recorded
in results of operations as an adjustment to fair value of derivatives. In addition, the fair value of freestanding derivative
instruments such as warrants, are also valued using the Black Scholes option-pricing model.
Fair Value of Financial Instruments
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, based on our principal or, in the absence of a principal, most advantageous market for the specific asset
or liability.
U.S. generally accepted accounting
principles provide for a three-level hierarchy of inputs to valuation techniques used to measure fair value, defined as follows:
Level 1: Inputs that are quoted
prices (unadjusted) for identical assets or liabilities in active markets that the entity can access.
Level 2: Inputs other than
quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, for substantially
the full term of the asset or liability, including:
● quoted prices for similar assets or
liabilities in active markets;
● quoted prices for identical or similar
assets or liabilities in markets that are not active;
● inputs other than quoted prices that
are observable for the asset or liability; and
● inputs that are derived principally
from or corroborated by observable market data by correlation or other means.
Level 3: Inputs that are unobservable
and reflect management’s own assumptions about the inputs market participants would use in pricing the asset or liability
based on the best information available in the circumstances (e.g., internally derived assumptions surrounding the timing and amount
of expected cash flows).
Our financial instruments consist of cash,
accounts receivable, accounts payable, and debt. We have determined that the book value of our outstanding financial instruments
as of September 30, 2018 and December 31, 2017, approximates the fair value due to their short-term nature.
Items recorded or measured at fair value on
a recurring basis in the accompanying consolidated financial statements consisted of the following items as of September 30, 2018:
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
|
|
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
Derivative Liabilities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,862,832
|
|
|
$
|
1,862,832
|
|
|
$
|
4,454,993
|
|
The Company reflects the fair value
of derivative liabilities using the Black Scholes pricing model. The following chart are the estimated fair values for the Company’s
derivative financial instruments and based on the parameters disclosed in our Notes 5 and 6 hereto:
Lenders
|
|
September 30, 2018
|
|
December 31, 2017
|
Power Up Lending Group, Ltd
|
|
$
|
6,261
|
|
|
$
|
553,851
|
|
Power Up Lending Group, Ltd [2]
|
|
$
|
—
|
|
|
$
|
353,071
|
|
Crown Bridge Partners, LLC
|
|
$
|
—
|
|
|
$
|
1,679,176
|
|
Kodiak Capital Group, LLC
|
|
$
|
—
|
|
|
$
|
680,625
|
|
D&D Capital, Inc
|
|
$
|
20,817
|
|
|
$
|
—
|
|
S&E Capital, Inc
|
|
$
|
117,050
|
|
|
$
|
—
|
|
Firstfire Global Opportunities Funds, LLC
|
|
$
|
390,009
|
|
|
$
|
—
|
|
Eagle Equities
|
|
$
|
1,328,695
|
|
|
$
|
1,188,270
|
|
Total
|
|
$
|
1,862,832
|
|
|
$
|
4,454,993
|
|
Revenue Recognition
Effective
January 1, 2018, the Company adopted the Financial Accounting Standards Board (“FASB”) standard update ASU 2014-09
Revenue from Contracts with Customers
(“Topic 606”) which provides a principles-based, five-step approach to
measure and recognize revenue from contracts with customers. Revenue is recognized when the following criteria are met:
|
●
|
Identification of the contract, or contracts, with a customer
;
|
|
●
|
Identification of the performance obligations in the contract
;
|
|
●
|
Determination of the transaction price
;
|
|
●
|
Allocation of the transaction price to the performance obligations in the contract
; and
|
|
●
|
Recognition of revenue when, or as, we satisfy performance obligations
.
|
The adoption of this guidance did
not have a material impact on the Company’s consolidated statement of operations, cash flows, and balance sheet as of the
adoption date or for the nine months ended September 30, 2018 or 2017.
The Company's revenues have been
generated primarily through hosting services to third parties. The terms of these agreements generally consist of a deposit and
monthly billing cycles covering our services.
For the nine months ended September
30, 2018, all agreements met the above criteria, or in exceptional cases only, our involvement was to sell to some of the end users
at pricing that is consistent with market transactions, thereby allowing for the recognition of revenue on such transactions upon
receipt.
