The accompanying notes are an integral part of
the consolidated financial statements
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(1)
NATURE OF OPERATIONS
Global
Boatworks Holdings, Inc., (“the Company,” “Global Boatworks”), was formed on May
11, 2015, under the laws of the State of Florida. At formation the Company acquired 100% of the membership interests of Global
Boatworks, LLC, (ALLC@) which was formed on June 16, 2014, under the laws of the State of Florida. The Company’s business
activities to date have primarily consisted of the formation and implementation of a business plan for building luxury floating
vessels on a barge bottom, the rental activities relating to the vessels, the sale of the Miss Leah vessel, the construction
of a new vessel, the Luxuria I and the rental activities of and marketing for sale of the Luxuria I.
The
accompanying consolidated financial statements include the activities of Global Boatworks Holdings, Inc. and Global Boatworks,
LLC, its wholly owned subsidiary. The Company completed a 1 for 1,000 reverse split of the common stock in December 2018, and
all share and per share data in the accompanying consolidated financial statements and footnotes for all periods presented have
been retroactively adjusted for this reverse stock split.
(2)
PRINCIPLES OF CONSOLIDATION, USE OF ESTIMATES AND GOING CONCERN
a)
Principles of Consolidation
The
Company’s consolidated financial statements include the financial statements of Global Boatworks Holdings, Inc. and its wholly
owned subsidiary Global Boatworks, LLC. All intercompany balances and transactions have been eliminated.
b)
Use of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent
assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from these estimates. Significant estimates in the accompanying consolidated
financial statements involved the valuation of construction in progress, depreciable life of the floating vessel, valuation of
long lived assets, valuation of derivatives, valuation of common and preferred stock issued as compensation and valuation allowance
on deferred income tax assets.
c)
Going Concern
The
accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern.
The Company has a working capital deficit, accumulated deficit and stockholder’s deficit of $2,234,988; $5,953,465 and $1,779,114,
respectively, at December 31, 2018. In addition the Company had a net loss of $1,305,925 and used cash of $208,484 in operating
activities in 2018. In addition the Company defaulted on seven of its notes during the year ended December 31, 2018. It is management’s
opinion that these matters raise substantial doubt about the Company’s ability to continue as a going concern for a period
of twelve months from the issuance of this report. The Company has expenses as a result of being a publicly held company and constructing
new vessels without immediate increases in revenues as the Company continues to implement its plan of operations. The ability
of the Company to continue as a going concern is dependent upon increasing operations, developing sales and obtaining additional
capital and financing. The Company is seeking to raise sufficient equity capital to enable it to build the second new style luxury
floating vessels. The Company is also seeking to raise sufficient equity capital to enable it to pay off its existing debt. It
is also attempting to sell the Luxuria I. The consolidated financial statements do not include any adjustments that might be necessary
if the Company is unable to continue as a going concern.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(3)
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
a)
Cash and cash equivalents
The
Company considers all highly liquid securities with original maturities of three months or less when acquired, to be cash equivalents.
We had no financial instruments that qualified as cash equivalents at December 31, 2018 or 2017.
b)
Construction in progress
Costs
to construct vessels are capitalized during the construction phase. Upon completion of a vessel the Company will either sell the
vessel or place it in service as a rental property. If the vessel is to be leased, the construction costs are transferred to property
and equipment and depreciated over its useful life.
c)
Property and equipment
All
property and equipment are recorded at cost and depreciated over their estimated useful lives, using the straight-line method.
Upon sale or retirement, the cost and related accumulated depreciation are eliminated from their respective accounts, and the
resulting gain or loss is included in the results of operations. Repairs and maintenance charges, which do not increase the useful
lives of the assets, are charged to operations as incurred. Vessels constructed and then held for sale or rent are classified
as Property and Equipment held for sale and depreciated until sold.
d)
Impairment of long-lived assets
A
long-lived asset is tested for impairment whenever events or changes in circumstances indicate that its carrying value amount
may not be recoverable. An impairment loss is recognized when the carrying amount of the asset exceeds the sum of the undiscounted
cash flows resulting from its use and eventual disposition. The impairment loss is measured as the amount by which the carrying
amount of the long-lived assets exceeds its fair value.
e)
Financial instruments and Fair value measurements
ASC
825-10 A Financial Instruments@, allows entities to voluntarily choose to measure certain financial assets and liabilities at
fair value (fair value option). The fair value option may be elected on an instrument-by-instrument basis and is irrevocable,
unless a new election date occurs. If the fair value option is elected for an instrument, unrealized gains and losses for
that instrument should be reported in earnings at each subsequent reporting date. The Company did not elect to apply the fair
value option to any outstanding instruments.
ASC
825 also requires disclosures of the fair value of financial instruments. The carrying value of the Company’s current financial
instruments, which include cash and cash equivalents, accounts payable and accrued liabilities approximates their fair values
because of the short-term maturities of these instruments.
FASB
ASC 820 A Fair Value Measurement@ clarifies that fair value is an exit price, representing the amount that would be received
to sell an asset or paid to transfer a liability in an orderly transaction between market participants. It also requires
disclosure about how fair value is determined for assets and liabilities and establishes a hierarchy for which these assets
and liabilities must be grouped, based on significant levels of inputs as follows:
Level
1: Quoted prices in active markets for identical assets or liabilities.
Level
2: Quoted prices in active markets for similar assets and liabilities and inputs that are observable for the asset or liability.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(3)
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
e)
Financial instruments and Fair value measurements
(continued)
Level
3: Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
The
determination of where assets and liabilities fall within this hierarchy is based upon the lowest level of input that is significant
to the fair value measurement.
The
following reflects the Company’s assets and liabilities that are measured at fair value on a recurring and nonrecurring basis
at December 31, 2018 and 2017, using quoted prices in active markets for identical assets (Level 1), significant other observable
inputs (Level 2), and significant unobservable inputs (Level 3):
|
|
2018
|
|
|
2017
|
|
Level
3 B Embedded Derivative Liability
|
|
$
|
349,107
|
|
|
$
|
369,570
|
|
Changes
in Level 3 assets measured at fair value for the year ended December 31, 2018 were as follows:
Balance,
December 31, 2016
|
|
$
|
780,685
|
|
Portion
of initial valuation recorded as debt discount
|
|
|
151,751
|
|
Amortization
to gain on extinguishment upon conversion or repayment
|
|
|
(329,623
|
)
|
Initial
and change in fair value
|
|
|
(233,243
|
)
|
Balance,
December 31, 2017
|
|
|
369,570
|
|
Portion
of initial valuation recorded as debt discount
|
|
|
16,500
|
|
Amortization
to gain on extinguishment upon conversion or repayment
|
|
|
(41,060
|
)
|
Initial
and change in fair value
|
|
|
4,097
|
|
Balance,
December 31, 2018
|
|
$
|
349,107
|
|
f)
Revenue recognition
The
Company adopted ASC 606 ARevenues from Contracts with Customers@ on January 1, 2018. There was no cumulative effect upon this
adoption.
Rental
Revenue
- Revenue is recognized when earned, generally starting when the rental customer takes temporary possession of the
floating vessel and through their contracted stay. Revenue is recognized on a gross basis in accordance with ASC 606. Cost of
Revenue includes the marina dockage fees and fees charged by the web sites Homeaway and Air BnB, where the floating vessel is
advertised for rent.
Sale
Revenue
- Revenue is recognized when earned, generally at closing of the sale of a vessel. Revenue is recognized on a gross
basis in accordance with ASC 606. Cost of Revenue includes the depreciated capitalized cost of constructing a vessel, including
any sales costs such as sales commissions.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(3)
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
g)
Stock compensation for services rendered
Stock-based
compensation is accounted for based on the requirements of the Share-Based Payment Topic of ASC 718 which requires
recognition in the consolidated financial statements of the cost of employee and director services received in exchange for
an award of equity instruments over the shorter of period the employee or director is required to perform the services in
exchange for the award or the vesting period. The ASC also requires measurement of the cost of employee and director services
received in exchange for an award based on the grant-date fair value of the award. Pursuant to ASC 505-50, for share-based
payments to non-employees, compensation expense is determined at the A measurement date.@ The expense is recognized over the
service period of the award. Until the measurement date is reached, the total amount of compensation expense remains
uncertain. The Company initially records compensation expense based on the fair value of the award at the reporting
date.
h)
Income Taxes
The
Company uses the asset and liability method of ASC 740 to account for income taxes. Under this method, deferred income taxes are
determined based on the differences between the tax basis of assets and liabilities and their reported amounts in the consolidated
financial statements which will result in taxable or deductible amounts in future years and are measured using the currently enacted
tax rates and laws. A valuation allowance is provided to reduce net deferred tax assets to the amount that, based on available
evidence, is more likely than not to be realized.
