UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

Form 10-Q 

(Mark One)

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

For the quarterly period ended March 31, 2024

 

 

or

 

 

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

For the transition period from ____________ to ____________

 

 

Commission File Number 000-55498

 

LINGERIE FIGHTING CHAMPIONSHIPS, INC.

(Exact name of registrant as specified in its charter)

 

Nevada

 

20-8009362

(State or other jurisdiction

of incorporation or organization)

 

(IRS Employer

Identification No.)

 

 

 

6955 North Durango Drive, Suite 1115-129, Las Vegas, NV

 

89149

(Address of principal executive offices)

 

(Zip Code)

 

(702) 505-0743

(Registrant’s telephone number, including area code)

 

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading

Symbol(s)

Name of each exchange

on which registered

None

None

None

 

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

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files). ☐ Yes     ☒ No

 

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

 

Large accelerated filer

Accelerated filer

Non-accelerated Filer

Smaller reporting company

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     ☒ NO

 

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY

PROCEEDINGS DURING THE PRECEDING FIVE YEARS

 

Check whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Exchange Act after the distribution of securities under a plan confirmed by a court. ☐ YES      ☐ NO

 

APPLICABLE ONLY TO CORPORATE ISSUERS

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

3,954,844,036 shares of common stock issued and outstanding as of July 11, 2024.

 

 

 

 

 

TABLE OF CONTENTS

 

PART I - FINANCIAL INFORMATION

 

 

 

 

 

Item 1.

Financial Statements

 

3

 

Item 2.

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

 

20

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

 

23

 

Item 4.

Controls and Procedures

 

23

 

 

 

 

 

PART II - OTHER INFORMATION

 

 

 

 

 

 

 

Item 1.

Legal Proceedings

 

24

 

Item 1A.

Risk Factors

 

24

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

24

 

Item 3.

Defaults Upon Senior Securities

 

24

 

Item 4.

Mine Safety Disclosures

 

24

 

Item 5.

Other Information

 

24

 

Item 6.

Exhibits

 

25

 

 

 

 

 

 

SIGNATURES

 

26

 

 

 
2

Table of Contents

 

PART I - FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

LINGERIE FIGHTING CHAMPIONSHIPS, INC.

BALANCE SHEETS

 

 

 

 March 31,

 

 

 December 31, 

 

 

 

2024

 

 

2023

 

 

 

 (Unaudited)

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$2,346

 

 

$5,295

 

Total Current Assets

 

$2,346

 

 

$5,295

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$18,141

 

 

$10,495

 

Accounts payable - related party

 

 

670,128

 

 

 

642,128

 

Accrued interest payable

 

 

728,957

 

 

 

669,015

 

Promissory notes, net

 

 

340,000

 

 

 

340,000

 

Convertible notes, net of $41,364 and $64,016 debt discount, respectively

 

 

726,610

 

 

 

703,958

 

Derivative liabilities

 

 

3,927,717

 

 

 

1,838,806

 

Total Current Liabilities

 

 

6,411,553

 

 

 

4,204,402

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies (Note 10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ DEFICIT

 

 

 

 

 

 

 

 

Preferred stock, par value $0.001 per share, 10,000,000 shares authorized, 51 shares issued and outstanding

 

 

-

 

 

 

-

 

Common stock, par value $0.001 per share, 10,000,000,000 shares authorized, 3,954,844,036 and 3,896,928,536 shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively

 

 

3,954,846

 

 

 

3,896,930

 

Additional paid-in capital

 

 

1,168,356

 

 

 

1,206,572

 

Accumulated deficit

 

 

(11,532,409)

 

 

(9,302,609)

Total stockholders’ deficit

 

 

(6,409,207)

 

 

(4,199,107)

TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

$2,346

 

 

$5,295

 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

 
3

Table of Contents

 

LINGERIE FIGHTING CHAMPIONSHIPS, INC. 

STATEMENTS OF OPERATIONS 

(UNAUDITED)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Revenue

 

$45,028

 

 

$25,195

 

Cost of services

 

 

34,203

 

 

 

24,846

 

GROSS PROFIT

 

 

10,825

 

 

 

349

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

Management salaries

 

 

30,000

 

 

 

30,000

 

Selling, general and administrative expenses

 

 

11,773

 

 

 

18,104

 

Professional fees

 

 

7,647

 

 

 

12,598

 

Total Operating Expenses

 

 

49,420

 

 

 

60,702

 

 

 

 

 

 

 

 

 

 

OPERATING LOSS

 

 

(38,595)

 

 

(60,353)

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

Interest expense

 

 

(82,594)

 

 

(71,583)

(Loss) gain on change in fair value of derivative liabilities

 

 

(2,108,611)

 

 

59,810

 

Total Other Income (Expense)

 

 

(2,191,205)

 

 

(11,773)

 

 

 

 

 

 

 

 

 

Loss before Income Taxes

 

(2,229,800)

 

(72,126)

 

 

 

 

 

 

 

 

 

Income Tax Provision

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$(2,229,800)

 

$(72,126)

 

 

 

 

 

 

 

 

 

Basic and Diluted Loss per Common Share

 

$(0.00)

 

$(0.00)

Diluted Loss per Common Share

 

$(0.00)

 

$(0.00)

Basic and Diluted Weighted Average Shares of Common Stock Outstanding

 

 

3,914,748,690

 

 

 

3,711,714,036

 

Diluted Weighted Average Shares of Common Stock Outstanding

 

 

14,238,160,521

 

 

 

11,262,253,844

 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

 
4

Table of Contents

 

LINGERIE FIGHTING CHAMPIONSHIPS, INC.

