ITEM 1. FINANCIAL STATEMENTS.
POCKET GAMES, INC.
|
CONDENSED BALANCE SHEETS
|
|
ASSETS
|
|
|
|
|
|
|
|
July 31,
|
|
October 31,
|
|
|
2016
|
|
2015
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
13
|
|
|
$
|
24,404
|
|
Loan origination costs
|
|
|
—
|
|
|
|
25,675
|
|
Other assets
|
|
|
—
|
|
|
|
1,745
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
13
|
|
|
|
51,824
|
|
|
|
|
|
|
|
|
|
|
Fixed assets
|
|
|
—
|
|
|
|
4,420
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
13
|
|
|
$
|
56,244
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
43,709
|
|
|
$
|
49,834
|
|
Accrued expenses, related parties
|
|
|
15,062
|
|
|
|
13,224
|
|
Accrued expenses
|
|
|
56,752
|
|
|
|
31,762
|
|
Accrued compensation
|
|
|
28,023
|
|
|
|
131,923
|
|
Loans payable, related parties
|
|
|
36,106
|
|
|
|
14,781
|
|
Derivative liability
|
|
|
374,356
|
|
|
|
1,369,662
|
|
Convertible debenture, net of discount of
|
|
|
|
|
|
|
|
|
$101,534 and $298,497, respectively
|
|
|
661,119
|
|
|
|
240,452
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
|
1,215,127
|
|
|
|
1,851,638
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
|
1,215,127
|
|
|
|
1,851,638
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, $0.0001 par value; 1,000,000,000 shares authorized
|
|
|
|
|
|
|
|
|
Preferred stock designated, Series AA, $0.0001 par value, 1,000 and -0-
|
|
|
|
|
|
|
|
|
shares issued and outstanding, respectively
|
|
|
—
|
|
|
|
—
|
|
Preferred stock designated, Series B, $0.0001 par value, -0- and 320,000
|
|
|
|
|
|
|
|
|
shares issued and outstanding, respectively
|
|
|
—
|
|
|
|
—
|
|
Preferred stock designated, Series C, $0.0001 par value, -0- and 270,000
|
|
|
|
|
|
|
|
|
shares issued and outstanding, respectively
|
|
|
—
|
|
|
|
—
|
|
Common stock, $0.0001 par value; 50,000,000,000 shares authorized,
|
|
|
|
|
|
|
|
|
647,701,647 and 24,339,929 shares issued and outstanding, respectively
|
|
|
64,770
|
|
|
|
2,434
|
|
Additional paid-in capital
|
|
|
4,722,133
|
|
|
|
3,821,210
|
|
Subscriptions payable
|
|
|
1,500
|
|
|
|
—
|
|
Accumulated deficit
|
|
|
(6,003,517
|
)
|
|
|
(5,618,984
|
)
|
Accumulated other comprehensive loss
|
|
|
—
|
|
|
|
(54
|
)
|
|
|
|
|
|
|
|
|
|
Total Stockholders' Equity (Deficit)
|
|
|
(1,215,114
|
)
|
|
|
(1,795,394
|
)
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
|
$
|
13
|
|
|
$
|
56,244
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited financial statements.
|
POCKET GAMES, INC.
|
CONDENSED STATEMENTS OF OPERATIONS
|
(Unaudited)
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|
|
July 31,
|
|
July 31,
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
|
|
|
|
|
|
|
|
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues, related parties
|
|
$
|
102
|
|
|
$
|
—
|
|
|
$
|
3,300
|
|
|
$
|
—
|
|
Cost of revenues
|
|
|
—
|
|
|
|
—
|
|
|
|
(10,942
|
)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit (loss)
|
|
|
102
|
|
|
|
—
|
|
|
|
(7,642
|
)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
40,268
|
|
|
|
47,417
|
|
|
|
220,267
|
|
|
|
88,385
|
|
Officer compensation
|
|
|
30,000
|
|
|
|
60,000
|
|
|
|
115,606
|
|
|
|
180,000
|
|
Professional fees
|
|
|
33,541
|
|
|
|
14,046
|
|
|
|
389,936
|
|
|
|
137,239
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
|
103,809
|
|
|
|
121,463
|
|
|
|
725,809
|
|
|
|
405,624
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS FROM OPERATIONS
|
|
|
(103,707
|
)
|
|
|
(121,463
|
)
|
|
|
(733,451
|
)
|
|
|
(405,624
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSES)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (Loss) on change in fair value of derivative liability
|
|
|
189,055
|
|
|
|
(763,148
|
)
|
|
|
1,239,931
|
|
|
|
(763,148
|
)
|
Interest expense
|
|
|
(331,513
|
)
|
|
|
(280,235
|
)
|
|
|
(730,724
|
)
|
|
|
(374,006
|
)
|
Loss on settlement of debt
|
|
|
(19,982
|
)
|
|
|
(26,530
|
)
|
|
|
(160,285
|
)
|
|
|
(24,460
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Income (Expenses)
|
|
|
(162,440
|
)
|
|
|
(1,069,913
|
)
|
|
|
348,922
|
|
|
|
(1,161,614
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS BEFORE INCOME TAXES
|
|
|
(266,147
|
)
|
|
|
(1,191,376
|
)
|
|
|
(384,529
|
)
|
|
|
(1,567,238
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROVISION FOR INCOME TAXES
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(266,147
|
)
|
|
$
|
(1,191,376
|
)
|
|
$
|
(384,529
|
)
|
|
$
|
(1,567,238
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS PER SHARE, BASIC AND FULLY DILUTED
|
|
$
|
(0.00
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.00
|
)
|
|
$
|
(0.09
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHARES OUTSTANDING, BASIC AND FULLY DILUTED
|
|
|
363,995,274
|
|
|
|
20,776,308
|
|
|
|
235,314,747
|
|
|
|
17,951,430
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited financial statements.
|
POCKET GAMES, INC.
|
CONDENSED STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
|
|
|
For the Nine Months Ended
|
|
|
July 31,
|
|
|
2016
|
|
2015
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(384,529
|
)
|
|
$
|
(1,567,238
|
)
|
Adjustments to reconcile net loss to net cash
|
|
|
|
|
|
|
|
|
used by operating activities:
|
|
|
|
|
|
|
|
|
Amortization of loan origination costs
|
|
|
8,277
|
|
|
|
14,314
|
|
Amortization of discount on convertible debenture
|
|
|
684,649
|
|
|
|
166,487
|
|
Amortization of original issue discount
|
|
|
—
|
|
|
|
1,460
|
|
Amortization of derivative liabilities
|
|
|
—
|
|
|
|
12,888
|
|
Shares issued for services
|
|
|
315,075
|
|
|
|
95,455
|
|
Interest expense for note derivative
|
|
|
—
|
|
|
|
3,850
|
|
Interest expense for warrants derivative
|
|
|
—
|
|
|
|
164,434
|
|
(Gain) Loss on settlement of debt
|
|
|
160,285
|
|
|
|
—
|
|
(Gain) Loss on change in fair value of derivative liabilities
|
|
|
(1,239,931
|
)
|
|
|
763,148
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Other current assets
|
|
|
1,745
|
|
|
|
—
|
|
Accounts payable
|
|
|
(5,322
|
)
|
|
|
12,208
|
|
Accrued expenses, related parties
|
|
|
1,840
|
|
|
|
8,193
|
|
Accrued expenses
|
|
|
24,990
|
|
|
|
6,676
|
|
Accrued officer compensation
|
|
|
(103,900
|
)
|
|
|
16,891
|
|
Deferred revenues
|
|
|
—
|
|
|
|
8,983
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used by Operating Activities
|
|
|
(536,821
|
)
|
|
|
(292,251
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net affect of unwinding of acquisitions
|
|
|
219,951
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by Investing Activities
|
|
|
219,951
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan origination costs
|
|
|
—
|
|
|
|
(29,500
|
)
|
Original issue discount on promissory notes
|
|
|
—
|
|
|
|
(8,100
|
)
|
Payments on convertible debt
|
|
|
(27,500
|
)
|
|
|
(76,000
|
)
|
Payments on loans payable, related parties
|
|
|
(10,875
|
)
|
|
|
(5,500
|
)
|
Proceeds from loans payable, related parties
|
|
|
17,000
|
|
|
|
4,492
|
|
Proceeds from sale of common stock
|
|
|
—
|
|
|
|
12,300
|
|
Proceeds from convertible debenture
|
|
|
313,800
|
|
|
|
437,600
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by Financing Activities
|
|
|
292,425
|
|
|
|
335,292
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation
|
|
|
54
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
DECREASE IN CASH AND CASH EQUIVALENTS
|
|
|
(24,391
|
)
|
|
|
43,041
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
|
|
24,404
|
|
|
|
430
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
|
$
|
13
|
|
|
$
|
43,471
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
—
|
|
|
$
|
—
|
|
Cash paid for income taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative on convertible notes
|
|
$
|
154,595
|
|
|
$
|
56,000
|
|
Stock issued for conversion of debt
|
|
$
|
245,532
|
|
|
$
|
50,168
|
|
Stock issued for accrued compensation
|
|
$
|
—
|
|
|
$
|
67,190
|
|
Discount on beneficial conversion feature of convertible debentures
|
|
$
|
—
|
|
|
$
|
343,458
|
|
Stock issued for stock payable
|
|
$
|
—
|
|
|
$
|
10,878
|
|
Derivative settlements
|
|
$
|
243,866
|
|
|
$
|
—
|
|
Issuance of debt discounts
|
|
$
|
333,896
|
|
|
$
|
—
|
|
Accounts payable and warrants converted to notes payable
|
|
$
|
216,339
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited financial statements.
|
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
Note 1 - Nature of Business and Significant
Accounting Policies
Nature of Business
Pocket Games, Inc. (the “Company”)
was incorporated on October 4, 2013 (“Inception”) under the laws of the State of Florida. The Company is engaged in
the development, marketing and sale of interactive games for mobile devices, tablets and computers. The Company has limited customers
and products and revenues to date.
