Notes
to the Audited Consolidated Financial Statements
For
The Years Ended December 31, 2019 and 2018
NOTE
1 — BUSINESS, GOING CONCERN AND SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
consolidated financial statements present the balance sheets, statements of operations, changes in stockholder’s deficit
and cash flows of the Company. The consolidated financial statements of the Company have been prepared in accordance with generally
accepted accounting principles in the United States of America.
Principle
of Consolidation
The
accompanying financial statements present on a consolidated basis the accounts of the Company and its wholly owned subsidiary,
Coro Corp., which was organized in the State of Nevada on September 14, 2018.
All
significant intercompany accounts and transactions have been eliminated in consolidation.
Nature
of Business Operations
Coro
Global Inc. (formerly known as Hash Labs Inc.) (the “Company”) is a Nevada corporation that was originally formed
on November 1, 2005 when Bio-Solutions International, Inc. (“Bio-Solutions”) entered into an Agreement and Plan of
Merger with OmniMed Acquisition Corp., a Nevada corporation and a wholly-owned subsidiary of Bio-Solutions, OmniMed International,
Inc. (“OmniMed”) and the shareholders of OmniMed. On January 17, 2006, OmniMed changed its name to MedeFile International,
Inc. On September 14, 2018 the Company formed a wholly owned subsidiary Coro Corp. The Company is focused on dynamic global growth
opportunities in the financial technology, or Fintech industry. The Company is developing products and technology solutions for
global payments and the financial industry. Effective January 9, 2020, the Company changed its name to Coro Global Inc.
Going
Concern
The
accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern. The Company
reported a net loss of $4,850,379 for the year ended December 31, 2019. The operating
losses raise substantial doubt about the Company’s ability to continue as a going concern.
We
will need to raise additional capital in order to continue operations. The Company’s ability to obtain additional financing
may be affected by the success of its growth strategy and its future performance, each of which is subject to general economic,
financial, competitive, legislative, regulatory and other factors beyond the Company’s control. Additional capital may not
be available on acceptable terms, or at all. Financing transactions may include the issuance of equity or debt securities, obtaining
credit facilities, or other financing mechanisms.
Further,
if we issue additional equity or debt securities, stockholders may experience additional dilution or the new equity securities
may have rights, preferences or privileges senior to those of existing holders of our common stock. If additional financing is
not available or is not available on acceptable terms, we will have to curtail or cease our operations. The financial statements
do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts of and classification
of liabilities that might be necessary in the event the Company cannot continue in existence. These financial statements do not
include any adjustments that might arise from this uncertainty.
Cash
and Cash Equivalents
For
purposes of these financial statements, cash and cash equivalents includes highly liquid debt instruments with maturity of less
than three months.
Concentrations
of Credit Risk
Financial
instruments and related items, which potentially subject the Company to concentrations of credit risk, consist primarily of
cash and cash equivalents. The Company places its cash and temporary cash investments with high credit quality institutions.
At times, such investments may be in excess of the FDIC insurance limit. Currently our operating accounts are approximately
$8,000 above the FDIC limit.
Advertising
The
Company follows the policy of charging the costs of advertising to expense as incurred. The Company incurred $8,994 and $0, respectively
for advertising costs for the years ended December 31, 2019 and 2018.
Income
Taxes
The
Company accounts for income taxes under the asset and liability method, which requires the recognition of deferred tax assets
and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under
this method, deferred tax assets and liabilities are determined based on the differences between the financial statements and
tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse.
The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes
the enactment date.
The
Company records net deferred tax assets to the extent the Company believes these assets will more likely than not be realized.
In making such determination, the Company considers all available positive and negative evidence, including future reversals of
existing taxable temporary differences, projected future taxable income, tax planning strategies and recent financial operations.
A valuation allowance is established against deferred tax assets that do not meet the criteria for recognition. In the event the
Company were to determine that it would be able to realize deferred income tax assets in the future in excess of their net recorded
amount, the Company would make an adjustment to the valuation allowance which would reduce the provision for income taxes.