The
Company follows the provisions of ASC 740-10, Accounting for Uncertain Income Tax Positions. When tax returns are filed, it is
highly certain that some positions taken would be sustained upon examination by the taxing authorities, while others are subject
to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. In accordance
with the guidance of ASC 740-10, the benefit of a tax position is recognized in the financial statements in the period during
which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon
examination including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated
with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount
of tax benefit that is more than 50 percent likely of being realized upon settlement with the applicable taxing authority.
The
portion of the benefits associated with tax positions taken that exceeds the amount measured as described above should be reflected
as a liability for unrecognized tax benefits in the accompanying consolidated balance sheets along with any associated interest
and penalties that would be payable to the taxing authorities upon examination.
As
of December 31, 2018, the tax years 2017, 2016, and 2015 for the LLC and 2017, 2016 and 2015 for the corporation remain open for
IRS audit. The Company has received no notice of audit or any notifications from the IRS for any of the open tax years.
i)
Convertible Notes With Fixed Rate Conversion Features
The
Company may issue convertible notes, which are convertible into common shares at a fixed discount to the price of the common stock
at the time of conversion. The Company measures the fair value of the note at the time of issuance at the fixed monetary value
of the payable and records any premium as interest expense on the issuance date.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(3)
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
j)
Debt issue costs
The
Company accounts for debt issuance cost paid to lenders, or third parties as debt discounts which are amortized over the life
of the underlying debt instrument.
k)
Net income (loss) per share
Basic
loss per share excludes dilution and is computed by dividing the loss attributable to stockholders by the weighted-average number
of shares outstanding for the period. Diluted loss per share reflects the potential dilution that could occur if securities or
other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock
that shared in the earnings of the Company. Diluted loss per share is computed by dividing the loss available to stockholders
by the weighted average number of shares outstanding for the period and dilutive potential shares outstanding unless consideration
of such dilutive potential shares would result in anti-dilution. There were 5,881,336 and 783,191 common stock equivalents for
the years ended December 31, 2018 or 2017, respectively.
l)
Derivatives
The
Company evaluates its convertible debt, options, warrants or other contracts to determine if those contracts or embedded components
of those contracts qualify as derivatives to be separately accounted for. The result of this accounting treatment is that under
certain circumstances the fair value of the derivative is marked-to-market each balance sheet date and recorded as a liability.
In the event that the fair value is recorded as a liability, the change in fair value is recorded in the statement of operations
as other income or expense. Upon conversion or exercise of a convertible note containing an embedded derivative instrument, the
instrument is marked to fair value at the conversion date and the debt and derivatives are removed from the balance sheet. The
shares issued upon conversion of the note are recorded at their fair value with extinguishment gain or loss recognition as applicable.
Equity
instruments that are initially classified as equity that become subject to reclassification under this accounting standard are
reclassified to liability at the fair value of the instrument on the reclassification date.
m)
Recent accounting pronouncements
In
February 2016, the FASB issued ASU 2016-02, ALeases@ which, for operating leases, requires a lessee to recognize a right-of-use
asset and a lease liability, initially measured at the present value of the lease payments, in its balance sheet. The standard
also requires a lessee to recognize a single lease cost, calculated so that the cost of the lease is allocated over the lease
term, on a generally straight-line basis. The ASU is effective for public companies for fiscal years beginning after December
15, 2018, including interim periods within those fiscal years. Early adoption is permitted. The Company believes that the adoption
of ASU 2016-02 will have no effect on the Company’s consolidated financial statements.
In
June 2018, the FASB issued ASU 2018-07, AImprovements to Nonemployee Share-Based Payment Accounting@ which is intended to reduce
cost and complexity and to improve financial reporting for share-based payments issued to nonemployees. The existing guidance
on nonemployee share-based payments is significantly different from current guidance for employee share-based payments. This ASU
expands the scope of the employee share-based payments guidance to include share-based payments issued to nonemployees. It requires
a company to apply the requirements of Topic 718 to nonemployee awards except for specific guidance on inputs to an option pricing
model and the attribution of cost. The ASU is effective for public companies for fiscal years beginning after December 15, 2018,
including interim periods within those fiscal years. Early adoption is permitted. The Company does not believe that adoption of
ASU 2018-07 will have a material effect on the Company’s consolidated financial statements.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(4)
CONSTRUCTION IN PROGRESS
Construction
in progress represents the capitalized construction of its Luxuria floating vessel(s) being constructed for sale. At June 30,
2017, the Luxuria I was completed and the Company transferred $677,180 to fixed assets as it is held for rental and/or sale.
(5)
PROPERTY AND EQUIPMENT
Property
and Equipment held for sale consists of the following at December 31, 2018 and 2017:
|
|
2018
|
|
|
2017
|
|
Luxuria
I floating vessel
|
|
$
|
677,180
|
|
|
$
|
677,180
|
|
Less: accumulated
depreciation
|
|
|
(101,577
|
)
|
|
|
(33,859
|
)
|
Total
P&E held for sale
|
|
$
|
575,603
|
|
|
$
|
643,321
|
|
On
September 25, 2014, the Company acquired the Miss Leah, a two story luxury floating vessel in the Cape Cod architectural style
built on a barge platform. The Miss Leah was based at a marina in Boston harbor. It was rented out primarily through a third party
rental management company on a short term vacation type basis. The Miss Leah was built in 2004 by the founder of the Company and
subsequently sold in 2006 to his brother who established the Predecessor’s rental business. Due to the related party relationship
between the Company and the Predecessor the luxury floating vessel was recorded on the Company’s books at its original cost basis
of $0 based on its fully depreciated value at the transfer date. As the Miss Leah has been recorded on the books of the Company
at a value of $0, there was no depreciation recorded. On September 14, 2017, the Company sold the Miss Leah and recorded sales
proceeds of $222,187, net of estimated sales tax due of $14,813.
On
June 30, 2017, the Company transferred the Luxuria I, a two story luxury floating living vessel in the South Florida architectural
style, built on a barge platform, from construction in progress to fixed assets as it is complete. The Company has the Luxuria
I available for either vacation rental or outright sale. As long as it is available for vacation rental the Company will record
depreciation over a 20 year period. Depreciation expense for the years ended December 31, 2018 and 2017 was $67,718 and $33,859,
respectively.
Property
and Equipment consists of the following at December 31, 2018 and 2017:
|
|
2018
|
|
|
2017
|
|
Architectural
plans
|
|
$
|
12,766
|
|
|
$
|
12,766
|
|
Furniture
and equipment
|
|
|
6,296
|
|
|
|
6,296
|
|
Less:
accumulated amortization and depreciation
|
|
|
(8,076
|
)
|
|
|
(4,154
|
)
|
Total
P&E
|
|
$
|
10,986
|
|
|
$
|
14,908
|
|
The
Company capitalized the costs of developing the architectural plans for the Luxuria model floating vessel and has began amortizing
the costs over their estimated useful life of seven years, beginning April 1, 2016. Amortization expense for the years ended December
31, 2018 and 2017, was $1,824 and $1,824, respectively.
For
property and equipment- other, depreciation expense for the years ended December 31, 2018 and 2017 was $2,098 and $962, respectively.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(6)
RENTAL PROPERTY AND RELATED NOTE PAYABLE
On
September 25, 2014, the Company acquired the Miss Leah, a two story luxury floating vessel in the Cape Cod architectural style
built on a barge platform. The Miss Leah was based at a marina in Boston harbor. It was rented out primarily through a third party
rental management company on a short term vacation type basis. The Miss Leah was built in 2004 by the founder of the Company and
subsequently sold in 2006 to his brother who established the Predecessor’s rental business.
The
terms of this acquisition were for a payable to the related party Predecessor in the amount of $100,000, carrying interest at
2% per annum from the effective date of the transfer date of September 25, 2014 with all principal and interest due on the maturity
date of June 20, 2022, which was memorialized in the form of a promissory note in June 2015, effective September 25, 2014. Due
to the related party relationship between the Company and the Predecessor the luxury floating vessel was recorded on the Company’s
books at its original cost basis of $0 based on its fully depreciated value at the transfer date. Accordingly, the Company charged
additional paid-in capital in 2014 as a distribution for $100,000. Outstanding principal and interest totaled $108,427 and $106,455
at December 31, 2018 and 2017, respectively.
(7)
SHORT TERM LOANS AND SHORT TERM CONVERTIBLE NOTES
a)
Short term notes
Short
term debt including accrued interest was, as follows, at December 31:
|
|
2018
|
|
|
2017
|
|
Note
1
|
|
$
|
40,000
|
|
|
$
|
40,000
|
|
Note
2
|
|
|
632,782
|
|
|
|
345,050
|
|
Note
3
|
|
|
50,000
|
|
|
|
52,217
|
|
Note
4
|
|
|
531
|
|
|
|
-
|
|
Less:
unamortized debt discounts
|
|
|
-
|
|
|
|
(8,607
|
)
|
Total
short term notes, net
|
|
$
|
723,313
|
|
|
$
|
428,660
|
|
NOTE
1: On July 9, 2015, the company entered into a loan agreement in the amount of $151,700 with a shareholder. The company issued
250 common shares to the shareholder as consideration for providing us the loan. The shares were valued at $25,000, or $100 per
share (based on the recent private placement sales) was recorded as a discount and is being amortized at a rate of $2,083 per
month over the life of the loan. The note bears interest at the rate of 10%. Prepaid interest in the amount of $15,000 and a loan
fee of $1,700 were deducted from the proceeds of the loan. These were amortized each month at the rate of $1,250 and $142 over
the life of the loan, respectively. We were obligated to pay the principal and interest due on July 9, 2016. The loan was secured
by the Miss Leah, our company owned vessel. The Company paid $6,000 in interest to the holder during the third quarter 2016.