We develop games and provide end-end services
for software and application development. We also have a dedicated division for server support and cloud management. Our clients
rely on us to support their core IT architecture and provide 24/7 support for their business critical infrastructure
The Company has adopted a fiscal year end of
October 31.
JOBS Act
The Company is an “emerging growth company”
as defined in the recently-enacted JOBS Act, and is eligible to take advantage of certain exemptions from various reporting and
disclosure requirements that are applicable to public companies that are not “emerging growth companies.” As an “emerging
growth company” under the JOBS Act, the Company is permitted to, and intends to, rely on exemptions from certain reporting
and disclosure requirements, which may make our future public filings different than that of other public companies.
Section 107 of the JOBS Act provides that an
“emerging growth company” can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the
Securities Act for complying with new or revised accounting standards. In other words, an “emerging growth company”
can delay the adoption of certain new accounting standards until those standards would otherwise apply to private companies. The
Company has elected to use the extended transition period for complying with new or revised accounting standards under Section
102(b)(2) of the JOBS Act, that allows the Company to delay the adoption of new or revised accounting standards that have different
effective dates for public and private companies until those standards apply to private companies. As a result of this election,
the Company’s financial statements may not be comparable to companies that comply with public company effective dates.
The Company will remain an “emerging
growth company” until the earliest of: (i) the last day of the fiscal year during which we had total annual gross revenues
of $1 billion or more, (ii) the last day of the fiscal year following the fifth anniversary of the date of the first sale of our
common stock pursuant to an effective registration statement, (iii) the date on which the Company has, during the previous 3-year
period, issued more than $1 billion in non-convertible debt or (iv) the date on which the Company is deemed a “large accelerated
filer” as defined under the federal securities laws.
Use of Estimates
The preparation of financial statements in
conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities at the date
of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could
differ from those estimates.
Segment Reporting
Under FASB ASC 280-10-50, the Company operates
as a single segment and will evaluate additional segment disclosure requirements as it expands its operations.
Fair Value of Financial Instruments
Under FASB ASC 820-10-05, the Financial Accounting
Standards Board establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures
about fair value measurements. This Statement reaffirms that fair value is the relevant measurement attribute. The adoption of
this standard did not have a material effect on the Company’s financial statements as reflected herein. The carrying amounts
of cash, accounts payable and accrued interest reported on the balance sheet are estimated by management to approximate fair value
primarily due to the short term nature of the instruments. The Company also had debt instruments that required fair value measurement
on a recurring basis.
Foreign Currency Transactions
The Company translates foreign currency transactions
to the Company's functional currency (United States Dollar), at the exchange rate effective on the invoice date. If the exchange
rate changes between the time of purchase and the time actual payment is made, a foreign exchange transaction gain or loss results
which is included in determining net income for the period.
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
Cash and Cash Equivalents
Cash and cash equivalents consist of cash and
short-term highly liquid investments purchased with original maturities of three months or less. Cash and cash equivalents at July
31, 2016 and October 31, 2015 were $13 and $24,404, respectively.
Accounts Receivable and Allowance for Doubtful
Accounts
Accounts receivable may result from our product
sales or outsourced application development services. Management must make estimates of the uncollectability of accounts receivables.
Management specifically analyzed customer concentrations, customer credit-worthiness, current economic trends and changes in customer
payment terms when evaluating the adequacy of the allowance for doubtful accounts.
Loan Origination Costs
Loan origination costs consist of legal fees
and the associated costs of debt financing. The costs are being amortized over the life of the debt associated with each cost.
During the nine months ended July 31, 2016, the Company recorded amortization expense of $8,277 which is included in interest expense
on the statement of operations. As of July 31, 2016, the Company had $17,398 of unamortized loan origination costs.
Revenue Recognition
The Company generates revenue from three sources;
sale of game applications, sale of advertising provided with games, and outsourced application development services. The Company
recognizes revenue using four basic criteria that must be met before revenue can be recognized: (1) persuasive evidence of an arrangement
exists; (2) delivery has occurred; (3) the selling price is fixed and determinable; and (4) collectability is reasonably assured,
which is typically after receipt of payment and delivery, net of any credit card charge-backs and refunds. Determination of criteria
(3) and (4) are based on management’s judgment regarding the fixed nature of the selling prices of the products delivered
and the collectability of those amounts. Provisions for discounts and rebates to customers, estimated returns and allowances, and
other adjustments are provided for in the same period the related sales are recorded. The Company defers any revenue for which
the product has not been delivered or is subject to refund until such time that the Company and the customer jointly determine
that the product has been delivered or no refund will be required. Revenues on advertising are deferred and recognized ratably
over the advertising period.
Concentration of
Revenue
Total revenue recognized were $3,300 and $-0-
for the nine months ended July 31, 2016 and 2015, respectively. The Company entered into a contract with a related party during
the fiscal year ended October 31, 2015, whereby, the Company will perform testing on games and application. The revenue recognized
as a result of this agreement is $-0- for the nine months ended July 31, 2016 and 2015, respectively.
Advertising and Promotion
All costs associated with advertising and promoting
products are expensed as incurred.
Research and Development
Expenditures for research and product development
costs are expensed as incurred. The Company has expensed development costs of $-0- during the nine months ended July 31, 2016 and
2015, respectively.
Income Taxes
The Company recognizes deferred tax assets
and liabilities based on differences between the financial reporting and tax basis of assets and liabilities using the enacted
tax rates and laws that are expected to be in effect when the differences are expected to be recovered. The Company provides a
valuation allowance for deferred tax assets for which it does not consider realization of such assets to be more likely than not.
Basic and Diluted
Loss Per Share
The basic net loss per common share is computed
by dividing the net loss by the weighted average number of common shares outstanding. Diluted net loss per common share is computed
by dividing the net loss adjusted on an “as if converted” basis, by the weighted average number of common shares outstanding
plus potential dilutive securities. For the periods presented, there were no outstanding potential common stock equivalents and
therefore basic and diluted earnings per share result in the same figure.
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
Stock-Based Compensation
The Company adopted FASB guidance on stock
based compensation. Under FASB ASC 718-10-30-2, all share-based payments to employees, including grants of employee stock options,
to be recognized in the income statement based on their fair values. Pro forma disclosure is no longer an alternative. The Company
recognized $315,075 and $95,455 for services and compensation for the nine months ended July 31, 2016 and 2015, respectively.
Derivative
Liability
The Company evaluates its convertible instruments,
options, warrants or other contracts to determine if those contracts or embedded components of those contracts qualify as derivatives
to be separately accounted for under ASC Topic 815, “Derivatives and Hedging.” The result of this accounting treatment
is that the fair value of the derivative is marked-to-market each balance sheet date and recorded as a liability. In the event
that the fair value is recorded as a liability, the change in fair value is recorded in the statement of operations as other income
(expense). Upon conversion or exercise of a derivative instrument, the instrument is marked to fair value at the conversion date
and then that fair value is reclassified to equity. Equity instruments that are initially classified as equity that become subject
to reclassification under ASC Topic 815 are reclassified to liabilities at the fair value of the instrument on the reclassification
date. We analyzed the derivative financial instruments (the Convertible Note and tainted Warrant), in accordance with ASC 815.
The objective is to provide guidance for determining whether an equity-linked financial instrument is indexed to an entity’s
own stock. This determination is needed for a scope exception which would enable a derivative instrument to be accounted for under
the accrual method. The classification of a non-derivative instrument that falls within the scope of ASC 815-40-05 “Accounting
for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s Own Stock” also hinges on
whether the instrument is indexed to an entity’s own stock. A non-derivative instrument that is not indexed to an entity’s
own stock cannot be classified as equity and must be accounted for as a liability. There is a two-step approach in determining
whether an instrument or embedded feature is indexed to an entity’s own stock. First, the instrument's contingent exercise
provisions, if any, must be evaluated, followed by an evaluation of the instrument's settlement provisions. The Company utilized
multinomial lattice models that value the derivative liability within the notes based on a probability weighted discounted cash
flow model. The Company utilized the fair value standard set forth by the Financial Accounting Standards Board, defined as the
amount at which the assets (or liability) could be bought (or incurred) or sold (or settled) in a current transaction between willing
parties, that is, other than in a forced or liquidation sale.
Recent Accounting
Pronouncements
In June 2014, the Financial Accounting Standards
Board (FASB) issued Accounting Standards Update (ASU) No. 2014-12,
Compensation – Stock Compensation (Topic 718): Accounting
for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service
Period
. The new guidance requires that share-based compensation that require a specific performance target to be achieved in
order for employees to become eligible to vest in the awards and that could be achieved after an employee completes the requisite
service period be treated as a performance condition. As such, the performance target should not be reflected in estimating the
grant-date fair value of the award. Compensation costs should be recognized in the period in which it becomes probable that the
performance target will be achieved and should represent the compensation cost attributable to the period(s) for which the requisite
service has already been rendered. If the performance target becomes probable of being achieved before the end of the requisite
service period, the remaining unrecognized compensation cost should be recognized prospectively over the remaining requisite service
period. The total amount of compensation cost recognized during and after the requisite service period should reflect the number
of awards that are expected to vest and should be adjusted to reflect those awards that ultimately vest. The requisite service
period ends when the employee can cease rendering service and still be eligible to vest in the award if the performance target
is achieved. This new guidance is effective for fiscal years and interim periods within those years beginning after December 15,
2015. Early adoption is permitted. Entities may apply the amendments in this Update either (a) prospectively to all awards granted
or modified after the effective date or (b) retrospectively to all awards with performance targets that are outstanding as of the
beginning of the earliest annual period presented in the financial statements and to all new or modified awards thereafter. The
adoption of ASU 2014-12 is not expected to have a material impact on our financial position or results of operations.