We periodically review for any
expected period of substantial involvement under the agreements that provide for non-refundable up-front payments and fees. If
applicable, we will adjust the amortization periods when appropriate to reflect changes in assumptions relating to the duration
of our expected involvement.
Revenue is recognized in the month
the service (mostly hosting) is provided. Deferred Revenues on the Company’s balance sheet reflects the part of invoiced
services (mostly hosting) that will be provided after September 30, 2018 for which cash payments have been received.
Income Taxes
Deferred tax assets and liabilities
are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases. Additionally, the recognition of future tax benefits, such as net
operating loss carryforwards, is required to the extent that realization of such benefits is more likely than not. Deferred tax
assets and liabilities are determined using enacted tax rates expected to apply to taxable income in the years in which the assets
and liabilities are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates
is recognized in income tax expense in the period that includes the enactment date.
In the event the future tax consequences
of differences between the financial reporting bases and the tax bases of the Company's assets and liabilities result in deferred
tax assets, an evaluation of the probability of being able to realize the future benefits indicated by such asset is required.
A valuation allowance is provided for the portion of the deferred tax asset when it is more likely than not that some or all of
the deferred tax asset will not be realized. In assessing the realizability of the deferred tax assets, management considers the
scheduled reversals of deferred tax liabilities, projected future taxable income, and tax planning strategies.
The Company files income tax returns
in the United States New York and Florida States, which are subject to examination by the tax authorities in these jurisdictions.
Generally, the statute of limitations related to the Company's federal and state income tax return is three years. The state impact
of any federal changes for prior years remains subject to examination for a period up to five years after formal notification to
the states.
Management has evaluated tax positions
in accordance with ASC 740,
Income Taxes,
and has not identified any significant tax positions, other than those disclosed.
All of the Company's tax years since inception remain subject to examination by Federal and State jurisdictions.
Earnings Per Share
Basic net income per common share
("Basic EPS'')
excludes dilution and is computed by dividing net income by the weighted average number of common shares
outstanding during the period. Diluted net income per common share
("Diluted EPS'')
reflects the potential dilution
that could occur if stock options or other contracts to issue shares of common stock were exercised or converted into common stock.
The computation of Diluted EPS does not assume exercise or conversion of securities that would have an anti-dilutive effect on
net income per common share.
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Numerator
|
|
|
|
|
|
|
|
|
Net income (loss) applicable to common shareholders
|
|
$
|
(936,853
|
)
|
|
$
|
(436,295
|
)
|
|
$
|
2,410,929
|
|
|
$
|
(785,770
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding, basic
|
|
|
55,215,525
|
|
|
|
2,789,067
|
|
|
|
41,328,152
|
|
|
|
2,722,751
|
|
Convertible preferred stock
|
|
|
953,000,000
|
|
|
|
—
|
|
|
|
953,000,000
|
|
|
|
—
|
|
Convertible promissory notes
|
|
|
8,738,824
|
|
|
|
—
|
|
|
|
8,738,824
|
|
|
|
—
|
|
Weighted average common shares outstanding, diluted
|
|
|
1,016,954,348
|
|
|
|
2,789,067
|
|
|
|
1,003,066,976
|
|
|
|
2,722,751
|
|
Net Income per share - Basic
|
|
$
|
(0.02
|
)
|
|
$
|
(0.16
|
)
|
|
$
|
0.06
|
|
|
$
|
(0.29
|
)
|
Net Income per shares - Diluted
|
|
$
|
(0.02
|
)
|
|
$
|
(0.16
|
)
|
|
$
|
0.00
|
|
|
$
|
(0.29
|
)
|
NOTE 5: CONVERTIBLE NOTES PAYABLE
On
July 3, 2018, the Company entered into a potentially dilutive convertible note with Eagle Equities LLC. The advance, with a face
value of $100,000, bears interest at 8% per annum and is payable on July 3, 2019. The net proceeds received after issuance costs
and fees was $96,500. In accordance with ASC 835-30-45, Interest, the Company records the fees, costs, and original issue discount
as reduction of the carrying amount of the debt and amortizes the balances over the life of the debt instrument. Additionally,
the note is convertible at the holder's discretion into shares of the Company's common stock based on a conversion formula of 60%
multiplied by the lowest price of the common shares for the 15 day trading period prior to which the Notice of Conversion is received.