The
note holder sold $51,700 of this note to a third party in August 2016, and the Company modified the new $51,700 note to add a
conversion feature at a conversion rate of 60% of the trading price of the Company’s
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(7)
SHORT TERM LOANS AND SHORT TERM CONVERTIBLE NOTES (continued)
a)
Short term notes
(continued)
common
stock. This note is considered stock settled debt and accordingly the Company recorded a premium on the debt of $34,467 as a charge
to interest expense on the modification date. This third party converted $51,700 of this in exchange for 1,575 shares in fiscal
2016, and the premium was reclassified to additional paid in capital.
The
$100,000 remaining balance of the original note was renegotiated into a new note on December 5, 2016 which matured on July 15,
2017. This new note carries interest at a rate of 16.8% which was payable in cash monthly. The Company paid $14,443 in interest
during the year ended December 31, 2017. This new note required the Company to issue 100 shares which were valued at $6,000 which
was recorded as a discount to be amortized over the remaining life of the note. The remaining note balance and unamortized discount
balance at December 31, 2017, is $40,000 (see following assignments). The $40,000 balance of Note 1 matures on July 15, 2019 and
was combined with Note 3 in a December 7, 2018, amendment.
NOTE
2: On January 5, 2017, pursuant to a securities purchase agreement and a secured promissory note for $830,000 available in five
tranches, the Company drew $170,000 and received $150,000 in cash net of $15,000 OID and $5,000 legal fees under this nine month
secured promissory note. This note is secured by all the assets of the Company, inclusive of the Luxuria I and the Luxuria II,
the member interests of its wholly owned LLC and personally guaranteed by Robert Rowe, CEO of the Company. The lender’s security
interests are subordinate by law to the security interests of the August 11, 2016 lender. This note is structured in multiple
parts, first the initial $170,000 as drawn and a subsequent $660,000 which can be drawn at the Company’s option. This note does
not carry a stated interest rate, (except it is 22% in event of default as defined in the promissory note), but carries an Original
Issue Discount (OID) that totals $75,000 and is pro-rata on each tranche drawn. The OID will be amortized over the remaining life
of the note from the date drawn. In addition, the Company is required to pay $5,000 of the lender’s legal fees which was applied
to the first tranche drawn. which will also be recorded as debt discount and will be amortized over the nine month life of the
note. The Company received the second tranche of $110,000 and received $100,000 in cash net of $10,000 OID under this note in
March 2017. The Company received the third tranche of $55,000 and received $50,000 in cash net of $5,000 OID under this note in
November 2017. On November 16, 2017, the lender agreed to extend the note for a three month period and an extension fee of $10,050
was added to the principal balance of note. On January 17, 2018, the lender agreed to extend this note for an additional three
month period for an extension fee of $10,351. On April 4, 2018, the lender agreed to extend this note for an additional three
month period for an extension fee of $11,712.
On
February 9, 2018, $38,500 was extended to the Company as a draw on this note, including $3,500 OID. On April 6, 2018, $33,000
was extended to the Company as a draw on this note, including $3,000 OID. The note in the remaining balance of $416,550 matured
on April 6, 2018. On April 6, 2018, the lender agreed to extend this note for an additional three month period for an extension
fee of $11,712. On May 18, 2018, $33,000 was extended to the Company as a draw on this note, including $3,000 OID. At June 30,
2018, the balance of this note and the unamortized discount was $474,723 and $1,337, respectively. On July 6, 2018, the lender
agreed to extend this note for an additional three month period for an extension fee of $14,613.
On
July 3, 2018, August 2, 2018 and September 14, 2018 $27,500, $27,500 and $27,500 was extended to the Company as a draw on this
note, including $2,500, $2,500 and $2,500 OID. On July 6, 2018, the lender agreed to extend this note for an additional three
month period for an extension fee of $14,613.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(7)
SHORT TERM LOANS AND SHORT TERM CONVERTIBLE NOTES (continued)
a)
Short term notes
(continued)
On
October 19, 2018, and November 21, 2018 $27,500 and $27,500 was extended to the Company as a draw on this note, including $2,500
and $2,500 OID. On October 6, 2018, the lender agreed to extend this note for an additional one month period for an extension
fee of $5,667. At December 31, 2018, the balance of this note and the unamortized discount is $632,782 and $0, respectively.
This
note requires a partial prepayment if and when the Company sells the Luxuria I and Luxuria II, upon the receipt of which the lender
has agreed to release the security interest in the vessels. This prepayment is 10% of the profits on the Luxuria I and 33% of
the profits on the Luxuria II. If the Company rents/leases either the Luxuria I or II, then the prepayment is 20% of the gross
rental revenue. The balance owed for rental revenue at December 31, 2018 and 2017 is $3,388 and $712, respectively, and is included
in the note balance.
NOTE 3: On July 17, 2017, the company
entered into a loan agreement in the amount of $50,000 with a shareholder. The company issued 1,000 common shares to the shareholder
as consideration for providing us the loan. The shares were valued at $15,000, or $15 per share based on the quoted market price
which was recorded as a debt discount and was amortized at a rate of $1,250 per month over the life of the loan. The note bears
interest at the rate of 12%, payable at maturity of July 17, 2018. The unamortized balance of the discount was $0 and
$7,426 at December 31, 2018 and 2017, respectively. Total unpaid principal and interest is $50,000 and $52,217
at December 31, 2018 and 2017, respectively. The $50,000 balance of Note 1 matures on July 15, 2019 and was combined
with Note 1 in December 7, 2018, amendment.
NOTE
4: On April 18, 2018, the Company entered into an eight month financing of the $14,450 Luxuria I annual insurance premium. The
balance at December 31, 2018 was $531. On April 19, 2017, the Company entered into an eight month financing of the $14,500 Luxuria
I annual insurance premium. On June 15, 2017, the Company entered into a six month financing of the $3,211 Miss Leah 10 month
insurance premium. The Luxuria portion was paid in full at December 31, 2017, and the Miss Leah was sold in September 2017.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(7)
SHORT TERM LOANS AND SHORT TERM CONVERTIBLE NOTES (continued)
b)
Short term convertible notes
Short
term convertible debt including accrued interest was as follows at December 31, 2018 and 2017:
|
|
2018
|
|
|
2017
|
|
Convertible
note 1
|
|
$
|
-
|
|
|
$
|
-
|
|
Convertible
note 2
|
|
|
315,056
|
|
|
|
417,368
|
|
Convertible
note 3
|
|
|
17,581
|
|
|
|
16,069
|
|
Convertible
note 4
|
|
|
11,761
|
|
|
|
10,760
|
|
Convertible
note 5
|
|
|
11,761
|
|
|
|
10,760
|
|
Convertible
note 6 - related party
|
|
|
18,048
|
|
|
|
16,498
|
|
Convertible
note 7
|
|
|
-
|
|
|
|
47,004
|
|
Convertible
note 8
|
|
|
33,966
|
|
|
|
30,493
|
|
Convertible
note 9
|
|
|
-
|
|
|
|
44,046
|
|
Convertible
note 10
|
|
|
18,220
|
|
|
|
-
|
|
Less:
unamortized debt discounts
|
|
|
-
|
|
|
|
(80,739
|
)
|
Less:
related party note, net
|
|
|
(18,048
|
)
|
|
|
(10,297
|
)
|
Total
convertible notes, net
|
|
$
|
408,345
|
|
|
$
|
501,962
|
|
NOTES
1 AND 2: On August 11, 2016, pursuant to a securities purchase agreement and a secured convertible promissory note for $610,000,
the Company drew $305,000 and received $227,500 in cash under this six month secured convertible promissory note. This note is
secured by all the assets of the Company, inclusive of the Miss Leah and the Luxuria 1, and the member interests of its wholly
owned LLC. This note is structured in two parts, first the initial $305,000 as drawn and a subsequent $305,000 which can be drawn
at the Company’s option in amount/s determined by the Company. This note does not carry a stated interest rate, but carries an
Original Issue Discount (OID) that totals $100,000 and is proportional to the total amount borrowed. An OID of $50,000 was recorded
as a discount to the note for the initial draw and were amortized over the six month life of the note. In addition, the Company
is required to pay $10,000 of the lender’s legal fees (pro rata to the draws) and $22,500 of brokerage commission which was withheld
from the initial $305,000 draw, both of which were also recorded as debt discounts and were amortized over the six month life
of the note. Also, the Company was required to issue 100 shares of restricted common stock which was valued at $100 per share
based on recent stock sales and recorded as a discount to the note and is being amortized over the six month life of the note.