In June 2014, the FASB issued ASU No. 2014-10:
Development Stage Entities (Topic 915): Elimination of Certain Financial Reporting Requirements, Including an Amendment to Variable
Interest Entities Guidance in Topic 810, Consolidation
, to improve financial reporting by reducing the cost and complexity
associated with the incremental reporting requirements of development stage entities. The amendments in this update remove all
incremental financial reporting requirements from U.S. GAAP for development stage entities, thereby improving financial reporting
by eliminating the cost and complexity associated with providing that information. The amendments in this Update also eliminate
an exception provided to development stage entities in Topic 810, Consolidation, for determining whether an entity is a variable
interest entity on the basis of the amount of investment equity that is at risk. The amendments to eliminate that exception simplify
U.S. GAAP by reducing avoidable complexity in existing accounting literature and improve the relevance of information provided
to financial statement users by requiring the application of the same
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
consolidation guidance by all reporting entities.
The elimination of the exception may change the consolidation analysis, consolidation decision, and disclosure requirements for
a reporting entity that has an interest in an entity in the development stage. The amendments related to the elimination of inception-to-date
information and the other remaining disclosure requirements of Topic 915 should be applied retrospectively except for the clarification
to Topic 275, which shall be applied prospectively. For public companies, those amendments are effective for annual reporting periods
beginning after December 15, 2014, and interim periods therein. The Company has elected to early adopt these amendments and accordingly
have not labeled the financial statements as those of a development stage entity and have not presented inception-to-date information
on the respective financial statements.
Note 2 - Going Concern
As shown in the accompanying financial statements,
the Company has incurred continuous losses from operations, has an accumulated deficit of $6,003,517, has a negative working capital
of $1,215,114 and has cash on hand of $13 as of July 31, 2016, and has generated minimal revenues to date, all of which are from
a related party. These factors raise substantial doubt about the Company’s ability to continue as a going concern. Management
is currently seeking additional sources of capital to fund short term operations through debt or equity investments, including
loans from Officers and Directors. The Company, however, is dependent upon its ability to secure equity and/or debt financing and
there are no assurances that the Company will be successful, therefore, without sufficient financing it would be unlikely for the
Company to continue as a going concern.
The financial statements do not include any
adjustments that might result from the outcome of any uncertainty as to the Company’s ability to continue as a going concern.
The financial statements also do not include any adjustments relating to the recoverability and classification of recorded asset
amounts, or amounts and classifications of liabilities that might be necessary should the Company be unable to continue as a going
concern.
Note 3 - Fair Value of Financial Instruments
Under FASB ASC 820-10-5, 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 (an exit price). The standard outlines a valuation framework and creates a fair value hierarchy in order
to increase the consistency and comparability of fair value measurements and the related disclosures. Under GAAP, certain assets
and liabilities must be measured at fair value, and FASB ASC 820-10-50 details the disclosures that are required for items measured
at fair value.
The Company has convertible notes that must
be measured under the new fair value standard. The Company’s financial assets and liabilities are measured using inputs from
the three levels of the fair value hierarchy. The three levels are as follows:
Level 1 - Inputs are unadjusted
quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement
date.
Level 2 - Inputs include quoted
prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets
that are not active, inputs other than quoted prices that are observable for the asset or liability (e.g., interest rates, yield
curves, etc.), and inputs that are derived principally from or corroborated by observable market data by correlation or other means
(market corroborated inputs).
Level 3 - Unobservable inputs that
reflect our assumptions about the assumptions that market participants would use in pricing the asset or liability.
POCKET
GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
The following schedule summarizes the valuation
of financial instruments at fair value on a non-recurring basis in the balance sheets as of July 31, 2016 and October 31, 2015,
respectively:
|
|
Fair Value Measurements at July 31, 2016
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
13
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total assets
|
|
|
13
|
|
|
|
—
|
|
|
|
—
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans payable, related parties
|
|
|
—
|
|
|
|
36,106
|
|
|
|
—
|
|
Convertible debentures, net of discount of $101,534
|
|
|
—
|
|
|
|
—
|
|
|
|
661,119
|
|
Derivative liabilities
|
|
|
—
|
|
|
|
—
|
|
|
|
374,356
|
|
Total Liabilities
|
|
|
—
|
|
|
|
(36,106
|
)
|
|
|
(1,034,475
|
)
|
|
|
$
|
13
|
|
|
$
|
(36,106
|
)
|
|
$
|
(1,034,475
|
)
|
|
|
Fair Value Measurements at October 31, 2015
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
24,404
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total assets
|
|
|
24,404
|
|
|
|
—
|
|
|
|
—
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans payable, related parties
|
|
|
—
|
|
|
|
14,781
|
|
|
|
—
|
|
Convertible debentures, net of discount of $298,497
|
|
|
—
|
|
|
|
—
|
|
|
|
240,452
|
|
Derivative liabilities
|
|
|
—
|
|
|
|
—
|
|
|
|
1,369,662
|
|
Total liabilities
|
|
|
—
|
|
|
|
(14,781
|
)
|
|
|
(1,610,114
|
)
|
|
|
$
|
24,404
|
|
|
$
|
(14,781
|
)
|
|
$
|
(1,610,114
|
)
|
There were no transfers of financial assets
or liabilities between Level 1 and Level 2 inputs for the nine months ended July 31, 2016 and the year ended October 31, 2015.
Level 2 liabilities consist of short term unsecured
loans payable to related parties. No fair value adjustment was necessary during the nine months ended July 31, 2016 and the year
ended October 31, 2015.
Level 3 liabilities consist of a total of $661,119
of convertible debentures and related derivative liability of $374,356 as of July 31, 2016. Level 3 liabilities consist of a total
of $240,452 of convertible debentures and related derivative liability of $1,369,662 as of October 31, 2015. A discount of $101,534
and $298,497 was recognized at July 31, 2016 and October 31, 2015, respectively.
Note 4 - Related Party
Transactions
Promissory Note
From time to time the Company received unsecured
loans, bearing interest at 12% per annum, maturing on December 31, 2014 (in default) from one of the Company’s Directors
and Treasurer, as disclosed in Note 5.
Stock Issuances
On November 6, 2014, the Company issued 350,000
shares to a related party of the Company as payment for compensation in lieu of cash. The fair value of the common stock was $29,750
based on closing stock price of the Company’s common stock on the date of grant which is the best evidence of fair value.
On February 17, 2015, the Company issued 478,850
shares of common stock to an officer of the Company as payment for accrued compensation in lieu of cash. The fair value of the
common stock was $47,885 based on the closing stock price of the Company’s common stock on the date of grant which is the
best evidence of fair value.
On June 4, 2015, the Company issued 429,000
shares of common stock to an officer of the Company as payment for accrued compensation in lieu of cash. The fair value of the
common stock was $19,305 based on the closing stock price of the Company’s common stock on the date of grant which is the
best evidence of fair value.
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
On September 9, 2015, the Company issued 300,000
shares to employees of the Company as payment for compensation in lieu of cash. The fair value of the common stock was $50,550
based on closing stock price of the Company’s common stock on the date of grant which is the best evidence of fair value.
On October 20, 2015, the Company issued 1,000,000
shares to employees of the Company as payment for compensation in lieu of cash. The fair value of the common stock was $80,000
based on closing stock price of the Company’s common stock on the date of grant which is the best evidence of fair value.
Revenues
Total revenue recognized were $3,300 and $-0-
for the nine months ended July 31, 2016 and 2015, respectively. The Company entered into a contract with a related party during
the fiscal year ended October 31, 2015, whereby, the Company will perform testing on games and applications. The revenue recognized
as a result of this agreement is $-0- for the nine months ended July 31, 2016 and 2015, respectively.
Employment Contracts
On October 4, 2013, the Company entered into
two employment agreements with the two officers of the Company. Both agreements are for a term of three years and require monthly
payments of $10,000 to each officer. Accrued compensation was $28,023 and $131,923 at July 31, 2016 and October 31, 2015, respectively.
Rents
The Company leases office space from a shareholder
and consultant (the “Landlord”). The amounts due to the Landlord were $3,500 and $2,000 as of July 31, 2016 and October
31, 2015, respectively. These amounts are included in accrued expenses, related parties on the accompanying balance sheets.
Note 5 - Loans Payable, Related
Parties
Loans payable, related parties, consists of
the following at July 31, 2016 and October 31, 2015, respectively:
|
|
July 31,
|
|
October 31,
|
|
|
2016
|
|
2015
|
12% unsecured promissory note, bearing interest at 12% per annum from a related party, one of the Company’s Directors and Treasurer, maturing on December 31, 2014 (in default).
|
|
$
|
9,500
|
|
|
$
|
9,500
|
|
Miscellaneous loans, non-interest bearing, due on demand
|
|
|
26,606
|
|
|
|
5,281
|
|
|
|
$
|
36,106
|
|
|
$
|
14,781
|
|
The Company recognized interest expense of
$1,183 and $853 during the nine months ended July 31, 2016 and 2015, respectively. No interest has been paid to date.
