United States

Securities and Exchange Commission

Washington, D.C. 20549

 

Form 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarter ended: January 31, 2020

 

Commission file no.: 000-55519

 

Force Protection Video Equipment Corp.

(Name of Small Business Issuer in its Charter)

     

Florida

 

45-1443512

(State or other jurisdiction of

 

(I.R.S.Employer

incorporation or organization)

 

Identification No.)

 

 

 

1600 Olive Chapel Road, Suite 248

Apex, NC

 

 

27502

(Address of principal executive offices)

 

(Zip Code)

 

Issuer’s telephone number: (919) 780-7897

 

Securities registered under Section 12(b) of the Act:

 

Title of each class

Name of each exchange on which registered

None

 

None

 

Securities registered under Section 12(g) of the Act:

 

Common Stock, $0.0001 par value per share 

(Title of class)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☐    No ☒

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☐    No ☒

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

(Do not check if a smaller reporting company)

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒

 

Indicate by check mark whether the registrant is a shell company (as defined in 12b-2 of the Exchange Act). Yes ☐ No ☒

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as the latest practicable date: 841,184,289 shares of common stock, par value $0.0001, were outstanding on August 24, 2020.

   

 

 

 

FORCE PROTECTION VIDEO EQUIPMENT CORP

FORM 10-Q

TABLE OF CONTENTS

 

 

 

PAGE

 

PART I - FINANCIAL INFORMATION

 

 

 

 

 

 

Item 1.

Financial Statements

 

2

 

 

 

 

 

 

 

Consolidated Balance Sheets as of January 31, 2020 (Unaudited) and April 30, 2019

 

 

3

 

 

 

 

 

 

 

 

Consolidated Statements of Operations for the Three and Nine Months Ended January 31, 2020 and 2019 (Unaudited)

 

 

 4

 

 

 

 

 

 

 

 

Consolidated Statements of Stockholders’ Deficit for the Three and Nine Months Ended January 31, 2020 and 2019 (Unaudited)

 

 

 5

 

 

 

 

 

 

 

 

Consolidated Statements of Cash Flows for the Three and Nine Months Ended January 31, 2020 and 2019 (Unaudited)

 

 

6

 

 

 

 

 

 

 

 

Condensed Notes to Consolidated Financial Statements (Unaudited)

 

 

7

 

 

 

 

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

 

37

 

 

 

 

 

 

 

Item 4.

Controls and Procedures

 

 

41

 

 

 

 

 

 

 

PART II - OTHER INFORMATION

 

 

 

 

 

 

 

 

 

 

Item 1.

Legal Proceedings

 

 

43

 

 

 

 

 

 

 

Item 1A.

Risk Factors

 

 

43

 

 

 

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds.

 

 

43

 

 

 

 

 

 

 

Item 3.

Defaults upon Senior Securities

 

 

43

 

 

 

 

 

 

 

Item 4.

Mine Safety Disclosures

 

 

43

 

 

 

 

 

 

 

Item 5.

Other Information

 

 

44

 

 

 

 

 

 

 

Item 6.

Exhibits

 

 

45

 

 

 

 

 

 

 

Signatures

 

 

47

 

 

 
2

Table of Contents

 

PART I - FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS.

 

Force Protection Video Equipment Corp. 

Consolidated Balance Sheets

 

 

 

January 31, 2020

 

 

April 30, 2019

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash

 

$ 1,273

 

 

$ 397

 

Accounts receivable

 

 

224

 

 

 

6,813

 

Total Current Assets

 

 

1,497

 

 

 

7,210

 

 

 

 

 

 

 

 

 

 

Property and Equipment - net

 

 

-

 

 

 

6,274

 

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

 

 

 

Operating lease - right of-use asset - net

 

 

-

 

 

 

29,208

 

Deposits

 

 

-

 

 

 

1,650

 

Total Other Assets

 

 

-

 

 

 

30,858

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$ 1,497

 

 

$ 44,342

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Deficit

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$ 208,009

 

 

$ 263,173

 

Shareholder advance

 

 

12,150

 

 

 

14,650

 

Deferred software maintenance revenue

 

 

-

 

 

 

1,270

 

Operating lease - right-of-use liability - net

 

 

-

 

 

 

18,033

 

Loan - net

 

 

-

 

 

 

17,966

 

Note payable

 

 

27,500

 

 

 

-

 

Convertible notes payable - net

 

 

463,561

 

 

 

439,465

 

Total Current Liabilities

 

 

711,220

 

 

 

754,557

 

 

 

 

 

 

 

 

 

 

Long-Term Liabilities

 

 

 

 

 

 

 

 

Operating lease - right of-use liability - net

 

 

-

 

 

 

11,778

 

Warranty

 

 

-

 

 

 

136

 

Total Long-Term Liabilities

 

 

-

 

 

 

11,914

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

711,220

 

 

 

766,471

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies (Note 5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A, Redeemable Preferred Stock - Related Party - $0.0001 par value, 20,000,000 shares

authorized 5,000,000 shares issued and outstanding, respectively

 

 

5,000

 

 

 

5,000

 

Stockholders' Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.00001 par value, 20,000,000,000 shares authorized 841,184,289

shares issued and outstanding, respectively

 

 

84,119

 

 

 

84,119

 

Additional paid-in capital

 

 

3,780,562

 

 

 

3,762,039

 

Accumulated deficit

 

 

(4,579,404 )

 

 

(4,573,287 )

Total Stockholders' Deficit

 

 

(714,723 )

 

 

(727,129 )

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Deficit

 

$ 1,497

 

 

$ 44,342

 

 

The accompanying condensed notes are an integral part of these consolidated financial statements

 

 
3

Table of Contents

  

Force Protection Video Equipment Corp.

Consolidated Statements of Operations  

(Unaudited)

     

 

 

For the Three Months Ended January 31,

 

 

For the Nine Months Ended January 31,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$ 8,451

 

 

$ 38,179

 

 

$ 43,494

 

 

$ 153,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

3,546

 

 

 

13,426

 

 

 

19,475

 

 

 

178,411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit (loss)

 

 

4,905

 

 

 

24,753

 

 

 

24,019

 

 

 

(24,881 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

13,471

 

 

 

42,323

 

 

 

32,316

 

 

 

205,737

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(8,566 )

 

 

(17,570 )

 

 

(8,297 )

 

 

(230,618 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense) - net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(21,805 )

 

 

(30,271 )

 

 

(54,180 )

 

 

(67,011 )

Accretion of debt discount

 

 

-

 

 

 

(16,069 )

 

 

-

 

 

 

(129,491 )

Impairment of property and equipment

 

 

-

 

 

 

-

 

 

 

(6,274 )

 

 

-

 

Gain on debt settlements - net

 

 

61,057

 

 

 

-

 

 

 

62,031

 

 

 

-

 

Gain on lease termination

 

 

-

 

 

 

-

 

 

 

603

 

 

 

-

 

Gain on sale of asset

 

 

-

 

 

 

588

 

 

 

-

 

 

 

588

 

Total other income (expense) - net

 

 

39,252

 

 

 

(45,752 )

 

 

2,180

 

 

 

(195,914 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$ 30,686

 

 

$ (63,322 )

 

$ (6,117 )

 

$ (426,532 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per share - basic

 

$ 0.00

 

 

$ (0.00 )

 

$ (0.00 )

 

$ (0.00 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares - basic

 

 

841,184,289

 

 

 

832,839,249

 

 

 

841,184,289

 

 

 

637,177,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per share - diluted

 

$ 0.00

 

 

$ (0.00 )

 

$ (0.00 )

 

$ (0.00 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares - diluted

 

 

3,943,743,360

 

 

 

8,764,781,984

 

 

 

3,943,743,360

 

 

 

8,569,120,220

 

 

The accompanying condensed notes are an integral part of these consolidated financial statements

 

 
4

Table of Contents

  

Force Protection Video Equipment Corp.

Consolidated Statements of Changes in Stockholders' Deficit  

For the Three and Nine Months Ended January 31, 2020 and 2019

(Unaudited)

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

Total

 

 

 

Common Stock

 

 

Paid-in

 

 

Accumulated

 

 

Stockholders'

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 30, 2019

 

 

841,184,289

 

 

$ 84,119

 

 

$ 3,762,039

 

 

$ (4,573,287 )

 

$ (727,129 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forgiveness of accrued payroll - related party

 

 

-

 

 

 

-

 

 

 

18,523

 

 

 

-

 

 

 

18,523

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss - three months ended July 31, 2019

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(13,147 )

 

 

(13,147 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 31, 2019

 

 

841,184,289

 

 

 

84,119

 

 

 

3,780,562

 

 

 

(4,586,434 )

 

 

(721,753 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss - three months ended October 31, 2019

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(23,656 )

 

 

(23,656 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October 31, 2019

 

 

841,184,289

 

 

 

84,119

 

 

 

3,780,562

 

 

 

(4,610,090 )

 

 

(745,409 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income - three months ended January 31, 2020

 

 

-

 

 

 

-

 

 

 

-

 

 

 

30,686

 

 

 

30,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 31, 2020

 

 

841,184,289

 

 

$ 84,119

 

 

$ 3,780,562

 

 

$ (4,579,404 )

 

$ (714,723 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 30, 2018

 

 

194,415,754

 

 

$ 19,441

 

 

$ 3,598,589

 

 

$ (4,029,462 )

 

$ (411,432 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued in satisfaction of loan debt and related accrued interest

 

 

412,001,868

 

 

 

41,201

 

 

 

58,380

 

 

 

-

 

 

 

99,581

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount on convertible promissory note due to beneficial conversion feature

 

 

-

 

 

 

-

 

 

 

48,729

 

 

 

-

 

 

 

48,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss - three months ended July 31, 2018

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(120,798 )

 

 

(120,798 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 31, 2018

 

 

606,417,622

 

 

 

60,642

 

 

 

3,705,698

 

 

 

(4,150,260 )

 

 

(383,920 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued in satisfaction of loan debt and related accrued interest

 

 

158,450,000

 

 

 

15,845

 

 

 

(4,715 )

 

 

-

 

 

 

11,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount on convertible promissory note due to beneficial conversion feature

 

 

-

 

 

 

-

 

 

 

43,469

 

 

 

-

 

 

 

43,469

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss - three months ended October 31, 2018

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(242,411 )

 

 

(242,411 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October 31, 2018

 

 

764,867,622

 

 

 

76,487

 

 

 

3,744,452

 

 

 

(4,392,671 )

 

 

(571,732 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued in satisfaction of loan debt and related accrued interest

 

 

76,316,667

 

 

 

7,632

 

 

 

(3,053 )

 

 

-

 

 

 

4,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount on convertible promissory note due to beneficial conversion feature

 

 

-

 

 

 

-

 

 

 

16,068

 

 

 

-

 

 

 

16,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss - three months ended January 31, 2019

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(63,322 )

 

 

(63,322 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 31, 2019

 

 

841,184,289

 

 

$ 84,119

 

 

$ 3,757,467

 

 

$ (4,455,993 )

 

$ (614,407 )

 

The accompanying condensed notes are an integral part of these consolidated financial statements

 

 
5

Table of Contents

 

Force Protection Video Equipment Corp.