This note requires a $200,000 partial prepayment if and when the Company sells the Miss Leah. The note is personally guaranteed
by the Company’s CEO, Robert Rowe. In event of default the note carries an interest rate equal to the lesser of 22% per annum
or the maximum rate permitted under applicable law.
On
October 5, 2016, the Company drew an additional $122,000 and received $92,000 in cash under this six month secured convertible
promissory note. An OID of $20,000 was recorded as a discount to the note for the
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(7)
SHORT TERM LOANS AND SHORT TERM CONVERTIBLE NOTES (continued)
second
draw and was amortized over the remaining life of the note. On November 3, 2016, the Company drew an additional $183,000 and received
$150,000 in cash under this six month secured convertible promissory note. An OID of $30,000 and legal costs of $3,000 were recorded
as discounts to the note for the third draw and was amortized over the remaining life of the note.
The
total note is convertible into common stock upon an event of default as follows:
Lender
has the right at any time following an Event of Default, at its election, to convert (each instance of conversion is referred
to herein as a AConversion@) all or any part of the Conversion Eligible Outstanding Balance into shares (AConversion Shares@)
of fully paid and non-assessable common stock, $0.0001 par value per share (ACommon Stock@), of Company as per the following conversion
formula: the number of Conversion Shares equals the amount being converted (the AConversion Amount@) divided by the Conversion
Price (as defined below).
Subject
to the adjustments set forth herein, the conversion price (the AConversion Price@) for each Conversion shall be equal to 60% (the
AConversion Factor@) multiplied by the lowest Closing Bid Price in the twenty (20) Trading Days immediately preceding the applicable
Conversion. Additionally, if at any time after the Effective Date, the Conversion Shares are not DTC Eligible, then the then-current
Conversion Factor will automatically be reduced by 5% for all future Conversions. Finally, in addition to the Default Effect,
if any Major Default occurs after the Effective Date (other than an Event of Default for failure to pay the Conversion Eligible
Outstanding Balance on the Maturity Date), the Conversion Factor shall automatically be reduced for all future Conversions by
an additional 5% for each of the first three (3) Major Defaults that occur after the Effective Date (for the avoidance of doubt,
each occurrence of any Major Default shall be deemed to be a separate occurrence for purposes of the foregoing reductions in Conversion
Factor, even if the same Major Default occurs three (3) separate times). For example, the first time the Conversion Shares are
not DTC Eligible, the Conversion Factor for future Conversions thereafter will be reduced from 60% to 55% for purposes of this
example. If, thereafter, there are three (3) separate occurrences of a Major Default pursuant to Section 4.1(a), then for purposes
of this example the Conversion Factor would be reduced by 5% for the first such occurrence, and so on for each of the second and
third occurrences of such Major Default.
Due
to the variable conversion terms and certain default provisions, the embedded conversion option has been bifurcated and recorded
as a derivative liability at an initial fair value of $378,624 with $217,500 recorded as a debt discount and $161,124 as a derivative
expense. The October 5, 2016 draw resulted in an initial fair value of $113,616 with $92,000 recorded as a debt discount and $21,616
as a derivative expense. The November 3, 2016 draw resulted in an initial fair value of $190,356 with $150,000 recorded as a debt
discount and $40,356 as a derivative expense. The valuation method utilized during 2017 was the Black-Scholes model with the following
assumptions: Expected life in years 0.10; Stock price at December 31, 2017 of $1.10 with the conversion price of $0.54; Bond equivalent
yield rate 1.28%.
On
February 4, 2017, the maturity date was extended to May 11, 2017. Under the terms of this extension, the Company agreed to pay
an additional $18,300 in interest at maturity. The Company recorded this interest as a debt discount and is amortizing it to maturity.
At December 31, 2017, the unamortized balance is $0.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(7)
SHORT TERM LOANS AND SHORT TERM CONVERTIBLE NOTES (continued)
b)
Short term convertible notes
(continued)
On
March 22, 2017, the Company issued 1,000 shares of common stock to settle $30,000 of this note. These shares were valued at $73
per share, or $73,000, based on the quoted trading price, and after relieving the related derivative value a gain of $3,463 was
recorded. (See Note 11)
In
May 2017, the lender bifurcated the original note, which had a then remaining balance of $598,300, into two new notes, Note 1
with a principal balance of $200,000 and Note 2 with a principal balance of $416,249, which included a maturity extension fee
of $17,949. Note 1 is collateralized with the Miss Leah and Note 2 with all Company’s assets including the Luxuria I. At December
31, 2017, the unamortized balance of the extension fee is $0.
Note
1 requires a mandatory partial prepayment of up to $200,000 if and when the Company sells the Miss Leah, upon the receipt of which
the lender has agreed to release the security interest in the vessel. Note 2 contains no such provision. All other provisions
of the original note are carried over to these two new notes. The maturity date of theses two notes was August 11, 2017. On August
11, 2017, the lender agreed to negotiate three month extensions for both notes which was completed August 14, 2017, and combined
extension fee of $17,619 was added to the principal balance of the notes.
On
July 18, 2017, the Company issued 2,308 shares of common stock upon conversion $18,000 of Note 1. On August 10, 2017, the Company
issued 3,800 shares of common stock upon conversion $10,944 of Note 1. The bifurcated convertible Notes 1 and 2 in the remaining
balances of $182,000 and $416,249 matured on August 11, 2017. On November 11, 2017, the lender agreed to extend Note 2 for an
additional three month period and an extension fee of $12,595 was added to the principal balance of Note 2.
On
September 14, 2017, the Company paid off the balance of Note 1 in the amount of $176,986 from the proceeds of the sale of the
Miss Leah.
On
October 13, 2017, the Company issued 6,190 shares of common stock upon conversion of Note 2 principal in the amount of $8,914
. On December 27, 2017, the Company issued 25,000 shares of common stock upon conversion of Note 2 principal in the amount of
$15,000. At December 31, 2017, the balance was $417,368 and the unamortized discount was $5,750.
On
January 30, 2018, the Company issued 41,667 shares of common stock upon conversion of Note 2 principal in the amount of $15,000.
On February 6, 2018, the Company issued 50,000 shares of common stock upon conversion of Note 2 principal in the amount of $18,000.
On February 12, 2018, the Company issued 50,750 shares of common stock upon conversion of Note 2 principal in the amount of $15,225.
On February 19, 2018, the Company issued 95,000 shares of common stock upon conversion of Note 2 principal in the amount of $17,100.
On February 23, 2018, the Company issued 93,750 shares of common stock upon conversion of Note 2 principal in the amount of $11,250.
On March 2, 2018, the Company issued 95,000 shares of common stock upon conversion of Note 2 principal in the amount of $11,400.
On March 12, 2018, the Company issued 94,500 shares of common stock upon conversion of Note 2 principal in the amount of $11,400.
On March 20, 2018, the Company issued 95,000 shares of common stock upon conversion of Note 2 principal in the amount of $11,400.
On March 28, 2018, the Company issued 94,000 shares of common stock upon conversion of Note 2 principal in the amount of $11,280.
On April 16, 2018, the Company issued 158,000 shares of common stock upon conversion of Note 2 principal in the amount of $9,480.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(7)
SHORT TERM LOANS AND SHORT TERM CONVERTIBLE NOTES (continued)
b)
Short term convertible notes
(continued)
At
December 31, 2018, the valuation method utilized to compute the embedded derivative liability was the Black-Scholes model with
the following assumptions: Expected life in years 0.0; Stock price at December 31, 2018 $0.10; conversion price of $0.06; Bond
equivalent yield rate 2.44%.
At
December 31, 2018 the balance of the note was $315,056 and the unamortized discount was $0. This note is currently in default.
NOTE
3: On April 15, 2017, the Company entered into a six month 10% convertible promissory note in the amount of $15,000. In event
of default the note carries an interest rate of 18%.
The
total note is convertible into common stock as follows:
Lender has the right at any time,
at its election, to convert (each instance of conversion is referred to herein as a “Conversion”) all
or any part of the Conversion Eligible Outstanding Balance into shares (“Conversion Shares”) of fully
paid and non-assessable common stock, $0.0001 par value per share (“Common Stock”), of Company as per
the following conversion formula: the number of Conversion Shares equals the amount being converted (the “Conversion
Amount”) divided by the Conversion Price (as defined below). Subject to the adjustments set forth herein, the conversion
price (the “Conversion Price”) for each Conversion shall be equal to 60% (the “Conversion
Factor”) multiplied by the lowest Closing Bid Price in the fifteen (15) Trading Days immediately preceding the applicable
Conversion.