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
Note 6 - Convertible
Debenture
Convertible debentures consist of the following
at July 31, 2016 and October 31, 2015, respectively:
|
|
July 31,
|
|
October 31,
|
|
|
2016
|
|
2015
|
|
|
|
|
|
Originated June 8, 2015, unsecured $53,000 convertible promissory note, which carries an 8% interest rate and matures on March 8, 2016 (“Vis Vires Note #2”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (58%) of the average of the three lowest closing bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date. In the event of default, the minimum amount due is 150% x (outstanding principal plus unpaid interest), and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares. The Company paid total debt issuance cost of $4,000 that is being amortized over the life of the loan on the straight line method, which approximates the effective interest method. (less unamortized discount of $-0- and $22,791, respectively).
|
|
$
|
—
|
|
|
$
|
30,209
|
|
|
|
|
|
|
|
|
|
|
Originated July 22, 2015, unsecured $38,000 convertible promissory note,
which carries an 8% interest rate and matures on April 22, 2016 (“Vis Vires Note #3”). The principal and interest
is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (51%)
of the average of the three lowest closing bid prices of the Company’s common stock for the thirty (30) trading days
prior to the conversion date. In the event of default, the minimum amount due is 150% x (outstanding principal plus unpaid
interest), and the debt holder is limited to owning 9.99% of the Company’s issued and outstanding shares. The Company
paid total debt issuance cost of $3,000 that is being amortized over the life of the loan on the straight line method, which
approximates the effective interest method. (less unamortized discount of $-0- and $24,873, respectively).
|
|
|
—
|
|
|
|
13,127
|
|
|
|
|
|
|
|
|
|
|
Originated August 17, 2015, unsecured $48,000 convertible promissory note, which carries an 8% interest rate and matures on May 20, 2016 (“Vis Vires Note #4”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (51%) of the average of the three lowest closing bid prices of the Company’s common stock for the thirty (30) trading days prior to the conversion date. In the event of default, the minimum amount due is 150% x (outstanding principal plus unpaid interest), and the debt holder is limited to owning 9.99% of the Company’s issued and outstanding shares. The Company paid total debt issuance cost of $5,500 that is being amortized over the life of the loan on the straight line method, which approximates the effective interest method. (less unamortized discount of $-0- and $35,003, respectively).
|
|
|
—
|
|
|
|
12,997
|
|
|
|
|
|
|
|
|
|
|
Originated May 7, 2015, unsecured $10,000 convertible promissory note, which carries an 8% interest rate and matures on February 8, 2016 (“145 Carroll Note #1”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (58%) of the average of the three lowest closing bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date. The note carries a twenty two percent (22%) interest rate in the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares.(less unamortized discount of $-0- and $2,311, respectively).
|
|
|
10,000
|
|
|
|
7,689
|
|
|
|
|
|
|
|
|
|
|
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
Originated May 8, 2015, unsecured $110,000 convertible promissory note, which carries a 10% interest rate and matures on May 8, 2016 (“JDF Note #1”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (58%) of the average of the three lowest closing bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date. The note carries a twenty two percent (22%) interest rate in the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares. The Company paid total debt issuance cost of $6,000 that is being amortized over the life of the loan on the straight line method, which approximates the effective interest method. (less unamortized discount due to derivative of $5,447 and $62,146, respectively).
|
|
|
—
|
|
|
|
47,854
|
|
|
|
|
|
|
|
|
|
|
Originated August 26, 2015, unsecured $110,000 convertible promissory note, which carries a 10% interest rate and matures on May 8, 2016 (“JDF Note #3 – part of JDF Note #1”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (58%) of the average of the three lowest closing bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date. The note carries a twenty two percent (22%) interest rate in the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares.
|
|
|
48,400
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Originated October 9, 2015, unsecured $61,600 convertible promissory note, which carries a 10% interest rate and matures on October 9, 2016 (“JDF Note #2”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (58%) of the average of the three lowest reported sales prices of the Company’s common stock for the ten (10) trading days prior to the conversion date. The note carries a twenty two percent (22%) interest rate in the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares. The Company paid total debt issuance cost of $6,000 that is being amortized over the life of the loan on the straight line method, which approximates the effective interest method. (less unamortized discount due to derivative of $20,698 and $57,897, respectively).
|
|
|
4,442
|
|
|
|
3,703
|
|
|
|
|
|
|
|
|
|
|
Originated January 5, 2016, unsecured $30,800 convertible promissory note ($8,000 received as of January 31, 2016), which carries a 8% interest rate and matures on January 5, 2017 (“JDF Note #4”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (58%) of the average of the three lowest reported sales prices of the Company’s common stock for the ten (10) trading days prior to the conversion date. The note carries a twenty two percent (22%) interest rate in the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares. The Company paid total debt issuance cost of $3,000 that is being amortized over the life of the loan on the straight line method, which approximates the effective interest method. (less unamortized discount due to derivative of $-0- and $-0-, respectively). In conjunction with this note, the company issued 1,512,500 common stock warrants with an exercise price of $0.011 per share with a term of 5 years.
|
|
|
8,000
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Originated May 27, 2015, unsecured $74,500 convertible promissory note, which carries an 8% interest rate and matures on November 27, 2015 (“Minerva Note #1”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (58%) of the average of the three lowest closing bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date. The note carries a twenty two percent (22%) interest rate in the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares. The Company paid total debt issuance cost of $4,500 that is being amortized over the life of the loan on the straight line method, which approximates the effective interest method. (less unamortized discount of $-0- and $3,563, respectively).
|
|
|
74,500
|
|
|
|
70,937
|
|
|
|
|
|
|
|
|
|
|
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
Originated June 29, 2015, unsecured $10,000 convertible promissory note, which carries an 8% interest rate and matures on February 28, 2016 (“Minerva Note #2”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (58%) of the average of the three lowest closing bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date. The note carries a twenty two percent (22%) interest rate in the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares. (less unamortized discount due to derivative of $408 and $2,974, respectively).
|
|
|
9,592
|
|
|
|
7,026
|
|
|
|
|
|
|
|
|
|
|
Originated July 9, 2015, unsecured $53,000 convertible promissory note, which carries a 10% interest rate and matures on July 9, 2016 (“First Essex Note”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (58%) of the lowest closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date. The Company paid total debt issuance cost of $3,000 that is being amortized over the life of the loan on the straight line method, which approximates the effective interest method. (less unamortized discount due to derivative of $-0- and $17,160, respectively).
|
|
|
—
|
|
|
|
35,840
|
|
|
|
|
|
|
|
|
|
|
Originated August 4, 2015 unsecured $20,350 convertible promissory note,
which carries an 8% interest rate and matures on August 6, 2016 (“First Abramowitz Note”). The principal and
interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight
percent (58%) of the average of the (3) lowest closing prices of the Company’s common stock, or $0.00005 per share, for
the ten (10) trading days prior to the conversion date. The Company paid total debt issuance cost of $2,000 that is being
amortized over the life of the loan on the straight line method, which approximates the effective interest method. (less
unamortized discount due to derivative of $3,933 and $15,457, respectively). In conjunction with this note, the
company issued 203,500 common stock warrants with an exercise price of $0.011 per share with a term of 5 years.
|
|
|
16,394
|
|
|
|
4,893
|
|
|
|
|
|
|
|
|
|
|
Originated September 10, 2015, unsecured $30,250 convertible promissory
note, which carries an 8% interest rate and matures on September 10, 2016 (“Vigere Capital Note #1”). The
principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to
fifty-eight percent (58%) of the average of the (3) lowest closing prices of the Company’s common stock for the ten
(10) trading days prior to the conversion date. The Company paid total debt issuance cost of $2,500 that is being amortized
over the life of the loan on the straight line method, which approximates the effective interest method. (less unamortized
discount due to derivative of $8,625 and $26,035, respectively). In conjunction with this note, the company issued
298,029 common stock warrants (see note 7) with an exercise price of $0.11165 per share with a term of 5 years.
|
|
|
21,316
|
|
|
|
4,215
|
|
|
|
|
|
|
|
|
|
|
Originated October 15, 2015, unsecured $30,250 convertible promissory
note, which carries an 8% interest rate and matures on October 15, 2016 (“Vigere Capital Note #2”). The principal
and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight
percent (58%) of the average of the (3) lowest closing prices of the Company’s common stock for the ten (10) trading
days prior to the conversion date. The Company paid total debt issuance cost of $2,500 that is being amortized over the life
of the loan on the straight line method, which approximates the effective interest method. (less unamortized discount due to
derivative of $11,588 and $28,298, respectively). In conjunction with this note, the company issued 263,043 common
stock warrants (see note 7) with an exercise price of $0.1265 per share with a term of 5 years.
|
|
|
18,090
|
|
|
|
1,962
|
|
|
|
|
|
|
|
|
|
|
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
Originated February 8, 2016, unsecured $17,000 convertible promissory note, which carries a 10% interest rate and matures on February 8, 2017 (“Essex Global Note #2”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to forty-two percent (42%) of the lowest closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date.
|
|
|
17,000
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Originated February 8, 2016, unsecured $7,000 convertible promissory note, which carries a 10% interest rate and matures on February 8, 2017 (“Grant Note #1”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to forty-two percent (42%) of the lowest closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date.
|
|
|
7,000
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Originated February 8, 2016, unsecured $17,000 convertible promissory note, which carries a 10% interest rate and matures on February 8, 2017 (“Minerva Note #3”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to forty-two percent (42%) of the lowest closing bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date. The note carries a twenty two percent (22%) interest rate in the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares.
|
|
|
17,000
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Originated February 9, 2016, unsecured $143,995 convertible promissory note, which carries an 8% interest rate and is due on demand (“Polatoff Note #1”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to forty-two percent (42%) of the lowest closing bid prices of the Company’s common stock for the ten (10) trading days prior to the conversion date. The note carries a twenty two percent (22%) interest rate in the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares.
