Quarterly Report (10-q)

Date : 02/14/2019 @ 11:27PM
Source : Edgar (US Regulatory)
Stock : Integrated Ventures, Inc. (QB) (INTV)
Quote : 0.118  -0.007 (-5.60%) @ 3:45PM

Quarterly Report (10-q)

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

 

x QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended December 31, 2018

 

¨ TRANSITION REPORT UNDER SECTION13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from __________ to __________

 

Commission file number: 333-174759

 

INTEGRATED VENTURES, INC.

(Exact Name of Registrant as Specified in Its charter)

 

Nevada

 

82-1725385

(State or Other Jurisdiction of
Incorporation or Organization)

 

(I.R.S. Employer

 Identification No.)

 

73 Buck Road, Suite 2, Huntingdon Valley, PA 19006

(Address of principal executive offices) (Zip Code)

 

(215) 613-1111

(Registrant’s Telephone Number, Including Area Code)

 

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

 

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

 

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

 

Large accelerated filer

¨

Accelerated filer

¨

Non-accelerated filer

¨

Smaller reporting company

x

Emerging growth company

¨

 

 

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

 

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

 

The number of shares outstanding of the issuer’s common stock, $0.001 par value per share, was 9,874,103 as of February 14, 2019.

 

 

 
 
 
 

 

INTEGRATED VENTURES, INC.

FORM 10-Q

DECEMBER 31, 2018

 

TABLE OF CONTENTS

 

 

PART I: FINANCIAL INFORMATION

 

Page No. 

 

 

 

 

Item 1.

Financial Statements

 

3

 

Item 2.

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

 

26

 

Item 3.

Quantitative and Qualitative Disclosure About Market Risk

 

36

 

Item 4.

Controls and Procedures

 

36

 

 

 

 

PART II: OTHER INFORMATION

 

 

 

 

 

Item 1.

Legal Proceedings

 

37

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

37

 

Item 3.

Defaults Upon Senior Securities

 

37

 

Item 4.

Mine Safety Disclosures

 

37

 

Item 5.

Other Information

 

37

 

Item 6.

Exhibits

 

38

 

 

 

 

SIGNATURES

 

39

 

 

 
2
 
Table of Contents

  

PART I – FINANCIAL INFORMATION

 

TABLE OF CONTENTS

 

Index to Financial Statements

 

Page

 

 

 

 

Condensed Balance Sheets as of December 31, 2018 (unaudited) and June 30, 2018

 

4

 

 

 

 

Condensed Statements of Operations for the Three Months and Six Months Ended December 31, 2018 and 2017 (restated) (unaudited)

 

5

 

 

 

 

Condensed Statements of Cash Flows for the Six Months Ended December 31, 2018 and 2017 (restated) (unaudited)

 

6

 

 

 

 

Notes to Condensed Financial Statements (unaudited)

 

7

 

 

 
3
 
Table of Contents

 

Integrated Ventures, Inc.

Condensed Balance Sheets

 

 

 

December 31,

2018

 

 

June 30,

2018

 

 

 

(Unaudited)

 

 

 

 

ASSETS

Current assets:

 

 

 

 

 

 

Cash

 

$ 51,627

 

 

$ 749

 

Restricted cash

 

 

-

 

 

 

40,321

 

Prepaid expenses and other current assets

 

 

3,000

 

 

 

9,000

 

Inventories

 

 

114,851

 

 

 

114,851

 

Equipment deposits

 

 

-

 

 

 

3,896

 

Marketable securities

 

 

-

 

 

 

1,700

 

Total current assets

 

 

169,478

 

 

 

170,517

 

 

 

 

 

 

 

 

 

 

Non-current assets:

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

1,337,944

 

 

 

633,105

 

Digital currencies

 

 

-

 

 

 

11,227

 

Deposits

 

 

14,673

 

 

 

14,673

 

Total assets

 

$ 1,522,095

 

 

$ 829,522

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$ 29,487

 

 

$ 26,973

 

Accrued expenses

 

 

24,340

 

 

 

29,428

 

Due to related party

 

 

64,774

 

 

 

20,974

 

Derivative liabilities

 

 

1,002,993

 

 

 

2,886,965

 

Convertible notes payable, net of discounts

 

 

127,934

 

 

 

-

 

Total current liabilities

 

 

1,249,528

 

 

 

2,964,340

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,249,528

 

 

 

2,964,340

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity (deficit):

 

 

 

 

 

 

 

 

Series A preferred stock, $0.001 par value, (1,000,000 shares authorized, 500,000 shares issued and outstanding as of December 31, 2018 and June 30, 2018)

 

 

500

 

 

 

500

 

Series B preferred stock, $0.001 par value, (500,000 shares authorized, 350,384 and 309,166 shares issued and outstanding as of December 31, 2018 and June 30, 2018, respectively)

 

 

350

 

 

 

309

 

Common stock, $0.001 par value, (40,000,000 shares authorized, 9,874,103 and 8,964,103 shares issued and outstanding as of December 31, 2018 and June 30, 2018, respectively)

 

 

9,875

 

 

 

8,965

 

Additional paid-in capital

 

 

12,843,224

 

 

 

9,290,344

 

Stock subscriptions payable

 

 

60,000

 

 

 

35,000

 

Accumulated deficit

 

 

(12,641,382 )

 

 

(11,469,936 )

Total stockholders’ equity (deficit)

 

 

272,567

 

 

 

(2,134,818 )

Total liabilities and stockholders’ equity (deficit)

 

$ 1,522,095

 

 

$ 829,522

 

 

See notes to condensed financial statements

 

 
4
 
Table of Contents

 

Integrated Ventures, Inc.

Condensed Statements of Operations

(Unaudited)

 

 

 

Three Months Ended

December 31,

 

 

Six Months Ended

December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

(Restated)

 

 

 

 

(Restated)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Cryptocurrency mining

 

$ 77,913

 

 

$ 59,498

 

 

$ 178,378

 

 

$ 59,498

 

Sales of cryptocurrency mining equipment

 

 

9,557

 

 

 

45,590

 

 

 

24,337

 

 

 

45,590

 

Total revenues

 

 

87,470

 

 

 

105,088

 

 

 

202,715

 

 

 

105,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

232,896

 

 

 

50,256

 

 

 

434,156

 

 

 

50,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin (loss)

 

 

(145,426 )

 

 

54,832

 

 

 

(231,441 )

 

 

54,832

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

173,512

 

 

 

498,228

 

 

 

730,434

 

 

 

659,586

 

Impairment of assets

 

 

-

 

 

 

-

 

 

 

2,097,930

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

173,512

 

 

 

498,228

 

 

 

2,828,364

 

 

 

659,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(318,938 )

 

 

(443,396 )

 

 

(3,059,805 )

 

 

(604,754 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

-

 

 

 

1,304

 

 

 

-

 

 

 

1,402

 

Interest expense

 

 

(41,328 )

 

 

(56,827 )

 

 

(44,652 )

 

 

(143,707 )

Realized gain (loss) on investments

 

 

(25,266 )

 

 

7,193

 

 

 

(32,504 )

 

 

288,416

 

Unrealized loss on investments

 

 

-

 

 

 

(64,987 )

 

 

-

 

 

 

(3,876 )

Gain on extinguishment of debt

 

 

-

 

 

 

3,259

 

 

 

-

 

 

 

7,934

 

Change in fair value of derivative liabilities

 

 

914,308

 

 

 

(404,539 )

 

 

1,965,515

 

 

 

(416,288 )

Loss on settlement of warrants

 

 

-

 

 

 

(25,000 )

 

 

-

 

 

 

(25,000 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other income (expense)

 

 

847,714

 

 

 

(539,597 )

 

 

1,888,359

 

 

 

(291,119 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

528,776

 

 

 

(982,993 )

 

 

(1,171,446 )

 

 

(895,873 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$ 528,776

 

 

$ (982,993 )

 

$ (1,171,446 )

 

$ (895,873 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$ 0.05

 

 

$ (0.12 )

 

$ (0.12 )

 

$ (0.12 )

Diluted

 

$ 0.01

 

 

$ (0.12 )

 

$ (0.12 )

 

$ (0.12 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

9,868,668

 

 

 

8,252,873

 

 

 

9,560,842

 

 

 

7,711,319

 

Diluted

 

 

46,817,888

 

 

 

8,252,873

 

 

 

9,560,842

 

 

 

7,711,319

 

 

See notes to condensed financial statements

 

 
5
 
Table of Contents

 

Integrated Ventures, Inc.

Condensed Statements of Cash Flows

(Unaudited)

 

 

 

Six Months Ended
December 31,

 

 

 

2018

 

 

2017

 

 

 

 

 

(Restated)

 

Cash flows from operating activities:

 

 

 

 

 

 

Net loss

 

$ (1,171,446 )

 

$ (895,873 )

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization expense

 

 

246,996

 

 

 

8,702

 

Stock-based compensation – related party

 

 

417,000

 

 

 

409,000

 

Stock-based compensation

 

 

80,159

 

 

 

-

 

Amortization of debt discount

 

 

38,782

 

 

 

108,121

 

Amortization of original issue discount

 

 

-

 

 

 

1,347

 

Impairment of assets

 

 

2,097,930

 

 

 

-

 

Change in fair value of derivative liability

 

 

(1,965,515 )

 

 

416,288

 

Loss on settlement of warrants

 

 

-

 

 

 

25,000

 

Gain on extinguishment of debt

 

 

-

 

 

 

(7,934 )

Financing fees related to notes payable

 

 

-

 

 

 

32,358

 

Realized (gain) loss on sale of investments

 

 

32,504

 

 

 

(288,416 )

Unrealized loss on investments

 

 

-

 

 

 

3,876

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Digital currencies

 

 

(179,316 )

 

 

(71,543 )

Prepaid expenses and other current assets

 

 

6,000

 

 

 

5,000

 

Accrued interest receivable – related party

 

 

-

 

 

 

(98 )

Inventories

 

 

-

 

 

 

(17,730 )

Accounts payable

 

 

2,514

 

 

 

(827 )

Accrued expenses

 

 

(5,088 )

 

 

6,411

 

Due to related party

 

 

43,800

 

 

 

(7,060 )

Net cash used in operating activities

 

 

(355,680 )

 

 

(273,378 )

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Net proceeds from the sale of investments

 

 

159,739

 

 

 

579,460

 

Increase in notes receivable – related party

 

 

-

 

 

 

(49,880 )

Purchase of property and equipment

 

 

(42,447 )

 

 

(310,832 )

Net cash provided by investing activities

 

 

117,292

 

 

 

218,748

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from convertible notes payable

 

 

223,945

 

 

 

-

 

Proceeds from sale of preferred stock

 

 

-

 

 

 

125,000

 

Proceeds from stock subscriptions payable

 

 

25,000

 

 

 

35,000

 

Net cash provided by financing activities

 

 

248,945

 

 

 

160,000

 

 

 

 

 

 

 

 

 

 

Net increase in cash

 

 

10,557

 

 

 

105,370

 

Cash, beginning of period

 

 

41,070

 

 

 

15,691

 

 

 

 

 

 

 

 

 

 

Cash, end of period

 

$ 51,627

 

 

$ 121,061

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

Cash paid for interest

 

 29,257

 

 

-

 

Cash paid for income taxes

 

 

 -

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

Equipment deposits for property and equipment

 

$ 3,896

 

 

$ -

 

Common shares issued for cashless exercise of warrants

 

 

560

 

 

 

188

 

Common shares issued for debt discount

 

 

53,250

 

 

 

-

 

Debt discount for derivative liability

 

 

81,543

 

 

 

72,617

 

Series B preferred shares for property and equipment

 

 

3,003,422

 

 

 

-

 

Series B preferred shares returned and cancelled

 

 

2

 

 

 

-

 

Settlement of derivative liabilities

 

 

-

 

 

 

405,970

 

Common shares issued for convertible notes payable

 

 

-

 

 

 

149,049

 

Common shares issued for accrued compensation

 

 

-

 

 

 

15,625

 

Accrued interest payable added to note payable

 

 

-

 

 

 

1,117

 

Note receivable and accrued interest receivable – related party for marketable securities

 

 

-

 

 

 

66,850

 

 

See notes to condensed financial statements

 

 
6
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)  

 

1. ORGANIZATION AND BASIS OF PRESENTATION

 

Organization

 

Integrated Ventures, Inc. (the “Company,” “we,” “our,” or “EMS Find”) was incorporated in the State of Nevada on March 22, 2011, under the name of Lightcollar, Inc. On March 20, 2015, the Company amended its articles of incorporation and changed its name from Lightcollar, Inc. to EMS Find, Inc. On May 30, 2017, Integrated Ventures, Inc. (“Integrated Ventures”), a Nevada corporation, was formed as a wholly owned subsidiary of the Company. Pursuant to an Agreement and Plan of Merger dated May 30, 2017, Integrated Ventures was merged into the Company, with the Company being the surviving corporation and changing its name to Integrated Ventures, Inc.