Consolidated Statements of Cash Flows

(Unaudited)

  

 

 

For the Nine Months Ended January 31,

 

 

 

2020

 

 

2019

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

Net loss

 

$ (6,117 )

 

$ (426,531 )

Adjustments to reconcile net loss to net cash used in operations

 

 

 

 

 

 

 

 

Bad debt

 

 

343

 

 

 

-

 

Depreciation and amortization

 

 

-

 

 

 

4,111

 

Accretion of debt discount and beneficial conversion feature

 

 

-

 

 

 

120,434

 

Recognition of prepaid interest expense

 

 

10,234

 

 

 

-

 

Impairment of inventory

 

 

-

 

 

 

113,184

 

Impairment of property and equipment

 

 

6,274

 

 

 

-

 

Gain on ROU lease liability termination

 

 

(603 )

 

 

-

 

Gain on debt settlements - net

 

 

(62,031 )

 

 

-

 

Gain on sale of asset

 

 

-

 

 

 

588

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

(Increase) decrease in

 

 

 

 

 

 

 

 

Accounts receivable

 

 

6,246

 

 

 

2,082

 

Inventory

 

 

-

 

 

 

13,426

 

Deposits and other assets

 

 

1,650

 

 

 

11,669

 

Increase (decrease) in

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

 

5,216

 

 

 

122,792

 

Deferred software maintenance revenue

 

 

(1,270 )

 

 

-

 

Other

 

 

-

 

 

 

3,183

 

Warranty

 

 

(136 )

 

 

-

 

Net cash used in operating activities

 

 

(40,194 )

 

 

(35,062 )

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

Proceeds from shareholder advance

 

 

-

 

 

 

7,000

 

Repayments on shareholder advance

 

 

(2,500 )

 

 

-

 

Proceeds from note

 

 

27,500

 

 

 

-

 

Proceeds from loans

 

 

-

 

 

 

39,574

 

Repayments on loans

 

 

(27,226 )

 

 

(23,332 )

Proceeds from issuance of convertible promissory notes

 

 

175,756

 

 

 

5,500

 

Repayments on convertible promissory notes

 

 

(132,460 )

 

 

-

 

Net cash provided by financing activities

 

 

41,070

 

 

 

28,742

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash

 

 

876

 

 

 

(6,320 )

 

 

 

 

 

 

 

 

 

Cash - beginning of period

 

 

397

 

 

 

6,320

 

 

 

 

 

 

 

 

 

 

Cash - end of period

 

$ 1,273

 

 

$ -

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

 

 

Cash paid for interest

 

$ 54,651

 

 

$ 1,060

 

Cash paid for income tax

 

$ -

 

 

$ -

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of non-cash investing and financing activities

 

 

 

 

 

 

 

 

Forgiveness of accrued payroll - related party

 

$ 18,523

 

 

$ -

 

Termination of ROU lease asset and related liability

 

$ 29,208

 

 

$ -

 

Stock issued to settle convertible notes payable and related accrued interest

 

$ -

 

 

$ 115,290

 

 

The accompanying condensed notes are an integral part of these consolidated financial statements

 

 
6

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020

 

Note 1 - Organization and Nature of Operations

 

Organization

 

Force Protection Video Equipment Corp., together with its wholly owned subsidiary, Cobraxtreme HD Corp. (collectively, “we”, “us”, “our” or the “Company”), sells video and audio capture devices and accessories to consumers and law enforcement. The Company was incorporated on March 11, 2011, under the laws of the State of Florida. Cobraxtreme HD Corp. was incorporated under the laws of the State of North Carolina on September 19, 2017 and currently is non-operating. On February 2, 2015, the Company changed its name to Force Protection Video Equipment Corp.

 

The Company’s fiscal year end is April 30.

 

Basis of Presentation

 

Management acknowledges its responsibility for the preparation of the accompanying unaudited consolidated financial statements which reflect all adjustments, consisting of normal recurring adjustments, considered necessary in its opinion for a fair statement of its consolidated financial position and the consolidated results of its operations for the periods presented.

 

The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (the “U.S. GAAP”) for interim financial information and with the instructions to Article 8-03 of Regulation S-X.

 

Operating results for interim periods are not necessarily indicative of results that may be expected for the fiscal year as a whole. Certain information and note disclosure normally included in financial statements prepared in accordance with U.S. GAAP has been condensed or omitted from these statements pursuant to such accounting principles and, accordingly, they do not include all the information and notes necessary for comprehensive financial statements.

 

These unaudited consolidated financial statements should be read in conjunction with the summary of significant accounting policies and notes to the consolidated financial statements for the year ended April 30, 2019 of the Company which were included in the Company’s annual report on Form 10-K as filed with the Securities and Exchange Commission on July 24, 2020.

  

 
7

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

Liquidity and Going Concern

 

These consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business.

 

As reflected in the accompanying unaudited consolidated financial statements, for the nine months ended January 31, 2020, the Company had:

 

·

Net loss from operations of $6,117

·

Net cash used in operations was $40,194

 

Additionally, at January 31, 2020, the Company had:

 

·

Accumulated deficit of $4,579,404,

·

Stockholders’ deficit of $714,723; and

·

Working capital deficit of $709,723

 

The Company is currently in default on certain convertible debt instruments. In September and October 2019, the Company reached an agreement to settle certain of its in-default convertible notes, loans, and related accrued interest (See Note 4 for additional changes to the Company’s convertible notes and term note). Management believes that these matters raise substantial doubt about the Company’s ability to continue as a going concern for twelve months from the issuance date of this report.

 

The Company has incurred significant losses since its inception and has not demonstrated an ability to generate sufficient revenues from the sales of its goods and services to achieve profitable operations. There can be no assurance that profitable operations will ever be achieved, or if achieved, could be sustained on a continuing basis.

 

In making this assessment we performed a comprehensive analysis of our current circumstances including: our financial position, our cash flow and cash usage forecasts for the period ending January 31, 2020, and our current capital structure including equity-based instruments and our obligations and debts.

 

We expect that our existing cash and cash equivalents as of January 31, 2020, will not be sufficient to enable us to fund our anticipated level of operations based on our current operating plans, through the third quarter of fiscal year end 2021. Accordingly, we will require additional capital to fund our operations. We anticipate raising additional capital through the private and public sales of our equity or debt securities, or a combination thereof. Although management believes that such capital sources will be available, there can be no assurance that financing will be available to us when needed in order to allow us to continue our operations, or if available, on terms acceptable to us.

 

 
8

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

At January 31, 2020, the Company had $1,273 in cash. If we do not raise sufficient capital in a timely manner, among other things, we may be forced scale back our operations or cease operations all together.

    

During the nine months ended January 31, 2020, the Company was able to raise $203,256 in gross proceeds in convertible promissory notes ($175,756) and a term note ($27,500). The Company’s capital-raising efforts are ongoing, and the Company has undertaken the following to reduce its burn rate: an ongoing review and reduction of monthly operating expenses. If sufficient capital cannot be raised during fiscal year 2020, the Company will continue its plans of curtailing operations by reducing discretionary spending and staffing levels and attempting to operate by only pursuing activities for which it has external financial support. However, there can be no assurance that such external financial support will be sufficient to maintain even limited operations or that the Company will be able to raise additional funds on acceptable terms, or at all. In such a case, the Company might be required to enter into unfavorable agreements or, if that is not possible, be unable to continue operations to the extent practicable.

 

Because COVID-19 infections have been reported throughout the United States, certain federal, state, and local governmental authorities have issued stay-at-home orders, proclamations and/or directives aimed at minimizing the spread of COVID-19. Additional, more restrictive proclamations and/or directives may be issued in the future.

 

The ultimate impact of the COVID-19 pandemic on the Company’s operations is unknown and will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the duration of the COVID-19 outbreak, new information which may emerge concerning the severity of the COVID-19 pandemic, and any additional preventative and protective actions that governments, or the Company, may direct, which may result in an extended period of continued business disruption, reduced customer traffic and reduced operations. Any resulting financial impact cannot be reasonably estimated at this time but may have a material impact on our business, financial condition, and results of operations.

 

The significance of the impact of the COVID-19 outbreak on the Company’s business and the duration for which it may have an impact cannot be determined at this time. In light of the COVID-19 pandemic, the Company has taken proactive steps to manage its costs and discretionary spending.

 

These factors create substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the consolidated financial statements are issued. The consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern. Accordingly, the consolidated financial statements have been prepared on a basis that assumes the Company will continue as a going concern and which contemplates the realization of assets and satisfaction of liabilities and commitments in the ordinary course of business.

 

 
9

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

Note 2 - Summary of Significant Accounting Policies

 

Principles of Consolidation

 

These consolidated financial statements have been prepared in accordance with US GAAP and include the accounts of the Company and its wholly owned subsidiary, Cobraxtreme HD Corp. All significant intercompany transactions and balances have been eliminated.

 

Business Segments

 

The Company uses the “management approach” to identify its reportable segments. The management approach designates the internal organization used by management for making operating decisions and assessing performance as the basis for identifying the Company’s reportable segments. Using the management approach, the Company determined that it has one operating segment due to business similarities and similar economic characteristics.

 

Use of Estimates

 

In preparing financial statements in conformity with generally accepted accounting principles, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and revenues and expenses during the reported period. Actual results could differ from those estimates, and those estimates may be material.

 

Significant estimates during the nine months ended January 31, 2020 include estimated useful life and related impairment of property and equipment, valuation of operating lease right-of-use (“ROU”) assets and liabilities and the related lease termination and estimates of current and deferred income taxes and deferred tax valuation allowance.

 

Fair Value of Financial Instruments

 

The accounting standard for fair value measurements provides a framework for measuring fair value and requires disclosures regarding fair value measurements. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, based on the Company’s principal or, in absence of a principal, most advantageous market for the specific asset or liability. 

 

 
10

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

The Company uses a three-tier fair value hierarchy to classify and disclose all assets and liabilities measured at fair value on a recurring basis, as well as assets and liabilities measured at fair value on a non-recurring basis, in periods subsequent to their initial measurement. The hierarchy requires the Company to use observable inputs when available, and to minimize the use of unobservable inputs, when determining fair value. The three tiers are defined as follows:

 

 

·

Level 1 —Observable inputs that reflect quoted market prices (unadjusted) for identical assets or liabilities in active markets;

 

·

Level 2—Observable inputs other than quoted prices in active markets that are observable either directly or indirectly in the marketplace for identical or similar assets and liabilities; and

 

·

Level 3—Unobservable inputs that are supported by little or no market data, which require the Company to develop its own assumptions.

 

The determination of fair value and the assessment of a measurement’s placement within the hierarchy requires judgment. Level 3 valuations often involve a higher degree of judgment and complexity. Level 3 valuations may require the use of various cost, market, or income valuation methodologies applied to unobservable management estimates and assumptions. Management’s assumptions could vary depending on the asset or liability valued and the valuation method used. Such assumptions could include estimates of prices, earnings, costs, actions of market participants, market factors, or the weighting of various valuation methods. The Company may also engage external advisors to assist us in determining fair value, as appropriate.

 

Although the Company believes that the recorded fair value of our financial instruments is appropriate, these fair values may not be indicative of net realizable value or reflective of future fair values.

 

The Company’s financial instruments, including cash, net accounts receivable, accounts payable and accrued expenses, are carried at historical cost. At January 31, 2020 and April 30, 2019, the carrying amounts of these instruments approximated their fair values because of the short-term nature of these instruments.

 

ASC 825-10 “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.

 

 
11

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

Concentrations of Risk

 

During the nine months ended January 31, 2020 and 2019, the following customers accounted for greater than 10% of sales as follows:

  

 

 

Nine Months Ended

 

Customer

 

January 31, 2020

 

 

January 31, 2019

 

A

 

 

15 %

 

 

-

 

Total

 

 

15 %

 

 

-

 

 

Cash and Cash Equivalents

 

For purposes of the consolidated statements of cash flows, the Company considers all highly liquid instruments with a maturity of three months or less at the purchase date and money market accounts to be cash equivalents. At January 31, 2020 and April 30, 2019, the Company did not have any cash equivalents.

 

The Company maintains its cash in bank and financial institution deposits that at times may exceed federally insured limits. There were no balances in excess of FDIC insured levels and the Company has not experienced any losses in such accounts through January 31, 2020 and April 30, 2019, respectively.

 

Accounts Receivable

 

Credit is extended to customers based on an evaluation of their financial condition and other factors. Management periodically assesses the Company’s accounts receivable and, if necessary, establishes an allowance for estimated uncollectible amounts. Accounts determined to be uncollectible are charged to operations when that determination is made. Interest is not accrued on overdue accounts receivable. The Company does not require collateral.