|
|
|
143,995
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Originated February 12, 2016, unsecured $130,007 convertible promissory note, which carries an 5% interest rate and matures on August 12, 2016 (“Crown Bridge Note #2”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-one percent (51%) of the lowest trading price of the Company’s common stock for the twenty (20) trading days prior to the conversion date. The note carries a twenty two percent (22%) interest rate in the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares.
|
|
|
69,342
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Originated February 18, 2016, unsecured $26,500 convertible promissory note, which carries an 8% interest rate and matures on February 18, 2017 (“Crown Bridge Note #1”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-one percent (51%) of the lowest trading price of the Company’s common stock for the twenty (20) trading days prior to the conversion date. The note carries a twenty two percent (22%) interest rate in the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares. (less unamortized discount due to derivative of $754 and $-0-, respectively).
|
|
|
25,746
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Originated March 24, 2016, unsecured $60,500 convertible promissory note, which carries an 8% interest rate and matures on March 24, 2017 (“Vigere Capital Note #3”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (58%) of the average of the (3) lowest closing prices of the Company’s common stock for the ten (10) trading days prior to the conversion date. (less unamortized discount due to derivative of $32,318 and $-0-, respectively).
|
|
|
28,182
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Originated March 17, 2016, unsecured $66,550 convertible promissory note, which carries an 8% interest rate and matures on March 17, 2017 (“Vigere Capital Note #5”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (58%) of the average of the (3) lowest closing prices of the Company’s common stock for the ten (10) trading days prior to the conversion date.
|
|
|
45,655
|
|
|
|
—
|
|
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
Originated May 4, 2016, unsecured $30,000 convertible promissory note, which carries a 10% interest rate and matures on May 4, 2017 (“Essex Note #3”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (58%) of the lowest closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date. (less unamortized discount due to derivative of $3,366 and $-0-, respectively).
|
|
|
26,634
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Originated May 19, 2016, unsecured $55,000 convertible promissory note, which carries a 10% interest rate and matures on May 19, 2017 (“JDF Note #5”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to sixty percent (60%) of the lowest reported sale price of the Company’s common stock for the twenty (20) trading days prior to the conversion date. The note carries a fifteen percent (15%) interest rate in the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares. The Company paid total debt issuance cost of $6,000 that is being amortized over the life of the loan on the straight line method, which approximates the effective interest method. (less unamortized discount due to derivative of $3,740 and $-0-, respectively).
|
|
|
51,260
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Originated June 13, 2016, unsecured $11,100 convertible promissory note, which carries a 10% interest rate and matures on June 13, 2017 (“Grant Note #2”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to forty-two percent (42%) of the lowest closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date.
|
|
|
11,100
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Originated June 24, 2016, unsecured $27,500 convertible promissory note, which carries a 12.5% interest rate and matures on June 24, 2017 (“Essex Note #5”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-eight percent (58%) of the lowest closing price of the Company’s common stock for the ten (10) trading days prior to the conversion date. (less unamortized discount due to derivative of $4,114 and $-0-, respectively).
|
|
|
23,386
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Originated June 30, 2016, unsecured $11,500 convertible promissory note, which carries an 8% interest rate and matures on June 30, 2017 (“Crown Bridge Note #3”). The principal and interest is convertible into shares of common stock at the discretion of the note holder at a price equal to fifty-one percent (51%) of the lowest trading price of the Company’s common stock for the twenty (20) trading days prior to the conversion date. The note carries a twenty two percent (22%) interest rate in the event of default, and the debt holder is limited to owning 4.99% of the Company’s issued and outstanding shares. (less unamortized discount due to derivative of $1,122 and $-0-, respectively).
|
|
|
10,378
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Convertible debenture, net
|
|
|
661,119
|
|
|
|
240,452
|
|
Less: current maturities of convertible debenture, net
|
|
|
(661,119
|
)
|
|
|
(240,452
|
)
|
Long term convertible debenture
|
|
$
|
—
|
|
|
$
|
—
|
|
The Company recognized interest expense in
the amount of $36,188 and $9,721 for the nine months ended July 31, 2016 and 2015, respectively, related to the convertible debentures
above.
In addition, a total of $62,000 of debt issuance cost were incurred
pursuant to the closings of the convertible debentures which are being amortized to interest expense over the term of the debentures
using the straight line method, which approximate the effective interest method. The Company recorded a total of $24,371 of interest
expense pursuant to the amortization of the issuance cost during the nine months ended July 31, 2016.
In accordance with
ASC 815-15, the Company determined that the variable conversion features and shares to be issued represented derivative features,
and these are shown as derivative liabilities on the balance sheet. The Company calculated the fair value of the compound embedded
derivative associated with the convertible debentures utilizing a lattice model.
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
The aforementioned accounting treatment resulted
in a total debt discount equal to $101,534 as of July 31, 2016 and $298,497 for the year ended October 31, 2015. The discount is
amortized on a straight line basis, which approximated the effective interest method due to the short term duration of the note,
from the dates of issuance until the stated redemption date of the debts, as noted above. During the nine months ended July 31,
2016 and 2015, the Company recorded debt amortization expense in the amount of $351,558 and $166,487, respectively, attributed
to the aforementioned debt discount.
During the nine months
ended July 31, 2016, the Company converted accrued compensation of $143,995 and warrants of $66,550 into convertible debentures.
During the nine months
ended July 31, 2016, a total of $245,532 of debt and accrued interest was converted into 593,961,718 shares of the Company’s
common stock. As a result, a loss of $160,285 was recognized.
Note 7
- Derivative Liability
As discussed in Note 6 under Convertible Debentures,
the Company issued convertible notes payable that provide for the issuance of convertible notes with variable conversion provisions.
The conversion terms of the convertible notes are variable based on certain factors, such as the future price of the Company’s
common stock. The number of shares of common stock to be issued is based on the future price of the Company’s common stock.
The number of shares of common stock issuable upon conversion of the promissory note is indeterminate. Due to the fact that the
number of shares of common stock issuable could exceed the Company’s authorized share limit, the equity environment is tainted
and all additional convertible debentures and warrants are included in the value of the derivative. Pursuant to ASC 815-15 Embedded
Derivatives, the fair values of the variable conversion option and warrants and shares to be issued were recorded as derivative
liabilities on the issuance date.
The fair values of the Company’s derivative
liabilities were estimated at the issuance date and are revalued at each subsequent reporting date, using a lattice model. The
Company recognized current derivative liabilities of $374,356 and $1,369,662 at July 31, 2016 and October 31, 2015, respectively.
The change in fair value of the derivative liabilities resulted in a gain of $1,239,931 and a loss of $763,148 for the nine months
ended July 31, 2016 and 2015, respectively, which has been reported as other income in the statements of operations.
The following presents the derivative liability
value at July 31, 2016 and October 31, 2015, respectively:
|
|
July 31,
|
|
October 31,
|
|
|
2016
|
|
2015
|
Convertible notes
|
|
$
|
225,877
|
|
|
$
|
751,505
|
|
Warrants
|
|
|
148,479
|
|
|
|
618,157
|
|
|
|
$
|
374,356
|
|
|
$
|
1,369,662
|
|
The following is a summary of changes in the fair market value of
the derivative liability during the nine months ended July 31, 2016:
|
|
Derivative
|
|
|
Liability
|
|
|
Total
|
Balance, October 31, 2015
|
|
$
|
1,369,662
|
|
Increase in derivative value due to issuances of convertible promissory notes
|
|
|
154,595
|
|
Increase in derivative value due to issuances of Warrant
|
|
|
333,896
|
|
Decrease due to debt conversion
|
|
|
(243,866
|
)
|
Change in fair market value of derivative liabilities due to the mark to market adjustment
|
|
|
(1,239,931
|
)
|
Balance, July 31, 2016
|
|
$
|
374,356
|
|
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
Key inputs and assumptions
used to value the convertible debentures and warrants issued during the year ended October 31, 2015:
Convertible notes derivatives:
|
·
|
The stock price would fluctuate with the Company projected volatility. The stock price increased
in this period ending 10/31/15 from $0.025 to $0.16.
|
|
·
|
The projected volatility curve from an annualized analysis for each valuation period was based
on the historical volatility of the Company and the term remaining for each note.
|
|
·
|
The derivative Investor Convertible Notes convert after 90-180 days at the lessor of 51% or 58%
of the average 3 lows in 10 or 30 trading days or the fixed exercise price set at issuance subject to full ratchet reset provisions;
|
|
·
|
Capital raising events are a factor for this Notes full reset provisions.
|
|
·
|
An event of default at 15% - 24% interest rate would occur 0% of the time, increasing 1.00%per
month to a maximum of 10% with a 150% penalty;
|
|
·
|
The company would redeem the notes (with a 120% – 135% – 145% penalty) projected
initially at 0% of the time and increase monthly by 10.0% to a maximum of 50.0% (from alternative financing being available
for a Redemption event to occur);and
|
|
·
|
The Holder would automatically convert the note at the maximum of 2 times the conversion price
or the stock price if the registration was effective (assumed after 180 days) and the Company was not in default with the target
conversion price dropping as maturity approaches.
|
Warrant derivatives:
|
·
|
The Warrants exercise prices are fixed and subject to full ratchet reset provisions;
|
|
·
|
The stock price would fluctuate with the Company projected volatility. The stock price increased
in this period ending 10/31/15 from
$
0.025 to $0.16.
|
The projected volatility curve from
an annualized analysis for each valuation period was based on the historical volatility of the Company and the term remaining for
each note:
|
·
|
The Holder would exercise the Warrant as they become exercisable (effective registration is projected 90 days from issuance
and the earliest exercise is projected 180 days from issuance) at target prices of 2 times the higher of the projected reset price
or stock price.