 

The Company has discontinued its prior operations and changed its business focus from its prior technologies relating to the EMS Find platform to acquiring, launching and operating companies in the cryptocurrency sector, mainly in digital currency mining, equipment manufacturing, and sales of branded mining rigs, as well as blockchain software development.

 

The Company is developing and acquiring a diverse portfolio of digital currency assets and block chain technologies, and now operates cryptocurrency mining operations in two facilities located in Pennsylvania and New Jersey. Cryptocurrency mining revenues commenced in November 2017. Crypto-currencies are a medium of exchange that uses decentralized control (a block chain) as opposed to a central bank to track and validate transactions. The Company, through its wholly owned subsidiary, BitcoLab, Inc., is currently mining Bitcoin, Litecoin and Ethereum, whereby the Company earns revenue by solving “blocks” to be added to the block chain.

 

The Company expanded its cryptocurrency mining operations in April 2018 by acquiring the operations of digiMine LLC (“digiMine”) (Note 6) and by purchasing 182 cryptocurrency mining machines from Secure Hosting LLC (“Secure Hosting”) in August 2018 (see Note 5).

 

Basis of Presentation

 

The accompanying unaudited condensed financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles (“US GAAP”) for interim financial information and the instructions to Form 10-Q and Article 8 of Regulation S-X. The results of operations for the interim periods ended December 31, 2018 shown in this report are not necessarily indicative of results to be expected for the full fiscal year ending June 30, 2019. In the opinion of the Company’s management, the information contained herein reflects all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the Company’s results of operations, financial position and cash flows. The unaudited interim financial statements should be read in conjunction with the audited financial statements in the Company’s Annual Report on Form 10-K for the year ended June 30, 2018 filed on December 27, 2018 and Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

The significant accounting policies of the Company are disclosed in Notes to Financial Statements included in the Company’s Annual Report on Form 10-K. The following summary of significant accounting policies of the Company is presented to assist in understanding the Company’s interim financial statements. These accounting policies conform to accounting principles generally accepted in the United States of America and have been consistently applied in the preparation of the financial statements.

 

 
7
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

Restatement

 

The Company is restating its condensed financial statements for the three months and six months ended December 31, 2017 to correct reporting of derivative liabilities associated with its convertible notes payable and warrants, stock-based compensation, gain on sale of investments and other miscellaneous corrections.

 

Use of Estimates

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Because of the use of estimates inherent in the financial reporting process, actual results could differ significantly from those estimates.

 

Digital Currencies

 

Digital currencies consist of Bitcoin, Litecoin and Ethereum, generally received for the Company’s own account as compensation for cryptocurrency mining services. Given that there is limited precedent regarding the classification and measurement of cryptocurrencies under current Generally Accepted Accounting Principles (“GAAP”), the Company has determined to account for these digital currencies as indefinite-lived intangible assets in accordance with Accounting Standards Update (“ASU”) No. 350, Intangibles – Goodwill and Other , for the period covered by this report and in future reports unless and until further guidance is issued by the Financial Accounting Standards Board (“FASB”). An intangible asset with an indefinite useful life is not amortized but assessed for impairment annually, or more frequently, when events or changes in circumstances occur indicating that it is more likely than not that the indefinite-lived asset is impaired. Impairment exists when the carrying amount exceeds its fair value. In testing for impairment, the Company has the option to first perform a qualitative assessment to determine whether it is more likely than not than an impairment exists. If it is determined that it is more likely than not that an impairment exists, a quantitative impairment test is not necessary. If the Company concludes otherwise, it is required to perform a quantitative impairment test. To the extent an impairment loss is recognized, the loss establishes the new cost basis of the asset. Subsequent reversal of impairment losses is not permitted. Realized gains on the sale of digital currencies are included in other income (expense) in the statements of operations.

 

Inventories

 

Inventories at December 31 and June 30, 2018 consist of cryptocurrency mining units held for sale or deployment in mining operatons, and are stated at the lower of cost or estimated realizable value. Payments to equipment suppliers prior to shipment of the equipment are recorded as equipment deposits.

 

Property and Equipment

 

Property and equipment, consisting primarily of computer and other cryptocurrency mining equipment (transaction verification servers) and leasehold improvements, is stated at the lower of cost or estimated realizable value and is depreciated when placed into service using the straight-line method over estimated useful lives. The Company operates in an emerging industry for which limited data is available to make estimates of the useful economic lives of specialized equipment. Management has assessed the basis of depreciation of these assets and believes they should be depreciated over a three-year period due to technological obsolescence reflecting rapid development of hardware that has faster processing capacity and other factors. Additionally, during the six months ended December 31, 2018, the Company wrote down cryptocurrency mining equipment by $2,097,930 to estimated net realizable value. Maintenance and repairs are expensed as incurred and improvements are capitalized. Gains or losses on the disposition of property and equipment are recorded upon disposal.

 

Management has determined that the three-year diminishing value best reflects the current expected useful life of transaction verification servers. This assessment takes into consideration the availability of historical data and management’s expectations regarding the direction of the industry including potential changes in technology. Management will review this estimate annually and will revise such estimates as and when data becomes available.

 

To the extent that any of the assumptions underlying management’s estimate of useful life of its transaction verification servers are subject to revision in a future reporting period, either as a result of changes in circumstances or through the availability of greater quantities of data, then the estimated useful life could change and have a prospective impact on depreciation expense and the carrying amounts of these assets.

 

 
8
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

   

Derivatives

 

The Company evaluates its convertible debt, options, warrants or other contracts to determine if those contracts or embedded components of those contracts qualify as derivatives to be separately accounted for. The result of this accounting treatment is that under certain circumstances the fair value of the derivative is marked-to-market each balance sheet date and recorded as a liability. In the event that the fair value is recorded as a liability, the change in fair value is recorded in the statement of operations as other income or expense. Upon conversion or exercise of a 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 this accounting standard are reclassified to liability at the fair value of the instrument on the reclassification date.

 

Where the number of warrants or common shares to be issued under these agreements is indeterminate, the Company has concluded that the equity environment is tainted, and all additional warrants and convertible debt are included in the value of the derivatives.

 

We estimate the fair value of the derivatives associated with our convertible notes payable, warrants and put-back rights associated with two asset purchase agreements using, as applicable, either the Black-Scholes pricing model or multinomial lattice models that value the derivative liability based on a probability weighted discounted cash flow model using future projections of the various potential outcomes. We estimate the fair value of the derivative liabilities at the inception of the financial instruments, and, in the case of our convertible notes payable, at the date of conversions to equity and at each reporting date, recording a derivative liability, debt discount, additional paid-in capital and a gain or loss on change in derivative liabilities as applicable. These estimates are based on multiple inputs, including the market price of our stock, interest rates, our stock price volatility, variable conversion prices based on market prices as defined in the respective agreements and probabilities of certain outcomes based on management projections. These inputs are subject to significant changes from period to period and to management’s judgment; therefore, the estimated fair value of the derivative liabilities will fluctuate from period to period, and the fluctuation may be material.

 

Impairment of Long-Lived Assets

 

All assets, including intangible assets subject to amortization, are reviewed for impairment when changes in circumstances indicate that the carrying amount of the asset may not be recoverable in accordance with ASC 350 and ASC 360. If the carrying amount of the asset exceeds the expected undiscounted cash flows of the asset, an impairment charge is recognized equal to the amount by which the carrying amount exceeds fair value or net realizable value. The testing of these intangibles under established guidelines for impairment requires significant use of judgment and assumptions. Changes in forecasted operations and other assumptions could materially affect the estimated fair values. Changes in business conditions could potentially require adjustments to these asset valuations. Total impairment expense, consisting of write downs for cryptocurrency mining equipment totaled $2,097,930 for the six months ended December 31, 2018.

 

Fair Value of Financial Instruments

 

Disclosures about fair value of financial instruments require disclosure of the fair value information, whether or not recognized in the balance sheet, where it is practicable to estimate that value. As of December 31, 2018 and June 30, 2018, the amounts reported for cash, prepaid expenses and other current assets, accounts payable, accrued expenses and due to related party approximate fair value because of their short maturities.

 

 
9
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

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. ASC Topic 820 established a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:

 

 

· Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;

 

 

 

 

· Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and

 

 

 

 

· Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

 

At December 31, 2018, we had no financial instrument assets measured at fair value. Our marketable securities as of June 30, 2018 are measured at fair value on a recurring basis and estimated as follows:

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable securities

 

$ 1,700

 

 

$ 1,700

 

 

$ -

 

 

$ -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets measured at fair value

 

$ 1,700

 

 

$ 1,700

 

 

$ -

 

 

$ -

 

 

Our derivative liabilities are measured at fair value on a recurring basis and estimated as follows:

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$ 1,002,993

 

 

$ -

 

 

$ -

 

 

$ 1,002,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities measured at fair value

 

$ 1,002,993

 

 

$ -

 

 

$ -

 

 

$ 1,002,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$ 2,886,965

 

 

$ -

 

 

$ -

 

 

$ 2,886,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities measured at fair value

 

$ 2,886,965

 

 

$ -

 

 

$ -

 

 

$ 2,886,965

 

 

During the six months ended December 31, 2018, the Company had the following activity in its derivative liabilities:

 

 

 

Convertible Notes Payable

 

 

Warrants

 

 

Put Back Rights

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities at June 30, 2018

 

$ -

 

 

$ -

 

 

$ 2,886,965

 

 

$ 2,886,965

 

Addition to liabilities for new debt/warrants

 

 

81,543

 

 

 

-

 

 

 

-

 

 

 

81,543

 

Change in fair value

 

 

(385 )

 

 

47,528

 

 

 

(2,012,658 )

 

 

(1,965,515 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities at December 31, 2018

 

$ 81,158

 

 

$ 47,528

 

 

$ 874,307

 

 

$ 1,002,993

 

 

 
10
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

Stock-Based Compensation

 

The Company accounts for all equity-based payments in accordance with ASC Topic 718, Compensation – Stock Compensation. ASC Topic 718 requires companies to recognize in the statement of operations the grant-date fair value of stock awards, stock options, warrants and other equity-based compensation issued to employees. The value of the portion of an award that is ultimately expected to vest is recognized as an expense over the requisite service periods using the straight-line attribution method. The fair value of a stock award is recorded at the fair market value of a share of the Company’s stock on the grant date. The Company estimates the fair value of stock options and warrants at the grant date by using an appropriate fair value model such as the Black-Scholes option pricing model or multinomial lattice models.

 

The Company accounts for non-employee share-based awards based upon ASC 505-50, Equity-Based Payments to Non-Employees. ASC 505-50 requires the costs of goods and services received in exchange for an award of equity instruments to be recognized using the fair value of the goods and services or the fair value of the equity award, whichever is more reliably measurable. The fair value of the equity award is determined on the measurement date, which is the earlier of the date that a performance commitment is reached or the date that performance is complete. Generally, our awards do not entail performance commitments. When an award vests over time such that performance occurs over multiple reporting periods, we estimate the fair value of the award as of the end of each reporting period and recognize an appropriate portion of the cost based on the fair value on that date. When the award vests, we adjust the cost previously recognized so that the cost ultimately recognized is equivalent to the fair value on the date the performance is complete.

 

Revenue Recognition

 

Effective July 1, 2018, we adopted ASC 606, Revenue from Contracts with Customers, as amended, using the modified retrospective method, which requires the cumulative effect of adoption to be recognized as an adjustment to opening retained earnings in the period of adoption.. There was no cumulative effect of adopting the new standard and no impact on our financial statements. The new standard provides a single comprehensive model to be used in the accounting for revenue arising from contracts with customers and supersedes current revenue recognition guidance, including industry-specific guidance. The standard’s stated core principle is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve this core principle, ASC 606 includes provisions within a five-step model that includes identifying the contract with a customer, identifying the performance obligations in the contract, determining the transaction price, allocating the transaction price to the performance obligations, and recognizing revenue when, or as, an entity satisfies a performance obligation.

 

Our revenues currently consist of cryptocurrency mining revenues and revenues from the sale of cryptocurrency mining equipment recognized in accordance with ASC 606 as discussed above. Amounts collected from customers prior to shipment of products are recorded as deferred revenue.