 

Allowance for doubtful accounts was $0 and $0 at January 31, 2020 and April 30, 2019, respectively.

 

Inventory

 

The Company’s inventory is comprised of finished goods and primarily includes cameras and recording equipment. The Company’s inventory is stated at the lower of cost or market and expensed to cost of revenues upon sale using the average-cost method. The Company also makes prepayments against the future delivery of inventory classified as prepaid inventory. The Company plans to become a drop ship third-party seller that will reduce the need to carry inventory.

 

 
12

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

  

During the three months ended January 31, 2020 and 2019, the Company wrote down $0 and $0, respectively, of obsolete inventory.

 

During the nine months ended January 31, 2020 and 2019, the Company wrote down $0 and $113,184, respectively, of obsolete inventory.

 

Long-lived Assets

 

Management evaluates the recoverability of the Company’s identifiable intangible assets and other long-lived assets when events or circumstances indicate a potential impairment exists. Events and circumstances considered by the Company in determining whether the carrying value of identifiable intangible assets and other long-lived assets may not be recoverable include, but are not limited to: significant changes in performance relative to expected operating results; significant changes in the use of the assets; significant negative industry or economic trends; a significant decline in the Company’s stock price for a sustained period of time; and changes in the Company’s business strategy. In determining if impairment exists, the Company estimates the undiscounted cash flows to be generated from the use and ultimate disposition of these assets.

 

If impairment is indicated based on a comparison of the assets’ carrying values and the undiscounted cash flows, the impairment loss is measured as the amount by which the carrying amount of the assets exceeds the fair value of the assets.

 

Property and Equipment

 

Property and equipment is stated at cost less accumulated depreciation. Depreciation is provided on the straight-line basis over the estimated useful lives of the assets ranging from three to seven years.

 

Expenditures for repair and maintenance which do not materially extend the useful lives of property and equipment are charged to operations. When property or equipment is sold or otherwise disposed of, the cost and related accumulated depreciation are removed from the respective accounts with the resulting gain or loss reflected in operations. Management periodically reviews the carrying value of its property and equipment for impairment.

 

On May 1, 2019, the Company and its landlord mutually agreed to terminate the outstanding office lease. All related property and equipment at that time was determined to be impaired.

 

During the three months ended January 31, 2020 and 2019, the Company recorded impairment losses of property and equipment of $0 and $0, respectively.

 

During the nine months ended January 31, 2020 and 2019, the Company recorded impairment losses of property and equipment of $6,274 and $0, respectively. See Notes 3 and 5.

 

 
13

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

  

Right of Use Assets and Lease Obligations

 

The Right of Use (“ROU”) Asset and Lease Liability reflect the present value of the Company’s estimated future minimum lease payments over the lease term, which may include options that are reasonably assured of being exercised, discounted using a collateralized incremental borrowing rate.

 

Typically, renewal options are considered reasonably assured of being exercised if the associated asset lives of the building or leasehold improvements exceed that of the initial lease term, and the Company’s operations remains strong. Therefore, the Right of Use Asset and Lease Liability may include an assumption on renewal options that have not yet been exercised by the Company.

 

Operating lease ROU assets represents the right to use the leased asset for the lease term and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As most leases do not provide an implicit rate, the Company use an incremental borrowing rate based on the information available at the adoption date in determining the present value of future payments. Lease expense for minimum lease payments is amortized on a straight-line basis over the lease term and is included in general and administrative expenses in the consolidated statements of operations.

 

On May 1, 2019, the Company and its landlord mutually agreed to terminate the outstanding office lease. The Company had an ROU asset of $29, 208 and a lease liability of $29,811 at the date of termination, resulting in a gain on lease termination of $603. See Note 5.

 

Derivative Liabilities

 

The Company analyzes all financial instruments with features of both liabilities and equity under FASB ASC Topic No. 480, (“ASC 480”), ”Distinguishing Liabilities from Equity” and FASB ASC Topic No. 815, (“ASC 815”) “Derivatives and Hedging”. Derivative liabilities are adjusted to reflect fair value at each period end, with any increase or decrease in the fair value being recorded in results of operations as adjustments to fair value of derivatives. The effects of interactions between embedded derivatives are calculated and accounted for in arriving at the overall fair value of the financial instruments. The Company uses a Black-Scholes option pricing model to determine fair value.

 

Upon conversion, exercise or repayment, the respective derivative liability is marked to fair value at the conversion, repayment, or exercise date and then the related fair value amount is reclassified to other income or expense as part of gain or loss on debt extinguishment recognized in the Company’s consolidated statements of operations

  

 
14

Table of Contents

  

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

   

The Company has adopted ASU 2017-11, “Earnings per share (Topic 260)”, provided that when determining whether certain financial instruments should be classified as liability or equity instruments, a down round feature no longer precludes equity classification when assessing whether the instrument is indexed to an entity’s own stock. If a down round feature on the conversion option embedded in the note is triggered, the Company will evaluate whether a beneficial conversion feature exists, the Company will record the amount as a debt discount and will amortize it over the remaining term of the debt.

 

If the down round feature in the warrants that are classified as equity is triggered, the Company will recognize the effect of the down round as a deemed dividend, which will reduce the income available to common stockholders.

 

At January 31, 2020 and April 2019, the Company did not have any derivative liabilities.

 

Stock Warrant Liability

 

The Company accounts for certain stock warrants outstanding as a liability at fair value and adjusts the instruments to fair value at each reporting period. This liability is subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in the Company’s consolidated statements of operations. The fair value of the warrants issued by the Company are estimated using a Black-Scholes option pricing model, at each measurement date.

 

At January 31, 2020 and April 2019, the Company did not have any warrant liabilities.

 

Debt Discounts (Derivative Liabilities)

 

The Company accounts for debt discounts originating in connection with conversion features that remain embedded in the related notes (ASC 815) in accordance with ASC 470-20, Debt with Conversion and Other Options. These costs are classified as a component of debt discount on the consolidated balance sheets as a direct deduction from the debt liability. The Company amortizes these costs over the term of the related debt agreement as interest expense (accretion) - debt discount, in the consolidated statements of operations.

 

At January 31, 2020 and April 2019, the Company did not have any debt discounts recorded in connection with any derivative or stock warrant liabilities.

 

Beneficial Conversion Features and Debt Discounts

 

For instruments that are not considered liabilities under ASC 480 or ASC 815, the Company applies ASC 470-20 to convertible securities with beneficial conversion features that must be settled in stock and to those that give the issuer a choice in settling the obligation in either stock or cash. ASC 470-20 requires that the beneficial conversion feature should be valued at the commitment date as the difference between the conversion price and the fair market value of the common stock (whereby the conversion price is lower than the fair market value) into which the security is convertible, multiplied by the number of shares into which the security is convertible. This amount is recorded as a debt discount and amortized over the life of the debt. ASC 470-20 further limits this debt discount amount to the proceeds allocated to the convertible instrument.

  

 
15

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

  

Revenue Recognition

 

Our revenue is generated from the sale of products consisting primarily of video and audio capture devices and accessories. Payment or invoicing typically occurs upon shipment and the term between invoicing and when payment is due is not significant. Revenue is recorded net of discounts and promotions and is disaggregated based on significant product lines. See Note 7 for segments and geographic data.

 

ASC Topic 606 is a comprehensive revenue recognition model that requires revenue to be recognized when control of the promised goods or services are transferred to our customers at an amount that reflects the consideration that we expect to receive. Application of ASC Topic 606 requires us to use more judgment and make more estimates than under former guidance. Application of ASC Topic 606 requires a five-step model applicable to all product offerings revenue streams as follows:

 

Identification of the contract, or contracts, with a customer

 

A contract with a customer exists when (i) we enter into an enforceable contract with a customer that defines each party’s rights regarding the goods or services to be transferred and identifies the payment terms related to these goods or services, (ii) the contract has commercial substance and, (iii) we determine that collection of substantially all consideration for goods or services that are transferred is probable based on the customer’s intent and ability to pay the promised consideration.

 

We apply judgment in determining the customer’s ability and intention to pay, which is based on a variety of factors including the customer’s historical payment experience or, in the case of a new customer, published credit or financial information pertaining to the customer.

 

Identification of the performance obligations in the contract

 

Performance obligations promised in a contract are identified based on the goods or services that will be transferred to the customer that are both capable of being distinct, whereby the customer can benefit from the goods or service either on its own or together with other resources that are readily available from third parties or from us, and are distinct in the context of the contract, whereby the transfer of the goods or services is separately identifiable from other promises in the contract.

  

 
16

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

  

When a contract includes multiple promised goods or services, we apply judgment to determine whether the promised goods or services are capable of being distinct and are distinct within the context of the contract. If these criteria are not met, the promised goods or services are accounted for as a combined performance obligation.

 

Determination of the transaction price

 

The transaction price is determined based on the consideration to which we will be entitled to receive in exchange for transferring goods or services to our customer. We estimate any variable consideration included in the transaction price using the expected value method that requires the use of significant estimates for discounts, cancellation periods, refunds and returns. Variable consideration is described in detail below.

 

Allocation of the transaction price to the performance obligations in the contract

 

If the contract contains a single performance obligation, the entire transaction price is allocated to the single performance obligation. Contracts that contain multiple performance obligations require an allocation of the transaction price to each performance obligation based on a relative Stand-Alone Selling Price (“SSP,”) basis. We determine SSP based on the price at which the performance obligation would be sold separately. If the SSP is not observable, we estimate the SSP based on available information, including market conditions and any applicable internally approved pricing guidelines.

 

Recognition of revenue when, or as, we satisfy a performance obligation

 

We recognize revenue at the point in time that the related performance obligation is satisfied by transferring the promised goods or services to our customer.

 

Principal versus Agent Considerations

 

When another party is involved in providing goods or services to our customer, we apply the principal versus agent guidance in ASC Topic 606 to determine if we are the principal or an agent to the transaction. When we control the specified goods or services before they are transferred to our customer, we report revenue gross, as principal. If we do not control the goods or services before they are transferred to our customer, revenue is reported net of the fees paid to the other party, as agent.

  

Our evaluation to determine if we control the goods or services within ASC Topic 606 includes the following indicators:

  

 
17

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

We are primarily responsible for fulfilling the promise to provide the specified good or service

 

When we are primarily responsible for providing the goods and services, such as when the other party is acting on our behalf, we have indication that we are the principal to the transaction. We consider if we may terminate our relationship with the other party at any time without penalty or without permission from our customer.

 

We have risk before the specified good or service have been transferred to a customer or after transfer of control to the customer.

 

We may commit to obtaining the services of another party with or without an existing contract with our customer. In these situations, we have risk of loss as principal for any amount due to the other party regardless of the amount(s) we earn as revenue from our customer.

 

The entity has discretion in establishing the price for the specified good or service

 

We have discretion in establishing the price our customer pays for the specified goods or services.

 

Contract Liabilities

 

Contract liabilities consist of customer advance payments and billings in excess of revenue recognized. We may receive payments from our customers in advance of completing our performance obligations. We record contract liabilities equal to the amount of payments received in excess of revenue recognized, including payments that are refundable if the customer cancels the contract according to the contract terms. Contract liabilities have been historically low and are generally recorded as current liabilities on our consolidated financial statements when the time to fulfill the performance obligations under terms of our contracts is less than one year. We have no Long-term contract liabilities which would represent the amount of payments received in excess of revenue earned, including those that are refundable, when the time to fulfill the performance obligation is greater than one year.

 

 
18

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

  

Practical Expedients and Exemptions:

 

We have elected certain practical expedients and policy elections as permitted under ASC Topic 606 as follows:

 

·

We applied the transitional guidance to contracts that were not complete at the date of our initial application of ASC Topic 606 on January 1, 2018.