In the event the Company experiences a DTC Chill on its shares, the Conversion Price shall be decreased to 50% instead of 60% while
that chill is in effect, DTC Chill is a limitation of certain services available for a security on deposit at the Depository Trust
Company (DTC). A chill is a restriction placed by DTC on one or more of DTC’s services, such as limiting a DTC participant’s
ability to make a deposit or withdrawal of the security at DTC. A chill may remain imposed on a security for just a few days or
for an extended period of time depending upon the reasons for the chill and whether the issuer or transfer agent corrects the problem
.
If the Company fails to maintain the share reserve at the 4x discount of the note 60 days after the
issuance of the note, the conversion discount shall be increased by 10%. The conversion formula created an embedded derivative
conversion feature.
The Company valued this conversion
feature using the Black Scholes valuation model with the following assumptions: (i) as of September 30, 2018: dividend yield of
zero, 277 days term to maturity, risk free interest rate of 2.59% and
annualized volatility of 431%, valued
at $268,683 The value of the conversion feature was assigned to the derivative liability and created a loss and debt discount to
be amortized over the life of the convertible debt.
On August 10, 2018, the Company
entered into a potentially dilutive convertible note with Eagle Equities LLC. The advance, with a face value of $300,000, bears
interest at 8% per annum and is payable on August 10, 2019. The net proceeds received after issuance costs and fees was $285,000.
In accordance with ASC 835-30-45, Interest, the Company records the fees, costs, and original issue discount as reduction of the
carrying amount of the debt and amortizes the balances over the life of the debt instrument. Additionally, the note is convertible
at the holder's discretion into shares of the Company's common stock based on a conversion formula of 60% multiplied by the lowest
price of the common shares for the 15 day trading period prior to which the Notice of Conversion is received. In the event the
Company experiences a DTC Chill on its shares, the Conversion Price shall be decreased to 50% instead of 60% while that chill is
in effect. If the Company fails to maintain the share reserve at the 4x discount of the note 60 days after the issuance of the
note, the conversion discount shall be increased by 10%. The conversion formula created an embedded derivative conversion feature.
The Company valued this conversion
feature using the Black Scholes valuation model with the following assumptions: (i) as of September 30, 2018: dividend yield of
zero, 314 days term to maturity, risk free interest rate of 2.59% and annualized volatility of 432%, valued at $795,326. The value
of the conversion feature was assigned to the derivative liability and created a loss and a debt discount to be amortized over
the life of the convertible debt.
On August 10, 2018, the Company
entered into a potentially dilutive convertible note with Eagle Equities LLC. The advance, with a face value of $100,000, bears
interest at 8% per annum and is payable on August 10, 2019. The net proceeds received after issuance costs and fees was $95,000.
In accordance with ASC 835-30-45, Interest, the Company records the fees, costs, and original issue discount as reduction of the
carrying amount of the debt and amortizes the balances over the life of the debt instrument. Additionally, the note is convertible
at the holder's discretion into shares of the Company's common stock based on a conversion formula of 60% multiplied by the lowest
price of the common shares for the 15 day trading period prior to which the Notice of Conversion is received. In the event the
Company experiences a DTC Chill on its shares, the Conversion Price shall be decreased to 50% instead of 60% while that chill is
in effect. If the Company fails to maintain the share reserve at the 4x discount of the note 60 days after the issuance of the
note, the conversion discount shall be increased by 10%. The conversion formula created an embedded derivative conversion feature.
The Company valued this conversion
feature using the Black Scholes valuation model with the following assumptions: (i) as of September 30, 2018: dividend yield of
zero, 314 days term to maturity, risk free interest rate of 2.59% and annualized volatility of 432%, valued at $264,686. The value
of the conversion feature was assigned to the derivative liability and created a loss and debt discount to be amortized over the
life of the convertible debt.