 

The Company earns its cryptocurrency mining revenues by providing transaction verification services within the digital currency networks of crypto-currencies, such as Bitcoin, Litecoin and Ethereum. The Company satisfies its performance obligation at the point in time that the Company is awarded a unit of digital currency through its participation in the applicable network and network participants benefit from the Company’s verification service. In consideration for these services, the Company receives digital currencies, which are recorded as revenue using the closing U.S. dollar price of the related cryptocurrency on the date of receipt. Expenses associated with running the cryptocurrency mining operations, such as equipment depreciation, rent, operating supplies, rent, utilities and monitoring services are recorded as cost of revenues.

 

There is currently no specific definitive guidance in GAAP or alternative accounting frameworks for the accounting for the production and mining of digital currencies and management has exercised significant judgment in determining appropriate accounting treatment for the recognition of revenue for mining of digital currencies. Management has examined various factors surrounding the substance of the Company’s operations and the guidance in ASC 606, including identifying the transaction price, when performance obligations are satisfied, and collectability is reasonably assured being the completion and addition of a block to a blockchain and the award of a unit of digital currency to the Company. In the event authoritative guidance is enacted by the FASB, the Company may be required to change its policies which could result in a change in the Company’s financial statements.

 

 
11
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

Income Taxes

 

The Company adopted the provisions of ASC 740-10, Accounting for Uncertain Income Tax Positions. When tax returns are filed, it is highly certain that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. In accordance with the guidance of ASC 740-10, the benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50 percent likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above should be reflected as a liability for unrecognized tax benefits in the accompanying balance sheets along with any associated interest and penalties that would be payable to the taxing authorities upon examination. The Company believes its tax positions are all highly certain of being upheld upon examination. As such, the Company has not recorded an asset for unrecognized tax benefits. As of December 31, 2018, tax years 2018, 2017, 2016 and 2015 remain open for IRS audit. The Company has received no notice of audit from the IRS for any of the open tax years.

 

The Company adopted ASC 740-10, Definition of Settlement in FASB Interpretation No. 48, (“ASC 740-10”), which was issued on May 2, 2007. ASC 740-10 amends FIN 48 to provide guidance on how an entity should determine whether a tax position is effectively settled for the purpose of recognizing previously unrecognized tax benefits. The term “effectively settled” replaces the term “ultimately settled” when used to describe recognition, and the terms “settlement” or “settled” replace the terms “ultimate settlement” or “ultimately settled” when used to describe measurement of a tax position under ASC 740-10. ASC 740-10 clarifies that a tax position can be effectively settled upon the completion of an examination by a taxing authority without being legally extinguished. For tax positions considered effectively settled, an entity would recognize the full amount of tax benefit, even if the tax position is not considered more likely than not to be sustained based solely on the basis of its technical merits and the statute of limitations remains open. The adoption of ASC 740-10 did not have an impact on the accompanying financial statements.

 

Income (Loss) Per Share

 

Basic net income or loss per share is calculated by dividing net income or loss by the weighted average number of common shares outstanding for the period. Diluted income or loss per share reflects the potential dilution that could occur if securities or other contracts to issue common stock, such as “in-the-money” stock options and warrants, convertible debt and convertible preferred stock, were exercised or converted into common stock. Equivalent shares are not utilized when the effect is anti-dilutive.

 

The common shares used in the computation of basic and diluted net income (loss) per share are reconciled as follows:

 

 

 

Three Months Ended

December 31,

 

 

Six Months Ended

December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding – basic

 

 

9,868,668

 

 

 

8,252,873

 

 

 

9,560,842

 

 

 

7,711,319

 

Dilutive effect of convertible debt

 

 

1,910,820

 

 

 

-

 

 

 

-

 

 

 

-

 

Dilutive effect of Series B convertible preferred stock

 

 

35,038,400

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding – diluted

 

 

46,817,888

 

 

 

8,252,873

 

 

 

9,560,842

 

 

 

7,711,319

 

 

 
12
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

Recently Issued Accounting Pronouncements

 

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing transactions. This new pronouncement, as amended, is effective January 1, 2019 for calendar-year-end public companies, or July 1, 2019 for the Company. Early adoption is permitted. The Company is unable to determine the impact on its financial statements for the adoption of the new pronouncement.

 

There were no new accounting pronouncements issued or proposed by the FASB during the six months ended December 31, 2018 and through the date of filing this report which the Company believes will have a material impact on its financial financial statements.

 

Reclassifications

 

Certain amounts in the condensed financial statements for the prior-year periods have been reclassified to conform to the presentation for the current-year periods.

 

3. GOING CONCERN

 

The Company has reported recurring net losses since its inception and used net cash in operating activities of $355,680 in the six months ended December 31, 2018. As of December 31, 2018, the Company had an accumulated deficit of $12,641,382. These conditions raise substantial doubt about the Company’s ability to continue as a going concern.

 

The accompanying financial statements have been prepared in conformity with U.S. GAAP, which contemplate continuation of the Company as a going concern and the realization of assets and satisfaction of liabilities in the normal course of business. The ability of the Company to reach a successful level of operations is dependent on the execution of management’s plans, which include the raising of capital through the debt and/or equity markets, until such time that funds provided by operations are sufficient to fund working capital requirements. If the Company were not to continue as a going concern, it would likely not be able to realize its assets at values comparable to the carrying value or the fair value estimates reflected in the balances set out in the preparation of the financial statements.

 

There can be no assurances that the Company will be successful in attaining a profitable level of operations or in generating additional cash from the equity/debt markets or other sources fund its operations. The financial statements do not include any adjustments relating to the recoverability of assets and classification of assets and liabilities that might be necessary. Should the Company not be successful in its business plan or in obtaining the necessary financing to fund its operations, the Company would need to curtail certain or all operational activities and/or contemplate the sale of its assets, if necessary.

 

4. PROPERTY AND EQUIPMENT

 

Property and equipment consisted of the following at:

 

 

 

December 31,

2018

 

 

June 30,

2018

 

 

 

 

 

 

 

 

Cryptocurrency mining equipment

 

$ 1,483,194

 

 

$ 573,806

 

Furniture and equipment

 

 

16,366

 

 

 

14,427

 

Leasehold improvements

 

 

143,440

 

 

 

102,932

 

 

 

 

 

 

 

 

 

 

Total

 

 

1,643,000

 

 

 

691,165

 

Less accumulated depreciation and amortization

 

 

(305,056 )

 

 

(58,060 )

 

 

 

 

 

 

 

 

 

Net

 

$ 1,337,944

 

 

$ 633,105

 

 

Depreciation and amortization expense, included in cost of revenues, for the three months ended December 31, 2018 and 2017 was $136,778 and $8,702, respectively. Depreciation and amortization expense, included in cost of revenues, for the six months ended December 31, 2018 and 2017 was $246,996 and $8,702, respectively.

 

 
13
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

5. ASSET PURCHASE AGREEMENT

 

On August 2, 2018, the Company entered into an Asset Purchase Agreement with Secure Hosting LLC, a Florida limited liability, for the purchase of 182 Ethereum mining machines.

 

As consideration for the purchase of the machines, the Company issued 38,018 restricted shares of its Series B convertible preferred stock, valued on an “as converted to common” basis at an aggregate of $3,801,800, based on the market value of the Company’s common stock on the date of the transaction.

 

Of the 182 machines purchased, 152 were placed into operations, and 30 units deemed to be under-performing will be utilized by the Company as repair parts or sold as repair parts. The Company performed a lower of cost or market impairment analysis on the machines purchased, including writing off the purchase price allocated to the defective machines, and recorded an impairment expense of $2,097,930, which amount is included in operating expenses for the six months ended December 31, 2018.

 

The Agreement contains customary representations and warranties and covenants as of the Closing Date, including, without limitation, that the Equipment is (i) in good condition, (ii) free of all liens, (iii) not subject to any intellectual property rights other than software used in the Equipment and (iv) covered by certain manufacturer warranties. Because a portion of the machines were defective, certain shares of the Series B preferred stock issued in the transaction were subsequently returned to the Company and cancelled.

 

6. DIGIMINE ACQUISITION

 

In April 2018, the Company acquired the digital currency mining operations of digiMine LLC (“digiMine”) through two Asset Purchase Agreements (the “digiMine Acquisition”) in a transaction recorded as a business combination.

 

On April 16, 2018, the Company entered into an Asset Purchase Agreement with digiMine for the purchase of digiMine’s digital currency mining assets located in Marlboro, New Jersey, the principal assets consisting of: 150 cryptocurrency mining machines; all right, title and interest in, the lease and leasehold improvements for the premises on which digiMine’s business operates; all books and records pertaining to ownership of digiMine’s business as applicable; and restricted cash of $175,000. The Company issued 16,666 shares of its Series B preferred stock to digiMine.

 

The Company also entered into a separate Security and Pledge Agreement, dated as of April 13, 2018, securing its obligations to digiMine under the Asset Purchase Agreement.

 

digiMine has the right (the “Put-Back Right”), at any time commencing April 1, 2019, to require that the Company redeem for cash any of Seller’s then-outstanding Shares at a redemption price equal to 72% of the Shares. The Conversion Amount on execution is equal to $1,200,000 (the “Put-Back Price”) of such Shares; provided, that the Put Back Right expires with respect to any of the Shares at such time as the Shares are registered for resale. Each of the Shares for purposes of the Put-Back Price is equal to a fixed price of $100 per share.

 

On April 30, 2018, the Company entered into a second Asset Purchase Agreement with digiMine for the purchase of digiMine’s digital currency mining assets located in Marlboro, New Jersey, the principal assets consisting of: 97 cryptocurrency mining machines and computer workstation; digital currency portfolio with an estimated value of $15,487; all right, title and interest in, the lease and leasehold improvements for the premises on which digiMine’s business operates; all books and records pertaining to ownership of digiMine’s business as applicable; and restricted cash of $200,000. The Company issued 20,000 shares of its Series B preferred stock to digiMine.

 

 
14
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

The Company also entered into a separate Security and Pledge Agreement, dated as of April 30, 2018, securing its obligations to digiMine under the Agreement.

 

digiMine has the right (the “Put-Back Right”), at any time commencing May 1, 2019, to require that the Company redeem for cash any of Seller’s then-outstanding Shares at a redemption price equal to 72% of the Shares. The Conversion Amount on execution is equal to $1,440,000 (the “Put-Back Price”) of such Shares; provided, that the Put Back Right expires with respect to any of the Shares at such time as the Shares are registered for resale. Each of the Shares for purposes of the Put-Back Price is equal to a fixed price of $100 per share.

 

The Company has identified the Put-Back Rights associated with the two Asset Purchase Agreements as derivatives.

 

The Company engaged an independent valuation firm to estimate the fair value of the Series B preferred stock issued in the two Asset Purchase Agreements, to estimate the value of the derivative liabilities associated with the Put-Back Rights, and allocate the total consideration paid to the assets acquired. The valuation firm developed multinomial lattice models that valued the derivative liability based on a probability weighted discounted cash flow model using future projections of the various potential outcomes.

 

The total consideration paid in the Acquisition is summarized as follows:

 

Value of 36,667 total Series B preferred shares

 

$ 1,163,806

 

Derivative liabilities associated with Put-Back Rights

 

 

3,729,109

 

 

 

 

 

 

Total consideration paid

 

$ 4,892,915

 

 

The total consideration paid was allocated to the fair value of the assets acquired as follows:

 

Restricted cash

 

$ 375,000

 

Property and equipment

 

 

350,349

 

Digital currencies

 

 

14,056

 

Goodwill

 

 

4,153,510

 

 

 

 

 

 

Total consideration allocated

 

$ 4,892,915

 

 

No liabilities of digiMine were assumed by the Company in the Acquisition. The excess of consideration paid over fair value of assets acquired was recorded as goodwill.

 

The Company performed an impairment analysis on the goodwill at June 30, 2018 and recorded an impairment expense of $4,153,510, which amount is included in operating expenses for the year ended June 30, 2018. The total cash acquired of $375,000 was restricted to fund digital mining operations. As of December 31, 2018, the restricted cash had been fully utilized in digital mining operations.

 

 
15
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

7. RELATED PARTY TRANSACTIONS

 

We have one executive officer, Steve Rubakh, who is currently our only full-time employee and sole member of our Board of Directors. Mr. Rubakh is paid an annual salary established by the Board of Directors and is issued shares of Series B Preferred Stock for additional compensation. The number of shares issued, generally on a quarterly basis, is at the discretion of the Board of Directors.