 

 

·

We adopted the practical expedient related to not adjusting the promised amount of consideration for the effects of a significant financing component if the period between transfer of product and customer payment is expected to be less than one year at the time of contract inception;

 

 

·

We made the accounting policy election to not assess promised goods or services as performance obligations if they are immaterial in the context of the contract with the customer;

 

 

·

We made the accounting policy election to exclude any sales and similar taxes from the transaction price; and

 

 

·

We adopted the practical expedient not to disclose the value of unsatisfied performance obligations for contracts with an original expected length of one year or less.

 

Cost of Revenues

 

Cost of revenues represents costs directly related to the production, manufacturing and freight-in of the Company’s product inventory purchased from third-party manufacturers.

 

Income Taxes

 

The Company accounts for income tax using the liability method prescribed by ASC 740, “Income Taxes”. Under this method, deferred tax assets and liabilities are determined based on the difference between the financial reporting and tax bases of assets and liabilities using enacted tax rates that will be in effect in the year in which the differences are expected to reverse. The Company records a valuation allowance to offset deferred tax assets if based on the weight of available evidence, it is more-likely-than-not that some portion, or all, of the deferred tax assets will not be realized. The effect on deferred taxes of a change in tax rates is recognized as income or loss in the period that includes the enactment date.

 

The Company follows the accounting guidance for uncertainty in income taxes using the provisions of ASC 740 ”Income Taxes”. Using that guidance, tax positions initially need to be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. As of January 31, 2020, and April 30, 2019, the Company had no uncertain tax positions that qualify for either recognition or disclosure in the financial statements. The Company recognizes interest and penalties related to uncertain income tax positions in other expense. However, no such interest and penalties were recorded for the three and nine months ended January 31, 2020 and 2019, respectively.

 

 
19

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

Marketing and Advertising Costs

 

Marketing and advertising costs are expensed as incurred.

 

The Company recognized $2,257 and $1,305 in marketing and advertising costs during the three months ended January 31, 2020 and 2019, respectively, and are included as a component of general and administrative expense on the consolidated statements of operations.

 

The Company recognized $6,033 and $8,489 in marketing and advertising costs during the nine months ended January 31, 2020 and 2019, respectively, and are included as a component of general and administrative expense on the consolidated statements of operations.

 

Stock-Based Compensation

 

We account for our stock-based compensation under ASC 718 “Compensation – Stock Compensation” using the fair value-based method. Under this method, 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. This guidance establishes standards for the accounting for transactions in which an entity exchanges it equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity’s equity instruments or that may be settled by the issuance of those equity instruments.

 

We use the fair value method for equity instruments granted to non-employees and use the Black-Scholes model for measuring the fair value of options. The stock based fair value compensation is determined as of the date of the grant or the date at which the performance of the services is completed (measurement date) and is recognized over the vesting periods.

 

When determining fair value, the Company considers the following assumptions in the Black-Scholes model:

 

·

Exercise price,

·

Expected dividends,

·

Expected volatility,

·

Risk-free interest rate,

·

Expected life of option; and

·

Expected forfeiture rate

     

 
20

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

There were no stock option grants during the three and nine months ended January 31, 2020 and 2019, respectively.

 

Additionally, there were no stock options issued, outstanding or exercisable as of January 31, 2020 and April 30, 2019, respectively.

 

Common stock awards

 

The Company may grant common stock awards to non-employees in exchange for services provided. The Company measures the fair value of these awards using the fair value of the services provided or the fair value of the awards granted, whichever is more reliably measurable. The fair value measurement date of these awards is generally the date the performance of services is complete. The fair value of the awards is recognized on a straight-line basis as services are rendered. The share-based payments related to common stock awards for the settlement of services provided by non-employees is recorded in accordance with ASU 2018-07 (June 2018) on the consolidated statement of operations in the same manner and charged to the same account as if such settlements had been made in cash.

 

There were no stock awards granted during the three and nine months ended January 31, 2020 and 2019, respectively.

 

Stock Warrants

 

In connection with certain financing, consulting and collaboration arrangements, the Company may issue warrants to purchase shares of its common stock. The outstanding warrants are standalone instruments that are not puttable or mandatorily redeemable by the holder and are classified as equity awards. The Company measures the fair value of the awards using the Black-Scholes option pricing model as of the measurement date. Warrants issued in conjunction with the issuance of common stock are initially recorded at fair value as a reduction in additional paid-in capital of the common stock issued. All other warrants are recorded at fair value as expense over the requisite service period or at the date of issuance if there is not a service period.

 

There were no warrants grants during the three and nine months ended January 31, 2020 and 2019, respectively. Additionally, there were no warrants issued, outstanding or exercisable as of January 31, 2020 and April 30, 2019, respectively.

 

Basic and diluted loss per share

 

Pursuant to ASC 260-10-45, basic loss per common share is computed by dividing net loss by the weighted average number of shares of common stock outstanding for the periods presented. Diluted loss per share is computed by dividing net loss by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during the period. Potentially dilutive common shares may consist of common stock issuable for stock options and warrants (using the treasury stock method), convertible notes and common stock issuable. These common stock equivalents may be dilutive in the future.

  

 
21

Table of Contents

  

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

The following potentially dilutive equity securities outstanding as of January 31, 2020 and 2019 were not included in the computation of dilutive loss per common share because the effect would have been anti-dilutive:

 

 

 

January 31, 2020

 

 

January 31, 2019

 

 

 

 

 

 

 

 

Convertible notes (P&I)

 

 

3,102,559,071

 

 

 

7,931,942,735

 

 

Related Parties

 

Parties are considered to be related to the Company if the parties, directly or indirectly, through one or more intermediaries, control, are controlled by, or are under common control with the Company. Related parties also include principal owners of the Company, its management, members of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal with if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests.

 

Recently Issued Accounting Standards

 

Changes to accounting principles are established by the FASB in the form of ASUs to the FASB’s Codification. We consider the applicability and impact of all ASUs on our financial position, results of operations, cash flows, or presentation thereof. Described below are ASUs that are not yet effective, but may be applicable to our financial position, results of operations, cash flows, or presentation thereof. ASUs not listed below were assessed and determined to not be applicable to our financial position, results of operations, cash flows, or presentation thereof.

 

Recently Adopted Accounting Pronouncements

 

In February 2016, the FASB issued ASU 2016-02 (with amendments issued in 2018), which changes the accounting for leases and requires expanded disclosures about leasing activities. This new guidance also requires lessees to recognize a ROU asset and a lease liability at the commencement date for all leases with terms greater than twelve months. Accounting by lessors is largely unchanged. ASU 2016-02 is effective for fiscal periods beginning after December 15, 2018. We adopted ASU 2016-02 on January 1, 2019 using the modified retrospective optional transition method. Thus, the standard was applied starting January 1, 2019 and prior periods were not restated.

  

 
22

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

We applied the package of practical expedients permitted under the transition guidance. As a result, we did not reassess the identification, classification and initial direct costs of leases commencing before the effective date. We also applied the practical expedient to not separate lease and non-lease components to all new leases as well as leases commencing before the effective date. See Note 5.

 

In January 2017, the FASB issued ASU 2017-04, “Simplifying the Test for Goodwill Impairment.” This guidance simplifies how an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test. Instead, if the carrying amount of a reporting unit exceeds its fair value, an impairment loss will be recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to the reporting unit. ASU 2017-04 is effective for fiscal periods beginning after December 31, 2019.

Early adoption is permitted. We adopted ASU 2017-04 and it did not have a material impact on our consolidated financial statements.

 

In June 2018, the FASB issued ASU 2018-07, “Improvements to Non-employee Share-Based Payment Accounting.” This guidance expands the scope of Topic 718 “Compensation - Stock Compensation” to include share-based payment transactions for acquiring goods and services from non-employees, but excludes awards granted in conjunction with selling goods or services to a customer as part of a contract accounted for under ASC 606, “Revenue from Contracts with Customers.” The adoption of ASU 2018-07 did not have a material impact on our consolidated financial statements.

 

In August 2018, the FASB issued ASU 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework Changes to the Disclosure Requirements for Fair Value Measurement”, to modify the disclosure requirements on fair value measurements in Topic 820, Fair Value Measurement, based on the concepts in the Concepts Statement, including the consideration of costs and benefits. The amendments in this Update are effective for all entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. The Company adopted ASU 2018-13 during the quarter ended January 31, 2020 and its adoption did not have any material impact on the Company’s consolidated financial statements.

 

In August 2018, the FASB issued ASU 2018-15, “Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract,” which amends ASC 350-40, “Intangibles - Goodwill and Other - Internal-Use Software.” The ASU aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software and requires the capitalized implementation costs to be expensed over the term of the hosting arrangement. The accounting for the service element of a hosting arrangement that is a service contract is not affected. ASU 2018-15 is effective for fiscal periods beginning after December 15, 2019, and interim periods within those fiscal years. The adoption of ASU 2018-15, effective January 1, 2019, did not have a material impact on our consolidated financial statements.

  

 
23

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

Recent Accounting Updates Not Yet Effective

 

In December 2019, the FASB issued ASU 2019-12, “Simplifying the Accounting for Income Taxes.” This guidance, among other provisions, eliminates certain exceptions to existing guidance related to the approach for intraperiod tax allocation, the methodology for calculating income taxes in an interim period and the recognition of deferred tax liabilities for outside basis differences. This guidance also requires an entity to reflect the effect of an enacted change in tax laws or rates in its effective income tax rate in the first interim period that includes the enactment date of the new legislation, aligning the timing of recognition of the effects from enacted tax law changes on the effective income tax rate with the effects on deferred income tax assets and liabilities. Under existing guidance, an entity recognizes the effects of the enacted tax law change on the effective income tax rate in the period that includes the effective date of the tax law. ASU 2019-12 is effective for interim and annual periods beginning after December 15, 2020, with early adoption permitted. We are currently evaluating the impact of this guidance.

 

In June 2016, the FASB issued ASU 2016-13, “Measurement of Credit Losses on Financial Instruments.” This guidance updates existing guidance for measuring and recording credit losses on financial assets measured at amortized cost by replacing the “incurred loss” model with an “expected loss” model. Accordingly, these financial assets will be presented at the net amount expected to be collected. ASU 2016-13 is effective for fiscal years beginning after December 15, 2019. Early adoption is permitted. We do not expect the adoption of ASU 2016-13 will have a material impact on our consolidated financial statements.

 

Note 3 – Property and Equipment

 

Property and equipment consisted of the following:

 

 

 

 

 

 

 

 

 

Estimated Useful

 

 

 

January 31, 2020

 

 

April 30, 2019

 

 

Lives (Years)

 

 

 

 

 

 

 

 

 

 

 

Furniture and fixtures

 

$ -

 

 

$ 9,656

 

 

5 - 7

 

Computers and office equipment

 

 

-

 

 

 

4,226

 

 

3 - 5

 

Leasehold improvements

 

 

-

 

 

 

1,775

 

 

Life of lease

 

 

 

 

-

 

 

 

15,657

 

 

 

 

Accumulated depreciation

 

 

-

 

 

 

(9,383 )

 

 

 

Total propery and equipment - net

 

$ -

 

 

$ 6,274

 

 

 

 

 

Depreciation expense for the three months ended January 31, 2020 and 2019 was $0 and $984, respectively.

  

 
24

Table of Contents

  

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

  

Depreciation expense for the nine months ended January 31, 2020 and 2019 was $0 and $4,111, respectively.

 

On May 1, 2019, the Company recorded an impairment loss of $6,274. See Note 5 regarding related ROU lease liability termination.

 

Note 4 – Debt

 

Convertible Notes Payable

 

The Company has issued numerous convertible promissory notes. In certain cases, these notes contained conversion features that require a discount to the market price based upon a formula using the Company’s stock prices. The Company has determined that each convertible promissory note conversion feature is indexed to the Company’s stock, which is an input to a fair value measurement of a fixed-for-fixed option on equity shares. Thus, the conversion feature of the notes meets the scope exception under FASB Accounting Standards Codification (“ASC”) 815-40-15-7 and treatment under ASC 470-20 – “Debt with Conversion and Other Options” is appropriate.