On September 11, 2018, the Company
entered into a potentially dilutive convertible note with Firstfire Global Opportunities Fund, LLC. The advance, with a face value
of $210,000, bears interest at 5% per annum and is payable on July 11, 2018. The note was issued at a $10,000 (“OID”)
discount. The net proceeds received after issuance costs and fees was $195,000. In accordance with ASC 835-30-45, Interest, the
Company records the fees, costs, and original issue discount as reduction of the carrying amount of the debt and amortizes the
balances over the life of the debt instrument. Additionally, the note is convertible at the holder's discretion into shares of
the Company's common stock based on a conversion formula of 65% multiplied by the lowest price of the common shares for the 20
consecutive trading days period immediately preceding the Trading Day that the Company receives a Notice of Conversion. The conversion
formula created an embedded derivative conversion feature.
The Company valued this conversion
feature using the Black Scholes valuation model with the following assumptions: (i) as of September 30, 2018: dividend yield of
zero, 256 day term to maturity, risk free interest rate of 2.36% and annualized volatility of 193%, valued at $390,009. The value
of the conversion feature was assigned to the derivative liability and created a loss and a debt discount to be amortized over
the life of the convertible debt.
NOTE 6: RELATED PARTY LOANS:
Convertible Notes Payable
On February 21, 2018 Crown Bridge
Partners LLC, sold part of its potentially dilutive convertible note to D&D Capital, Inc, a related party. Accrued interest
related to this advance was $392 and $0 at September 30, 2018 and December 31, 2017, respectively, and is included in accrued interest
on the condensed consolidated Balance Sheets. The Company valued this conversion feature using the Black Scholes valuation model
with the following assumptions: (i) as of September 30, 2018 dividend yield of zero, 179 days term to maturity, risk free interest
rate of 2.36% and annualized volatility of 200%, valued at $20,817. The value of the conversion feature was assigned to the derivative
liability and created a loss and a debt discount to be amortized over the life of the convertible debt.
During the nine months ended September
30, 2018, D&D Capital, Inc., exercised the convertible option, resulting in 2,298,212 shares issued; at a price of $0.04134
per share issued for $95,008 in principal and $2,387 in accrued interest.
The remaining balance as of September
30, 2018 is $ 7,379.
During the three months ended March
31, 2018, Kodiak Capital declared a default of the convertible note payable to them invoking 22% retroactive interest and also
put into effect a penalty of $2,000 per day for non-delivery of the shares according to the note agreement, which led to increasing
the balance of the note to $142,633 (including $2,630 accrued interest on the Kodiak note) at March 31, 2018. On February 15, 2018,
S&E Capital, LLC, a related party to Mining Power Group Inc., reached an agreement with Kodiak Capital to purchase the note.
As a result, the Company recognized a gain of $137,054.
During the nine months ended September
30, 2018, S&E Capital, Inc., exercised the convertible option, resulting in 2,450,000 shares issued; at a price of $0.04134
per share issued for $101,283 in principal and $11,497 in accrued interest.
The Company valued this conversion
feature using the Black Scholes valuation model with the following assumptions: (i) as of September 30, 2018 dividend yield of
zero, 15 days term to maturity, risk free interest rate of 2.12% and annualized volatility of 183%, valued at $117,049. The value
of the conversion feature was assigned to the derivative liability and created a loss and a debt discount to be amortized over
the life of the convertible debt.
The remaining balance as of September
30, 2018 was $49,775.
Other Related Party Loans
Other than the above convertible notes, the following
are related party loans to fund operations that bear no interest and are due on demand:
Consultant Capital Group, Inc
|
|
$
|
114,527
|
|
D&D Capital, Inc
|
|
|
211,000
|
|
Total Related Party no interest due on demand Loans
|
|
$
|
325,527
|
|
NOTE 7: EQUITY
On November 27, 2017, the Company
issued 1,000,000 shares of Series A Convertible preferred stock for $125,000. The Preferred Stock is convertible to the Company's
common stock. Each share of the Company's Series A Convertible preferred stock is convertible into 1,000 shares of the Company's
common stock at a cost basis equivalent to par value per share, or $0.0001. Each share of the Series A Convertible preferred stock
votes at the equivalent of 20,000 shares of common stock. Conversion of all Series A preferred stock is dependent upon increasing
the number of authorized shares to a quantity large enough to cover the conversion, therefore conversion isn’t triggered
unless the Company increases its authorized shares to a quantity large enough to cover conversion.