 

On March 18, 2018, the Board of Directors of the Company modified the annual compensation for Steve Rubakh, effective April 1, 2018 to include annual salary of $150,000 per year and the issuance on a quarterly basis of 5,000 shares of Series B preferred stock.

 

On July 1, 2018, the Company issued to Mr. Rubakh 5,000 shares of Series B convertible preferred stock valued on an “as converted to common” basis at $417,000. The stock-based compensation – related party is included in general and administrative expenses for the six months ended December 31, 2018.

 

On August 1, 2017, the Company issued to Mr. Rubakh 30,000 shares of Series B convertible preferred stock valued on an “as converted to common” basis at $9,000. The stock-based compensation – related party is included in general and administrative expenses for the six months ended December 31, 2017.

 

On August 31, 2017, Steve Rubakh converted accrued compensation of $15,625 into 347,222 common shares of the Company.

 

Amounts due to related party, including accrued salary to Mr. Rubakh, totaled $64,774 and $20,974 as of December 31, 2018 and June 30, 2018, respectively.

 

 
16
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

8. CONVERTIBLE NOTES PAYABLE

 

Convertible notes payable, all classified as current, consist of the following at December 31, 2018:

 

 

 

 

 

Debt

 

 

 

 

 

 

Principal

 

 

Discount

 

 

Net

 

 

 

 

 

 

 

 

 

 

 

Geneva Roth Remark Holdings, Inc.

 

$ 128,000

 

 

$ 35,025

 

 

$ 92,975

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BHP Capital NY, Inc.

 

 

52,000

 

 

 

34,520

 

 

 

17,480

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Armada Investment Fund, LLC

 

 

52,000

 

 

 

34,521

 

 

 

17,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$ 232,000

 

 

$ 104,066

 

 

$ 127,934

 

 

On September 17, 2018, the Company entered into a convertible promissory note with Geneva Roth Remark Holdings, Inc. (“Geneva”) in the principal amount of $128,000. The note matures on September 26, 2019 and bears interest at 10%. A debt discount of $49,169 was recorded, including a derivative liability of $46,169. Geneva has the right beginning on the date that is 170 days following the date of the note to convert principal and accrued interest into shares of the Company’s common stock. The conversion price is 70% of the average of the three lowest trading prices of the Company’s common stock during the ten trading days ending on the latest complete trading day prior to the date of conversion. As of December 31, 2018, $14,144 of the debt discount had been amortized and there was accrued interest payable of $3,682. The Company recorded a derivative liability of $45,046 as of December 31, 2018.

 

On September 26, 2018, the Company entered into a convertible promissory note with with BHP Capital NY, Inc. (“BHP”) in the principal amount of $52,000, with an original issue discount of $2,000. The note matures on September 17, 2019 and bears interest at 8%. BHP was issued 75,000 shares of the Company’s common stock valued at $26,625 as a fee. A debt discount of $46,840 was recorded, including a derivative liability of $17,687. BHP has the right beginning on the date that is 31 days following the date of the note to convert principal and accrued interest into shares of the Company’s common stock. The conversion price is 70% of the average of the three lowest trading prices of the Company’s common stock during the ten trading days ending on the latest complete trading day prior to the date of conversion. As of December 31, 2018, $12,320 of the debt discount had been amortized and there was accrued interest payable of $1,094. The Company recorded a derivative liability of $18,056 as of December 31, 2018.

 

On September 26, 2018, the Company entered into a convertible promissory note with with Armada Investment Fund, LLC (“Armada”) in the principal amount of $52,000, with an original issue discount of $2,000. The note matures on September 17, 2019 and bears interest at 8%. Armada was issued 75,000 shares of the Company’s common stock valued at $26,625 as a fee. A debt discount of $46,840 was recorded, including a derivative liability of $17,687. Armada has the right beginning on the date that is 31 days following the date of the note to convert principal and accrued interest into shares of the Company’s common stock. The conversion price is 70% of the average of the three lowest trading prices of the Company’s common stock during the ten trading days ending on the latest complete trading day prior to the date of conversion. As of December 31, 2018, $12,319 of the debt discount had been amortized and there was accrued interest payable of $1,094. The Company recorded a derivative liability of $18,056 as of December 31, 2018.

 

 
17
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

9. STOCKHOLDERS’ DEFICIT

 

Preferred Stock

 

Series A Preferred Stock

 

In March 2015, the Company filed with the State of Nevada a Certificate of Designation establishing the designations, preferences, limitations and relative rights of 1,000,000 shares of the Company’s Series A preferred stock (“Series A Preferred Stock”). Holders of the Series A Preferred Stock have the right to vote in aggregate, on all shareholder matters equal to 1,000 votes per share of Series A Preferred Stock. The shares of Series A Preferred Stock are not convertible into shares of common stock.

 

The Company has 1,000,000 shares of Series A Preferred Stock authorized, with 500,000 shares issued and outstanding as of December 31, 2018 and June 30, 2018, which were issued in March 2015 in consideration for services to members of the Company’s Board of Directors.

 

Series B Preferred Stock

 

On December 21, 2015, the Company filed a Certificate of Designation for a new Series B Convertible Preferred Stock with the State of Nevada following approval by the board of directors of the Company. Five Hundred (500,000) Thousand shares of the Company’s authorized preferred stock are designated as the Series B Convertible Preferred Stock (the “Series B Preferred Stock”), par value of $0.001 per share and with a stated value of $0.001 per share (the “Stated Value”). Holders of Series B Preferred Stock shall be entitled to receive dividends, when and as declared by the Board of Directors out of funds legally available therefor. At any time and from time to time after the issuance of shares of the Series B Preferred Stock, each issued share of Series B Preferred Stock is convertible into One (100) Hundred shares of Common Stock (“Conversion Ratio”). The holders of the Series B Preferred Stock shall have the right to vote together with holders of Common Stock, on an as “converted basis”, on any matter that the Company’s shareholders may be entitled to vote on, either by written consent or by proxy. Upon any liquidation, dissolution or winding-up of the Company, the holders of the Series B Preferred Stock shall be entitled to receive out of the assets of the Company, whether such assets are capital or surplus, for each share of Series B Preferred Stock an amount equal to the Stated Value, and all other amounts in respect thereof then due and payable prior to any distribution or payment shall be made to the holders of any junior securities.

 

The Company has 500,000 shares of Series B Preferred Stock authorized, with 350,384 and 309,166 shares issued and outstanding as of December 31, 2018 and June 30, 2018, respectively.

 

On March 18, 2018, the Board of Directors of the Company modified the annual compensation for Steve Rubakh, effective April 1, 2018 to include annual salary of $150,000 per year and the issuance on a quarterly basis of 5,000 shares of Series B preferred stock. On July 1, 2018, the Company issued to Mr. Rubakh 5,000 shares of Series B convertible preferred stock valued on an “as converted to common” basis at $417,000. The stock-based compensation – related party is included in general and administrative expenses for the six months ended December 31, 2018.

 

As discussed in Note 5, on August 2, 2018, the Company entered into an Asset Purchase Agreement for the purchase of 182 cryptocurrency mining machines. As consideration for the purchase of the machines, the Company issued 38,018 shares of its Series B convertible preferred stock, valued on an “as converted to common” basis at an aggregate of $3,801,800. In December 2018, a total of 1,800 shares of Series B preferred stock originally issued pursuant to the Asset Purchase Agreement were returned to the Company and cancelled.

 

On August 1, 2017, the Company issued to Mr. Rubakh 30,000 shares of Series B convertible preferred stock valued on an “as converted to common” basis at $9,000. The stock-based compensation – related party is included in general and administrative expenses for the six months ended December 31, 2017.

 

On October 25, 2017, four investors entered into subscription agreements for the purchase of a total of 16,000 shares of Series B Preferred stock for cash at $10 per share. Through December 31, 2017, 12,500 of the shares had been issued for an investment of $125,000. As of December 31, 2018 and June 30, 2018, a stock subscription payable of $35,000 was recorded for unissued shares.

 

On November 1, 2017, the Company issued to Mr. Rubakh 40,000 shares of Series B convertible preferred stock valued on an “as converted to common” basis at $400,000. The stock-based compensation – related party is included in general and administrative expenses for the six months ended December 31, 2017.

 

 
18
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

   

Common Stock

 

The Company has 40,000,000 shares of common stock authorized, with 9,874,103 and 8,964,103 shares issued and outstanding as of December 31, 2018 and June 30, 2018, respectively.

 

During the six months ended December 31, 2018, the Company issued a total of 910,000 shares of its common stock.

 

On August 14, 2018, 100,000 shares of common stock valued at $55,000, based on the closing market price of stock on the date of grant, were issued to a consultant.

 

On August 23, 2018, 560,000 shares of common stock were issued to a lender in the cashless exercise of warrants recorded at par value of $560. See Note 10.

 

On September 26, 2018, a total of 150,000 shares of common stock valued at $53,250, based on the closing market price of stock on the date of grant, were issued to two lenders as loan fees. See Note 8.

 

On October 5, 2018, 100,000 shares of common stock valued at $25,160, based on the closing market price of stock on the date of grant, were issued to a consultant.

 

During the six months ended December 31, 2017, the Company issued a total of 3,175,774 shares of its common stock.

 

A total of 2,640,017 shares of the Company’s common stock, valued at $149,049, were issued in conversion of $55,760 note principal, $2,715 accrued interest payable, $58,216 in derivative liabilities, $2,449 in fees and $29,909 in penalties.

 

On July 6, 2017, 188,240 shares of common stock were issued to a lender in the cashless exercise of warrants recorded at par value of $188.

 

On August 31, 2017, 347,222 shares of common stock valued at $15,625 were issued to Steve Rubakh for accrued compensation.

 

On September 30, 2017, the Company increased the number of outstanding common shares by 114 shares due to rounding of shares in the reverse stock split.

 

 
19
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

10. WARRANTS

 

The Company has granted warrants to non-employee lenders in connection with the issuance of certain convertible promissory notes and to an investor in connection with the purchase of common shares of the Company. The Company has also granted warrants to officers and directors. Certain of the warrants have been subsequently surrendered to the Company and cancelled.

 

Warrant activity for the six months ended December 31, 2018 is as follows:

 

 

 

Number of

Warrants

 

 

Weighted

Average

Exercise

 Price

 

 

Weighted

Average

Remaining

Contract Term

(Years)

 

 

Aggregate

Intrinsic

Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at June 30, 2018

 

 

348,375

 

 

$ 2.20

 

 

 

2.55

 

 

$ -

 

Granted

 

 

-

 

 

$ -

 

 

 

 

 

 

 

 

 

Exercised

 

 

(34,333 )

 

$ 2.16

 

 

 

 

 

 

 

 

 

Forfeited or expired

 

 

-

 

 

$ -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding and exercisable at December 31, 2018

 

 

314,042

 

 

$ 2.20

 

 

 

2.05

 

 

$ -

 

 

Because the number of common shares to be issued under convertible notes payable is indeterminate, the Company concluded that the equity environment was tainted as of December 31, 2018. Therefore, all warrants issued prior to that date were included in the Company’s calculations of derivative liabilities.

 

11. COMMITMENTS AND CONTINGENCIES

 

Legal Matters

 

From time to time, we may be involved in litigation relating to claims arising out of our operations in the normal course of business. As of the date of filing of this report, there were no pending or threatened lawsuits.

 

Operating Leases

 

During the year ended June 30, 2018, the Company consolidated its cryptocurrency mining operations in two locations, Huntingdon Valley, Pennsylvania and Marlboro, New Jersey, where facilities are leased under operating leases. The lease for the Pennsylvania location is on a month-to-month basis at $850 per month. The lease for the New Jersey location was effective April 1, 2018 for a period of one year at a monthly rental of $6,986, with an automatic one-year renewal period with a 5% increase in the monthly rent. We have negotiated reductions in the monthly rental at the New Jersey location for certain months in fiscal year 2019.

 

 
20
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

12. RESTATEMENT

 

The Company has restated its financial statements as of December 31, 2017 and for the three months and six months then ended to correct reporting of derivative liabilities associated with its convertible notes payable and warrants, stock-based compensation, gain on sale of investments and other miscellaneous corrections.

 

The following adjustments were made to the December 31, 2017 Restated Balance Sheet:

 

Integrated Ventures, Inc.