 

The following represents a summary of the Company’s lenders, key terms of the debt and outstanding balances at January 31, 2020 and April 30, 2019, respectively.

 

Lenders

 

RDW Capital, LLC (“RDW”) - Convertible Notes (6 Notes)

 

Term of Convertible Notes

 

Approximately 6 months

Maturity Dates

 

September 10, 2016 – October 31, 2018

Interest Rate

 

8%

Default Interest Rate

 

24%

Collateral

 

Unsecured

Conversion Discount

 

60% of the lowest trading price twenty (20) days immediately preceding conversion

Conversion Restriction

 

Ownership cannot exceed 4.99%

Prepayment Penalty (P&I)

 

130%

Default Penalty (P&I)

 

150%

Common Share Reserve

 

Three (3) times the possible shares needed upon conversion

 

Effective May 1, 2019, the lender amended the conversion price for all outstanding notes to a fixed price of $0.0003. As a result of this amendment, the Company determined that the present value of the cash flows of the outstanding debt were similar (less than 10%) to the present value of the cash flows of the new debt.

  

 
25

Table of Contents

  

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

  

The Company had no debt issuance costs left to amortize from the prior outstanding, in-default notes. Additionally, in connection with the change in conversion price, there were no fees paid to the lender or other third parties. The change in terms (conversion price fixed at $0.0003) resulted in a debt modification, accordingly, there is no effect for financial reporting.

 

Additionally, on May 1, 2019, the lenders amended all of their 8% convertible promissory notes previously outstanding as well as those issued after May 1, 2019 to suspend the default provision which would allow for a default penalty of 150% on the outstanding principal and accrued interest at the time of default and upon the lender accelerating the amounts due. The notes, while in default, have not been accelerated for payment. The lender has reserved the right to reinstate the default provision at their discretion.

 

Power Up Lending Group Ltd. (“Power Up”) - Convertible Notes (3 Notes)

 

Term of Convertible Notes

 

Approximately 9 months

Maturity Dates

 

November 16, 2017 – December 15, 2018

Interest Rate

 

12%

Default Interest Rate

 

22%

Collateral

 

Unsecured

Conversion Discount

 

61% of the average of the lowest two (2) trading prices twenty (20) days immediately preceding conversion

Conversion Restriction #1

 

Ownership cannot exceed 4.99%

Conversion Restriction #2

 

Not convertible until 180 days after issuance of convertible note

Prepayment Penalty (P&I)

 

115% - 140% (within 1st 180 days of note being outstanding)

Default Penalty (P&I)

 

150%

Common Share Reserve

 

N/A

   

 
26

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

Adar Bays, LLC (“Adar”) - Convertible Note (1 Note)

 

Term of Convertible Notes

 

Approximately 12 months

Maturity Dates

 

March 5, 2018 – March 5, 2019

Interest Rate

 

8%

Default Interest Rate

 

24%

Collateral

 

Unsecured

Conversion Discount

 

60% of the lowest trading price twenty (20) days immediately preceding conversion

Conversion Restriction

 

Not convertible until 180 days after issuance of convertible note

Prepayment Penalty (P&I)

 

N/A

Default Penalty (P&I)

 

N/A

Common Share Reserve

 

Three (3) times the possible shares needed upon conversion

 

Red Diamond Partners, LLC (“Red”) – Convertible Notes (12 Notes)

 

Issuance Date of Convertible Notes

 

October 11, 2019 – July 23, 2020

Term of Convertible Notes

 

Approximately 6 months

Maturity Dates

 

April 11, 2020 – January 23, 2021

Gross Proceeds

 

$211,806

Interest Rate

 

8%

Default Interest Rate

 

24%

Collateral

 

Unsecured

Conversion Feature

 

Fixed at $0.0003

Conversion Restriction

 

Ownership cannot exceed 4.99%

Prepayment Penalty (P&I)

 

130%

Default Penalty (P&I)

 

150%

Common Share Reserve

 

Three (3) times the possible shares needed upon conversion

  

 
27

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

Red Diamond Partners, LLC (“Red”) – Term Note (1 Note)

 

Issuance Date of Note

 

October 11, 2019

Term of Note

 

Approximately 6 months

Maturity Date

 

April 11, 2020

Gross Proceeds

 

$27,500

Interest Rate

 

5%

Default Interest Rate

 

24%

Collateral

 

5,000,000 shares, Series A, Redeemable Preferred Stock – all held by the Company’s CEO

Conversion Feature

 

None

Conversion Restriction

 

N/A

Prepayment Penalty (P&I)

 

130%

Default Penalty (P&I)

 

N/A

Common Share Reserve

 

N/A

 

As of August 24, 2020, the term note of $27,500 was in default.

 

The lender has not called this debt and is not seeking to foreclose on the collateral and obtain the 5,000,000 shares of Series A, Redeemable, Preferred Stock. See Note 6.

  

 
28

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

The following is a summary of the Company’s convertible notes and related accrued interest (included as a component of accounts payable and accrued expenses) at January 31, 2020:

    

 

 

 Convertible Notes Payable

 

 

 

 Amounts

 

 

 In-Default

 

Balance - April 30, 2018

 

$ 480,623

 

 

$ 210,000

 

Proceeds

 

 

5,500

 

 

 

 

 

Default Penalties

 

 

63,788

 

 

 

 

 

Conversions

 

 

(110,446 )

 

 

 

 

Balance - April 30, 2019

 

 

439,465

 

 

 

439,465

 

No activity in Quarter 1

 

 

-

 

 

 

 

 

Balance - July 31, 2019

 

 

439,465

 

 

 

439,465

 

Proceeds

 

 

132,856

 

 

 

 

 

Repayments

 

 

(98,710 )

 

 

 

 

Balance - October 31, 2019

 

 

473,611

 

 

 

340,755

 

Proceeds

 

 

42,900

 

 

 

 

 

Repayments

 

 

(33,750 )

 

 

 

 

Gain on Debt Settlements - Net

 

 

(19,200 )

 

 

 

 

Balance - January 31, 2020

 

$ 463,561

 

 

 

287,805

 

      

 

 

Accrued Interest Payable

 

 

 

Amounts

 

 

In‐Default

 

Balance - April 30, 2018

 

$ 62,281

 

 

$ 62,281

 

Interest Expense - Net

 

 

103,992

 

 

 

 

 

Conversions

 

 

(16,637 )

 

 

 

 

Balance - April 30, 2019

 

 

149,636

 

 

 

149,636

 

Interest Expense - Net

 

 

(2,637 )

 

 

 

 

Balance - July 31, 2019

 

 

146,999

 

 

 

146,999

 

Interest Expense - Net

 

 

24,875

 

 

 

 

 

Repayments

 

 

(2,040 )

 

 

 

 

Balance - October 31, 2019

 

$ 169,834

 

 

 

169,272

 

Interest Expense - Net

 

 

21,188

 

 

 

 

 

Gain on Debt Settlements - Net

 

 

(41,857 )

 

 

 

 

Balance - January 31, 2020

 

$ 149,165

 

 

 

145,013

 

  

 
29

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

Convertible Note Settlements

 

(A) Power Up Lending Group Ltd.

 

 

On October 8, 2019, the Company executed a settlement agreement for $60,000. All outstanding notes and accrued interest totaling $129,938 were paid in three installments:

 

 

1.

October 11, 2019 for $30,000,

 

2.

October 24, 2019 for $15,000; and

 

3.

November 19, 2019 for $15,000

 

For the fiscal year end April 30, 2020, the Company recognized a gain on debt settlement (principal and interest) of $69,938.

 

(B) Adar Bays, LLC

 

On October 3, 2019, the Company executed a settlement agreement for $74,750. All outstanding notes and accrued interest totaling $65,619 were paid in three installments:

 

 

1.

October 11, 2019 for $37,000,

 

2.

October 24, 2019 for $18,750; and

 

3.

November 26, 2019 for $18,750

 

For the fiscal year end April 30, 2020, the Company recognized a loss on debt settlement (principal and interest) of $8,881.

 

Gain on debt settlement – net, related to convertible notes and related accrued interest for the fiscal year end April 30, 2020 was $61,057.

 

Loan Settlement

 

On September 4, 2019, the Company executed a settlement agreement with Strategic Funding Source, Inc. for $27,226. The outstanding balance of the loan was $28,200. Payment was made on October 18, 2019.

 

For the fiscal year end April 30, 2020, the Company recognized a gain on debt settlement (principal and interest) of $974.

 

Total gain on debt settlement – net, related to convertible notes and related accrued interest and the loan above for the fiscal year end April 30, 2020 was $62,031, of which $61,057 was recognized during the nine months ended January 31, 2020.

  

 
30

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

   

Note 5 – Commitments and Contingencies

 

Product Warranties

 

The Company’s manufacturer(s) provide the Company with a 2-year warranty. The Company products are sold with a 1-year manufacturer’s warranty. The Company offers a 1-year extended warranty for a fee. The extended warranty expires at the end of the second year from the date of purchase with warranty costs during the two-year period being born by the manufacturer. As a result, the Company has no, or limited warranty liability exposure.

 

Right of Use Assets and Liabilities (“ROU”)

 

In February 2016, the FASB issued ASU No. 2016-02 (“ASC 842”), “Leases”, to require lessees to recognize all leases, with certain exceptions, on the balance sheet, while recognition on the statement of operations will remain similar to current lease accounting. Subsequently, the FASB issued ASU No. 2018-10, “Codification Improvements to Topic 842”, “Leases”, ASU No. 2018-11, “Targeted Improvements”, ASU No. 2018-20, “Narrow-Scope Improvements for Lessors”, and ASU 2019-01, “Codification Improvements”, to clarify and amend the guidance in ASU No. 2016-02. ASC 842 eliminates real estate-specific provisions and modifies certain aspects of lessor accounting. This standard is effective for interim and annual periods beginning after December 15, 2018, with early adoption permitted. The Company early adopted the provisions of ASC 842 during the fiscal year ended April 30, 2018.

 

On November 15, 2017, the Company entered into a lease for office space. The lease expires on November 30, 2020 and includes an option to extend the lease an additional term of three years.

 

During fiscal year 2018, the Company determined the ROU Asset and lease liability to be $51,063 which compares to the total, undiscounted cash flow payments of the initial three-year term of $61,200. As of April 30, 2018, since the right of use asset and lease liability were the same, no adjustment to retained earnings was required. The company determined that there was no discount rate implicit in the lease. Thus, the Company used its incremental borrowing rate of 12% to discount the lease payments in the determination of the ROU asset and related lease liability.

 

Rent is $1,650 per month and is increased each anniversary by 3%. The Company paid a $1,650 security deposit. In connection with the lease termination noted below, the $1,650 deposit was recognized as rent expense on May 1, 2019.

  

 
31

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

On May 1, 2019, the Company and its landlord mutually agreed to terminate the outstanding lease. The following summarizes the lease termination:

  

Operating lease assets - termination date - May 1, 2019

 

$ 29,208

 

Operating lease liabilities - termination date - May 1, 2019

 

 

29,811

 

Operating lease asset and (liability) - net - termination date May 1, 2019

 

 

(603 )

Gain on lease termination

 

 

603

 

Operating lease asset and liability - net - January 31, 2020

 

$ -

 

 

We recognized lease expense on a straight-line basis over the term of our operating leases, as reported within “general and administrative” expense on the accompanying Consolidated Statements of Operations.

 

During the three months ended January 31, 2020 and 2019, operating lease expense was $0 and $5,100, respectively.

 

During the nine months ended January 31, 2020 and 2019, operating lease expense was $0 and $15,300, respectively.

 

NOTE 6 – SERIES A, REDEEMABLE PREFERRED STOCK – RELATED PARTY

 

At January 31, 2020 and April 30, 2019, respectively, there were 5,000,000 shares of $0.0001 par value, Series A, Redeemable Preferred Stock outstanding held by the Company’s Chief Executive Officer (“CEO”). The Preferred Stock pays no dividends and has no conversion rights into common stock. Each share of Preferred Stock is entitled to 200 votes per share and is redeemable in whole, but not in part, at the option of the holder for $0.0001 per share. Due to the redemption feature being at the option of the holder, the Company classifies the purchase price in the temporary equity section of the balance sheet.