On January 10, 2018 the Company
issued 37,000,000 common stock restricted shares, $0.0001 par value per share,
converting 37,000 shares of the
one million (1,000,000) Series A Preferred Stock,
On February 28, 2018 the Company
issued 156,333 shares of common stock valued at the conversion price of $0.18. The shares were issued to convert $28,140 of the
principal amount of the note dated May 30, 2017 to Power Up Lending Group Ltd.
On March 6, 2018 the Company issued
109,569 shares of common stock valued at the conversion price of $0.1753. The shares were issued to convert $16,928 of the principal
amount and $2,280 of accrued and unpaid interest of the Note dated as of May 30, 2017 to Power Up Lending Group Ltd.
On April 25, 2018 the Company issued
45,000 shares of common stock value at the conversion price of $0.078. The shares were issued to convert $3,510 of the principal
amount of the Note dated as of May 30, 2017, to Power Up Lending Group Ltd.
On April 25, 2018 the Company issued
187,533 shares of common stock value at the conversion price of $0.0754. The shares were issued to convert $14,140 of the principal
amount of the Note dated as of September 27, 2017, to Power Up Lending Group Ltd.
On May 3, 2018 the Company issued
2,500,000 shares of common stock at $0.0001par value to Shelby White, which were subsequently cancelled in July 2018.
On July 6, 2018 the Company issued
1,715,961 shares of common stock at the conversion price of $0.03897. The shares were issued to convert $59,200 of principal amount
and $7,761 of interest, on the Note dated as of March 24, 2017, to Eagle Equities, LLC.
On July 7, 2018 the Company issued
10,000,000 common stock restricted shares, $ 0.0001 par value per share, converting 10,000 shares of the one million (1,000,000)
Series A Preferred Stock.
On August 3, 2018 the Company issued
2,298,212 shares of common stock at the conversion price of $0.04134. The shares were issued to convert $ 95,008; $92,621 of principal
amount and $2,387 of interest, on the Note dated as of March 27, 2017, to D&D Capital, Inc.
On August 6, 2018 the Company issued
150,000 shares of restricted common stock, $0.0001 par value per share for payment of services to individuals for a total value
of $15.
On September 12, 2018 the Company
issued 812,000 shares of common stock at the conversion price of $0.06. The shares were issued to convert $44,016 of principal
amount and $4,704 of interest, on the Note dated as of March 27, 2017, to Crown Bridge Partners LLC.
On September 12, 2018 the Company
issued 2,450,000 shares of common stock at the conversion price of $0.04134. The shares were issued to convert $101,283 of principal
amount, on the Note dated as of March 27, 2017, to S&E Capital, Inc.
On September 28, 2018 the Company
issued 619,277 shares of common stock at the conversion price of $0.05023. The shares were issued to convert $27,860 of principal
amount and $3,246 of interest, on the note dated May 15, 2017 to M Svorai Investment, Inc.
On September 30, 2018 the Company
signed a Common Stock Purchase Agreement with Triton Funds LP, who was committed to purchase from time to time and the Company
issue and sell One Million Dollars ($1,000,000) of the Company’s Common Stock. The purchase price was established at 18%
discount to lowest closing price five days prior to the Closing Date.
On September 30, 2018 the Company
signed a Registration Rights Agreement to Triton Funds LP, related to the Common Stock Purchase Agreement.
NOTE 8: COMMITMENTS AND CONTINGENCIES;
During the normal course of business,
the Company may be exposed to litigation. When the Company becomes aware of potential litigation, it evaluates the merits of the
case in accordance with ASC 450-20-50,
Contingencies.