|
|
·
|
Capital raising events (a single financing at 6 months from the issuance date) are a factor for
these Warrants – full reset events projected to occur based on future stock issuance (quarterly) resulting in a reset exercise
price.
|
|
·
|
No Warrants expired nor reset nor exercised in this period ending 10/31/15.
|
Key inputs and assumptions used to value the
convertible debentures and warrants issued during the nine months ended July 31, 2016:
Convertible notes derivatives:
|
·
|
The stock price of $0.10 - $0.0056 would fluctuate with the Company projected volatility
|
|
·
|
The derivative Investor Convertible Notes convert after 90 – 180 days at the lessor of 51% or 58% of the average 3 lows
in 10 or 30 trading days or the fixed exercise price set at issuance subject to full ratchet reset provisions.
|
|
·
|
Capital raising events are a factor for this Note full reset provisions.
|
|
·
|
An event of default at 15% - 24% interest rate would occur 0% of the time, increasing 1.00% per month to a maximum of 10% with
a 150% penalty.
|
|
·
|
The projected volatility curve from annualized analysis for each valuation period was based on the historical volatility (171%
- 366%) of the Company and the term for each note.
|
|
·
|
The company would redeem the notes (with a 120% – 135% – 145% penalty) projected
initially at 0% of the time and increase monthly by 10.0% to a maximum of 50.0% (from alternative financing being available
for a Redemption event to occur);and
|
|
·
|
The Holder would automatically convert the note at the maximum of 2 times the conversion price
or the stock price if the registration was effective (assumed after 180 days) and the Company was not in default with the target
conversion price dropping as maturity approaches.
|
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
Warrant derivatives:
|
·
|
The stock price would fluctuate with the Company projected volatility. The stock price increased
in this period ending 10/31/15 from
$
0.10 to $0.0056.
|
|
·
|
The projected volatility curve from an annualized analysis for each valuation period was based
on the historical volatility (171% - 366%) of the Company and the term remaining for each note
|
|
·
|
The Holder would exercise the Warrant as they become exercisable (effective registration is projected 90 days from issuance
and the earliest exercise is projected 180 days from issuance) at target prices of 2 times the higher of the projected reset price
or stock price.
|
|
·
|
Capital raising events (a single financing at 6 months from the issuance date) are a factor for
these Warrants – full reset events projected to occur based on future stock issuance (quarterly) resulting in a reset exercise
price.
|
|
·
|
The Warrants with the fixed exercise prices subject to full ratchet reset provisions.
|
|
·
|
No Warrants expired nor exercised in this period ending 7/31/16.
|
Note 8 - Changes in
Stockholders’ Equity (Deficit)
Authorized Shares, Common Stock
The Company is authorized to issue 50,000,000,000
shares of $0.0001 par value common stock. As of July 31, 2016, there were 647,701,647 shares issued and outstanding.
Authorized Shares, Preferred Stock
The Company is also authorized to issue
1,000,000,000 shares of its preferred stock. On April 25, 2014, the Company designated (the “Designation”) a series
of our preferred stock as Series A Preferred Stock, (“Series A Preferred Stock”) and issued 1,000 shares of the Series
A Preferred Stock to its chief executive officer and sole director.
As a result of the Designation:
|
·
|
The Company is authorized to issue 1,000 shares of Series A Preferred Stock;
|
|
·
|
Holders of the A Preferred Stock will not be entitled to receive dividends;
|
|
·
|
The holders of the Series A Preferred Stock then outstanding shall not be entitled to receive any
distribution of Company assets;
|
|
·
|
The Series A Preferred Stock will not be convertible into shares of the Company’s common
stock.
|
|
·
|
The holders of the Series A Preferred Stock shall have the following voting rights:
|
|
(i)
|
To vote together with the holders of the Common Stock as a single class on all matter submitted
for a vote of holders of Common Stock;
|
|
(ii)
|
Each one (1) share of Series A Preferred Stock shall have voting rights equal to 50,000 shares
of our Common Stock, providing for the holder of the Series A Preferred Stock to have aggregate voting rights equal to 50,000,000
shares of our Common Stock;
|
|
(iii)
|
The holder of the Series A Preferred Stock shall be entitled to receive notice of any stockholders’
meeting in accordance with the Articles of Incorporation and By-laws of the Company.
|
|
(iv)
|
So long as any shares of Series A Preferred Stock remain outstanding, we will not, without the
written consent or affirmative vote of the holders of 100% of the outstanding shares of the Series A Preferred Stock, (i) amend,
alter, waive or repeal, whether by merger consolidation, combination, reclassification or otherwise, the Articles of Incorporation,
including this Certificate of Designation, or our By-laws or any provisions thereof (including the adoption of a new provision
thereof), (ii) create, authorize or issue any class, series or shares of Preferred Stock or any other class of capital stock. The
vote of the holders of at least one-hundred percent of the outstanding Series A Stock, voting separately as one class, shall be
necessary to adopt any alteration, amendment or repeal of any provisions of this Resolution, in addition to any other vote of stockholders
required by law.
|
Common Stock Issuances, for the Period Ending
October 31, 2015
During the year ended October 31, 2015, the
Company issued 4,295,000 shares of common stock for consulting services. The fair value of the common stock was $471,232 based
on the market price of the Company’s common stock on the date of grant.
During the year ended October 31, 2015, the Company issued 907,850
shares of common stock for payment of accrued compensation to the president of the Company. The fair value of the common stock
was $67,190 based on the market price of the Company’s common stock on the date of grant.
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
During the year ended October 31, 2015, the
Company issued 1,230,000 shares of common stock for cash in the amount of $12,300.
During the year ended October 31, 2015, the
Company issued 2,211,679 shares of common stock for the conversion of convertible notes payable in the amount of $50,168. As the
conversions were within the terms of the agreement, no additional gain or loss on the conversion has been recognized.
Stock Options, for the Period Ending October
31, 2015
During the year ended October 31, 2015, the
Company issued 500,000 stock options to a service provider and exercisable over a 4 year term expiring on April 28, 2019. The values
of the options were estimated using a Black-Scholes option pricing model equal to $16,614. The key inputs to the model were the
number of options500,000, share price on the grant date of $0.04, exercise price of $0.20, terms of 4 years, volatility of 211%
and a discount rate of 0.43%.As the shares are fully vested on the date of agreement, the value of the options of $16,614 was fully
expensed on the date of grant.
The following table summarizes the changes in options outstanding
as of October 31, 2015 and July 31, 2016:
|
|
Number of Shares
|
|
Weighted Average Exercise Price
|
|
Outstanding as of October 31, 2015
|
|
|
|
500,000
|
|
|
$
|
0.20
|
|
|
Granted
|
|
|
|
—
|
|
|
|
—
|
|
|
Exercised
|
|
|
|
—
|
|
|
|
—
|
|
|
Cancelled
|
|
|
|
—
|
|
|
|
—
|
|
|
Outstanding at July 31, 2016
|
|
|
|
500,000
|
|
|
$
|
0.20
|
|
Common Stock Warrants, for the Period Ending
October 31, 2015
The Company issued 6,846,394 warrants on May
8, 2015 with an exercise price of $0.0140 per share and a term of 5 years in conjunction with the convertible debt issuance. The
exercised price of the warrants is updated to the lowest offering price of common stock based on subsequent equity sales. As such,
the number of share of common stock issuable upon exercise of the warrants is indeterminate. Pursuant to ASC 815-15 Embedded Derivatives,
the fair values of the warrants and shares to be exercised were recorded as derivative liabilities on the issuance date.
On August 4, 2015, the Company issued warrants
of 203,500 with an exercise price of $0.011 per share and a term of 5 years in conjunction with the convertible debt issuance.
The exercised price of the warrants is updated to the lowest offering price of common stock based on subsequent equity sales. As
such, the number of share of common stock issuable upon exercise of the warrants is indeterminate. Pursuant to ASC 815-15 Embedded
Derivatives, the fair values of the warrants and shares to be exercised were recorded as derivative liabilities on the issuance
date.
On August 17, 2015, the Company issued warrants
of 486,662 with an exercise price of $0.0580 per share and a term of 5 years in conjunction with the convertible debt issuance.
The exercised price of the warrants is updated to the lowest offering price of common stock based on subsequent equity sales. As
such, the number of share of common stock issuable upon exercise of the warrants is indeterminate. Pursuant to ASC 815-15 Embedded
Derivatives, the fair values of the warrants and shares to be exercised were recorded as derivative liabilities on the issuance
date.
On September 10, 2015, the Company issued warrants
of 573,706 with an exercise price of $0.0580per share and a term of 5 years in conjunction with the convertible debt issuance.
The exercised price of the warrants is updated to the lowest offering price of common stock based on subsequent equity sales. As
such, the number of share of common stock issuable upon exercise of the warrants is indeterminate. Pursuant to ASC 815-15 Embedded
Derivatives, the fair values of the warrants and shares to be exercised were recorded as derivative liabilities on the issuance
date.
On October 9, 2015, the Company issued warrants
of 560,000 with an exercise price of $0.011 per share and a term of 5 years in conjunction with the convertible debt issuance.
The exercised price of the warrants is updated to the lowest offering price of common stock based on subsequent equity sales. As
such, the number of share of common stock issuable upon exercise of the warrants is indeterminate. Pursuant to ASC 815-15 Embedded
Derivatives, the fair values of the warrants and shares to be exercised were recorded as derivative liabilities on the issuance
date.
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
On October 15, 2015, the Company issued warrants
of 573,706 with an exercise price of $0.0580per share and a term of 5 years in conjunction with the convertible debt issuance.