The
Company follows the accounting guidance which provides that a tax benefit from an uncertain tax position may be recognized when
it is more likely than not that the position will be sustained upon examination, including resolutions of any related appeals
or litigation processes, based on the technical merits. Income tax positions must meet a more-likely-than-not recognition threshold
at the effective date to be recognized initially and in subsequent periods. Also included is guidance on measurement, recognition,
classification, interest and penalties, accounting in interim periods, disclosure and transition.
Property
and Equipment
Property
and equipment are stated at cost. When retired or otherwise disposed, the related carrying value and accumulated depreciation
are removed from the respective accounts and the net difference less any amount realized from disposition, is reflected in earnings.
Minor additions and renewals are expensed in the year incurred. Major additions and renewals are capitalized and depreciated over
their estimated useful lives being 3 years up to 5 years.
|
|
Depreciation/
|
|
|
Amortization
|
Asset
Category
|
|
Period
|
Computer equipment
|
|
5 Years
|
Computer software
|
|
3 Years
|
Computer
and equipment costs consisted of the following:
|
|
December
31,
2019
|
|
|
December 31,
2018
|
|
|
|
|
|
|
|
|
Computer equipment
|
|
$
|
9,964
|
|
|
$
|
9,964
|
|
Accumulated depreciation
|
|
|
(2,242
|
)
|
|
|
(249
|
)
|
Balance
|
|
$
|
7,722
|
|
|
$
|
9,715
|
|
Depreciation
expense was $1,993 and $249, respectively for the years ended December 31, 2019 and 2018, respectively.
Revenue
Recognition
Effective January 1, 2018, the Company
recognizes revenue in accordance with Accounting Standards Codification 2014-09, Revenue from Contracts with Customers (Topic
606), which supersedes the revenue recognition requirements in Topic 605, Revenue Recognition, and most industry-specific revenue
recognition guidance throughout the Industry Topics of the Accounting Standards Codification. The updated guidance states that
an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects
the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance also provides
for additional disclosures with respect to revenues and cash flows arising from contracts with customers. The standard will be
effective for the first interim period within annual reporting periods beginning after December 15, 2017, and the Company adopted
the standard using the modified retrospective approach effective January 1, 2018. The adoption of this guidance did not have a
material impact on our financial statements.
Fair
Value of Financial Instruments
Cash
and Equivalents, Deposits In-Transit, Receivables, Prepaid and Other Current Assets, Accounts Payable, Accrued Salaries and Wages
and Other Current Liabilities.
The
carrying amounts of these items approximated fair value.
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. To increase the comparability of fair value measures, Financial Accounting
Standards Board (“FASB”) ASC Topic 820-10-35 establishes a fair value hierarchy that prioritizes the inputs to valuation
techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets
for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurements).
Level 1—Valuations
based on quoted prices for identical assets and liabilities in active markets.
Level 2—Valuations
based on observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities
in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, or other inputs
that are observable or can be corroborated by observable market data.
Level 3—Valuations
based on unobservable inputs reflecting our own assumptions, consistent with reasonably available assumptions made by other market
participants. These valuations require significant judgment.
Impairment
of Long Lived Assets
In
accordance with Accounting Standards Codification (“ASC”) 360-10, Accounting for the Impairment or Disposal of Long-Lived
Assets, long-lived assets to be held and used are analyzed for impairment whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be recoverable. ASC 360-10 relates to assets that can be amortized and the life can
be determinable. The Company reviews property and equipment and other long-lived assets for impairment annually, or whenever events
or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability is measured by
comparison of the asset’s carrying amount to future undiscounted net cash flows the assets are expected to generate. Cash
flow forecasts are based on trends of historical performance and management’s estimate of future performance, giving consideration
to existing and anticipated competitive and economic conditions. If such assets are considered to be impaired, the impairment
to be recognized is measured by the amount by which the carrying amount of the assets exceeds the projected discounted future
cash flows arising from the assets or their fair values, whichever is more determinable.
Leases
In
February 2016, the FASB issued ASU 2016-02, Leases, which amended current lease accounting to require lessees to recognize
(i) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted
basis, and (ii) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of,
a specified asset for the lease term. ASU 2016-02 does not significantly change lease accounting requirements applicable to lessors;
however, certain changes were made to align, where necessary, lessor accounting with the lessee accounting model. This standard
is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The adoption
of this ASU did not have a material impact on our balance sheet.