Due
to the variable conversion terms and certain default provisions, the embedded conversion option has been recorded as a
derivative liability at an initial fair value of $13,472 recorded as a debt discount. The valuation method utilized was the
Black-Scholes model with the following assumptions: Expected life in years 0.10; Stock price at April 15, 2017, $25 with the
conversion price of $15; Bond equivalent yield rate 0.92%. At December 31, 2018, the valuation method utilized was the
Black-Scholes model with the following assumptions: Expected life in years 0.0; Stock price at December 31, 2018 $0.10 with
the conversion price of $0.054; Bond equivalent yield rate 2.44%. The principal and interest balance was $17,581 and the
unamortized discount balance was $0 at December 31, 2018. The note is currently in default.
NOTES
4, 5 AND 6: On May 17, 2017, as discussed in section a) above, the $100,000 note holder sold $60,000 of this note to three third
parties, one of whom subsequently became a related party, and the Company modified the new $20,000 notes to add a conversion feature
at a conversion rate of $2 per share, with a maturity date of May 16, 2018. This was treated as a debt extinguishment and a beneficial
conversion feature was recorded at issuance of $20,000 per note and will be amortized over the life of the notes. These third
parties converted an aggregate of $13,500 of these notes in exchange for 6,750 shares in June 2017. (see note 11) On July 26,
2017, two of these third parties converted an aggregate of $11,000 of these notes in exchange for 5,500 shares. (see note 11)
In September 2017, the Company modified the conversion rate of these notes to $0.50 per share, which was treated as debt extinguishment
whereby the then remaining balance of the discount was amortized as interest expense and new discounts totaling $35,500 were recorded
which are being amortized over the remaining life of the notes. At December 31, 2018, the total principal and interest was $41,570
and the unamortized discounts were $0. These notes are currently in default.
NOTE
7: On June 8, 2017, pursuant to a securities purchase agreement and a one year convertible promissory note for $63,000 the Company
received $60,000. In addition, the Company is required to pay $2,500 of the lender’s legal fees and $500 of due diligence fees
which were withheld from the funds provided. This note carries a 12% interest rate, with all interest due at maturity.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(7)
SHORT TERM LOANS AND SHORT TERM CONVERTIBLE NOTES (continued)
b)
Short term convertible notes
(continued)
The
total note is convertible into common stock as follows:
Lender
has the right at any time, at its election, to convert (each instance of conversion is referred to herein as a AConversion@) all
or any part of the Conversion Eligible Outstanding Balance into shares (AConversion Shares@) of fully paid and non-assessable
common stock, $0.0001 par value per share (ACommon Stock@), of Company as per the following conversion formula: the number of
Conversion Shares equals the amount being converted (the AConversion Amount@) divided by the Conversion Price (as defined below).
Subject
to the adjustments set forth herein, the conversion price (the AConversion Price@) for each Conversion shall be equal to 61% (the
AConversion Factor@) multiplied by the lowest Closing Bid Price in the ten (10) Trading Days immediately preceding the applicable
Conversion.
Due
to the variable conversion terms and certain default provisions, the embedded conversion option has been recorded as a derivative
liability at an initial fair value of $54,651 recorded as a debt discount. The valuation method utilized was the Black-Scholes
model with the following assumptions: Expected life in years 0.10; Stock price at June 15, 2017, $17 with the conversion price
of $10.40; Bond equivalent yield rate 1.11%.
On
December 15, 2017, the Company issued 10,127 shares of common stock upon conversion of $8,000 of Note 7. On December 20, 2017,
the Company issued 16,438 shares of common stock upon conversion of $12,000 of Note 7.
On
January 30, 2018, the Company issued 25,378 shares of common stock upon conversion of Note 7 principal in the amount of $9,390.
On January 31, 2018, the Company issued 25,378 shares of common stock upon conversion of Note 7 principal in the amount of $9,390.
On February 5, 2018, the Company issued 25,392 shares of common stock upon conversion of Note 7 principal in the amount of $9,395.
On February 6, 2018, the Company issued 25,387 shares of common stock upon conversion of Note 7 principal in the amount of $7,870.
On February 12, 2018, the Company issued 25,339 shares of common stock upon conversion of Note 7 principal in the amount of $6,955.
On March 16, 2018, the Company issued 12,000 shares of common stock upon conversion of Note 7 principal and accrued interest in
the amount of $2,880. At December 31, 2018, the balance of this note was $0.
NOTE
8: On August 31, 2017, the Company entered into a six month 10% convertible promissory note in the amount of $30,000. In event
of default the note carries an interest rate of 18%.
The
total note is convertible into common stock as follows:
Lender
has the right at any time, at its election, to convert (each instance of conversion is referred to herein as a AConversion@) all
or any part of the Conversion Eligible Outstanding Balance into shares (AConversion Shares@) of fully paid and non-assessable
common stock, $0.0001 par value per share (ACommon Stock@), of Company as per the following conversion formula: the number of
Conversion Shares equals the amount being converted (the AConversion Amount@) divided by the Conversion Price (as defined below).
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(7)
SHORT TERM LOANS AND SHORT TERM CONVERTIBLE NOTES (continued)
b)
Short term convertible notes
(continued)
Subject
to the adjustments set forth herein, the conversion price (the AConversion Price@) for each Conversion shall be equal to 60%
(the AConversion Factor@) multiplied by the lowest Closing Bid Price in the fifteen (15) Trading Days immediately preceding
the applicable Conversion. Due to the variable conversion terms and
certain default provisions, the embedded
conversion option has been recorded as a derivative liability at an initial fair value of $24,210 recorded as a debt
discount. The valuation method utilized was the Black-Scholes model with the following assumptions: Expected life in years
0.10; Stock price at August 31, 2017, $2.80 with the conversion price of $1.80; Bond equivalent yield rate 1.08%. At December
31, 2018, the valuation method utilized was the Black-Scholes model with the following assumptions: Expected life in years
0.10; Stock price at December 31, 2018 $0.10 with the conversion price of $0.054; Bond equivalent yield rate 2.44%. The
principal and interest balance was $33,966 and the unamortized balance was $0 at December 31, 2018.
NOTE
9: On October 18, 2017, pursuant to a securities purchase agreement and a one year convertible promissory note for $43,000 the
Company received $40,000, net of $2,500 of the lender’s legal fees and $500 of due diligence fees which were withheld from the
funds provided. This note carries a 12% interest rate, with all interest due at maturity.
The
total note is convertible into common stock as follows:
Lender
has the right at any time, at its election, to convert (each instance of conversion is referred to herein as a AConversion@) all
or any part of the Conversion Eligible Outstanding Balance into shares (AConversion Shares@) of fully paid and non-assessable
common stock, $0.0001 par value per share (ACommon Stock@), of Company as per the following conversion formula: the number of
Conversion Shares equals the amount being converted (the AConversion Amount@) divided by the Conversion Price (as defined below).
Subject
to the adjustments set forth herein, the conversion price (the AConversion Price@) for each Conversion shall be equal to 61% (the
AConversion Factor@) multiplied by the lowest Closing Bid Price in the ten (10) Trading Days immediately preceding the applicable
Conversion.
Due
to the variable conversion terms and certain default provisions, the embedded conversion option has been recorded as a derivative
liability at an initial fair value of $41,119 recorded as a debt discount. The valuation method utilized was the Black-Scholes
model with the following assumptions: Expected life in years 1.00; Stock price at October 18, 2017, $2.80 with the conversion
price of $1.40; Bond equivalent yield rate 0.99%.
On
May 1, 2018, the Company issued 78,833 shares of common stock upon conversion of Note 9 principal in the amount of $4,730. On
May 1, 2018, the Company issued 49,833 shares of common stock upon conversion of Note 9 principal in the amount of $2,990. On
May 3, 2018, the Company issued 53,833 shares of common stock upon conversion of Note 9 principal in the amount of $3,230. On
May 8, 2018, the Company issued 58,667 shares of common stock upon conversion of Note 9 principal in the amount of $3,520. On
May 11, 2018, the Company issued 53,833 shares of common stock upon conversion of Note 9 principal in the amount of $6,460. On
May 22, 2018, the Company issued 88,500 shares of common stock upon conversion of Note 9 principal in the amount of $10,620. On
May 25, 2018, the Company issued 71,000 shares of common stock upon conversion of Note 9 principal in the amount of $8,520.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(7)
SHORT TERM LOANS AND SHORT TERM CONVERTIBLE NOTES (continued)
b)
Short term convertible notes
(continued)
On
June 11, 2018, the Company issued 60,000 shares of common stock upon conversion of Note 9 principal in the amount of $3,600. On
June 12, 2018, the Company issued 41,500 shares of common stock upon conversion of Note 9 principal in the amount of $2,490, which
was $870 greater than the then remaining note
and accrued interest balance, therefore 14,500 shares were issued in excess.