 

See Note 4 regarding these 5,000,000 shares serving as collateral for a debt issuance to Red Diamond Partners, LLC (“Red”) on October 11, 2019 for $27,500.

   

 
32

Table of Contents

  

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

NOTE 7 – REVENUES

 

All of the Company’s revenues are derived from business in North America. The following tables disaggregate our revenue by major product line, types of customers, and timing of revenue recognition for the nine months ended January 31, 2020 and 2019, respectively:

 

 

 

January 31, 2020

 

 

January 31, 2019

 

Major Product Lines

 

 Revenue

 

 

% of Revenues

 

 

 Revenue

 

 

% of Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cameras

 

$ 30,194

 

 

 

69 %

 

$ 82,511

 

 

 

54 %

Accessories

 

 

13,300

 

 

 

31 %

 

 

59,959

 

 

 

39 %

Software

 

 

-

 

 

 

-

 

 

 

11,060

 

 

 

7 %

Total Net Revenue

 

$ 43,494

 

 

 

100 %

 

$ 153,530

 

 

 

100 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Types of Customers

 

 Revenue

 

 

% of Revenues

 

 

 Revenue

 

 

% of Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal

 

$ 3,480

 

 

 

8 %

 

$ 13,818

 

 

 

9 %

State and Local

 

 

39,145

 

 

 

90 %

 

 

138,177

 

 

 

90 %

Non-government

 

 

870

 

 

 

2 %

 

 

1,535

 

 

 

1 %

 

 

$ 43,494

 

 

 

100 %

 

$ 153,530

 

 

 

100 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Timing of Revenue Recognition

 

 Revenue

 

 

% of Revenues

 

 

 Revenue

 

 

% of Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transferred at a point in time

 

$ 43,494

 

 

 

100 %

 

$ 153,530

 

 

 

100 %

Transferred over time

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

$ 43,494

 

 

 

100 %

 

$ 153,530

 

 

 

100 %

   

 
33

Table of Contents

 

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

NOTE 8 - STOCKHOLDER’S DEFICIT

 

January 31, 2020

 

During the nine months ended January 31, 2020, the Company’s CEO forgave accrued payroll of $18,523. Since the forgiveness occurred with a related party, accordingly, there can be no gain or loss, this results in a contribution to equity.

 

January 31, 2019

 

During the nine months ended January 31, 2019, the Company had the following activity:

 

·

On May 17, 2018, the Company filed its Amended Articles of Incorporation which increased its authorized common stock to 20,000,000,000 shares and its Series A Preferred to 20,000,000 shares, with no changes in par value. The increase in the common stock was made necessary because of the reserves required by the Company’s holders of convertible notes,

·

Issued 646,768,535 shares of common stock in satisfaction of loan debt and related accrued interest, having a fair value of $115,290; and

·

Recorded a debt discount of $108,266 on convertible promissory notes due to a beneficial conversion feature.

 

NOTE 9 – RELATED PARTY TRANSACTIONS

 

Shareholder advances (repayments)

 

From time to time, the Company receives advances from and repays such advances to the Company’s CEO for working capital purposes and to repay indebtedness. The advances are non-interest bearing, unsecured and due on demand.

 

January 31, 2020

 

During the nine months ended January 31, 2020, the Company repaid $2,500, resulting in an outstanding balance of $12,150.

 

January 31, 2019

 

During the nine months ended January 31, 2019, the Company received proceeds of $7,000.

  

 
34

Table of Contents

  

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

NOTE 10 - SUBSEQUENT EVENTS

 

The following is a summary of the Company’s convertible notes payable and related accrued interest (included as a component of accounts payable and accrued expenses) for the fiscal year end April 30, 2020 and July 31, 2020:

   

 

 

Convertible Notes Payable

 

 

 

 Amounts 

 

 

 In-Default 

 

Balance - April 30, 2018

 

$ 480,623

 

 

$ 210,000

 

Proceeds

 

 

5,500

 

 

 

 

 

Default Penalties

 

 

63,788

 

 

 

 

 

Conversions

 

 

(110,446 )

 

 

 

 

Balance - April 30, 2019

 

 

439,465

 

 

 

439,465

 

No activity in Quarter 1

 

 

-

 

 

 

 

 

Balance - July 31, 2019

 

 

439,465

 

 

 

439,465

 

Proceeds

 

 

132,856

 

 

 

 

 

Repayments

 

 

(98,710 )

 

 

 

 

Balance - October 31, 2019

 

 

473,611

 

 

 

340,755

 

Proceeds

 

 

42,900

 

 

 

 

 

Repayments

 

 

(33,750 )

 

 

 

 

Gain on Debt Settlements - Net

 

 

(19,200 )

 

 

 

 

Balance - January 31, 2020

 

 

463,561

 

 

 

287,805

 

No activity in Quarter 4

 

 

-

 

 

 

 

 

Balance - April 30, 2020

 

 

463,561

 

 

 

420,661

 

Proceeds

 

 

36,050

 

 

 

 

 

Balance - July 31, 2020

 

$ 499,611

 

 

$ 491,061

 

  

 
35

Table of Contents

  

FORCE PROTECTION VIDEO EQUIPMENT CORP. AND SUBSIDIARY

CONDENSED NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

JANUARY 31, 2020 

 

 

 

 Accrued Interest Payable

 

 

 

 Amounts  

 

 

 In-Default

 

Balance - April 30, 2018

 

$ 62,281

 

 

$ 62,281

 

Interest Expense - Net

 

 

103,992

 

 

 

 

 

Conversions

 

 

(16,637 )

 

 

 

 

Balance - April 30, 2019

 

 

149,636

 

 

 

149,636

 

Interest Expense - Net

 

 

(2,637 )

 

 

 

 

Balance - July 31, 2019

 

 

146,999

 

 

 

146,999

 

Interest Expense - Net

 

 

24,875

 

 

 

 

 

Repayments

 

 

(2,040 )

 

 

 

 

Balance - October 31, 2019

 

 

169,834

 

 

 

169,272

 

Interest Expense - Net

 

 

21,188

 

 

 

 

 

Gain on Debt Settlements - Net

 

 

(41,857 )

 

 

 

 

Balance - January 31, 2020

 

 

149,165

 

 

 

145,013

 

Interest Expense - Net

 

 

21,941

 

 

 

 

 

Balance - April 30, 2020

 

$ 171,106

 

 

$ 168,935

 

   

 
36

Table of Contents

 

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

 

Forward Looking Statements

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our condensed financial statements and related notes appearing elsewhere in this Quarterly Report on Form 10-Q and our April 30, 2019 Annual Report on Form 10-K.

 

This Quarterly Report on Form 10-Q contains forward-looking statements. All statements other than statements of historical facts contained in this Quarterly Report on Form 10-Q, including statements regarding our future results of operations and financial position, business strategy and plans and our objectives for future operations, are forward-looking statements. The words “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect” and similar expressions are intended to identify forward-looking statements. We have based these forward-looking statements largely on our estimates of our financial results and our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives, and financial needs. These forward-looking statements are subject to several risks, uncertainties, and assumptions. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties and assumptions, the forward-looking events and circumstances discussed in this Quarterly Report on Form 10-Q may not occur and actual results could differ materially and adversely from those anticipated or implied in the forward-looking statements.

 

You should not rely upon forward-looking statements as predictions of future events. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee that the future results, levels of activity, performance or events and circumstances reflected in the forward-looking statements will be achieved or occur. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of the forward-looking statements. We undertake no obligation to update publicly any forward-looking statements for any reason after the date of this Quarterly Report on Form 10-Q to conform these statements to actual results or to changes in our expectations.

 

You should read this Quarterly Report on Form 10-Q and the documents that we reference in this Quarterly Report on Form 10-Q and have filed with the Securities and Exchange Commission (the “SEC”) with the understanding that our actual future results, levels of activity, performance and events and circumstances may be materially different from what we expect.

 

As used herein, the “Company,” “our,” “we,” or “us” and similar terms refers to Enhance-Your-Reputation.com, Inc. unless the context indicates otherwise.

 

Overview

 

The Company is in the business of selling video and audio capture devices initially targeted to law enforcement agencies. The Company has established a web site at www.forceprovideo.com whereby customers can view the Company’s products and place orders. We believe that given recent current events between law enforcement agencies and the public, which has been widely reported by the media, there is a significant market opportunity for the Company’s products.

 

 
37

Table of Contents

  

Products

 

Our video and audio capture devices are compact, ergonomic, tamperproof, and designed to capture HD video and/or audio on demand enabling our customers to capture content while engaged in a wide range of activity. We also sell accessories that enhance the functionality and versatility of our products, including mounts, such as the helmet, handlebar, roll bar and tripod mounts, as well as mounts that enable users to wear the camera on their bodies, such as the wrist housing, chest harness and head strap. Other accessories include spare batteries, charging accessories and memory drives. Our products are marketed primarily to law enforcement due to their unique need to capture important events in the course of their duties.

 

Our primary hardware products consist of our undercover surveillance devices which are restricted sales items to law enforcement agencies, the LE10 Law Enforcement Video Recorder, the LE15 and LE50 and the Recon 2000 HD Body Cams and evidence software as well as the SC1 Sunglass Camera.

 

Distribution

 

Customers purchase products from our website and by telephone order. All products are shipped from our manufacturer to our facility in North Carolina where we process and ship product to our customers using Federal Express or United Parcel Services. Customers pay all shipping charges.

 

Marketing

 

Currently, our sales and marketing efforts include print marketing catalogs featuring our products to state and local law enforcement agencies. We create and deliver brochures and catalogs to state and local law enforcement, every four (4) weeks, using U.S. Mail.

 

Results of Operations

 

As of January 31, 2020, we had total assets of $1,497 and total liabilities of $711,220. Since our inception to January 31, 2020, we have an accumulated a deficit of $4,579,404. We anticipate that we will continue to incur losses for the foreseeable future. Our financial statements have been prepared assuming that we will continue as a going concern. We expect we will require additional capital to meet our long term operating requirements. We expect to raise additional capital through the sale of equity or debt securities.

 

 
38

Table of Contents

 

Three and Nine Months Ended January 31, 2020, compared to the Three and Nine Months ended January 31, 2019.

 

 

 

For the Three Months Ended January 31,

 

 

 

 

 

 

 

 

 

2020

 

 

2019

 

 

$ Change

 

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

8,451

 

 

$

38,179

 

 

$

(29,728

)

 

 

-78

%

1

Gross profit (loss)

 

$

4,905

 

 

$

24,753

 

 

$

(19,848

)

 

 

-80

%

2

General and administrative expenses

 

$

13,471

 

 

$

42,323

 

 

$

(28,852

)

 

 

-68

%

3

Total other income (expense) - net

 

$

39,252

 

 

$

(45,752

)

 

$

85,004

 

 

 

-186

%

4

 

 

1

Revenues decreased due to lack of expected sales and a reduction in marketing and advertising.

 

 

 

 

2

The gross loss in 2019 was related to cost of revenues in the ordinary course of business as well as the impairment of inventory of $448. Overall, however, in 2020, there was a decrease in the volume of higher margin products. Additionally, during the three months ended January 31, 2020, the Company stopped carrying inventory, and as a result, only had cost of revenues related to items purchased and immediately sold, thus reflecting a gross profit. The Company does not have sufficient cash resources to keep inventory on hand, which prevents the Company from making potential sales. The Company anticipates fluctuations in the mix of its product sales and expects its gross margin to fluctuate due to changes in product mix.