Net
Loss per Share
Basic
and diluted loss per share amounts are computed based on net loss divided by the weighted average number of common shares outstanding.
Convertible shares, if converted, totaling 0 and 145,712,968 common shares, respectively were not included in the computation
of diluted loss per share because the assumed conversion and exercise would be anti-dilutive for the year ended December 31, 2019
and 2018.
Management
Estimates
The
presentation of financial statements in conformity with generally accepted accounting principles 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 financial statements and the reported amounts of revenues and expenses during the reported period. Actual results
could differ from those estimates.
Stock
Based Compensation
The
Company accounts for employee compensation related to stock, options or warrants using a fair value-based method whereby compensation
cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually
the vesting period. The Company accounts for nonemployee compensation related to stock, options or warrants using a fair value-based
method whereby compensation cost is measured at the earlier of a commitment date or completion of services based on the value
of the award and is recognized over the service period. The Company uses the Black-Scholes pricing model to calculate the fair
value of options and warrants issued to both employees and non-employees. Stock issued for compensation is valued using the market
price of the stock on the measurement date.
Reclassifications
Certain
2018 balances have been reclassified in the 2019 financial statement presentation. The reclassification of accrued interest did
not have any effect on the financial statements.
Recent
Accounting Pronouncements
All
other newly issued accounting pronouncements not yet effective have been deemed either immaterial or not applicable.
2.
DEFERRED STOCK-BASED COMPENSATION - RELATED PARTY
Effective
May 18, 2018, the Company appointed J. Mark Goode as the President and Chief Executive Officer of the Company. He was also appointed
a member and Chairman of the Board of Directors of the Company.
The
Company entered into an employment agreement on May 18, 2018 with Mr. Goode, which provides for an annual salary and certain other
benefits. Pursuant to the employment agreement, Mr. Goode’s annual base salary is $96,000, which may increase to up to $216,000
upon Mr. Goode meeting certain milestones set forth in the employment agreement related to the Company’s performance and
is subject to increases as set from time to time by the Board. Upon the execution of the employment agreement, Mr. Goode received
500,000 shares of common stock of the Company valued at $1,250,000 ($2.50 per share). Pursuant to the initial terms of the employment
agreement, after one year of employment by the Company as the Chief Executive Officer, the Company agreed to issue to Mr. Goode
additional shares of common stock of the Company equal to 1% of the outstanding shares of the Company at the time of such issuance;
after two years of employment by the Company as the Chief Executive Officer, the Company agreed to issue to Mr. Goode additional
shares of common stock of the Company equal to 1% of the outstanding shares of the Company at the time of such issuance; and after
three years of employment by the Company as the Chief Executive Officer, the Company agreed to issue to Mr. Goode additional shares
of common stock of the Company equal to 1% of the outstanding shares of the Company at the time of such issuance. As of December
31, 2018 the Company accrued $300,995 in accordance with ASC 718-10-55-65 for the portion earned as the terms of such an award
do not establish an ownership relationship because the extent to which (or whether) the employee benefits from the award depends
on something other than changes in the entity’s share price. Therefore, the awards should be accounted for as a liability
award. ASC 718 requires that public companies measure share-based awards classified as liabilities at fair value at each reporting
date. In accordance with 718-30-35-3, a public entity shall measure a liability award under a share-based payment arrangement
based on the award’s fair value re-measured at each reporting date until the date of settlement. Compensation cost for each
period until settlement shall be based on the change (or a portion of the change, depending on the percentage of the requisite
service that has been rendered at the reporting date) in the fair value of the instrument for each reporting period.