Balance Sheet

 

 

 

As Originally Reported on

December 31, 2017

 

 

Adjustments

 

 

As Restated

December 31, 2017

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash

 

$ 121,061

 

 

$ -

 

 

$ 121,061

 

Accounts receivable

 

 

15,000

 

 

 

-

 

 

 

15,000

 

Digital currencies

 

 

43,786

 

 

 

(43,786 )(a)

 

 

-

 

Prepaid expenses and other current assets

 

 

2,500

 

 

 

-

 

 

 

2,500

 

Inventories

 

 

17,730

 

 

 

-

 

 

 

17,730

 

Marketable securities

 

 

1,760

 

 

 

-

 

 

 

1,760

 

Total current assets

 

 

201,837

 

 

 

(43,786 )

 

 

158,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets:

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment

 

 

305,568

 

 

 

(3,438 )(c)

 

 

302,130

 

Digital currencies

 

 

-

 

 

 

43,786 (a)

 

 

43,786

 

Deposits

 

 

700

 

 

 

-

 

 

 

700

 

Total assets

 

$ 508,105

 

 

$ (3,438 )

 

$ 504,667

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

 

$ 23,331

 

 

$ -

 

 

$ 23,331

 

Accrued expenses

 

 

29,745

 

 

 

8,468 (b)

 

 

38,213

 

Due to related party

 

 

993

 

 

 

(993 )(b)

 

 

-

 

Derivative liabilities

 

 

21,419

 

 

 

63,404 (d)

 

 

84,823

 

Convertible notes payable, net of discounts

 

 

14,458

 

 

 

-

 

 

 

14,458

 

Note payable

 

 

125,000

 

 

 

-

 

 

 

125,000

 

Total current liabilities

 

 

214,946

 

 

 

70,879

 

 

 

285,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

214,946

 

 

 

70,879

 

 

 

285,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity (deficit):

 

 

 

 

 

 

 

 

 

 

 

 

Series A preferred stock, $0.001 par value, (1,000,000 shares authorized, 500,000 shares issued and outstanding)

 

 

500

 

 

 

-

 

 

 

500

 

Series B preferred stock, $0.001 par value, (500,000 shares authorized, 232,500 shares issued and outstanding)

 

 

233

 

 

 

-

 

 

 

233

 

Common stock, $0.001 par value, (40,000,000 shares authorized, 8,388,337 shares issued and outstanding)

 

 

8,388

 

 

 

-

 

 

 

8,388

 

Additional paid-in capital

 

 

5,538,477

 

 

 

1,424,603 (d)(f)

 

 

6,963,080

 

Stock subscription payable

 

 

35,000

 

 

 

-

 

 

 

35,000

 

Accumulated deficit

 

 

(5,289,439 )

 

 

(1,498,920 )(b)(c)(d)(e)

 

 

(6,788,359 )

Total stockholders’ equity (deficit)

 

 

293,159

 

 

 

(74,317 )

 

 

218,842

 

Total liabilities and stockholders’ equity (deficit)

 

$ 508,105

 

 

$ (3,438 )

 

$ 504,667

 

 

 
21
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

The following adjustments were made to the Restated Statement of Operations for the three months ended December 31, 2017:

 

Integrated Ventures, Inc.

Statement of Operations

 

 

 

As Originally Reported for the Three Months Ended

December 31, 2017

 

 

Adjustments

 

 

As Restated for

the Three Months Ended

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Cryptocurrency mining

 

$ 59,498

 

 

$ -

 

 

$ 59,498

 

Sales of cryptocurrencymining equipment

 

 

45,590

 

 

 

-

 

 

 

45,590

 

Total revenues

 

 

105,088

 

 

 

-

 

 

 

105,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

46,818

 

 

 

3,438 (c)

 

 

50,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

58,270

 

 

 

(3,438 )

 

 

54,832

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

494,247

 

 

 

3,981 (e)

 

 

498,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

494,247

 

 

 

3,981

 

 

 

498,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(435,977 )

 

 

(7,419 )

 

 

(443,396 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

1,304

 

 

 

-

 

 

 

1,304

 

Interest expense

 

 

(34,738 )

 

 

(22,089 )(b)(d)

 

 

(56,827 )

Realized gain on sale of investments

 

 

85,911

 

 

 

(78,718 )(f)

 

 

7,193

 

Unrealized loss on investments

 

 

(64,987 )

 

 

-

 

 

 

(64,987 )

Gain on extinguishment of debt

 

 

3,259

 

 

 

-

 

 

 

3,259

 

Change in fair value of derivative liabilities

 

 

273,032

 

 

 

(677,571 )(d)

 

 

(404,539 )

Loss on settlement of warrants

 

 

(63,765 )

 

 

38,765 (d)

 

 

(25,000 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other income (expense)

 

 

200,016

 

 

 

(739,613 )

 

 

(539,597 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(235,961 )

 

 

(747,032 )

 

 

(982,993 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$ (235,961 )

 

$ (747,032 )

 

$ (982,993 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$ (0.03 )

 

$ (0.09 )(g)

 

$ (0.12 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

8,252,873

 

 

 

-

 

 

 

8,252,873

 

 

 
22
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

The following adjustments were made to the Restated Statement of Operations for the six months ended December 31, 2017:

 

Integrated Ventures, Inc.

Statement of Operations

 

 

 

As Originally Reported for the Six Months Ended

December 31, 2017

 

 

Adjustments

 

 

As Restated for

the Six Months Ended

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Cryptocurrency mining

 

$ 59,498

 

 

$ -

 

 

$ 59,498

 

Sales of cryptocurrencymining equipment

 

 

45,590

 

 

 

-

 

 

 

45,590

 

Total revenues

 

 

105,088

 

 

 

-

 

 

 

105,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

46,818

 

 

 

3,438 (c)

 

 

50,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

58,270

 

 

 

(3,438 )

 

 

54,832

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

634,124

 

 

 

25,462 (e)

 

 

659,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

634,124

 

 

 

25,462

 

 

 

659,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(575,854 )

 

 

(28,900 )

 

 

(604,754 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

1,402

 

 

 

-

 

 

 

1,402

 

Interest expense

 

 

(120,319 )

 

 

(23,388 )(b)(d)

 

 

(143,707 )

Realized gain on sale of investments

 

 

367,134

 

 

 

(78,718 )(f)

 

 

288,416

 

Unrealized loss on investments

 

 

(3,876 )

 

 

-

 

 

 

(3,876 )

Gain (loss) on extinguishment of debt

 

 

(268,476 )

 

 

276,410 (d)

 

 

7,934

 

Change in fair value of derivative liabilities

 

 

201,197

 

 

 

(617,485 )(d)

 

 

(416,288 )

Loss on settlement of warrants

 

 

(63,765 )

 

 

38,765 (d)

 

 

(25,000 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other income (expense)

 

 

113,297

 

 

 

(404,416 )

 

 

(291,119 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

 

(462,557 )

 

 

(433,316 )

 

 

(895,873 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$ (462,557 )

 

$ (433,316 )

 

$ (895,873 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$ (0.06 )

 

$ (0.06 )(g)

 

$ (0.12 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

7,711,319

 

 

 

-

 

 

 

7,711,319

 

 

 
23
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

The Following adjustments were made to the Restated Statement of Cash Flows for the six months ended December 31, 2017: 

 

Integrated Ventures, Inc.

Statement of Cash Flows

 

 

 

As Originally Reported for the Six Months Ended

December 31,
2017

 

 

Adjustments

 

 

As Restated for

the Six Months Ended

December 31,
2017

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Net loss

 

$ (462,557 )

 

$ (433,316

)(b)(c)(d)(e)(f)

 

(895,873 )

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation expense

 

 

5,264

 

 

 

3,438

(c)

 

8,702

 

Stock-based compensation – related party

 

 

409,000

 

 

 

-

 

 

 

409,000

 

Amortization of debt discount

 

 

79,631

 

 

 

28,490

(d)

 

108,121

 

Amortization of original issue discount

 

 

1,347

 

 

 

-

 

 

 

1,347

 

Change in fair value of derivative liabilities

 

 

(201,197 )

 

 

617,485

(d)

 

416,288

 

(Gain) loss on extinguishment of debt

 

 

268,476

 

 

 

(276,410 )(d)

 

(7,934 )

Financing fees related to notes payable

 

 

32,358

 

 

 

-

 

 

 

32,358

 

Realized gain on sale of investments

 

 

(367,134 )

 

 

78,718

(f)

 

(288,416 )

Unrealized loss on investments

 

 

3,876

 

 

 

-

 

 

 

3,876

 

Loss on settlement of warrants

 

 

63,765

 

 

 

(38,765 )(d)

 

25,000

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Digital currencies

 

 

(61,892 )

 

 

(9,651 )(b)

 

(71,543 )

Prepaid expenses and other current assets

 

 

5,000

 

 

 

-

 

 

 

5,000

 

Inventories

 

 

(17,730 )

 

 

-

 

 

 

(17,730 )

Accrued interest receivable – related party

 

 

(98 )

 

 

-

 

 

 

(98 )

Accounts payable

 

 

(827 )

 

 

-

 

 

 

(827 )

Accrued expenses

 

 

(1,786 )

 

 

8,197

(b)

 

6,411

 

Due to related party

 

 

(19,223 )

 

 

12,163

(b)

 

(7,060 )

Net cash used in operating activities

 

 

(263,727 )

 

 

(9,651 )

 

 

(273,378 )

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Net proceeds from the sale of investments

 

 

579,460

 

 

 

-

 

 

 

579,460

 

Purchase of investments

 

 

(9,651 )

 

 

9,651

(b)

 

-

 

Increase in notes receivable – related party

 

 

(49,880 )

 

 

-

 

 

 

(49,880 )

Purchase of property and equipment

 

 

(310,832 )

 

 

-

 

 

 

(310,832 )

Net cash provided by investing activities

 

 

209,097

 

 

 

9,651

 

 

 

218,748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from sale of preferred stock

 

 

125,000

 

 

 

-

 

 

 

125,000

 

Proceeds from stock subscriptions payable

 

 

35,000

 

 

 

-

 

 

 

35,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by financing activities

 

 

160,000

 

 

 

-

 

 

 

160,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase in cash

 

 

105,370

 

 

 

-

 

 

 

105,370

 

Cash, beginning of period

 

 

15,691

 

 

 

-

 

 

 

15,691

 

Cash, end of period

 

$ 121,061

 

 

$ -

 

 

 

121,061

 

 

 
24
 
Table of Contents

 

Integrated Ventures, Inc.

Notes to Condensed Financial Statements

Three Months and Six Months Ended December 31, 2018 and 2017 (Restated)

(Unaudited)

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$ -

 

 

$ -

 

 

$ -

 

Cash paid for income taxes

 

 

-

 

 

 

-

 

 

 

-

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Common shares issued for convertible notes payable

 

$ 379,021

 

 

 

(229,972 )(d)

 

 

149,049

 

Common shares issued for due to related party

 

 

15,625

 

 

 

-

 

 

 

15,625

 

Common shares issued for cashless exercise of warrants

 

 

188

 

 

 

-

 

 

 

188

 

Debt discount for derivative liability

 

 

47,617

 

 

 

25,000 (d)

 

 

72,617

 

Accrued interest added to convertible notes payable

 

 

1,117

 

 

 

-

 

 

 

1,117

 

Settlement of derivative liabilities

 

 

-

 

 

 

405,970 (d)

 

 

405,970

 

Marketable securities for conversion of notes receivable

 

 

66,850

 

 

 

-

 

 

 

66,850

 

Marketable securities exchanged for note payable

 

 

(37,074 )

 

 

37,074 (d)

 

 

-

 

Marketable securities exchanged for accrued expenses

 

 

(1,370 )

 

 

1,370 (d)

 

 

-

 

Marketable securities exchanged for derivative liabilities

 

 

(78,718 )

 

 

78,718 (d)

 

 

-

 

Marketable securities exchanged for accounts receivable

 

 

(15,000 )

 

 

15,000 (d)

 

 

-

 

Note payable issued in settlement of warrants

 

 

25,000

 

 

 

(25,000 )(d)

 

 

-

 

Derivative liabilities extinguished in settlement of warrants

 

 

67,064

 

 

 

(67,064 )(d)

 

 

-

 

_________________ 

(a) Reclassified digital currencies from current to long-term asset.
(b) Accrued officer compensation was reclassified from accrued expenses to due to related party and subsequently reduced. Accrued interest payable was increased.
(c) Reduced useful life for depreciation from 5 years to 3 years.
(d) The Company engaged an outside consultant to revise derivative liabilities associated with convertible notes payable and to add derivative liabilities associated with warrants. The calculations were made for each issuance of new debt and warrants and for each conversion, exchange or exercise of debt and warrants. As a result, total derivative liabilities increased, and modifications were made to the calculation of debt discount, interest expense for the amortization of debt discount, and change in fair value of derivative liabilities. In addition, convertible notes payable, net of discounts, increased, interest expense increased, and change in fair value of derivative liabilities decreased. Additionally, no loss on extinguishment of debt for note conversions was recorded, resulting in a decrease in the loss and an increase in additional paid-in capital.
(e) Total general and administrative expenses decreased as a result of corrections to certain operating expenses.
(f) Adjusted realized gain on sale of investments, including recording gain on sale of related party investment to capital.
(g) As a result of the adjustments discussed above, net loss and net loss per share increased.