The Company evaluates its exposure to the matter, possible legal or
settlement strategies and the likelihood of an unfavorable outcome. If the Company determines that an unfavorable outcome is probable
and can be reasonably estimated, it establishes the necessary accruals. As of September 30, 2018, the Company is not aware of any
contingent liabilities that should be reflected in the accompanying consolidated financial statements.
NOTE 9: ACQUISITION NORTHWAY MINING, LLC
On August 1, 2018, the Company entered
into an acquisition agreement (the “Acquisition Agreement”) to acquire the majority ownership interest of Northway
Mining, LLC (“Northway”), a New York limited liability company, located at 707 Flats Road, Athens, New York. Northway
is a cryptomining data center hosting third-party owned and operated cryptomining machines within its 5000 square feet facility.
It currently is hosting over 1,100 machines in its facilities at Flats Road under individual service agreements with third-party
machine owners.
Pursuant to the Acquisition Agreement
the Company acquired fifty-five percent (55%) of the ownership units of Northway in return for an investment of $1,100,000 for
the purposes of providing working capital and funds to Northway for improvements to, and expansion of, its facilities, and the
purchase of 30-acres of flat land and buildings at its Athens, New York address owned by a third party per a separate “Agreement
for Purchase of Property between Northway Mining, LLC and CSX4236 Motorcycle Salvage LLC” (the “Land Purchase Agreement”).
(The “Acquisition”) Under the terms and conditions of the Acquisition, Northway has amended and restated its New York
State limited liability company Operating Agreement, under which it is stated that it will maintain its current management.
NOTE 10: SUBSEQUENT EVENTS AFTER
SEPTEMBER 30, 2018
The Company has evaluated subsequent
events that occurred through the date of the filing of the Company's third quarter 2018 Form 10-Q and has determined there are
the following subsequent events requiring disclosure:
On October 16, 2018, the Company
issued 500,000 shares of restricted common stock for $125,000 donated to Triton Funds LLC.
On January 2, 2019, Eagle Equities,
LLC declared a default of the convertible promissory note issued to them on July 3, 2018 by the Company as a result of the Company’s
failure to file on time its quarterly report on Form 10-Q for the period ended September 30, 2018. In doing so, Eagle Equities
invoked retroactive 22% default interest and also put into effect certain penalties under to the note, which led to their increasing
the outstanding balance of the note to $140,000 (including $12,236 accrued interest) at January 22, 2019, the date at which M Svorai
Investments, Inc., a related party to the Company, reached an agreement with Eagle Equities, LLC to purchase the note from Eagle
Equities, LLC in order to avoid further actions that may be taken by Eagle Equities, LLC as a result of the default.
On January 24, 2019, the Company
issued 60,000,000 shares of its common stock by converting 60,000 Series A Preferred Stock held by Dror Svorai, an individual and
sole Director and President of the Company.
On February 1 2019, the Company
issued 12,000,000 restricted shares of common stock valued at the conversion price of $0.013. The shares were issued to four unrelated
parties which in aggregate purchased and converted $210,000 of the principal amount not including accrued and unpaid interest of
a Note dated, September 11, 2018 which was issued to FirstFire Global Opportunities Fund, LLC
On February 4, 2019, the Company
issued 5,162,242 restricted shares of common stock valued at the conversion price of $0.02712. The shares were issued to convert
$100,000 of the principal amount and $40,000 of accrued and unpaid interest and penalties on the Note dated as of July 3, 2018
to Eagle Equities, LLC, which Note was purchased from
Eagle Equities, LLC by a related
party on January 22, 2019, which converted the Note in full.
On December 14, 2018, the Company
was served on a litigation filed by Salcido Enterprises LLC, Index No. 18-01082 at the Supreme Court of the State of New York,
County of Greene. On November 15, 2018 Northway Mining, LLC sold to Plaintiff certain number of cryptomining computers for $238,700.
The Plaintiff sued the Company for failure to deliver the computers on time. On January 10, 2019 the Company received from the
Plaintiff a Notice of Discontinuance of the litigation Without Prejudice. No further actions is expected.