On
May 31, 2019, the Company entered into amendment no. 1 to the Company’s employment agreement with Mr. Goode. Pursuant to
the amendment, the Company’s obligation to issue additional shares of common stock as compensation to Mr. Goode was amended,
such that, the Company issued to Mr. Goode and his designee 750,000 shares of common stock upon execution of the amendment, and
the Company will have no further obligation to issue to Mr. Goode shares under the employment agreement. The shares will be expensed over the term of the employment
agreement. Mr. Goode will be required
to return such 750,000 shares to the Company as follows:
|
●
|
Mr. Goode will return
500,000 of such shares to the Company if he is not serving as chief executive officer of the Company pursuant to the employment
agreement as of May 17, 2020 (the second anniversary of the agreement); and
|
|
●
|
Mr. Goode will return
250,000 of such shares to the Company if he is not serving as chief executive officer of the Company pursuant to the employment
agreement as of May 17, 2021 (the third anniversary of the agreement).
|
On May 31, 2019 the Company recorded the reclassification
of the derivative liability of $2,162,408 for the issuance of these share to additional paid in capital and common stock. The Company
recorded $687,003 for the additional value of the common stock for the vesting of the award during the year ended December 31,
2019. As of December 31, 2019 the unvested amount of the awards was $900,598.
3.
NOTES PAYABLE – RELATED PARTY
On July 15, 2016, the Company issued a 7% promissory note to
a significant shareholder in the principal amount of $100,000. The note had an initial one-year term. On April 9, 2019, the maturity
date of the note was extended to June 30, 2019. On April 12, 2019, the Company entered into an exchange agreement with The
Vantage Group Ltd. (“Vantage”), which held the note, pursuant to which Vantage exchanged a portion of this note, in
the amount of $50,000, for 10,000 newly issued shares of common stock of the Company. The Company repaid the remaining balance
of $50,000. Vantage is owned by Lyle Hauser, an adviser to the Company and its then-largest stockholder.
The
changes in this note payable to related party are reflected in the following at December 31, 2019 and 2018:
|
|
At
December 31,
2019
|
|
|
At
December 31,
2018
|
|
Note
Payable
|
|
$
|
-
|
|
|
$
|
100,000
|
|
Accrued interest
|
|
$
|
19,438
|
|
|
$
|
17,688
|
|
On
January 14, 2019, the Company entered into an exchange agreement with Lyle Hauser. Pursuant to the exchange agreement, Mr.
Hauser exchanged an outstanding convertible promissory note of the Company in the aggregate amount of $70,382 (including
accrued interest) held by Mr. Hauser for a new non-convertible promissory note of the Company in the principal amount of
$70,382. The new note had an original maturity date of March 31, 2019, which has been extended to June 30, 2020 (see Note
10), and bears interest at the rate of 7% per year, due upon maturity. As of December 31, 2019, the note had a balance
of $70,382 and accrued interest of $5,438.
On
January 14, 2019 the Company entered into an exchange agreement with Vantage. Pursuant to the exchange agreement, Vantage exchanged
the remaining amount due on a convertible promissory note of the Company, equal to $17,780 (including accrued interest) held by
Vantage for a new non-convertible promissory note of the Company in the principal amount of $17,780. The new note had an original
maturity date of March 31, 2019, which has been extended to December 31, 2019, and bears interest at the rate of 7% per year,
due upon maturity. Accrued interest at December 31, 2019 amounted to $1,245. The Company repaid note in full on November 19, 2019.
On
February 28, 2019, the Company issued a promissory note in the principal amount of $110,000 to Lyle Hauser with an original
issue discount of $10,000, for a purchase price of $100,000. The note has a 0% interest rate until maturity and had an
original maturity date of March 31, 2019, which has been extended to June 30, 2020. Following the maturity date, the note
bears a 9% annual interest rate until paid in full. As of December 31, 2019, the note had a balance of $110,000.
During
the year ended December 31, 2018, the Company repaid $3,220 to the then-CEO, and borrowed an additional $75. During the year ended
December 31, 2018 the remaining amount of $3,145 was repaid. The advances carried a 0% interest rate and were to be repaid when
funds were available.
The
Company evaluated the modification under ASC 470-50 and concluded the deletion of the conversion qualifies for debt modification
which triggered debt extinguishment; however, there was no impact to the income statement as there was no unamortized discounts
or other fees paid on the under the prior debt terms.
4.