 

13. SUBSEQUENT EVENTS

 

Management has evaluated subsequent events according to the requirements of ASC TOPIC 855, and has reported the following:

 

Increase in Authorized Shares

 

On January 25, 2019, the Board of Directors of the Company approved a resolution to increase the number of authorized common shares to 250,000,000 shares and the number of authorized preferred shares to 20,000,000 shares.

 

Issuance of Series B Preferred Shares

 

On January 9, 2019, 3,500 shares of Series B preferred stock were issued for stock subscriptions payable of $35,000.

 

On January 24, 2019, 5,000 shares of Series B preferred stock were issued to Steve Rubakh for compensation valued on an “as converted to common” basis at $80,000.

 

 
25
 
Table of Contents

 

ITEM 2: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

SPECIAL NOTE CONCERNING FORWARD-LOOKING STATEMENTS

 

We believe that it is important to communicate our future expectations to our security holders and to the public. This report, therefore, contains statements about future events and expectations which are “forward-looking statements” within the meaning of Sections 27A of the Securities Act of 1933 and 21E of the Securities Exchange Act of 1934, including the statements about our plans, objectives, expectations and prospects under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” You can expect to identify these statements by forward-looking words such as “may,” “might,” “could,” “would,” “will,” “anticipate,” “believe,” “plan,” “estimate,” “project,” “expect,” “intend,” “seek” and other similar expressions. Any statement contained in this report that is not a statement of historical fact may be deemed to be a forward-looking statement. Although we believe that the plans, objectives, expectations and prospects reflected in or suggested by our forward-looking statements are reasonable, those statements involve risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements, and we can give no assurance that our plans, objectives, expectations and prospects will be achieved.

 

Important factors that might cause our actual results to differ materially from the results contemplated by the forward-looking statements are contained in the “Risk Factors” section of and elsewhere in our Annual Report on Form 10-K for the fiscal year ended June 30, 2018 and in our subsequent filings with the Securities and Exchange Commission. The following discussion of our results of operations should be read together with our financial statements and related notes included elsewhere in this report.

 

GENERAL

 

We were incorporated in the State of Nevada on March 22, 2013 under the name Lightcollar, Inc. On March 22, 2015, we changed our name to EMS Find, Inc., and in May 2017, we changed our name to Integrated Ventures, Inc. We have licensed our Ems Find platform and related technologies to EpicMD, Inc. via a Licensing Agreement and management has determined to focus our business on developing and operating digital currency assets. Our offices are located at 73 Buck Road, Suite 2, Huntingdon Valley, Pennsylvania 19006.

 

We have discontinued our prior operations and changed our business focus, from our prior technologies relating to the EMS Find platform to acquiring, launching and operating companies in the cryptocurrency sector, mainly in digital currency mining, equipment manufacturing, and sales of branded mining rigs, as well as blockchain software development.

 

Financial

 

On November 22, 2017, we successfully launched our cryptocurrency operations. For the six months ended December 31, 2018, we had total revenues of $202,715, consisting of: (1) revenues from mining operations of $178,378 received primarily in digital currencies and (2) equipment and parts retail sales of $24,337.

 

In transactions on April 16 and April 30, 2018, the Company purchased a total of 247 Bitmain mining machines, together with associated assets, and restricted cash of $175,000 and $200,000 pursuant to two Asset Purchase Agreements. We assumed the lease obligation on one of the premises on which the business of digiMine operated in Marlboro, New Jersey.

 

On August 2, 2018, the Company entered into an Asset Purchase Agreement for the purchase of 182 Ethereum mining machines. Of the 182 machines purchased, 152 were placed into operations, and 30 units deemed to be under- performing will be utilized as repair parts by the Company or sold as repair parts.

 

 
26
 
Table of Contents

 

We have consolidated our digital currency mining operations in two locations, Huntingdon Valley, Pennsylvania and Marlboro, New Jersey. In connection with this consolidation, we closed our operations in two locations in Philadelphia, Pennsylvania.

 

In September 2018, we completed convertible debt financing with three lenders, receiving net proceeds of $223,945.

 

Reseller Agreement

 

We have signed an Authorized Reseller Agreement with Shenzhen Halley Cloud Technology Company, the exclusive manufacturer of PandaMiners. PandaMiner is a GPU integrated altcoin mining device which supports multiple hashing algorithms like ETH and other cryptocurrencies. It is assembled using a high configuration graphics card, customized and highly compatible case and other optimized accessories for the highest mining efficiency. As part of this Agreement, the Company agreed to purchase 50 PandaMiner B3 Pro mining rigs with total purchase price of $213,500.

 

The Digital Asset Market

 

The Company is focusing on the mining of digital assets, as well as blockchain applications (“blockchain”) and related technologies. A blockchain is a shared immutable ledger for recording the history of transactions of digital assets—a business blockchain provides a permissioned network with known identities. A Bitcoin is the most recognized type of a digital asset that is issued by, and transmitted through, an open source, math-based protocol platform using cryptographic security that is known as the “Bitcoin Network.” The Bitcoin Network is an online, peer-to-peer user network that hosts the public transaction ledger, known as the blockchain, and the source code that comprises the basis for the cryptography and math-based protocols governing the Bitcoin Network.

 

Bitcoins, for example, can be used to pay for goods and services or can be converted to fiat currencies, such as the US Dollar, at rates determined on Bitcoin exchanges or in individual end-user-to-end-user transactions under a barter system. The networks utilized by digital coins are designed to operate without any company or government in charge, governed by a collaboration of volunteer programmers and computers that maintain all the records. These blockchains are typically maintained by a network of participants which run servers while securing their blockchain. Third party service providers such as Bitcoin exchanges and bitcoin third party payment processing services may charge significant fees for processing transactions and for converting, or facilitating the conversion of, bitcoins to or from fiat currency.

 

This market is rapidly evolving and there can be no assurances that we will remain competitive with industry participants that have or may have greater resources or experience in in this industry than us, nor that the unproven digital assets that we mine will ever have any significant market value.

 

FINANCIAL OPERATIONS REVIEW

 

As discussed above, in November 2017 revenues commenced from our cryptocurrency mining operations and from sales of cryptocurrency mining equipment. Prior to that date, revenues were generated substantially from the now discontinued Ambulance services, which we have discontinued to focus on new revenue sources.

 

We are incurring increased costs as a result of being a publicly-traded company. As a public company, we incur significant legal, accounting and other expenses that we did not incur as a private company. We also have paid compensation through the issuance of shares of our common stock and warrants, the valuation of which has resulted in significant stock-based compensation. In addition, the Sarbanes-Oxley Act of 2002, as well as new rules subsequently implemented by the Securities and Exchange Commission, have required changes in corporate governance practices of public companies and will require us to comply with these rules. These new rules and regulations have will increase our legal and financial compliance costs and have made some activities more time-consuming and costlier. In addition, these new rules and regulations have made it more difficult and more expensive for us to obtain director and officer liability insurance, which we currently cannot afford to do. As a result of the new rules, it may become more difficult for us to attract and retain qualified persons to serve on our Board of Directors or as executive officers. We cannot predict or estimate the amount of additional costs we may incur as a result of being a public company or the timing of such costs.

 

 
27
 
Table of Contents

 

To operate our digital currency mining facilities and to fund future operations, we will need to raise additional capital. The amount and timing of future funding requirements will depend on many factors, including the timing and results of our ongoing development efforts, the potential expansion of our current development programs, potential new development programs and related general and administrative support. We anticipate that we will seek to fund our operations through further liquidation of our marketable securities, public or private equity or debt financings or other sources, such as potential collaboration agreements. We cannot be certain that anticipated additional financing will be available to us on favorable terms, or at all.

 

RESTATEMENT OF FINANCIAL STATEMENTS FOR THE YEAR ENDED JUNE 30, 2017

 

The Company has restated its financial statements as of December 31, 2017 and for the three months and six months then ended to correct reporting of derivative liabilities associated with its convertible notes payable and warrants, stock-based compensation, gain on sale of investments and other miscellaneous corrections. See Note 12 to the accompanying financial statements. Numbers used in the following financial analysis and discussion for the three months and six months ended December 31, 2017 are taken from the restated financial statements.

 

RESULTS OF OPERATIONS

 

THREE MONTHS AND SIX MONTHS ENDED DECEMBER 31, 2018 COMPARED TO THE THREE MONTHS AND SIX MONTHS ENDED DECEMBER 31, 2017

 

Revenues

 

In November 2017 we commenced operations in our first cryptocurrency mining location. Our cryptocurrency mining revenues increased to $77,913 in the three months ended December 31, 2018 from $59,498 in the three months ended December 31, 2017, and increased to $178,378 in the six months ended December 31, 2018 from $59,498 in the six months ended December 31, 2017. As discussed above, we operated out of two locations during the first six months of the current fiscal year compared to only one location in the prior fiscal year with operations commencing in November 2017. In addition, the number of cryptocurrency mining units utilized in operation has significantly increased in the current fiscal year as a result of the digiMine acquisition in April 2018 and an Asset Purchase Agreement in August 2018.

 

We also had revenues from the sale of cryptocurrency mining units that we purchased or assembled for resale and parts totaling $9,557 in the three months ended December 31, 2018 compared to $45,590 in the three months ended December 31, 2017 and totaling $24,337 in the six months ended December 31, 2018 compared to $45,590 in the six months ended December 31, 2017. The decrease in these revenues in the current fiscal year resulted from a lower retail demand for our model of cryptocurrency mining units, partially offset by an increase in the sales of parts.

 

Cost of Revenues

 

Cost of revenues was $232,896 in the three months ended December 31, 2018 compared to $50,256 in the six months ended December 31, 2017, and $434,156 in the six months ended December 31, 2018 compared to $50,256 in the six months ended December 31, 2017. Expenses associated with running our cryptocurrency mining operations, such as equipment depreciation, rent, operating supplies, utilities and monitoring services are recorded as cost of revenues. Also included in cost of revenues are the costs of purchasing or assembling the cryptocurrency mining units sold. We are currently experiencing a gross loss on revenues during the current fiscal year primarily due to high utility costs and a conservative, short useful life for mining equipment depreciation. In addition, we currently operate in two fully equipped locations with substantially more cryptocurrency mining units utilized.

 

 
28
 
Table of Contents

 

Operating Expenses

 

General and administrative expenses decreased $324,716 to $173,512 for the three months ended December 31, 2018 from $498,228 for the three months ended December 31, 2017. The decrease in the second quarter of the current fiscal year was due primarily to a decrease in stock-based compensation, partially offset by increases in other expenses supporting our expanded cryptocurrency mining operations. General and administrative expenses increased $70,848 to $730,434 in the six months ended December 31, 2018 from $659,586 in the six months ended December 31, 2017. The increase on a year-to-date basis is due primarily to the increased expenses supporting our expanded cryptocurrency mining operations. Stock-based compensation in six months ended December 31, 2018 included 200,000 total common shares valued at $80,160 issued to a consultant where the Company is disputing whether the consultant earned the 200,000 common shares and the shares may be cancelled.

 

We performed a lower of cost or market impairment analysis on the cryptocurrency machines purchased in the August 2018 Asset Purchase Agreeement, including writing off the purchase price allocated to the defective machines, and recorded an impairment expense of $2,097,930 during the six months ended December 31, 2018. We reported no impairment expense for the three months ended December 31, 2018 and 2017 and the six months ended December 31, 2017.