 

 

 

 

3

General and administrative costs include costs related to personnel, professional fees, travel and entertainment, public company costs, product development, insurance, and other office related costs. The decrease is primarily due to decreased professional, personnel, and travel costs as business has slumped. Additionally, sales and marketing costs include costs to promote and sell our products. Sales and marketing costs during the three months ended January 31, 2020 and 2019 were $2,257 and $1,305, respectively. The increase of $952 coincides with the Company’s lack of available cash resources to maintain sufficient spending in this area.

 

 

 

 

4

Other income and expense during 2019, primarily consisted of interest expense on the Company's debt as well the accretion of debt discount on various convertible promissory notes. While in 2020, the Company continued to reflect interest on its debt, the Company also recognized a gain on debt settlement of $61,057 related to the elimination of certain convertible debt instruments and related accrued interest. All convertible debt that contained debt discounts had been fully accreted as of April 30, 2019.

 

 
39

Table of Contents

  

 

 

For the Nine Months Ended January 31,

 

 

 

 

 

 

 

2020

 

 

2019

 

 

$ Change

 

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$ 43,494

 

 

$ 153,530

 

 

$ (110,036 )

 

 

-72 % 5

Gross profit (loss)

 

$ 24,019

 

 

$ (24,881 )

 

$ 48,900

 

 

 

-197 % 6

General and administrative expenses

 

$ 32,316

 

 

$ 205,737

 

 

$ (173,421 )

 

 

-84 % 7

Total other income (expense) - net

 

$ 2,180

 

 

$ (195,914 )

 

$ 198,094

 

 

 

-101 % 8

 

 

5

Revenues decreased due to lack of expected sales and a reduction in marketing and advertising.

 

 

 

 

6

The gross loss in 2019 was related to cost of revenues in the ordinary course of business as well as the impairment of inventory of $113,184.Overall, however, in 2020, there was a decrease in the volume of higher margin products.Additionally, during the nine months ended January 31, 2020, the Company stopped carrying inventory, and as a result, only had cost of revenues related to items purchased and immediately sold, thus reflecting a gross profit.The Company does not have sufficient cash resources to keep inventory on hand, which prevents the Company from making potential sales. The Company anticipates fluctuations in the mix of its product sales and expects its gross margin to fluctuate due to changes in product mix.

 

 

 

 

7

General and administrative costs include costs related to personnel, professional fees, travel and entertainment, public company costs, product development, insurance, and other office related costs.The decrease is primarily due to decreased professional, personnel, and travel costs as business has slumped.Additionally, sales and marketing costs include costs to promote and sell our products. Sales and marketing costs during the nine months ended January 31, 2020 and 2019 were $6,033 and $8,489, respectively.The decrease of $2,456 coincides with the Company’s lack of available cash resources to maintain sufficient spending in this area.

 

 

 

 

8

Other income and expense during 2019, primarily consisted of interest expense on the Company's debt as well the accretion of debt discount on various convertible promissory notes. While in 2020, the Company continued to reflect interest on its debt, the Company also recognized a gain on debt settlement of $62,031 related to the elimination of certain convertible debt instruments and related accrued interest and the Strategic Funding loan.All convertible debt that contained debt discounts had been fully accreted as of April 30, 2019. During the nine months ended January 31, 2020, the Company recognized a gain on ROU lease liability termination of $603 and a related impairment charge of $6,274 for the property and equipment that was no longer being used for operations.

 

Liquidity and Working Capital

 

Our principal source of liquidity is cash in the bank. As of January 31, 2020, our current assets totaled $1,497, of which $1,273 was cash on hand. The Company also has accounts receivable of $224. These conditions raise doubt about our ability to continue as a going concern. Management recognizes that in order for us to meet our capital requirements, and continue to operate, additional financing will be necessary. We expect to raise additional funds through private or public equity investment in order to expand the range and scope of business operations. We will try to raise additional funds through private or public equity but there is no assurance that such additional funds will be available for us to finance our operations on acceptable terms, if at all. If we are unable to raise additional capital or generate positive cash flow, it is unlikely that we will be able to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 

For the nine months ended January 31, 2020, net cash flows used in operating activities was $40,194, which primarily related to recognition of prepaid interest of $10,234, impairment of property and equipment of $6,274 and gain on debt settlement of convertible promissory notes and related accrued interest and a note with Strategic Funding of $62,031, compared to net cash used in operating activities of $35,062 for the nine months ended January 31, 2019, which primarily consisted of accretion of debt discount of $120,434 and the impairment of inventory of $113,184.

 

 
40

Table of Contents

 

For the nine months ended January 31, 2020, net cash flows used in investing activities was $0, compared to $0 for the nine months ended January 31, 2019.

 

For the nine months ended January 31, 2020, net cash flows provided by financing activities were $41,070 primarily related to proceeds and repayments of debt and related accrued interest of $41,530 and the repayment of a related party advance for $2,500, compared to the nine months ended January 31, 2019, which reflected net cash provided by financing activities of $28,742, primarily related to proceeds and repayments of debt of $21,742 and proceeds from a shareholder advance of $7,000.

 

During the period October 11, 2019 through July 23, 2020, the Company issued to Red Diamond Partners, LLC, unsecured, 8% convertible notes for $211,806 and a 5% note for $27,500 which is secured by all 5,000,000 issued and outstanding shares of Series A, Redeemable Preferred Stock, held by the Company’s Chief Executive Officer. As of the date these financial statements were issued, the Company was in default on approximately $500,000 of multiple convertible promissory notes and $27,500 in a single term loan note. All related accrued interest under these notes approximating $170,000 is also in default.

 

The note for $27,500, has not been called for payment and to date no action has been taken seeking the underlying collateral of 5,000,000 shares of Series A, Redeemable, Preferred Stock. Should the lender seek the collateral, this would result in a change of control of the Company due to the voting control currently held by the Company’s Chief Executive Officer.

 

Off Balance Sheet Arrangements

 

We have no off-balance sheet arrangements.

 

Recently Issued Accounting Pronouncements

 

See Note 2 to our Condensed Consolidated Financial Statements for more information regarding recent accounting pronouncements and their impact to our condensed consolidated results of operations and financial position.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Disclosure Controls and Procedures

 

As of January 31, 2020, under the direction of the Chief Executive Officer and Chief Financial Officer, the Company evaluated the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rule 13a — 15(e) under the Securities Exchange Act of 1934, as amended. Based on the evaluation of these controls and procedures required by paragraph (b) of Sec. 240.13a-15 or 240.15d-15 the disclosure controls and procedures have been found to be ineffective.

 

The Company maintains a set of disclosure controls and procedures designed to ensure that information required to be disclosed by us in our reports filed under the securities Exchange Act, is recorded, processed, summarized, and reported within the time periods specified by the SEC’s rules and forms. Disclosure controls are also designed with the objective of ensuring that this information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

 

 
41

Table of Contents

 

Management’s assessment of ineffectiveness is due to the following:

 

(1) Lack of segregation of duties. Management has found it necessary to limit the Company’s administrative staffing in order to conserve cash, until the Company’s level of business activity increases. As a result, there is limited segregation of duties amongst the employees, and the Company has identified this as a material weakness in the Company’s internal controls. The Company intends to remedy this material weakness by hiring additional employees and reallocating duties, including responsibilities for financial reporting, among the employees as soon as there are sufficient resources available. However, until such time, this material weakness will continue to exist. Despite the limited number of employees and limited segregation of duties, management believes that the Company is capable of following its disclosure controls and procedures effectively.

 

(2) Lack of in-house US GAAP Expertise. Our current accounting personnel perform adequately in the basic accounting and recordkeeping function. However, our operations and business practices include complex technical accounting issues that are outside the routine basic functions. These technical accounting issues are complex and require significant expertise to ensure that the accounting and reporting are accurate and in accordance with generally accepted accounting principles.

 

(3) Lack of formal documentation. We maintain very informal controls over the billing and invoicing procedures. As a result, invoicing delays have occurred. This is a significant material weakness in the billing cycle because this will cause inaccuracies in the ultimate completion of the sale, which is the collection of cash. Also, sales cutoff complications could arise due to these delays in billing. Bills should be sent to customers as soon as possible to expedite payment and otherwise keep the accounting system current.

 

Changes in internal controls

 

There were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

 
42

Table of Contents

 

PART II- OTHER INFORMATION

 

ITEM 1: LEGAL PROCEEDINGS

 

There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our Company, threatened against or affecting our Company or our Common Stock, in which an adverse decision could have a material adverse effect.

 

ITEM 1A: RISK FACTORS

 

Factors that could cause or contribute to differences in our future financial and operating results include those discussed in the risk factors set forth in Item 1 of our Annual Report on Form 10-K for the year ended April 30, 2019. The risks described in our Form 10-K and this Report are not the only risks that we face. Additional risks not presently known to us or that we do not currently consider significant may also have an adverse effect on the Company. If any of the risks actually occur, our business, results of operations, cash flows or financial condition could suffer.

 

There have been no material changes to the risk factors set forth in Item 1A of our Annual Report on Form 10-K for the year ended April 30, 2019 other than the following:

 

We face risks related to Novel Coronavirus (COVID-19) which could significantly disrupt our research and development, operations, sales, and financial results.

 

Our business could be adversely impacted by the effects of the Novel Coronavirus (COVID-19). In addition to global macroeconomic effects, the Novel Coronavirus (COVID-19) outbreak and any other related adverse public health developments could cause disruption to our operations and sales activities. Our third-party manufacturers, third-party distributors, and our customers have been and will be disrupted by worker absenteeism, quarantines and restrictions on employees’ ability to work, office and factory closures, disruptions to ports and other shipping infrastructure, border closures, or other travel or health-related restrictions which could adversely affect our business, operations and customer relationships. In addition, we have experienced and will experience disruptions to our business operations resulting from quarantines, self-isolations, or other movement and restrictions on the ability of our employees to perform their jobs that may impact our ability to develop and design our products and services in a timely manner or meet required milestones or customer commitments.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

There were no unregistered sales of the Company’s equity securities during the quarter ended January 31, 2020 that were not previously reported in a Current Report on Form 8-K except as listed below. Except where noted, all of the securities discussed in this Part II, Item 2 were all issued in reliance on the exemption under Section 4(a)(2) of the Securities Act.

 

During the nine months ended January 31, 2020, the Company issued no shares of common stock.

 

ITEM 3: DEFAULTS UPON SENIOR SECURITIES

 

At January 31, 2020, the Company was in default on certain convertible notes totaling $287,805 and related accrued interest of $145,013.

 

ITEM 4: MINE SAFETY DISCLOSURES.

 

Not applicable

 

 
43

Table of Contents

 

ITEM 5. OTHER INFORMATION

 

 

A.

On May 1, 2019, the Company and its landlord mutually agreed to terminate the outstanding lease. The Company had an outstanding ROU lease liability of $29,811 at the date of termination resulting in a gain on lease termination of $603.

 

 

 

 

B.

Effective May 1, 2019, RDW Capital, LLC and Red Diamond Partners, LLC (“the lenders”) amended the conversion price for all outstanding notes to a fixed price of $0.0003. As a result of this amendment, the Company determined that the present value of the cash flows of the outstanding debt were similar (less than 10%) to the present value of the cash flows of the new debt.

 

 

 

 

 

The Company had no debt issuance costs left to amortize from the prior outstanding, in-default notes. Additionally, in connection with the change in conversion price, there were no fees paid to the lender or other third parties. The change in terms (conversion price fixed at $0.0003) resulted in a debt modification, accordingly, there is no effect for financial reporting.

 

 

 

 

 

Additionally, on May 1, 2019, the lenders amended all of their 8% convertible promissory notes previously outstanding as well as those issued after May 1, 2019 to suspend the default provision which would allow for a default penalty of 150% on the outstanding principal and accrued interest at the time of default and upon the lender accelerating the amounts due. The notes, while in default, have not been accelerated for payment. The lender has reserved the right to reinstate the default provision at their discretion.

 

 

 

 

 

Finally, on May 1, 2019, the lender has an outstanding, in default, 5% term note for $27,500. The lender has not called this debt and is not seeking to foreclose on the collateral and obtain the 5,000,000 shares of Series A, Redeemable, Preferred Stock.