INTELLECTUAL PROPERTY
In
September 2017, the Company entered into and closed an asset purchase agreement with Vantage. Pursuant to the asset purchase agreement,
the Company purchased from Vantage a software application referred to as Dino Might and related intellectual property. As consideration
for the purchase, the Company issued to Vantage 7,000 shares of newly created Series C Preferred Stock, valued at $820,451, and
granted to Vantage a revenue sharing interest in the Dino Might asset pursuant to which the Company agreed to pay to Vantage,
for the Company’s 2017 fiscal year and the following nine years, 30% of the revenue generated by the Dino Might asset. In
2017 the Company recognized an impairment loss of $818,472, on the transaction based on the future discounted cash flows over
the next three years. As of December 31, 2019, the Dino Might asset balance was $1,979.
Intellectual
property is stated at cost. When retired or otherwise disposed, the related carrying value and accumulated amortization are removed
from the respective accounts and the net difference less any amount realized from disposition, is reflected in earnings. Minor
additions and renewals are expensed in the year incurred.
5.
EQUITY
On
September 29, 2017, the Company filed a Certificate of Designation of Series C Preferred Stock with the Secretary of State of
Nevada (the “Series C Certificate of Designation”). The Company authorized 7,000 shares of preferred stock as Series
C Preferred Stock. The Company issued 7,000 shares of Series C Preferred Stock on September 29, 2017. All outstanding shares of
Series C Preferred Stock were converted to common stock in April 2018. No shares of Series C Preferred Stock are outstanding as
of December 31, 2019 and December 31, 2018, and no such shares may be re-issued.
On
May 18, 2018, the Company appointed J. Mark Goode as the new President and Chief Executive Officer of the Company, effective May
18. 2018. He was also appointed a member and Chairman of the Board of Directors of the Company. The Company entered into an employment
agreement on May 18, 2018 with Mr. Goode, which provides for an annual salary and certain other benefits. Pursuant to the employment
agreement, Mr. Goode’s annual base salary is $96,000, which may increase to up to $216,000 upon Mr. Goode meeting certain
milestones set forth in the employment agreement related to the Company’s performance and is subject to increases as set
from time to time by the Board. Upon the execution of the employment agreement, Mr. Goode was issued 500,000 shares of common
stock of the Company valued at $1,250,000 ($2.50 per share).
On
April 3, 2018, the Company entered into an exchange agreement with Vantage. Pursuant to the exchange agreement, Vantage exchanged
outstanding promissory notes of the Company in the aggregate principal amount of $518,225 (including accrued interest) held by
Vantage for a new convertible promissory note of the Company in the principal amount of $518,225. The convertible note bore interest
at the rate of 7% per year and was convertible into shares of common stock of the Company at a conversion price of $0.027. The
Company recorded a debt discount of $518,225 for the fair value of the beneficial conversion feature.
On
April 3, 2018, the Company entered into an exchange agreement with Lyle Hauser. Pursuant to the exchange agreement, Mr. Hauser
exchanged outstanding promissory notes of the Company in the aggregate principal amount of $68,969 (including accrued interest)
held by Mr. Hauser for a new convertible promissory note of the Company in the principal amount of $68,969. The convertible note
bore interest at the rate of 7% per year and was convertible into shares of common stock of the Company at a conversion price
of $0.0005. The Company recorded a debt discount of $68,696 for the fair value of the beneficial conversion feature.
On
April 3, 2018, the Company issued an aggregate of 9,300,000 shares of common stock to Vantage upon the conversion of (i) $241,650
of Vantage’s convertible note and (ii) 7,000 shares of Series C Preferred Stock. In connection with the conversion, Vantage
waived any dividends owed to Vantage as the holder of the Series C Preferred Stock.
On
April 6, 2018, the Company issued an aggregate of 9,000,000 shares of common stock upon the conversion of a convertible note in
the principal amount (including accrued interest) of $243,000.
On
June 29, 2018 a significant shareholder forgave the amounts owed under a debenture. The Company recorded a capital contribution
of $19,999. The Company recorded a capital contribution of $35,294 during the year ended December 31, 2018 for the extinguishment
of the derivative. See Note 6.
On
June 29, 2018, two related parties forgave a total of $239,000 of accrued compensation. The amounts have been recorded as a capital
contribution.
During
the year ended December 31, 2018, the Company entered into subscription agreements with investors pursuant to which the Company
sold an aggregate of 3,896,969 shares of the Company’s common stock, for an aggregate purchase price equal to $1,866,667.