 

Other Income (Expense)

 

Our other income (expense) was comprised of the following:

 

 

 

Three Months Ended

December 31,

 

 

Six Months Ended
December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

$ -

 

 

$ 1,304

 

 

$ -

 

 

$ 1,402

 

Interest expense

 

 

(41,328 )

 

 

(56,827 )

 

 

(44,652 )

 

 

(143,707 )

Realized gain (loss) on investments

 

 

(25,266 )

 

 

7,193

 

 

 

(32,504 )

 

 

288,416

 

Unrealized loss on investments

 

 

-

 

 

 

(64,987 )

 

 

-

 

 

 

(3,876 )

Gain on extinguishment of debt

 

 

-

 

 

 

3,259

 

 

 

-

 

 

 

7,934

 

Change in fair value of derivative liabilities

 

 

914,308

 

 

 

(404,539 )

 

 

1,965,515

 

 

 

(416,288 )

Loss on settlement of warrants

 

 

-

 

 

 

(25,000 )

 

 

-

 

 

 

(25,000 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other income (expense)

 

$ 847,714

 

 

$ (539,597 )

 

$ 1,888,359

 

 

$ (291,119

)

 

Interest and other income are not currently material to our operations.

 

The decrease in our interest expense, which includes the amortization of debt discount and original issue discount, resulted from the extinguishment of our convertible notes payable that were outstanding during the the prior fiscal year, partially offset by interest expense on our new convertible debt closed in September 2018.

 

The realized loss on investments in the three months and six months ended December 31, 2018 resulted from losses recorded on our digital currencies. The realized gain on investments in the three months and six months ended December 31, 2017 resulted from sales of common shares of Viva Entertainment Group, Inc. (“Viva Entertainment), a former subsidiary.

 

In recording the market value of the Viva Entertainment common shares as of December 31, 2017, the Company recorded an unrealized loss on investments of $64,987 in the three months ended December 31, 2017 and $3,876 in the six months ended December 31, 2017. The Viva Entertainment shares were subsequently sold and no unrealized gain on investments was recorded at December 31, 2018.

 

 
29
 
Table of Contents

 

We incurred no gain or loss on extinguishment of debt in the three months and six months ended December 31, 2018. We incurred a gain on extinguishment of debt of $3,259 in the three months ended December 31, 2017 and $7,934 in the six months ended December 31, 2017 resulting from the overall decrease in our indebtedness.

 

We estimate the fair value of the derivatives associated with our convertible notes payable, warrants, and put back rights associated with certain Series B preferred stock using the Black-Scholes pricing model and multinomial lattice models that value the derivative liabilities based on a probability weighted discounted cash flow model using future projections of the various potential outcomes. We estimate the fair value of the derivative liabilities at the inception of the financial instruments, and, in the case of our convertible notes payable, at the date of conversions to equity and at each reporting date, recording a derivative liability, debt discount, additional paid-in capital and a gain or loss on change in derivative liabilities as applicable. These estimates are based on multiple inputs, including the market price of our stock, interest rates, our stock price volatility, variable conversion prices based on market prices as defined in the respective agreements and probabilities of certain outcomes based on management projections. These inputs are subject to significant changes from period to period and to management’s judgment; therefore, the estimated fair value of the derivative liabilities will fluctuate from period to period, and the fluctuation may be material.

 

In December 2017, the Company and Global Opportunity Group LLC (“Global”), a lender, entered into an Exchange Agreement pursuant to which warrants held by Global to purchase a total of 11,115 shares of the Company’s common stock were cancelled in exchange for a convertible promissory note payable to Global in the principal amount of $25,000, which amount was recorded as a loss on settlement of warrants in the three months and six months ended December 31, 2017. There was no gain or loss on settlement of warrants in three months and six months ended December 31, 2018.

 

Net Loss

 

As a result, we reported net income of $528,776 for the three moths ended December 31, 2018, primarly due to the positive change in the fair value of our derivative liabilities, and net losses of $982,993 for the three months ended December 31, 2017, $1,171,446 for the six months ended December 31, 2018 and $895,873 for the six months ended December 31, 2017.

 

LIQUIDITY AND CAPITAL RESOURCES

 

Overview

 

We have substantially improved our financial condition as of December 31, 2018 compared to June 30, 2018 primarily as a result of the decrease in our derivative liabilities, partially offset by the increase in our convertible notes payable, net of discounts. As of December 31, 2018, the Company had total current assets of $169,478, including $51,627 in cash, and total current liabilities of $1,249,528, resulting in negative working capital of $1,080,050. Included in total current liabilities are derivative liabilities totaling $1,002,993, which we do not believe will require cash to settle.

 

In September 2018, we entered into three convertible promissory notes that provided us net proceeds of $223,945. The notes mature one year from issuance and bear interest at rates ranging from 8% to 10%. The lenders have the right beginning on dates defined in the note agreements to convert principal and accrued interest into shares of the Company’s common stock. The conversion price is 70% of the average of the three lowest trading prices of the Company’s common stock during the ten trading days ending on the latest complete trading day prior to the date of conversion.

 

Sources and Uses of Cash

 

We used net cash in operations of $355,680 in the six months ended December 31, 2018 as a result of our net loss of $1,171,446, non-cash gain of $1,965,515, increase in digital currencies of $179,316 and decrease in accrued expenses of $5,088, partially offset by non-cash expenses totaling $2,913,371, decrease in prepaid expenses and other current assets of $6,000, and increases in accounts payable of $2,514 and due to related party of $43,800.

 

 
30
 
Table of Contents

 

By comparison, we used net cash in operations of $273,378 in the six months ended December 31, 2017 as a result of our net loss of $895,873, non-cash gains totaling $296,350, increases in digital currencies of $71,543, accrued interest receivable – related party of $98 and inventories of $17,730, and decreases in accounts payable of $827 and due to related party of $7,060, partially offset by non-cash expenses totaling $1,004,692, decrease in prepaid expenses and other current assets of $5,000 and increase in accrued expenses of $6,411.

 

During the six months ended December 31, 2018, we had net cash provided by investing activities of $117,292, comprised of net proeeeds from the sale of investments of $159,739, partially offset by the purchase of property and equipment of $42,447.

 

During the six months ended December 31, 2017, we had net cash provided by investing activities of $218,748, comprised of net proceeds from the sale of investments of $579,460, partially offset by increase in notes receivable – related party of $49,880 and purchase of property and equipment of $310,832.

 

During the six months ended December 31, 2018, we had net cash provided by financing activities of $248,945, comprised of proceeds from convertible notes payable of $223,945 and stock subscriptions receivable of $25,000.

 

During the six months ended December 31, 2017, we had net cash provided by financing activities of $160,000, comprised of proceeds from the sale of preferred stock of $125,000 and proceeds from stock subscriptions payable of $25,000.

 

We will have to raise funds to complete and successfully deploy our digital mining assets and to fund our operating expenses. We may have to borrow money from shareholders or issue debt or equity or enter into a strategic arrangement with a third party. There can be no assurance that additional capital will be available to us. We currently have no arrangements or understandings with any person to obtain funds through bank loans, lines of credit or any other sources. Since we have no such arrangements or plans currently in effect, our inability to raise funds for our operations will have a severe negative impact on our ability to remain a viable company.

 

Going Concern

 

The Company has reported recurring net losses since its inception and used net cash in operating activities of $355,680 in the six months ended December 31, 2018. As of December 31, 2018, the Company had an accumulated deficit of $12,641,382. These conditions raise substantial doubt about the Company’s ability to continue as a going concern.

 

The accompanying financial statements have been prepared in conformity with U.S. GAAP, which contemplate continuation of the Company as a going concern and the realization of assets and satisfaction of liabilities in the normal course of business. The ability of the Company to reach a successful level of operations is dependent on the execution of management’s plans, which include the raising of capital through the debt and/or equity markets, until such time that funds provided by operations are sufficient to fund working capital requirements. If the Company were not to continue as a going concern, it would likely not be able to realize its assets at values comparable to the carrying value or the fair value estimates reflected in the balances set out in the preparation of the financial statements.

 

There can be no assurances that the Company will be successful in attaining a profitable level of operations or in generating additional cash from the equity/debt markets or other sources fund its operations. The financial statements do not include any adjustments relating to the recoverability of assets and classification of assets and liabilities that might be necessary. Should the Company not be successful in its business plan or in obtaining the necessary financing to fund its operations, the Company would need to curtail certain or all operational activities and/or contemplate the sale of its assets, if necessary.

 

 
31
 
Table of Contents

 

SIGNIFICANT ACCOUNTING POLICIES

 

Our significant accounting policies are disclosed in Note 2 to our condensed financial statements and in the notes to our audited financial statements included in our Annual Report on Form 10-K for the year ended June 30, 2018. The following is a summary of those accounting policies that involve significant estimates and judgment of management.

 

Use of Estimates

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Because of the use of estimates inherent in the financial reporting process, actual results could differ significantly from those estimates.

 

Digital Currencies

 

Digital currencies consist of Bitcoin, Litecoin and Ethereum, generally received for the Company’s own account as compensation for cryptocurrency mining services. Given that there is limited precedent regarding the classification and measurement of cryptocurrencies under current Generally Accepted Accounting Principles (“GAAP”), the Company has determined to account for these digital currencies as indefinite-lived intangible assets in accordance with Accounting Standards Update (“ASU”) No. 350, Intangibles – Goodwill and Other , for the period covered by this report and in future reports unless and until further guidance is issued by the Financial Accounting Standards Board (“FASB”). An intangible asset with an indefinite useful life is not amortized but assessed for impairment annually, or more frequently, when events or changes in circumstances occur indicating that it is more likely than not that the indefinite-lived asset is impaired. Impairment exists when the carrying amount exceeds its fair value. In testing for impairment, the Company has the option to first perform a qualitative assessment to determine whether it is more likely than not than an impairment exists. If it is determined that it is more likely than not that an impairment exists, a quantitative impairment test is not necessary. If the Company concludes otherwise, it is required to perform a quantitative impairment test. To the extent an impairment loss is recognized, the loss establishes the new cost basis of the asset. Subsequent reversal of impairment losses is not permitted. Realized gains on the sale of digital currencies are included in other income (expense) in the statements of operations.

 

Inventories

 

Inventories at December 31, 2018 and June 30, 2018 consist of cryptocurrency mining units held for sale or deployment in mining operations, and are stated at the lower of cost or estimated realizable value. Payments to equipment suppliers prior to shipment of the equipment are recorded as equipment deposits.

 

Property and Equipment

 

Property and equipment, consisting primarily of computer and other cryptocurrency mining equipment (transaction verification servers) and leasehold improvements, is stated at the lower of cost or estimated realizable value and is depreciated when placed into service using the straight-line method over estimated useful lives. The Company operates in an emerging industry for which limited data is available to make estimates of the useful economic lives of specialized equipment. Management has assessed the basis of depreciation of these assets and believes they should be depreciated over a three-year period due to technological obsolescence reflecting rapid development of hardware that has faster processing capacity and other factors. Additionally, during the six months ended December 31, 2018, the Company wrote down cryptocurrency mining equipment by $2,097,930 to estimated net realizable value. Maintenance and repairs are expensed as incurred and improvements are capitalized. Gains or losses on the disposition of property and equipment are recorded upon disposal.

 

Management has determined that the three-year diminishing value best reflects the current expected useful life of transaction verification servers. This assessment takes into consideration the availability of historical data and management’s expectations regarding the direction of the industry including potential changes in technology. Management will review this estimate annually and will revise such estimates as and when data becomes available.

 

 
32
 
Table of Contents

 

To the extent that any of the assumptions underlying management’s estimate of useful life of its transaction verification servers are subject to revision in a future reporting period, either as a result of changes in circumstances or through the availability of greater quantities of data, then the estimated useful life could change and have a prospective impact on depreciation expense and the carrying amounts of these assets.

 

Derivatives

 

The Company evaluates its convertible debt, options, warrants or other contracts to determine if those contracts or embedded components of those contracts qualify as derivatives to be separately accounted for. The result of this accounting treatment is that under certain circumstances the fair value of the derivative is marked-to-market each balance sheet date and recorded as a liability. In the event that the fair value is recorded as a liability, the change in fair value is recorded in the statement of operations as other income or expense. Upon conversion or exercise of a 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 this accounting standard are reclassified to liability at the fair value of the instrument on the reclassification date.

 

Where the number of warrants or common shares to be issued under these agreements is indeterminate, the Company has concluded that the equity environment is tainted, and all additional warrants and convertible debt are included in the value of the derivatives.