On June 13, 2018, the Company issued 60,000 shares of common stock upon conversion of Note 9 principal in the amount of $3,600,
which was $3,600 greater than the then remaining note and accrued interest balance, therefore 60,000 shares were issued in excess.
On June 14, 2018, the Company issued 41,445 shares of common stock upon conversion of Note 9 principal in the amount of $2,487,
which was $2,487 greater than the then remaining note and accrued interest balance, therefore 41,445 shares were issued in excess.
On June 18, 2018, the Company issued 5,167 shares of common stock upon conversion of Note 9 accrued interest in the amount of
$310, which was $310 greater than the then remaining note and accrued interest balance, therefore 5,167 shares were issued in
excess. The Company has instructed the lender to either return the 133,611 excess shares or remit $7,267 in cash to the
Company (par value of the excess shares). At December 31, 2018, the Company has recorded an impairment reserve for this receivable
balance. The principal and interest was $0 and the unamortized discounts at December 31, 2018 totaled $0.
On
April 17, 2018, due to the failure to timely file the Annual Report on Form 10-K, the lender automatically issued a default notice
for this note. This default notice required the Company to pay the outstanding principal balance plus all accrued interest. This
amount includes a default penalty of $21,500 for note 9, or 50% of the then outstanding principal balance. The lender agreed to
waive the penalty after the Company’s Quarterly Report on 10-Q for the period ending March 31, 2018 was filed timely.
NOTE
10: On March 19, 2018, pursuant to a securities purchase agreement and a one year convertible promissory note for $16,500 the
Company received $16,000. In addition, the Company is required to pay $500 of the lender’s legal fees which were withheld from
the funds provided. This note carries a 14% interest rate, with all interest due at maturity.
The
total note is convertible into common stock as follows:
Lender
has the right at any time, at its election, to convert (each instance of conversion is referred to herein as a AConversion@) all
or any part of the Conversion Eligible Outstanding Balance into shares (AConversion Shares@) of fully paid and non-assessable
common stock, $0.0001 par value per share (ACommon Stock@), of Company as per the following conversion formula: the number of
Conversion Shares equals the amount being converted (the AConversion Amount@) divided by the Conversion Price (as defined below).
Subject
to the adjustments set forth herein, the conversion price (the AConversion Price@) for each Conversion shall be equal to 61% (the
AConversion Factor@) multiplied by the lowest Closing Bid Price in the ten (10) Trading Days immediately preceding the applicable
Conversion.
Due
to the variable conversion terms and certain default provisions, the embedded conversion option will be recorded as a derivative
liability.
At
December 31, 2018, the valuation method utilized was the Black-Scholes model with the following assumptions: Expected life in
years 0.0; Stock price at December 31, 2018 $0.10 with the conversion price of $0.054; Bond equivalent yield rate 2.44%. The principal
and interest balance was $18,220 and the unamortized balance was $0 at December 31, 2018. This note was in default at December
31, 2018.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(8)
SHORT TERM LOAN - RELATED PARTY
On
May 4, 2017, the Company borrowed $20,000 from the Company’s CEO under an informal agreement. This loan carries an interest
rate of 8.98% and has a 36 month term. At December 31, 2018, this loan balance is $6,362.
During
2018, the CEO advanced $22,182 to the Company under an undocumented advance which carries no interest and has no stated maturity.
The Company has repaid $22,386 of this advance. At December 31, 2018, this advance balance is a receivable of $204.
The net due to the CEO at December
31, 2018 from 2017 and 2018 activity above is $6,158.
As
a result of the September 5, 2017, conversion of accrued liability due to a former third party consultant for 192,000 shares of
common stock this third party consultant became a related party. Convertible Note 6 discussed in Note 7b) is owed to this party.
The total amount owed net of discount was $18,048 at December 31, 2018. This party is also the recipient of the shares discussed
in Note 9a)
(9)
LONG TERM DEBT
In
April 2017 the Company entered into a six year loan in the amount of $35,000 to purchase the Suzuki outboard engines for the Luxuria
I. This loan carries an interest rate of 6.49% with monthly payments. At December 31, 2018 the balance of this loan was $26,766,
of which $5,478 is due within one year.
(10)
COMMITMENTS AND CONTINGENCIES
a)
Stockholders deficit
At
December 31, 2018, the Company had the obligation to issue 1,000 shares of common stock on July 1, 2017 and 1,000 shares on January
1, 2018, under a three year consulting agreement entered into on December 9, 2016. These shares were valued at the market price
for shares at the date they were earned.
At
December 31, 2018, the Company had the obligation to issue 1,000 shares of common stock on May 22, 2018 under a three month consulting
agreement entered into on that date. These shares were valued at the market price for shares at the date they were earned.
At
December 31, 2018, the Company had the obligation to issue 6,000 shares of common stock on April 6, 2018 under a consulting agreement
entered into in April 2017. These shares were valued at the market price for shares at the date they were earned.
The
$5,050 value of these 8,000 shares has been recorded in accrued liabilities at December 31, 2018.
b)
Leases
The
Company formerly occupied dockage space at a rate of approximately $4,600 per month for the Luxuria I pursuant to an annual lease
with Bahia Mar Marina Bay, LLC originally dated May 1, 2017 and renewed May 1, 2018. Bahia Mar and the Company mutually agreed
to terminate this lease in October 2018.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(10)
COMMITMENTS AND CONTINGENCIES
b)
Leases
, continued
The
Company occupies dockage space for the Luxuria I under a month to month lease. We pay monthly rent of approximately $2,500. We
occupy approximately four hundred (400) square feet of office space without charge at the residence of our Chief Executive Officer,
President, Treasurer and Director, and our Secretary.
c)
Material Contracts and Agreements
On
November 1, 2016, as amended in September 2017, the Company entered into a three year employment agreement with its CEO, Robert
Rowe. This agreement calls for him to be paid $20,000 per month in cash and for the Company to issue him 10,000 shares of restricted
common stock. These shares were issued and valued at the market price on the grant date, $57.70 per share, for a total of $577,700,
which was recorded as prepaid officer compensation and will be amortized over the one year vesting period. The agreement allows
him to elect to convert any accrued compensation due him for common stock at a 40% discount market or at such lower price that
may have been provided to other parties. The Company recognizes gains or losses on such conversions, on conversion date, as compensation
expense. On September 5, 2017, upon conversion the Company recognized a $515,000 conversion loss as additional officer compensation.
On
December 9, 2016, we entered into an agreement (the Agreement) with Oceanside Equities, Inc., (Oceanside), a Florida corporation
that provides consulting services. Oceanside agreed to provide us with services from December 9, 2016 until December 8, 2019,
in exchange for a one time fee of $20,000 in cash; $16,000 per month accrued and payable in either cash or shares of restricted
common stock at the Company’s election and 3,100 shares of our restricted common stock, to be issued 1,100 on January 1, 2017,
1,000 issued on July 1, 2017 and 1,000 issued on January 1, 2018. We valued these shares at the market price on the date they
were earned which will be recognized over the term of the contract at the rate of 172 shares per month. The agreement allows Oceanside
to elect to convert any accrued compensation due him for common stock at a 50% discount market or at such lower price that may
have been provided to other parties. The Company recognizes gains or losses on such conversions, on conversion date, as consulting
fee expense. On September 5, 2017, upon conversion the Company recognized a $480,000 conversion loss as related party professional
fees.
On
May 19, 2017, as amended in September 2017, the Company entered into a two year consulting agreement with a related party, Ron
Rowe II. This agreement calls for him to be paid $8,000 per month in cash and for the Company to issue him 5,000 shares of restricted
common stock. These shares were issued and valued at the market price on the grant date, $29 per share, for a total of $145,000,
which was recorded as an immediate consulting expense as it was for past services.. The agreement allows the consultant to elect
to convert any accrued compensation due him for common stock at a 40% discount market or at such lower price that may have been
provided to other parties. The Company recognizes gains or losses on such conversions, on conversion date, as compensation expense.
On September 5, 2017, upon conversion the Company recognized a $120,000 conversion loss as related party professional fees.
d)
Common Stock Subscription Agreement
In
the last quarter of 2014, as memorialized in May 2015, the Company received a stock subscription agreement from a now former officer
and director of the Company for 1,500 shares of common stock in exchange for $250,000 in cash or cash equivalents, such as labor
and materials for the construction of the barge bottom, or $167 per share. Through June 30, 2016 this former officer and director
has paid $55,000 and received 330 shares, respectively. In August 2016, the Company issued 425 shares of our restricted common
stock to this former officer and director in exchange for the construction of the barge bottom for Luxuria I, delivered in February,
valued at $70,000, based on a negotiated agreement.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(10)
COMMITMENTS AND CONTINGENCIES (continued)
e
)
Legal Matters
From
time to time, we may be involved in litigation relating to claims arising out of our operations in the normal course of business.
As of December 31, 2018, there were no pending or threatened lawsuits that could reasonably be expected to have a material effect
on the results of our operations.