On December 24, 2018, the Company,
through Northway Mining, LLC, borrowed $486,500 from Ultegra Financial Partners, Inc., under weekly payments starting on December
28, 2018. The Company failed to make certain payments on time. As a result, on February 11, 2019, Ultegra Financial Partners, Inc.
filed a lawsuit against the Company demanding payment of the loan in addition to default charges. At the time of filing of
this 2018 Q3, a settlement has been reached and the withdrawal of the litigation is anticipated.
On January 16, 2019, The Company
through Northway Mining, LLC, borrowed $45,000 from Grand Capital Funding, under daily payments starting on January 7, 2019. The
Company failed to make certain payments on time. As a result, on February 20, 2019, Grand Capital filed a lawsuit against the
Company demanding payment of the loan in addition to default charges. A settlement has been reached and the litigation is
expected to be resolved.
Item 2. Management's Discussion
and Analysis of Financial Condition and Results of Operations.
Forward-Looking Statements and Associated Risks.
This form 10-Q contains certain
statements that are forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995. For this purpose,
any statements contained in this Form 10-Q that are not statements of historical fact may be deemed to be forward-looking statements.
Without limiting the foregoing, words such as "may," "will," "expect," "believe," "anticipate,"
"estimate,” or "continue" or comparable terminology are intended to identify forward-looking statements. These
statements by their nature involve substantial risks and uncertainties, and actual results may differ materially depending on a
variety of factors, many of which are not within our control. These factors include but are not limited to economic conditions
generally and in the industries in which we may participate; competition within our chosen industry, including competition from
much larger competitors; technological advances and failure to successfully develop business relationships.
Going Concern
Based on our financial history since
inception, our auditor has expressed substantial doubt as to our ability to continue as a going concern. As reflected in the accompanying
financial restated statements, as of September 30, 2018, we had an accumulated deficit totaling $2,812,030. This raises substantial
doubts about our ability to continue as a going concern.
Plan of Operation
The Company was incorporated under
the laws of the State of Florida on July 29, 2013. The Company was established to manufacture and distribute high-quality, hand
rolled, premium cigars under the Rich Cigars brand name. Beginning on January 1, 2018 the Company wound down and discontinued its
operations pertaining to the manufacture and distribution of cigars. Effective at the same date, the Company began the process
of re-focusing its operations to become a holding company wherein its primary focus would be to own and operate subsidiary companies
in the cryptocurrency business, principally companies either engaged in cryptocurrency mining directly, data center operations
for cryptomining, or the development of proprietary products and services for the cryptocurrency business sector itself. The Company
is confident that it will be able to implement its new focus and strategy in the fourth quarter of 2018.
On August 1, 2018 the Company had entered
into an agreement (the "Acquisition Agreement") to acquire the majority ownership interest of Northway Mining, LLC.,
a New York limited liability company, located at 707 Flats Road, Athens, New York. Based on the Acquisition Agreement, the Company
was granted by the membership a fifty-five percent (55%) ownership in Northway, free and clear of all encumbrances, liens and other
obligations, and the remaining forty-five percent (45%) shall remain owned by the previous members. As a result of the Company
acquiring the Northway ownership interest, Northway is a majority-owned subsidiary of the Company.
Results of Operations
Three Months Ended September
30, 2018 Compared to September 30, 2017
For the three months ended September
30, 2018, we had $185,869 in revenues and $145,428 in cost of goods sold compared to $0 and $0, respectively, for the same period
one year earlier. For the three months ended September 30, 2018, our total operating expenses were $ 491,819 as compared to $46,977
for the three months ended September 30, 2017. For the three months ended September 30, 2018, we incurred $484,085 for other general
and administrative expenses, compared to $46,446 of general administrative expenses for discontinued operations for the same period
in 2017 due to change in control and acquisition of Northway Mining.