The closing of these subscription agreements has occurred. Of the 3,896,969 common share issued, JMG Horseshoe, LLC, purchased
333,333 shares of common stock for a purchase price of $333,333. The managing member of JMG Horseshoe, LLC is J. Mark Goode, who
is the Company’s chief executive officer
On
April 12, 2019, the Company entered into an exchange agreement with Vantage pursuant to which Vantage exchanged a portion of an
outstanding promissory note of the Company held by Vantage, in the amount of $50,000, for 10,000 newly issued shares of common
stock of the Company.
During
the year ended December 31, 2019 the Company sold a total of 482,000 shares of common stock in private placements for $2,410,000
($5.00 per share).
On
May 3, 2019, the Company issued 20,000 shares of common stock valued at $100,000 ($5.00 per share) fair market value, pursuant
to an investor relations agreement, and agreed to pay $2,500 per months for a variety of services, including investor and public
relations assessment, marketing surveys, investor support, and strategic business planning. The agreement had an initial term
of six months, and renewed automatically for one additional six month term. In August 2019 the agreement was amended such that
no additional compensation will be owed for the renewal term.
On
May 31, 2019, the Company entered into amendment no. 1 to the Company’s employment agreement with J. Mark Goode, the Company’s
chief executive officer and director. Pursuant to the amendment, the Company’s obligation to issue additional shares of
common stock as compensation to Mr. Goode was amended, such that, the Company issued to Mr. Goode and his designee 750,000 shares
of common stock upon execution of the amendment, and the Company will have no further obligation to issue to Mr. Goode shares
under the employment agreement. Mr. Goode will be required to return such 750,000 shares to the Company as follows:
|
●
|
Mr. Goode will return
500,000 of such shares to the Company if he is not serving as chief executive officer of the Company pursuant to the employment
agreement as of May 17, 2020 (the second anniversary of the agreement); and
|
|
●
|
Mr. Goode will return
250,000 of such shares to the Company if he is not serving as chief executive officer of the Company pursuant to the employment
agreement as of May 17, 2021 (the third anniversary of the agreement).
|
On May 31, 2019 the Company recorded the reclassification of the
derivative liability of $2,162,408 for the issuance of these share to additional paid in capital and common stock. The Company
recorded $687,003 for the additional value of the common stock for the vesting of the award during the year ended December 31,
2019. As of December 31, 2019 the unvested amount of the awards was $900,598.
On
October 23, 2019, the Company issued 12,500 shares of common stock valued at $68,875 ($5.51 per share) fair market value, pursuant
to a consulting agreement.
6.
DERIVATIVE LIABILITIES
The
Company assesses the fair value of the convertible debenture using the Black Scholes pricing model and records a derivative liability
for the value. The Company then assesses the fair value quarterly based on the Black Scholes Model and increases or decreases
the liability to the new value and records a corresponding gain or loss (see below for variables used in assessing the fair value).
Due
to the variable conversion rates, the Company treats the convertible debenture as a derivative liability in accordance with the
provisions of ASC 815 “Derivatives and Hedging” (ASC 815). ASC 815 applies to any freestanding financial instruments
or embedded features that have the characteristics of a derivative and to any freestanding financial instruments that potentially
settle in an entity’s own common stock. The fair value of the conversion options was determined using the Black-Scholes
Option Pricing Model and the following significant assumptions during the year ended December 31, 2018.
|
|
December 31,
2018
|
|
Risk-free interest rate
at grant date
|
|
|
0.45
|
%
|
Expected stock price volatility
|
|
|
244
|
%
|
Expected dividend payout
|
|
|
-
|
|
Expected option in life-years
|
|
|
1
|
|
The
change in fair value of the conversion option derivative liability consisted of the following during the year ended December 31,
2018:
|
|
December 31,
2018
|
|
Conversion option liability
(beginning balance)
|
|
$
|
19,406
|
|
Reclassification to additional paid
in capital
|
|
|
(25,494
|
)
|
Loss on changes
in fair market value of conversion option liability
|
|
|
6,088
|
|
Net
conversion option liability
|
|
$
|
-
|
|
Change
in fair market value of conversion option liability resulted in a loss of $6,088 for the year ended December 31, 2018.