This
party discussed in d) above has not accepted the stock certificate and informed the Company that they want to renegotiate
since the market price of the common stock has fallen below the negotiated signed contractual price per share.
(11)
STOCKHOLDERS’ DEFICIT
At
December 31, 2018 and 2017, the Company has 5,000,000,000 shares of par value $0.0001 common stock authorized and 2,403,311 and
732,953 shares issued and outstanding, respectively (post reverse split). At December 31, 2018 and 2017, the Company has 10,000,000
shares of par value $0.0001 preferred stock authorized and 1,000,000 and 1,000,000 Redeemable Series A preferred shares issued
and outstanding, respectively.
In
December 2016, the Company recorded the issuance of 172 shares of our restricted common stock to be issued on January 1, 2017,
as these shares were earned in 2016. They were valued at $13,778.
On
January 1, 2017, the Company issued 928 shares of common stock under a consulting agreement. These shares were valued at $70
per share, or $62,834.
On
January 12, 2017, the Company issued 100 shares of common stock pursuant to the replacement $100,000 promissory note. These shares
were valued at $60 per share, or $6,000, which was recorded as a debt discount and is being amortized over the remaining life
of the loan.
On
January 18, 2017, the Company issued 200 shares of common stock under a consulting agreement. These shares were valued at $80
per share, or $16,000.
On
January 23, 2017, the Company issued 250 shares of common stock under a consulting agreement. These shares were valued at $140
per share, or $33,750.
On
March 22, 2017, the Company issued 1,000 shares of common stock to settle $30,000 of the outstanding convertible debt. These shares
were valued at $73 per share, or $73,000 based on the quoted trading price, and after relieving the related derivative value,
a gain of $3,463 was recorded. (See Note 7b)
On
May 4, 2017, the Company issued 75 shares of common stock under a consulting agreement. These shares were valued at $35 per share,
or $2,625.
On
May 19, 2017, the Company issued 5,000 and 5,000 shares of common stock to the Company’s two officers in exchange for services
rendered. These shares were valued at $29 per share, or $145,000 and $145,000.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(11)
STOCKHOLDERS’ DEFICIT (continued)
On
May 19, 2017, the Company issued 5,000 shares of common stock to the brother of the Company’s CEO in exchange for services rendered.
These shares were valued at $29 per share, or $145,000.
On
May 25, 2017, the Company issued 4,800 shares of common stock to settle $48,000 of expenses accrued under a consulting agreement.
These shares were valued at $13 per share, or $62,400. Accordingly, the Company recorded $14,400 as a loss on accrued expenses
settlement.
On
June 17, 2017, the Company issued 2,250; 2,250 and 2,250 shares of common stock to three parties to settle an aggregate $13,500
of debt of Convertible Notes 4, 5 and 6. These shares were valued at $2 per share, or $4,500; $4,500 and $4,500. (See Note 7b)
On
July 17, 2017 the Company issued 1,000 shares as a loan fee to a third party. These shares were valued at the quoted market price
of $15 per share, or $15,000.
On
July 18, 2017, the Company issued 2,308 shares of common stock upon conversion of $18,000 of outstanding convertible debt.
On
July 18, 2017, the Company issued 5,500 shares of common stock upon conversion of $11,000 of outstanding convertible debt. (See
Note 7)
On
August 18, 2017, the Company issued 3,800 shares of common stock upon conversion $10,944 of outstanding convertible debt. (See
Note 7)
On
September 5, 2017, the Company issued 446,000 shares of common stock upon conversion of $223,000 of accrued liabilities to three
related parties and recognized a loss of $1,115,000, charging officer compensation $515,000 and related party professional fees
$600,000, valuing the shares at the quoted market price was $3 on that date. (See Note 7b)
On
October 13, 2017, the Company issued 6,190 shares to convert $8,914 of convertible Note 2 (see Note 7b).
On
December 15, 2017, the Company issued 10,127 shares to convert $8,000 of convertible Note 7 (see Note 7b).
On
December 18, 2017, the Company issued 166,154 shares to convert $108,000 of accrued expenses and recorded a loss on conversion
of $141,231.
On
December 20, 2017, the Company issued 16,438 shares to convert $12,000 of convertible Note 7 (see Note 7b). On December 27, 2017,
the Company issued 25,000 shares to convert $15,000 of convertible Note 2 (see Note 7b).
In
November 2017, the Company became obligated to issue 1,000 shares of common stock in exchange for services under a consulting
contract. The Company recorded these shares based on the quoted market price of $2.40, or $2,400 and is amortizing this amount
over the term of the contract.
On
March 7, 2018, the Company issued 1,000 shares of common stock under a consulting agreement. These shares were valued at $0.20
per share, or $200.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(11)
STOCKHOLDERS’ DEFICIT (continued)
On
January 30, 2018, the Company issued 41,667 shares of common stock upon conversion of Note 2 principal in the amount of $15,000.
On February 6, 2018, the Company issued 50,000 shares of common stock upon conversion of Note 2 principal in the amount of $18,000.
On February 12, 2018, the Company issued 50,750 shares of common stock upon conversion of Note 2 principal in the amount of $15,225.
On February 19, 2018, the Company issued 95,000 shares of common stock upon conversion of Note 2 principal in the amount of $17,100.
On February 23, 2018, the Company issued 93,750 shares of common stock upon conversion of Note 2 principal in the amount of $11,250.
On March 2, 2018, the Company issued 95,000 shares of common stock upon conversion of Note 2 principal in the amount of $11,400.
On March 12, 2018, the Company issued 94,500 shares of common stock upon conversion of Note 2 principal in the amount of $11,400.
On March 20, 2018, the Company issued 95,000 shares of common stock upon conversion of Note 2 principal in the amount of $11,400.
On March 28, 2018, the Company issued 94,000 shares of common stock upon conversion of Note 2 principal in the amount
of $11,280.
On
January 30, 2018, the Company issued 25,378 shares of common stock upon conversion of Note 7 principal in the amount of $9,390.
On January 31, 2018, the Company issued 25,378 shares of common stock upon conversion of Note 7 principal in the amount of $9,390.
On February 5, 2018, the Company issued 25,392 shares of common stock upon conversion of Note 7 principal in the amount of $9,395.
On February 6, 2018, the Company issued 25,387 shares of common stock upon conversion of Note 7 principal in the amount of $7,870.
On February 12, 2018, the Company issued 25,339 shares of common stock upon conversion of Note 7 principal in the amount of $6,955.
On March 16, 2018, the Company issued 12,000 shares of common stock upon conversion of Note 7 principal in the amount of $2,880.
On
April 16, 2018, the Company issued 158,000 shares of common stock upon conversion of Note 2 principal in the amount of $9,480.
On May 1, 2018, the Company issued 78,833 shares of common stock upon conversion of Note 9 principal in the amount of $4,730.
On May 1, 2018, the Company issued 49,833 shares of common stock upon conversion of Note 9 principal in the amount of $2,990.
On May 3, 2018, the Company issued 53,833 shares of common stock upon conversion of Note 9 principal in the amount of $3,230.
On May 8, 2018, the Company issued 58,667 shares of common stock upon conversion of Note 9 principal in the amount of $3,520.
On May 11, 2018, the Company issued 53,833 shares of common stock upon conversion of Note 9 principal in the amount of $6,460.
On May 22, 2018, the Company issued 88,500 shares of common stock upon conversion of Note 9 principal in the amount of $10,620.
On May 25, 2018, the Company issued 71,000 shares of common stock upon conversion of Note 9 principal in the amount of $8,520.
On June 11, 2018, the Company issued 60,000 shares of common stock upon conversion of Note 9 principal in the amount of $3,600.
On June 12, 2018, the Company issued 41,500 shares of common stock upon conversion of Note 9 principal in the amount of $2,490,
which was $870 greater than the then remaining note and accrued interest balance, therefore 14,500 shares were issued in excess.
On June 13, 2018, the Company issued 60,000 shares of common stock upon conversion of Note 9 principal in the amount of $3,600,
which was $3,600 greater than the then remaining note and accrued interest balance, therefore 60,000 shares were issued in excess.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(11)
STOCKHOLDERS’ DEFICIT (continued)
On
June 14, 2018, the Company issued 41,445 shares of common stock upon conversion of Note 9 principal in the amount of $2,487, which
was $2,487 greater than the then remaining note and accrued interest balance, therefore 41,445 shares were issued in excess. On
June 18, 2018, the Company issued 5,167 shares of common stock upon conversion of Note 9 accrued interest in the amount of $310,
which was $310 greater than the then remaining note and accrued interest balance, therefore 5,167 shares were issued in excess.
The Company has instructed the lender to either return the 133,611 excess shares or remit $7,267 in cash to the Company. The lender
has refused and the Company wrote this off as a bad debt.
At
December 31, 2018 the Company is obligated to issue 1,000 shares, valued at $300, to a consultant under an agreement entered into
May 22, 2018.
Valuation
of shares issued for services and settlements were based upon the quoted market price on the requisite measurement date.