For the three months ended September
30, 2018, we had $331,270 in interest expense compared to $19,012 for the same period one year earlier. For the three months ended
September 30, 2018, we had $1,101,759 increase in fair value of derivative liability and a $370,306 decrease for the same period
one year earlier. For the three months ended September 30, 2018 we had $1,409,311 in beneficial conversion feature and derivative
interest compared to $0 for the
same period one year earlier. For
the three months ended September 30, 2018 we had $250 in subscription receivable write off, compared to $0 as for the same period
one year earlier. For the three months ended September 30, 2018 we had a $26,028 loss on cryptocurrency compared to $0 as for the
same period one year earlier. For the three months ended September 30, 2018 we had a net loss of $936,853 compared to $436,295
for the same period one year earlier.
Nine Months Ended September 30,
2018 Compared to September 30, 2017
For the nine months ended September
30, 2018, we had $185,869 in revenues and $145,428 in cost of goods sold compared to $4,606 and $2,382, respectively, for the same
period one year earlier from discontinued operations. For the nine months ended September 30, 2018, our total operating expenses
was $545,767 as compared to $314,575 for the nine months ended September 30, 2017. For the nine months ended September 30, 2018,
we incurred $538,033 for other general and administrative expenses, compared to $238,109 for the same period in 2017. The changes
in these categories and the reduction in total operating expenses were due to the wind down and discontinuation of the prior cigar
business. Northway Mining, LLC, otherwise has increased revenues and expenses as well.
For the nine months ended September
30, 2018, we had $680,413 in interest expenses compared to $27,278 for the same period one year earlier. For the nine months ended
September 30, 2018, we had an $8,398,544 increase in fair value of derivative liability and a decrease of $443,917 for the same
period one year earlier. For the nine months ended September 30, 2018 we had $498 in Fixed Asset Write-off and $0 for the same
period one year earlier. For the nine months ended September 30, 2018 we had $5,091,530 in Beneficial conversion feature and derivative
interest compared to $0 for the same period one year earlier. For the nine months ended September 30, 2018 we had a $26,028 loss
on cryptocurrency compared to $0 as for the same period one year earlier. For the nine months ended September 30, 2018 we had a
$137,054 gain on extinguishment of debt compared to $0 as for the same period one year earlier. For the nine months ended September
30, 2018 we had a net income (loss) of $2,410,929 compared to ($785,770) for the same period one year earlier.
Liquidity and Capital Resources
As of September 30, 2018, our cash
balance was $235,843 as compared to $0 at December 31, 2017. Our plan for satisfying our cash requirements for the next twelve
months is through the sale of shares of our common stock, third party financing, and/or traditional bank financing. We do not anticipate
generating sufficient amounts of revenues to meet our working capital requirements. Consequently, we intend to make appropriate
plans to insure sources of additional capital in the future to fund growth and expansion through additional equity or debt financing
or credit facilities.
The Company must raise additional
funds in order to fund our continuing operations. We may not be successful in our efforts to raise additional funds or achieve
profitable operations. Even if we are able to raise additional funds through the sale of our securities or through the issuance
of debt securities, or loans from our directors or financial institutions our cash needs could be greater than anticipated in which
case we could be forced to raise additional capital. At the present time, we have no commitments for any additional financing,
and there can be no assurance that, if needed, additional capital will be available to us on commercially acceptable terms or at
all. These conditions raise substantial doubt as to our ability to continue as a going concern, which may make it more difficult
for us to raise additional capital when needed. If we cannot get the needed capital, we may not be able to become profitable and
may have to curtail or cease our operations.
Operating Activities
During the nine months ended September
30, 2018, the Company used cash in the amount of $132,617 in operating activities, compared to $250,550 over the same period in
2017.
Investing Activities
During the nine months ended September
30, 2018, the Company used cash in the amount of $633,567 in investing activities, compared to $0 over the same period in 2017.
Acquisition of building and equipment for the business
operation of Northway Mining, LLC,
required such investments.
Financing Activities
During the nine months ended September
30, 2018, $1,002,027 in net cash was provided to the Company from its financing activities, compared to $246,290 over the same
period in 2017.
We intend to seek additional funding
through public or private financings to fund our operations through fiscal 2018 and beyond. However, if we are unable to raise
additional capital when required or on acceptable terms, or achieve cash flow positive operations, we may have to significantly
delay product development and scale back operations both of which may affect our ability to continue as a going concern.
Off Balance Sheet Arrangements
None