The exercised price of the warrants is updated to the lowest offering price of common stock based on subsequent equity sales. As
such, the number of share of common stock issuable upon exercise of the warrants is indeterminate. Pursuant to ASC 815-15 Embedded
Derivatives, the fair values of the warrants and shares to be exercised were recorded as derivative liabilities on the issuance
date.
Common Stock Warrants, for the Period Ending July 31, 2016
On January 5, 2016, the Company issued warrants
of 1,512,500 with an exercise price of $0.0110 per share and a term of years in conjunction with the convertible debt issuance.
The exercised price of the warrants is updated to the lowest offering price of common stock based on subsequent equity sales. As
such, the number of share of common stock issuable upon exercise of the warrants is indeterminate. Pursuant to ASC 815-15 Embedded
Derivatives, the fair values of the warrants and shares to be exercised were recorded as derivative liabilities on the issuance
date.
The following table summarizes the changes in warrants outstanding
as of October 31, 2015 and July 31, 2016:
|
|
Number of Shares
|
|
Weighted Average Exercise Price
|
|
Outstanding as of October 31, 2015
|
|
|
|
9,243,968
|
|
|
$
|
0.019
|
|
|
Granted
|
|
|
|
4,663,270,612
|
|
|
|
0.002
|
|
|
Exercised
|
|
|
|
—
|
|
|
|
—
|
|
|
Cancelled
|
|
|
|
—
|
|
|
|
—
|
|
|
Outstanding at July 31, 2016
|
|
|
|
4,672,514,580
|
|
|
$
|
0.021
|
|
Due to the shares issued during the nine months
ended July 31, 2016 on debt conversion, a warrant reset feature occurred on May 19, 2016, resulting in the increase of warrants
issued and valued.
Subscriptions Payable, for the Period Ending
October 31, 2015
On November 6, 2014, the Company issued 155,400
shares of common stock pursuant to an agreement with a consultant which had previously been recorded as Subscriptions Payable in
the amount of $10,878 in the accompanying balance sheet at October 31, 2014.
Settlement of convertible debt, for the
Period Ending October 31, 2015
During the period, the Company repaid back
convertible debt in the amount of $134,000 and converted $50,168 of debt for 2,211,679 shares of the common stock. As a result
of such conversion and repayment, the Company reduced its derivative liability by $66,913.
Debt Discount, for the Period Ending October
31, 2015
During the period, the Company issued convertible
promissory note with a variable conversion price; as a result, the Company recorded $180,959 in discount and amortized the balance
over the life of the notes.(see Note 6 and Note 7).
Common Stock Issuances, for the Period Ending
July 31, 2016
During the nine months ended July 31, 2016,
the Company granted 29,900,000 and issued 29,400,000 shares of common stock for consulting services. The fair value of the common
stock issued was $313,375 based on the market price of the Company’s common stock on the date of grant. The 500,000 shares
authorized but not issued is recorded as $1,500 (based on the market value on the date of grant) stock payable as of July 31, 2016.
Settlement of convertible debt, for the
Period Ending July 31, 2016
During the nine months ended July 31, 2016,
the Company converted $245,532 of debt for 593,961,718 shares of common stock. Due to excess share issuance, the Company recognized
a loss on conversion of $160,285; the excess shares were valued based on fair market value on the date of conversion.
POCKET GAMES, INC.
Notes to Condensed Financial Statements
July 31, 2016
(Unaudited)
Note 9 - Subsidiaries
As disclosed in our Form 8-K filed with the
Securities and Exchange Commission, we issued a total of 400,000 shares of our Series B Convertible Preferred Stock in connection
with our acquisition of 80% of the Class A common stock and 100% of the Class B common stock of Social Technology Holdings, Inc.
(“STH”), and reserved an additional 80,000 shares of our Class B voting Convertible Preferred Stock for issuance in
a contemplated merger transaction to acquire the 20% minority interest in the STH Class A common stock. STH is the owner and operator
of “Viximo”, a software platform that allows game providers to access multiple websites from a single source API.”
As disclosed in our Form 8-K filed with the
Securities and Exchange Commission, we issued a total of 270,000 shares of our Series C Convertible Preferred Stock and a $3,960,000
convertible note due March 31, 2019 in connection with our acquisition of 100% of the outstanding common stock of Kicksend Holdings,
Inc., a Delaware corporation (“Kicksend”). Kicksend is engaged in the business of file storage and sharing in real-time
on digital platforms, including desktop, mobile and webapps, to permit users to organize, download and sent storage files.
Under the terms of these acquisitions, the
Company was to receive full financial disclosure in order to maintain its ‘fully reporting’ status with the SEC.
Subsequent to the closing, neither acquisition target was able to provide full financial disclosure and Pocket Games’ attorney
opined that this was a material breach of the contracts and the acquisitions described above were unwound. This resulted in the
unwinding, return, and cancellation of all items related to the acquisitions. The total net effect of this transaction resulted
in $219,951 worth of investing activity, as seen on the Company’s statement of cash flows for the quarter ended July 31,
2016. There was no gain or loss associated with these transactions.
Note 10 - Commitments and
Contingencies
Intellectual Property Purchase Agreement
On February 12, 2014, the Company entered into
an Intellectual Property Purchase Agreement, whereby the Company purchased from the seller a certain software game application.
Subject to the terms and conditions of this Agreement, the Company issued to the seller 1,500,000 shares of common shares. Additionally,
the Company agreed to pay to the Seller the cost for development and modification of $40,000, of which $20,000 was paid during
the year ended October 31, 2014. The remaining balance of $20,000 shall be paid as the work passes through quality control.
Note 11 - Subsequent Events
Subsequent to July
31, 2016, the Company issued a total of 7,219,203,875 shares of common stock all for the conversion of debt and accrued interest.
ITEM 2. MANAGEMENT’S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion contains forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934
relating to future events or our future performance. Actual results may materially differ from those projected in the forward-looking
statements as a result of certain risks and uncertainties set forth in this prospectus. Although management believes that the assumptions
made and expectations reflected in the forward-looking statements are reasonable, there is no assurance that the underlying assumptions
will, in fact, prove to be correct or that actual results will not be different from expectations expressed in this report.
Overview
We were incorporated in the State of Florida
on October 4, 2013, to engage in the development and distribution of mobile games. We have generated only minimal revenues from
business operations from a related party. Our independent registered public accounting firm has issued a going concern opinion.
This means there is substantial doubt that we can continue as an on-going business unless we obtain additional capital to pay our
ongoing operational costs. Accordingly, we must locate sources of capital to pay our operational costs.
From our inception on October 4, 2013 through
July 31, 2015, our business operations have primarily been focused on developing our business plan, developing the features of
our first mobile game products, and developing a game for DNA Interactive Games Limited (“DNAIG”), a related party.
During the year ended October 31, 2014, we
ceased all developmental activities related to Pocket Football and do not anticipate completion of the Pocket Games product. We
directed our efforts to the development of the Idol Hands game under the terms of our March 17, 2014, agreement with Fluid Games
Limited (“FGL”), a company formed under the laws of the United Kingdom. During the period ending April 30, 2014, we
redesigned the Idol Hand's camera operated control system and the menu system control in order to allow the user to control the
game via an ordinary Keyboard and Mouse, rather than having to buy additional equipment from a third party. During March 2014,
we tested the game and newly developed control system. In April 2014, the voice over work for the game was recalibrated and recorded.
These modifications were needed to convert the tutorial voiceover of the hand movements from the ‘camera control system’
to the newly implemented ‘Keyboard and Mouse’ system.
We completed 100% of the development of the
Idol Hands game on September 1, 2014 and are currently undergoing quality assurance testing. We are in negotiations with online
digital download retailers for distribution of the Idol Hands game including Stream, Amazon and Game. There is no assurance we
will be successful in securing agreements with these retailers to distribute the Idol Hands game.
Idol Hands will initially be sold exclusively
as a ‘Digital Download’ for the PC platform through various online stores who will process the purchases from their
site and pay us between 60 and 75 the purchase price. Purchasers of the game will pay a fee to download the product and own the
title.
Should we receive $350,000 of sales from the
sale of the Idol Hands game, we plan to develop applications for iPad and iPhone as well as various Android tablets and phones.
We plan to interview marketing companies to assist us with the marketing of the Idol Hands game and continue negotiations with
online digital download retailers to potentially sell the game.
Third Party Development
On October 22, 2013, we entered into an agreement
with DNA Interactive Games Limited (the “DNA Agreement”), a company formed under the laws of the United Kingdom (“DNAIG”),
which is controlled by our Chief Executive Officer, David Lovatt, to develop a game known as SH3G for iPad and the Android tablet
platforms. Through the DNA Agreement, as amended, DNAIG agreed to pay us an aggregate fee of approximately $59,500 as we meet certain
milestones, as outlined in the chart below. Through July 31, 2014, we have received $45,540. As set forth in the chart below, we
received or expect to receive the following payments from DNAIG as we meet the milestones:
Milestone
|
Amount Paid
|
Milestone Date
|
Status of Milestone
|
Submission of Military Campaign to Apple
|
$3,000 Paid
|
May 19, 2014
|
100%
|
Submission of improved User Interface & game balancing
|
$6,490 Paid
|
May 19, 2014
|
100%
|
Submission of DLC, Wolfpack content cleared for submission to Apple by QA
|
$3,000
|
June 13
th
2014
|
98%
|
Android Build Submission
|
$14,000
|
October 1, 2014
|
65%
|
Through July 31, 2014, we paid $35,178 to FGL
to assist us with the development of SH3G.
Meeting the milestones above is dependent upon
us raising sufficient capital through placement of our common stock or issuance of debt securities. We have not located investors
to provide us with the capital required to meet these milestones and we may not be successful in locating investors to provide
us with capital. If we are unable to obtain financing, we will not meet the milestones above and may have to suspend or cease operations.