 

 

 

 

C.

Convertible Note Settlements

 

 

 

 

 

(1) Power Up Lending Group Ltd.

 

 

 

 

 

On October 8, 2019, the Company executed a settlement agreement for $60,000. All outstanding notes and accrued interest totaling $129,938 were paid in three installments:

 

 

 

 

 

(i) October 11, 2019 for $30,000,

 

 

(ii) October 24, 2019 for $15,000; and

 

 

(iii) November 19, 2019 for $15,000

 

 

 

 

 

The Company recognized a gain on debt settlement (principal and interest) of $69,938.

 

 

 

 

 

(2) Adar Bays, LLC

 

 

 

 

 

On October 3, 2019, the Company executed a settlement agreement for $74,750. All outstanding notes and accrued interest totaling $65,619 were paid in three installments:

 

 

 

 

 

(i) October 11, 2019 for $37,000,

 

 

(ii) October 24, 2019 for $18,750; and

 

 

(iii) November 26, 2019 for $18,750

 

 

 

 

 

The Company recognized a loss on debt settlement (principal and interest) of $8,881.

 

 

 

 

 

Gain on debt settlement – net related to convertible notes for the fiscal year end April 30, 2020 was $61,057.

 

 
44

Table of Contents

    

 

D.

Loan Settlement

 

 

 

 

 

On September 4, 2019, the Company executed a settlement agreement with Strategic Funding Source, Inc. for $27,226. The outstanding balance of the loan was $28,200. Payment was made on October 18, 2019.

 

 

 

 

 

For the fiscal year end April 30, 2020, the Company recognized a gain on debt settlement (principal and interest) of $974.

 

 

 

 

 

Total gain on debt settlement – net, related to convertible notes and related accrued interest and the loan above for the fiscal year end April 30, 2020 was $62,031, of which $62,031 was recognized during the nine months ended January 31, 2020.

 

 

 

 

E.

During the Nine months ended January 31, 2020, the Company’s CEO forgave accrued payroll of $18,523. Since the forgiveness occurred with a related party, accordingly there can be no gain or loss, this results in a charge to equity.

 

 

 

 

 

From time to time, the Company receives advances from and repays such advances to the Company’s CEO for working capital purposes and to repay indebtedness. The advances are non-interest bearing, unsecured and due on demand.

 

 

 

 

 

During the Nine months ended January 31, 2020, the Company repaid $2,500, resulting in an outstanding balance of $12,150.

  

ITEM 6. EXHIBITS

 

(a) The exhibits required to be filed herewith by Item 601 of Regulation S-K, as described in the following index of exhibits, are incorporated herein by reference, as follows:

 

Exhibit No. 

Description of Exhibit

3.1

Articles of Incorporation dated March 11, 2011(1)

3.2

Amendment to Articles of Incorporation dated March 28, 2011(1)

3.3

Amendment to Articles of Incorporation dated September 25, 2013(1)

3.4

Amendment to Articles of Incorporation dated January 30, 2015(1)

3.5

Amendment to Articles of Incorporation dated December 1, 2015(1)

3.6

Amendment to Articles of Incorporation filed on January 19, 2016 to increase the authorized common stock outstanding from 50,000,000 to 250,000,000; par value $0.0001 and to create a series of preferred stock consisting of 1,000,000 shares designated as Series A Preferred stock; par value $0.0001(12)

3.7

Amendment to Articles of Incorporation effective September 8, 2016 to increase the authorized common stock outstanding to 750,000,000; par value $0.0001 and increase Series A Preferred stock to 5,000,000; par value $0.0001(7)

3.8

Bylaws(1)

3.9

Amendment to Articles of Incorporation filed on March 31, 2017 to reduce the number of common shares outstanding in a 1:250 reverse stock split(8)

3.10

Amendment to Articles of Incorporation effective December 8, 2017 to increase the authorized common stock outstanding to 2,000,000,000 and increase Series A Preferred stock to 15,000,000(12)

10.1

Securities Purchase Agreement dated November 12, 2015 with RDW Capital, LLC(1)

10.2

First Amended Securities Purchase Agreement dated November 12, 2015 with RDW Capital LLC(1)

10.3

Second Amended Securities Purchase Agreement dated November 12, 2015 with RDW Capital, LLC(1)

10.4

Registration Rights Agreement dated November 12, 2015 with RDW Capital, LLC(1)

10.5

Convertible Promissory Note dated November 12, 2015 held by RDW Capital, LLC(1)

10.6

Convertible Promissory Note dated December 31, 2015 held by RDW Capital, LLC(2)

10.7

Convertible Promissory Note dated March 10, 2016 held by RDW Capital, LLC(5)

10.8

Third Amended Securities Purchase Agreement dated February 17, 2016 with RDW Capital, LLC(1)

10.9

Fourth Amended Securities Purchase Agreement dated February 17, 2016 with RDW Capital, LLC(3)

10.10

Securities Purchase Agreement dated May 9, 2016 with RDW Capital, LLC(4)

10.11

Convertible Promissory Note dated May 13, 2016 held by RDW Capital, LLC(4)

10.12

Convertible Promissory Note dated May 20, 2016 held by RDW Capital, LLC(5)

10.13

Registration Rights Agreement dated May 9, 2016 with RDW Capital, LLC(4)

10.14

Securities Purchase Agreement dated August 22, 2016 with RDW Capital, LLC(6)

10.15

Convertible Promissory Note dated August 22, 2016 held by RDW Capital, LLC(6)

10.16

Securities Purchase Agreement dated September 1, 2016 with RDW Capital, LLC(7)

10.17

 

Convertible Promissory Note dated September 1, 2016 held by RDW Capital, LLC(7)

10.18

 

Registration Rights Agreement dated September 1, 2016 with RDW Capital, LLC(7)

10.19

 

Convertible Promissory Note dated February 6, 2017 held by RDW Capital, LLC(9)

10.20

 

Securities Purchase Agreement dated March 31, 2017 with RDW Capital, LLC(8)

10.21

 

Convertible Promissory Note dated March 30, 2017 held by RDW Capital, LLC(8)

10.22

 

Convertible Promissory Note dated April 26, 2017 held by RDW Capital, LLC(9)

10.23

 

Convertible Promissory Note dated May 30, 2017 held by RDW Capital, LLC(9)

10.24

 

Securities Purchase Agreement dated August 8, 2017 with RDW Capital, LLC(10)

10.25

Convertible Promissory Note dated August 7, 2017 held by RDW Capital, LLC(10)

 

 
45

Table of Contents

  

10.26

 

Securities Purchase Agreement dated October 20, 2017 with Power Up Lending Group, Ltd.(11)

10.27

 

Convertible Promissory Note dated October 20, 2017 with Power Up Lending Group, Ltd.(11)

10.29

 

Employment Agreement Paul Feldman(1)

10.30

 

Shenzen AE Technology Purchase Order(1)

10.31

 

Agreement with Carter, Terry & Company(1)

10.32

 

Convertible Promissory Note dated November 16, 2017 with Power Up Lending Group, Ltd.(13)

10.33

 

Convertible Promissory Note dated January 5, 2018 with Power Up Lending Group, Ltd.(13)

10.34

 

Form of Adar Securities purchase Agreement dated March 5, 2018 with Adar bays , LLC(14)

10.35

 

Form of Convertible Promissory Note dated March 5, 2018 with Adar bays, LLC(14)

10.36

 

Form of Back end Note 1 dated March 5, 2018 with Adar bays, LLC(14)

10.37

 

Form of Back end Note 2 dated March 5, 2018 with Adar bays, LLC(14)

10.38

 

Form of Collateralized Secured Promissory Note 1 dated March 5, 2018 with Adar bays, LLC(14)

10.39

 

Form of Collateralized Secured Promissory Note 2 dated March 5, 2018 with Adar bays, LLC(14)

10.40

 

Securities Purchase Agreement dated March 5, 2018 with Power Up Lending Group, Ltd.(15)

10.41

 

Convertible Promissory Note dated October 20, 2017 with Power Up Lending Group, Ltd.(15)

10.42*

 

ACH Total Receipts Agreement dated June 8, 2018 with Reliant Funding

10.43*

 

Loan Agreement dated September 25, 2018 with Strategic Funding Source, Inc.

10.44

 

Promissory Note dated October 11, 2019 with Red Diamond, LLC

10.45

 

Promissory Note dated October 11, 2019 with Red Diamond, LLC

10.46

 

Promissory Note dated October 11, 2019 with Red Diamond, LLC

10.47

 

Promissory Note dated October 24, 2019 with Red Diamond, LLC

10.48

 

Promissory Note dated November 19, 2019 with Red Diamond, LLC

10.49

 

Promissory Note dated November 26, 2019 with Red Diamond, LLC

10.50

 

Promissory Note dated December 24, 2019 with Red Diamond, LLC

10.51

 

Promissory Note dated January 14, 2020 with Red Diamond, LLC

10.52

 

Promissory Note dated June 18, 2020 with Red Diamond, LLC

10.53

 

Promissory Note dated October 13, 2020 with Red Diamond, LLC

10.54

 

Promissory Note dated October 16, 2020 with Red Diamond, LLC

10.55

 

Promissory Note dated October 23, 2020 with Red Diamond, LLC

31.1 *

 

Certification of Principal Executive Officer and Principal Financial Officer Pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, As Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*

32.1 *

 

Certification of Principal Executive Officer and Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

101.INS

 

XBRL Instance Document**

101.SCH

 

XBRL Taxonomy Extension - Schema Document**

101.CAL

 

XBRL Taxonomy Extension - Calculation Linkbase Document**

101.DEF

 

XBRL Taxonomy Extension - Definition Linkbase Document**

101.LAB

 

XBRL Taxonomy Extension - Label Linkbase Document**

101.PRE

 

XBRL Taxonomy Extension - Presentation Linkbase Document**

 

* Filed herewith

** Furnished herewith. XBRL (eXtensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.

 

(1) Incorporated by reference to Form S-1 filed on February 22, 2016.

(2) Incorporated by reference to Form 8-K filed on January 4, 2016.

(3) Incorporated by reference to Form S-1/A filed on March 7, 2016

(4) Incorporated by reference to Form 8-K filed on May 18, 2016.

(5) Incorporated by reference to Form 10-K filed on June 27, 2016.

(6) Incorporated by reference to Form 8-K filed on August 24, 2016.

(7) Incorporated by reference to Form S-1 filed on October 11, 2016.

(8) Incorporated by reference to Form 8-K filed on March 31, 2017.

(9) Incorporated by reference to Form 10-K filed on October 27, 2017.

(10) Incorporated by reference to Form 8-K filed on August 10, 2017.

(11) Incorporated by reference to Form 8-K filed on October 25, 2017.

(12) Incorporated by reference to Form 10-Q filed on December 14, 2017.

(13) Incorporated by reference to Form 10-Q filed on February 28, 2018.

(14) Incorporated by reference to Form 8-K filed on March 5, 2018.

(15) Incorporated by reference to Form 8-K filed on March 8, 2018.

  

 
46

Table of Contents

 

Signatures

 

In accordance with Section 13 or 15(d) of the Securities Act of 1933, as amended, the Company caused this report to be signed on its behalf by the undersigned, thereto duly authorized.

 

 

Force Protection Video Equipment Corp.

 

 

(Registrant)

 

 

 

 

August 24, 2020

By: /s/ Paul Feldman

 

Paul Feldman

Chief Executive Officer, Chief Financial Officer and Director

 

  

    

47
Force Protection Video E... (PK) (USOTC:FPVD)
Historical Stock Chart
From Nov 2020 to Dec 2020 Click Here for more Force Protection Video E... (PK) Charts.
Force Protection Video E... (PK) (USOTC:FPVD)
Historical Stock Chart
From Dec 2019 to Dec 2020 Click Here for more Force Protection Video E... (PK) Charts.