 

We estimate the fair value of the derivatives associated with our convertible notes payable, warrants and put-back rights associated with two asset purchase agreements using, as applicable, either the Black-Scholes pricing model or multinomial lattice models that value the derivative liability based on a probability weighted discounted cash flow model using future projections of the various potential outcomes. We estimate the fair value of the derivative liabilities at the inception of the financial instruments, and, in the case of our convertible notes payable, at the date of conversions to equity and at each reporting date, recording a derivative liability, debt discount, additional paid-in capital and a gain or loss on change in derivative liabilities as applicable. These estimates are based on multiple inputs, including the market price of our stock, interest rates, our stock price volatility, variable conversion prices based on market prices as defined in the respective agreements and probabilities of certain outcomes based on management projections. These inputs are subject to significant changes from period to period and to management’s judgment; therefore, the estimated fair value of the derivative liabilities will fluctuate from period to period, and the fluctuation may be material.

 

Impairment of Long-Lived Assets

 

All assets, including intangible assets subject to amortization, are reviewed for impairment when changes in circumstances indicate that the carrying amount of the asset may not be recoverable in accordance with ASC 350 and ASC 360. If the carrying amount of the asset exceeds the expected undiscounted cash flows of the asset, an impairment charge is recognized equal to the amount by which the carrying amount exceeds fair value or net realizable value. The testing of these intangibles under established guidelines for impairment requires significant use of judgment and assumptions. Changes in forecasted operations and other assumptions could materially affect the estimated fair values. Changes in business conditions could potentially require adjustments to these asset valuations. Total impairment expense, consisting of write downs for cryptocurrency mining equipment totaled $2,097,930 for the six months ended December 31, 2018.

 

Fair Value of Financial Instruments

 

Disclosures about fair value of financial instruments require disclosure of the fair value information, whether or not recognized in the balance sheet, where it is practicable to estimate that value. As of December 31, 2018 and June 30, 2018, the amounts reported for cash, prepaid expenses and other current assets, accounts payable, accrued expenses and due to related party approximate fair value because of their short maturities.

 

 
33
 
Table of Contents

 

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. ASC Topic 820 established a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:

 

 

· Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;

 

 

 

 

· Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and

 

 

 

 

· Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.

 

At December 31, 2018, we had no financial instrument assets measured at fair value. Our marketable securities as of June 30, 2018 are measured at fair value on a recurring basis and estimated as follows:

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable securities

 

$ 1,700

 

 

$ 1,700

 

 

$ -

 

 

$ -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets measured at fair value

 

$ 1,700

 

 

$ 1,700

 

 

$ -

 

 

$ -

 

 

Our derivative liabilities are measured at fair value on a recurring basis and estimated as follows:

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$ 1,002,993

 

 

$ -

 

 

$ -

 

 

$ 1,002,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities measured at fair value

 

$ 1,002,993

 

 

$ -

 

 

$ -

 

 

$ 1,002,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

$ 2,886,965

 

 

$ -

 

 

$ -

 

 

$ 2,886,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities measured at fair value

 

$ 2,886,965

 

 

$ -

 

 

$ -

 

 

$ 2,886,965

 

 

Stock-Based Compensation

 

The Company accounts for all equity-based payments in accordance with ASC Topic 718, Compensation – Stock Compensation. ASC Topic 718 requires companies to recognize in the statement of operations the grant-date fair value of stock awards, stock options, warrants and other equity-based compensation issued to employees. The value of the portion of an award that is ultimately expected to vest is recognized as an expense over the requisite service periods using the straight-line attribution method. The fair value of a stock award is recorded at the fair market value of a share of the Company’s stock on the grant date. The Company estimates the fair value of stock options and warrants at the grant date by using an appropriate fair value model such as the Black-Scholes option pricing model or multinomial lattice models.

 

The Company accounts for non-employee share-based awards based upon ASC 505-50, Equity-Based Payments to Non-Employees. ASC 505-50 requires the costs of goods and services received in exchange for an award of equity instruments to be recognized using the fair value of the goods and services or the fair value of the equity award, whichever is more reliably measurable. The fair value of the equity award is determined on the measurement date, which is the earlier of the date that a performance commitment is reached or the date that performance is complete. Generally, our awards do not entail performance commitments. When an award vests over time such that performance occurs over multiple reporting periods, we estimate the fair value of the award as of the end of each reporting period and recognize an appropriate portion of the cost based on the fair value on that date. When the award vests, we adjust the cost previously recognized so that the cost ultimately recognized is equivalent to the fair value on the date the performance is complete.

 

 
34
 
Table of Contents

 

Revenue Recognition

 

Effective July 1, 2018, we adopted ASC 606, Revenue from Contracts with Customers, as amended, using the modified retrospective method, which requires the cumulative effect of adoption to be recognized as an adjustment to opening retained earnings in the period of adoption.. There was no cumulative effect of adopting the new standard and no impact on our financial statements. The new standard provides a single comprehensive model to be used in the accounting for revenue arising from contracts with customers and supersedes current revenue recognition guidance, including industry-specific guidance. The standard’s stated core principle is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve this core principle, ASC 606 includes provisions within a five-step model that includes identifying the contract with a customer, identifying the performance obligations in the contract, determining the transaction price, allocating the transaction price to the performance obligations, and recognizing revenue when, or as, an entity satisfies a performance obligation.

 

Our revenues currently consist of cryptocurrency mining revenues and revenues from the sale of cryptocurrency mining equipment recognized in accordance with ASC 606 as discussed above. Amounts collected from customers prior to shipment of products are recorded as deferred revenue.

 

The Company earns its cryptocurrency mining revenues by providing transaction verification services within the digital currency networks of crypto-currencies, such as Bitcoin, Litecoin and Ethereum. The Company satisfies its performance obligation at the point in time that the Company is awarded a unit of digital currency through its participation in the applicable network and network participants benefit from the Company’s verification service. In consideration for these services, the Company receives digital currencies, which are recorded as revenue using the closing U.S. dollar price of the related cryptocurrency on the date of receipt. Expenses associated with running the cryptocurrency mining operations, such as equipment depreciation, rent, operating supplies, rent, utilities and monitoring services are recorded as cost of revenues.

 

There is currently no specific definitive guidance in GAAP or alternative accounting frameworks for the accounting for the production and mining of digital currencies and management has exercised significant judgment in determining appropriate accounting treatment for the recognition of revenue for mining of digital currencies. Management has examined various factors surrounding the substance of the Company’s operations and the guidance in ASC 606, including identifying the transaction price, when performance obligations are satisfied, and collectability is reasonably assured being the completion and addition of a block to a blockchain and the award of a unit of digital currency to the Company. In the event authoritative guidance is enacted by the FASB, the Company may be required to change its policies which could result in a change in the Company’s financial statements.

 

Recently Issued Accounting Pronouncements

 

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing transactions. This new pronouncement, as amended, is effective January 1, 2019 for calendar-year-end public companies, or July 1, 2019 for the Company. Early adoption is permitted. The Company is unable to determine the impact on its financial statements for the adoption of the new pronouncement.

 

There were no new accounting pronouncements issued or proposed by the FASB during the six months ended December 31, 2018 and through the date of filing this report which the Company believes will have a material impact on its financial financial statements.

 

Off Balance Sheet Arrangements

 

We have consolidated our cryptocurrency mining operations in two locations, Huntingdon Valley, Pennsylvania and Marlboro, New Jersey, where facilities are leased under operating leases. The lease for the Pennsylvania location is on a month-to-month basis at $850 per month. The lease for the New Jersey location was effective April 1, 2018 for a period of one year at a monthly rental of $6,986, with an automatic one-year renewal period with a 5% increase in the monthly rent. We have negotiated reductions in the monthly rental at the New Jersey location for certain months in fiscal year 2019.

 

 
35
 
Table of Contents

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

 

As a smaller reporting company, as defined by Item 10 of Regulation S-K, the Company is not required to provide the information required by this item.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

The Securities and Exchange Commission defines the term “disclosure controls and procedures” to mean a company’s controls and other procedures of an issuer that are designed to ensure that information required to be disclosed in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Securities Exchange Act of 1934 is accumulated and communicated to the issuer’s management, including its chief executive and chief financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. The Company maintains such a system of controls and procedures in an effort to ensure that all information which it is required to disclose in the reports it files under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified under the SEC’s rules and forms and that information required to be disclosed is accumulated and communicated to the chief executive and interim chief financial officer to allow timely decisions regarding disclosure.

 

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on this evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that the Company’s disclosure controls and procedures are not effective as of such date. The Chief Executive Officer and Chief Financial Officer have determined that the Company continues to have the following deficiencies which represent a material weakness:

 

1.

As of December 31, 2018, we did not maintain effective controls over the control environment. Specifically, the Board of Directors does not currently have any independent members and no director qualifies as an audit committee financial expert as defined in Item 407(d)(5)(ii) of Regulation S-B. Since these entity level programs have a pervasive effect across the organization, management has determined that these circumstances constitute a material weakness.

2.

As of December 31, 2018, due to the inherent issue of segregation of duties in a small company, we have relied heavily on entity or management review controls and engaged an outside financial consultant to lessen the issue of segregation of duties over accounting, financial close procedures and controls over financial statement disclosure. Accordingly, management has determined that this control deficiency constitutes a material weakness.

 

3.

As of December 31, 2018, we did not establish a written policy for the approval, identification and authorization of related party transactions. Accordingly, management has determined that this control deficiency constitutes a material weakness.

 

Because of these material weaknesses, management has concluded that the Company did not maintain effective internal control over financial reporting as of December 31, 2018, based on the criteria established in “Internal Control-Integrated Framework” (2013 Framework) issued by the COSO.

 

Changes in Internal Control Over Financial Reporting.

 

There have been no changes in the Company’s internal control over financial reporting through the date of this report or during the quarter ended December 31, 2018, that materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

 
36
 
Table of Contents

 

PART II – OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS.

 

There are no pending legal proceedings in which we are a party or in which any of our directors, officers or affiliates, any owner of record or beneficiary of more than 5% of any class of our voting securities is a party adverse to us or has a material interest adverse to us. Our property is not the subject of any pending legal proceedings.

 

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

 

During the three months ended December 31, 2018, the Company issued no shares of its common stock.

 

During the three months ended December 31, 2018, the Company issued no shares of its Series B convertible preferred stock.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES.

 

Not applicable.

 

ITEM 5. OTHER INFORMATION.

 

None.

 

 
37
 
Table of Contents

 

ITEM 6. EXHIBITS.

 

(a) Exhibits.

 

Exhibit Number

Exhibit Description

31.1

Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer and Principal Financial Officer. Filed herewith.

32.1

Section 1350 Certification of Chief Executive Officer and Principal Financial Officer. Filed herewith.

 

101.INS

XBRL Instance Document *

101.SCH

XBRL Taxonomy Extension Schema *

101.CAL

XBRL Taxonomy Extension Calculation Linkbase *

101.DEF

XBRL Taxonomy Extension Definition Linkbase *

101.LAB

XBRL Taxonomy Extension Label Linkbase *

101.PRE

XBRL Taxonomy Extension Presentation Linkbase *

______________

* Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed “furnished” and not “filed” or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, or deemed “furnished” and not “filed” for purposes of Section 18 of the Securities and Exchange Act of 1934, and otherwise is not subject to liability under these sections.

 

 
38
 
Table of Contents

 

SIGNATURES

 

In accordance with the requirements of the Exchange Act, the Company has caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

Integrated Ventures, Inc.

 

Dated: February 14, 2019

By:

/s/ Steve Rubakh

 

President and Chief Executive

Officer and Principal Financial Officer

 

 

39

 

Integrated Ventures, Inc. (USOTC:INTV)
Historical Stock Chart

1 Year : From Jun 2018 to Jun 2019

Click Here for more Integrated Ventures, Inc. Charts.

Integrated Ventures, Inc. (USOTC:INTV)
Intraday Stock Chart

Today : Tuesday 25 June 2019

Click Here for more Integrated Ventures, Inc. Charts.

Latest INTV Messages

{{bbMessage.M_Alias}} {{bbMessage.MSG_Date}} {{bbMessage.HowLongAgo}} {{bbMessage.MSG_ID}} {{bbMessage.MSG_Subject}}

Loading Messages....


No posts yet, be the first! No {{symbol}} Message Board. Create One! See More Posts on {{symbol}} Message Board See More Message Board Posts


Your Recent History
LSE
GKP
Gulf Keyst..
LSE
QPP
Quindell
FTSE
UKX
FTSE 100
LSE
IOF
Iofina
FX
GBPUSD
UK Sterlin..
Stocks you've viewed will appear in this box, letting you easily return to quotes you've seen previously.

Register now to create your own custom streaming stock watchlist.


NYSE, AMEX, and ASX quotes are delayed by at least 20 minutes.
All other quotes are delayed by at least 15 minutes unless otherwise stated.