7.
COMMITMENTS AND CONTINGENCIES
On August 3, 2018 the Company entered into
a master services agreement with REQ a Washington, DC-based creative and digital marketing agency, pursuant to which the Company
engaged REQ to develop a branding and digital marketing strategy. As of December 31, 2019, REQ has completed its engagement with
the Company and the Company owed $17,500 to REQ, which has since been paid.
In
December 2018, we entered into a software license agreement with Swirlds to license Hashgraph for the Coro platform. The Company
is obligated to pay a first year licensing fee of $225,000 which will be due to prior to launch of the Coro product and a fee
for additional nodes at $15,000 per node. In addition the Company is required to pay a 10% transaction fee for account holders
on the Swirlds Customer Network. The agreement automatically renews for an additional one year and the fees may not increase more
than 1%.
On
March 9, 2020, the Company entered into an engagement agreement with Aegis Capital Corp. (“Aegis”). See Note 10.
8.
RELATED PARTY
On
July 15, 2016, the Company issued an unsecured 7% promissory note to a significant shareholder in the amount of $100,000. The
note had an initial one-year term. On April 9, 2019, the maturity date of the note was extended to June 30, 2019. On April 12,
2019, the Company entered into an exchange agreement with Vantage, which held the note, pursuant to which Vantage exchanged a
portion of this note, in the amount of $50,000, for 10,000 newly issued shares of common stock of the Company. The Company repaid
the remaining balance of $50,000.
On
January 14, 2019, the Company entered into an exchange agreement with Lyle Hauser. Pursuant to the exchange agreement, Mr. Hauser
exchanged an outstanding convertible promissory note of the Company in the aggregate amount of $70,382 (including accrued interest)
held by Mr. Hauser for a new non-convertible promissory note of the Company in the principal amount of $70,382. The new note had
an original maturity date of March 31, 2019, which has been extended to June 30, 2020 (see Note 10), and bears interest at the
rate of 7% per year, due upon maturity. Accrued interest at December 31, 2019 amounted to $4,927.
On
January 14, 2019 the Company entered into an exchange agreement with Vantage. Pursuant to the exchange agreement, Vantage exchanged
the remaining amount due on a convertible promissory note of the Company, equal to $17,780 (including accrued interest) held by
Vantage for a new non-convertible promissory note of the Company in the principal amount of $17,780. The new note had an original
maturity date of March 31, 2019, which has been extended to December 31, 2019, and bears interest at the rate of 7% per year,
due upon maturity. Accrued interest at December 31, 2019 amounted to $1,245. . The Company repaid note in full on November 19,
2019.
On
February 28, 2019, the Company issued a promissory note in the principal amount of $110,000 to Lyle Hauser with an original issue
discount of $10,000, for a purchase price of $100,000. The note has a 0% interest rate until maturity and had an original maturity
date of March 31, 2019, which has been extended to June 30, 2020 (see Note 10). Following the maturity date, the note bears a
9% annual interest rate until paid in full. Accrued interest at December 31, 2019 amounted to $4,927.
During the year ended
December 31, 2019 the Company paid Dorr Asset Management consulting fees and expenses of $107,306. Dorr Asset Management is controlled
by Brian and David Dorr, related parties to the Company.
9.