From inception on October 4, 2013, through
July 31, 2016, we incurred an accumulated deficit of $6,003,517, including development costs, professional fees, general and administrative
fees and interest expense. We have funded our operation through our revenue and through the sale of common stock to our two officers,
and 35 non-affiliated investors.
As of July 31, 2016, we had cash on hand of
$13 which is not sufficient to pay for our operating costs. If we are unable to generate sufficient revenues or raise additional
monies to fund our operations we will be unable to complete development of our products and may be forced to cease operations.
We have generated minimal revenues from our
operations. We cannot guarantee we will be successful in our business operations. Our business is subject to risks inherent in
the establishment of a new business enterprise, including the financial risks associated with the limited capital resources currently
available to us for the implementation of our business strategies. To become profitable and competitive, we must develop the business
plan and execute the plan. Our management will attempt to secure financing through various means including borrowing and investment
from institutions and private individuals.
Since inception, the majority of our time has
been spent on organizational matters and development of our first mobile game product, Pocket Football.
RESULTS OF OPERATIONS FOR THE THREE AND NINE MONTHS ENDED JULY
31, 2016 AND 2015:
Revenues:
Total revenue recognized were $102 and $-0-
for the three months ended July 31, 2016 and 2015, respectively. Total revenue recognized were $3,300 and $-0- for the nine months
ended July 31, 2016 and 2015, respectively. The Company entered into a contract with a related party during the fiscal year ended
October 31, 2015, whereby, the Company will perform testing on games and application. Cost of revenues was $10,942 and $-0- during
the nine months ended July 31, 2016 and 2015, respectively.
General and Administrative:
General and administrative expense was $40,268
and $47,417 for the three months ended July 31, 2016 and 2015, respectively. General and administrative expense was $220,267 and
$88,385 for the nine months ended July 31, 2016 and 2015, respectively. General and administrative expenses consisted of bank fees,
SEC filing costs and costs associated with the pursuit of getting our stock traded on the OTCBB.
Officer Compensation:
Officer compensation expense was $30,000 and
$60,000 for the three months ended July 31, 2016 and 2015, respectively. Officer compensation expense was $115,606 and $180,000
for the nine months ended July 31, 2016 and 2015, respectively. Officer compensation expense consisted mainly of a monthly fee
of $10,000 to each of our two officers.
Professional Fees:
Professional fees expense was $33,541 and $14,046
for the three months ended July 31, 2016 and 2015, respectively. Professional fees expense was $389,936 and $137,239 for the nine
months ended July 31, 2016 and 2015, respectively. Professional fees consisted of legal, consulting, accounting and auditing costs
necessary to prepare our public filings.
Net Operating Loss:
Net operating losses were $103,707 and $121,463
for the three months ended July 31, 2016 and 2015, respectively. Net operating losses were $733,451 and $405,624 for the nine months
ended July 31, 2016 and 2015, respectively. Net operating losses consisted primarily of fees incurred in connection with the pursuit
of listing of our Common Stock on the OTCBB and with establishing an account with our transfer agent, as well as legal and audit
fees related to our SEC filing costs during the nine months ended July 31, 2016 and 2015.
Other Income (Expense):
Other expense was $162,440 for the three months
ended July 31, 2016 compared to other expense of $1,069,913 for the three months ended July 31, 2015. Other income was $348,922
for the nine months ended July 31, 2016 compared to other expense of $1,161,614 for the nine months ended July 31, 2015. For the
nine months ended July 31, 2016, other income consisted of a gain on the change in fair value of derivative liability in the amount
of $1,239,931. Other expenses consisted of interest expense in the amount of $730,724 and the loss on settlement of debt of $160,285.
For the nine months ended July 31, 2015, other expenses consisted of the loss on the change in fair value of derivative liability
in the amount of $763,148, interest expense in the amount of $374,006 and the loss on settlement of debt of $24,460.
Net Income / Loss:
Net loss for the three months ended July 31,
2016 was $266,147, or ($0.00) per share. Net loss for the three months ended July 31, 2015 was $1,191,376, or ($0.06) per share.
Net loss for the nine months ended July 31, 2016 was $384,529, or ($0.00) per share. Net loss for the nine months ended July 31,
2015 was $1,567,238, or ($0.09) per share. Net loss consisted primarily of fees incurred in connection with the pursuit of listing
of our Common Stock on the OTCBB and with establishing an account with our transfer agent, as well as legal and audit fees related
to our SEC filing costs, along with the development of our software products, interest expense.
LIQUIDITY AND CAPITAL RESOURCES
The following table summarizes total current
assets, liabilities, accumulated (deficit) and working capital (deficit) at July 31, 2016 and October 31, 2015.
|
|
April 30,
|
|
October 31,
|
|
|
2016
|
|
2015
|
Current Assets
|
|
$
|
13
|
|
|
$
|
51,824
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
$
|
1,215,127
|
|
|
$
|
1,851,638
|
|
|
|
|
|
|
|
|
|
|
Accumulated (Deficit)
|
|
$
|
(6,003,517
|
)
|
|
$
|
(5,618,984
|
)
|
|
|
|
|
|
|
|
|
|
Working Capital (Deficit)
|
|
$
|
(1,215,114
|
)
|
|
$
|
(1,799,814
|
)
|
Liquidity is the ability of a company to generate
funds to support its current and future operations, satisfy its obligations, and otherwise operate on an ongoing basis. To date,
we have funded our operations through the sale of our common stock. Our primary uses of cash have been for the development of games,
compensation, and professional fees. All funds received have been expended in the furtherance of growing the business and establishing
brand portfolios. The following trends are reasonably likely to result in a material decrease in our liquidity over the near to
long term:
-
An substantial increase in working capital requirements to finance our operations,
-
Addition of administrative and professional personnel as the business grows,
-
The cost of being a public company, and
-
Payments for development of games.
Satisfaction of our Cash Obligations for
the Next 12 Months
Our current cash on hand as of July 31, 2016
was $13, which is insufficient to meet our current monthly operating costs of approximately $30,000. As of July 31, 2016, we had
current liabilities of $1,215,127.
We had net loss and net cash used in operations
of $384,529 and $536,821, respectively, for the nine months ended July 31, 2016 and our working capital deficit was $1,215,114,
with an accumulated deficit of $6,003,517 as of July 31, 2016.
We currently have no external sources of liquidity
such as arrangements with credit institutions or off-balance sheet arrangements that will have or are reasonably likely to have
a current or future effect on our financial condition or immediate access to capital.
We are dependent on the sale of our securities
to fund our operations, and will remain so until we generate sufficient revenues to pay for our operating costs. Our officers and
directors have made no written commitments with respect to providing a source of liquidity in the form of cash advances, loans
and/or financial guarantees.
If we are unable to raise the funds we will
seek alternative financing through means such as borrowings from institutions or private individuals. There can be no assurance
that we will be able to raise the capital we need for our operations from the sale of our securities. We have not located any sources
for these funds and may not be able to do so in the future. We expect that we will seek additional financing in the future. However,
we may not be able to obtain additional capital or generate sufficient revenues to fund our operations. If we are unsuccessful
at raising sufficient funds, for whatever reason, to fund our operations, we may be forced to cease operations. If we fail to raise
funds we expect that we will be required to seek protection from creditors under applicable bankruptcy laws.
Going Concern
Our independent registered public accounting
firm has expressed doubt about our ability to continue as a going concern and believes that our ability is dependent on our ability
to implement our business plan, raise capital and generate revenues. See Note 2 of our financial statements.
Critical Accounting Policies and Estimates
While our significant accounting policies are
more fully described in Note 1 to our financial statements for the period ended July 31, 2016, we believe that the following
accounting policies are the most critical to aid you in fully understanding and evaluating this management discussion and analysis.
Our financial statements have been prepared
in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial
statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses,
and related disclosure of contingent assets and liabilities. We continually evaluate our estimates, including those related to
the accounting for and recovery of long-lived assets including income taxes, and the valuation of equity transactions. We base
our estimates on historical experience and on various other assumptions that we believed to be reasonable under the circumstances,
the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily
apparent from other sources. Any future changes to these estimates and assumptions could cause a material change to our reported
amounts of revenues, expenses, assets and liabilities. Actual results may differ from these estimates under different assumptions
or conditions. We believe the following critical accounting policies affect our more significant judgments and estimates used in
the preparation of the financial statements.
Revenue recognition
We recognize revenue when persuasive evidence
of an arrangement exists, delivery has occurred or services have been rendered, the purchase price is fixed or determinable and
collectability is reasonably assured. We intend on generating revenue from three sources; sale of game applications, sale of advertising
provided with games, and outsourced application development services. To date, all revenues have been derived from a related party.
Revenue through October 31, 2013, and to present
includes only outsourced application development services recognized in accordance with ASC 605-28 "Milestone Method".
We may bill for these services prior to attainment of the performance milestones. Receipts in excess of revenue earned as of the
balance sheet date are included in deferred revenue.
Stock-based compensation
We account for stock-based instruments issued
to employees in accordance with ASC Topic 718. ASC Topic 718 requires companies to recognize in the statement of operations the
grant-date fair value of stock options and other equity based compensation issued to employees. We account for non-employee share-based
awards in accordance with ASC Topic 505-50.
Contractual Obligations
As of July 31, 2016, we have no fixed contractual
obligations or commitments that include future estimated payments.
Off-Balance Sheet Arrangements
As of the date of this report, we did not have
any off-balance sheet arrangements that have, or is reasonably likely to have, a current or future effect on our financial condition,
changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources
that are material to investors.