(12)
RELATED PARTIES
a)
Rental property
On
September 25, 2014, the Company acquired the Miss Leah, a luxury floating vessel built on a barge platform from the Predecessor
which is owned by the founders brother. As part of this acquisition transaction the Company issued a promissory note in June 2015
to the Predecessor in the amount of $100,000, carrying an interest rate of 2% effective September 25, 2014, with a maturity date
of June 20, 2022. The Company recorded the payable in September 2014 which was formalized with this promissory note in June 2015.
At December 31, 2018 and 2017, the Company had accrued interest of $8,427 and $6,455, respectively.
b)
Related party payable
In
the last quarter 2014, the Predecessor continued to receive some of the revenue from and to pay some of the expenses related to
the rental of the Miss Leah. The Company has established a payable to the Predecessor of $3,888 for the net differential resultant
therefrom and recorded the related revenue and expenses in the Company’s records.
c)
Common stock subscription agreement
In
the last quarter 2014 as memorialized in May 2015, the Company received a stock subscription agreement from a now former director
of the Company for 1,500 shares of common stock in exchange for $250,000 in cash or cash equivalents, or $167 per share. In 2014
and 2015 this now former director contributed $5,000 and $50,000 and received 30 and 300 shares, respectively. In 2016 he constructed
the barge bottom for the Luxuria I and received 425 shares valued at $70,000.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(12)
RELATED PARTIES, (continued)
d)
Cash expenses paid to related parties during each the years ended December 31, presented is as follows:
|
|
2018
|
|
|
2017
|
|
Commissions
- daughter of founder
|
|
$
|
-
|
|
|
$
|
2,383
|
|
Construction
management - brother of founder
|
|
$
|
-
|
|
|
$
|
28,500
|
|
Construction
management - nephew of founder
|
|
$
|
2,000
|
|
|
$
|
24,000
|
|
Professional
fees - significant stockholder
|
|
$
|
-
|
|
|
$
|
-
|
|
e)
Common stock issued to related party
On
May 19, 2017, the Company issued 5,000 shares of common stock to the brother of the Company’s CEO in exchange for services rendered.
These shares were valued at $29 per share, or $145,000.
(13)
INCOME TAXES
There
was no Federal or State Income Tax expense for the years ended December 31, 2018 and 2017 due to the Company’s net loss.
The Company’s effective income
tax expense (benefit) differs from the “expected” tax expense for Federal income tax purposes, (computed
by applying the United States Federal tax rate of 21% for 2018 and 34% for 2017 to loss before taxes) as follows:
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
Tax
(benefit) on net loss before income tax
|
|
$
|
(274,244
|
)
|
|
$
|
(1,034,495
|
)
|
Change
in federal tax rates
|
|
|
-
|
|
|
|
191,291
|
|
Effect
of state taxes (net of federal benefit)
|
|
|
(56,742
|
)
|
|
|
(110,447
|
)
|
Stock
compensation
|
|
|
51
|
|
|
|
879,051
|
|
Loss on extinguishment on debt and debt conversions
|
|
|
65,594
|
|
|
|
-
|
|
Debt
premiums
|
|
|
50,610
|
|
|
|
142,085
|
|
Derivatives
|
|
|
1,038
|
|
|
|
(87,769
|
)
|
Change
in valuation allowance
|
|
|
213,693
|
|
|
|
20,284
|
|
Income
tax provision
|
|
$
|
-
|
|
|
$
|
-
|
|
The
Company recognizes deferred tax assets and liabilities for the tax effects of differences between the financial statements and
tax basis of assets and liabilities.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(13)
INCOME TAXES (continued)
The
components of net deferred tax assets and liabilities that have been presented in the Company’s financial statements are
as follows at December 31:
|
|
2018
|
|
|
2017
|
|
Deferred
income tax assets:
|
|
|
|
|
|
|
|
|
Net
operating loss carryforward
|
|
$
|
608,342
|
|
|
$
|
394,649
|
|
Accrued
wages
|
|
|
-
|
|
|
|
-
|
|
Total
deferred tax assets
|
|
|
608,342
|
|
|
|
394,649
|
|
|
|
|
|
|
|
|
|
|
Valuation
allowance
|
|
|
(608,342
|
)
|
|
|
(394,649
|
)
|
|
|
|
|
|
|
|
|
|
Net
deferred taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
The
Company records a valuation allowance to reduce deferred tax assets, based on the weight of the available evidence, it is more
likely than not that some portion or all of the deferred tax assets will not be realized. In determining the need for a valuation
allowance, an assessment of all available evidence both positive and negative was required. The Company recorded a valuation allowance
of $608,342 and $394,649 in 2018 and 2017, respectively.
At
December 31, 2018, the Company has a net operating loss carryforward from prior years of $1,557,109 available to offset
future net income through 2037 and $843,136 that may be carried forward indefinitely subject to IRS defined annual usage
limitations. The utilization of the net operating loss carryforward is dependent on the ability of the Company to generate sufficient
taxable income during the carryforward period. In the event that a significant change in ownership of the Company occurs as a
result of the issuance of common stock, the utilization of the NOL carry forward will be subject to limitation under certain provisions
of the Internal Revenue Code. Management does not presently believe that such a change has occurred.
In
accordance with the provisions of ASC 740: Income Taxes, the Company records a liability for uncertain tax positions when it is
probable that a loss has been incurred and the amount can be reasonably estimated. At December 31, 2018, the Company has no liabilities
for uncertain tax positions. The Company continually evaluates expiring statutes of limitations, audits, proposed settlements,
changes in tax law and new authoritative rulings.
On
December 22, 2017, the United States enacted the Tax Cuts and Jobs Act (Act). The Act makes significant modifications to the provisions
of the Internal Revenue Code, including but not limited to, a corporate tax rate decrease to 21% effective as of January 1, 2018.
The Company’s net deferred tax assets and liabilities have been revalued at the newly enacted U.S. Corporate rate in the year
of enactment. The adjustment related to the revaluation of the deferred tax asset and liability balances is a net charge of approximately
$4.1 million. This expense is fully offset by a change in valuation allowance. Accordingly, there is no impact on income tax expense
as of December 31, 2017.
As
of December 31, 2018, the tax years 2017, 2016, 2015 and 2014 for the LLC and 2017, 2016 and 2015 for the corporation remain open
for IRS audit. The Company has received no notice of audit or any notifications from the IRS for any of the open tax years.
Global
Boatworks Holdings, Inc.
Notes
to Consolidated Financial Statements
December
31, 2018 and 2017
(14)
CONCENTRATIONS OF RISK
The
Company has only one revenue producing asset at December 31, 2018, the Luxuria I floating vessel, and that asset is located in
Ft Lauderdale, FL. The rental season at this location is generally year round. The Company primarily utilizes two booking agents
to schedule bookings from customers and collect the revenue. If required the Company believes it could obtain bookings through
an alternative provider. In October 2018, the Company relocated the Luxuria I to dockage which had a higher visibility to passing
traffic, both marine as automotive, however it was prohibited from renting the vessel at this location.
The
Company maintains its cash in bank deposit accounts, which may, at times, may exceed federally insured limits. The Company had
no cash balances in excess of FDIC insured limits at December 31, 2018 and 2017, respectively.
(15)
SUBSEQUENT EVENTS
a)
Short Term Debt and Short Term Convertible Notes
In
March 2019, the lender of Note 2 in each category (with a combined total due of $947,840) agreed to a global settlement of $600,000
upon the closing of the sale of the Luxuria I and $70,000 due six months thereafter. The lender agreed to forgive the $277,840
balance. Upon the payment of the second tranche the Company will record a gain on debt settlement of $277,840 plus a gain on the
embedded derivative value of $306,400.
On January 15, 2019, the Company
issued 238,000 shares of common stock upon conversion of Note 2 principal in the amount of $728. On March 1, 2019, the Company
issued 260,000 shares of common stock upon conversion of Note 2 principal in the amount of $936.
b)
Short Term Convertible Notes
In
March 2019, a third party effectively loaned the requisite funds to the Company by paying off NOTE 10 in full, (see Note 15 d)).
c)
Fixed Asset Held for Sale
In
March 2019, the Company entered into a binding agreement to sell the Luxuria I to a third party for $750,000. The Company expects
to net $675,000 from this sale after paying a brokerage fee of $75,000. The Company expects to record a gain of approximately
$116,327 upon the closing of this sale. This transaction is scheduled to close on or before April 24, 2019.
d)
Short Term Notes
A
former related party loaned the Company $105,000 on March 25, 2019. These funds included the funds to pay off the short-term convertible
note discussed in Note 15 b). This note is payable $50,000 at the closing of the sale of the Luxuria I, but no later than May
20, 2019, and $60,500, including $5,500 in interest, on maturity date, October 25, 2019. This Note is collateralized by the preferred
stock held by the Company’s CEO, 50% of which will be released at each payment thereunder.