INCOME TAXES
A
reconciliation of the Company’s income taxes to amounts calculated at the federal statutory rate of 21% is as follows
for the years ended December 31:
|
|
2019
|
|
|
2018
|
|
|
|
|
|
|
|
|
Federal statutory taxes
|
|
|
(21.00
|
)%
|
|
|
(21.00
|
)%
|
State income taxes, net of federal tax
benefit
|
|
|
(4.35
|
)%
|
|
|
(4.35
|
)
|
Nondeductible items
|
|
|
-
|
|
|
|
-
|
|
Change in tax rate estimates
|
|
|
-
|
|
|
|
-
|
|
Change in valuation
allowance
|
|
|
25.35
|
%
|
|
|
25.35
|
|
|
|
|
-
|
%
|
|
|
-
|
%
|
The
significant components of the Company’s net deferred tax assets are as follows for the years ended December 31:
|
|
2019
|
|
|
2018
|
|
Deferred tax assets:
|
|
|
|
|
|
|
Net
operating loss carryforwards
|
|
$
|
5,514,632
|
|
|
$
|
4,966,666
|
|
Total deferred tax assets
|
|
|
5,514,632
|
|
|
|
4,666,666
|
|
Valuation allowance
|
|
|
(5,514,632
|
)
|
|
|
(4,966,666
|
)
|
Net deferred tax
assets
|
|
$
|
-
|
|
|
$
|
-
|
|
FASB
ASC 740, Income Taxes, requires a valuation allowance to reduce the deferred tax assets reported if, based on the weight
of the evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. After consideration
of all the evidence, both positive and negative, management has determined that a full valuation allowance of $5,514,632 and $4,966,666
against its net deferred taxes is necessary as of December 31, 2018 and December 31, 2017, respectively. The change
in valuation allowance for the years ended December 31, 2019 and 2018 is $547,966 and $1,191,315, respectively.
At
December 31, 2019 and December 31, 2018, respectively, the Company had approximately $21,758,000 and $19,956,000, respectively,
of U.S. net operating loss carryforwards remaining.
As
a result of certain ownership changes, the Company may be subject to an annual limitation on the utilization of its U.S. net operating
loss carryforwards pursuant to Section 382 of the Internal Revenue Code. A study to determine the effect, if any, of this
change, has not been undertaken.
Tax
returns for the years ended December 31, 2019, 2018, 2017, 2016, and 2015 are subject to examination by the Internal Revenue
Service.
10.
SUBSEQUENT EVENTS
On March 9, 2020, the Company entered
into an engagement agreement with Aegis Capital Corp. (“Aegis”), pursuant to which we engaged Aegis to act as lead
underwriter in connection with a proposed public offering of common stock by the Company. In the event the contemplated offering
is completed, the agreement contemplates, that (subject to execution of an underwriting agreement for the offering) Aegis will
be entitled to a 8% underwriting discount, a 1% non-accountable expense allowance, reimbursement of certain expenses, and warrants
to purchase 8% of the number of shares of common stock sold in the offering. The agreement has a term that ends six months from
the date thereof or upon completion of the proposed offering.
From January 1, 2020 to March 31, 2020, the
Company entered into and closed securities purchase agreements with accredited investors pursuant to which the Company issued and
sold an aggregate of 200,000 shares of common stock for an aggregate purchase price of $1,000,000.
Between January 3, 2020 to March 17, 2020,
the Company repaid $100,000 of loans due to Vantage.
On April 7, 2020, the maturity date of outstanding
notes held by Lyle Hauser, consisting of (i) a promissory note, dated on or about January 14, 2019, in the original principal amount
of $70,384.32,as amended by amendment No. 1 thereto, dated April 9, 2019, amendment No. 2 thereto, dated July 3, 2019, amendment
No. 3 thereto, dated October 1, 2019, and amendment no. 4 thereto, dated January 17, 2020; and (ii) an original issue discount
promissory note, dated on or about February 28, 2019, in the original principal amount of $110,000 (of which $100,000 has been
repaid, leaving an outstanding balance of $10,000), as amended by amendment No. 1 thereto, dated April 9, 2019, amendment No. 2
thereto, dated July 3, 2019, amendment No. 3 thereto, dated October 1, 2019, and amendment No. 4 thereto, dated January 17, 2020,
was extended to June 30, 2020. In consideration for the extension of the maturity date of the notes, the Company issued to the
designee of Lyle Hauser 33,000 shares of common stock.
On April 8, 2020, the Company issued and sold
to an accredited investor 5,000 shares of common stock for a purchase price of $25,000.
The Company’s operation has been materially and adversely
impacted by the Covid-19 pandemic. The Company is located in Dade County, Florida which is subject to a “stay at home”
order effective March 26, 2020, until the expiration of the existing State of Emergency. The Company is not considered an “essential”
business and has closed its office. Until this stay at home order is lifted and the Company can resume its normal operations, the
impact of the Covid-19 pandemic on the Company is unknown.