STATEMENTS OF STOCKHOLDERS’ DEFICIT

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

(UNAUDITED)

 

 

 

Preferred Stock

 

 

Common Stock

 

 

Additional

 

 

 

 

 

 Total

 

 

 

Number of Shares

 

 

Amount

 

 

Number of Shares

 

 

Amount

 

 

Paid-in

Capital

 

 

Accumulated

Deficit

 

 

Stockholders’

Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - December 31, 2023

 

 

51

 

 

$-

 

 

 

3,896,928,536

 

 

$3,896,930

 

 

$1,206,572

 

 

$(9,302,609)

 

$(4,199,107)

Shares of common stock issued for exercise of warrants

 

 

-

 

 

 

-

 

 

 

57,915,500

 

 

 

57,916

 

 

 

(38,216)

 

 

-

 

 

 

19,700

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,229,800)

 

 

(2,229,800)

Balance - March 31, 2024

 

 

51

 

 

$-

 

 

 

3,954,844,036

 

 

$3,954,846

 

 

$1,168,356

 

 

$(11,532,409)

 

$(6,409,207)

 

 

 

Preferred Stock

 

 

Common Stock

 

 

Additional

 

 

 

 

 

 Total

 

 

 

Number of Shares

 

 

Amount

 

 

Number of Shares

 

 

Amount

 

 

Paid-in

Capital

 

 

Accumulated

Deficit

 

 

Stockholders’

Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance - December 31, 2022

 

 

51

 

 

$-

 

 

 

3,711,714,036

 

 

$3,711,715

 

 

$1,327,104

 

 

$(9,611,061)

 

$(4,572,242)

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(72,126)

 

 

(72,126)

Balance - March 31, 2023

 

 

51

 

 

$-

 

 

 

3,711,714,036

 

 

$3,711,716

 

 

$1,327,104

 

 

$(9,683,187)

 

$(4,644,368)

 

The accompanying notes are an integral part of these unaudited financial statements

 

 
5

Table of Contents

 

LINGERIE FIGHTING CHAMPIONSHIPS, INC.

STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

Three Months Ended

 

 

 

 March 31,

 

 

 

2024

 

 

2023

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net loss

 

$(2,229,800)

 

$(72,126)

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

 

 

 

 

 

 

 

 

Loss (Gain) on change in fair value of derivative liabilities

 

 

2,108,611

 

 

 

(59,810)

Amortization of debt discount

 

 

22,652

 

 

 

17,389

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

 

7,646

 

 

 

251

 

Accounts payable - related party

 

 

28,000

 

 

 

25,000

 

Accrued interest payable

 

 

59,942

 

 

 

54,194

 

Net cash used in operating activities

 

 

(2,949)

 

 

(35,102)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Advancement from related party

 

 

-

 

 

 

900

 

Proceeds from promissory notes

 

 

-

 

 

 

25,000

 

Net cash provided by financing activities

 

 

-

 

 

 

25,900

 

 

 

 

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

 

(2,949)

 

 

(9,202)

Cash and cash equivalents - beginning of period

 

 

5,295

 

 

 

10,009

 

Cash and cash equivalents - end of period

 

$2,346

 

 

$807

 

 

 

 

 

 

 

 

 

 

Supplemental Cash Flow Disclosures

 

 

 

 

 

 

 

 

Cash paid for interest

 

$-

 

 

$-

 

Cash paid for income taxes

 

$-

 

 

$-

 

 

 

 

 

 

 

 

 

 

NON-CASH INVESTING AND FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Shares of common stock issued for exercise of warrants

 

$19,700

 

 

$-

 

 

 The accompanying notes are an integral part of these unaudited financial statements.

 

 
6

Table of Contents

 

LINGERIE FIGHTING CHAMPIONSHIPS, INC.

NOTES TO UNAUDITED FINANCIAL STATEMENTS

MARCH 31, 2024 AND 2023

 

NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS

 

Lingerie Fighting Championships, Inc. (the “Company”) is a Nevada corporation incorporated on November 29, 2006 under the name Sparking Events, Inc. The Company’s corporate name was changed to Xodtec Group USA, Inc. in June 2009, Xodtec LED, Inc. in May 2010, Cala Energy Corp. in September 2013 and Lingerie Fighting Championships, Inc. on April 1, 2015.

 

The Company focuses on developing, producing, promoting, and distributing entertainment through live entertainment events, digital home videos, broadcast television networks, video on demand, and digital media channels in the United States. It offers wrestling and mixed martial arts fights featuring women under the LFC brand name.

 

NOTE 2 – BASIS OF PRESENTATION AND ACCOUNTING POLICIES

 

Basis of Presentation

 

The accompanying unaudited interim financial statements of the Company have been prepared in accordance with generally accepted accounting principles used in the United States of America (“US GAAP”) and the rules of the Securities and Exchange Commission (“SEC”), and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s most recent Annual Financial Statements filed with the SEC on Form 10-K. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim period presented have been reflected herein. The results of operations for the interim period are not necessarily indicative of the results to be expected for the full year. This report should be read in conjunction with the audited financial statements and the footnotes thereto for the fiscal year ended December 31, 2023 included in the Company’s Annual Report on Form 10-K as filed with the SEC on July 15, 2024.

 

Use of Estimates

 

The preparation of financial statements in conformity with US GAAP 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 the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Company continually evaluates its estimates and judgments. The Company bases its estimates and judgments on historical experience and other factors that it believes to be reasonable under the circumstances. Materially different results can occur as circumstances change and additional information becomes known, even for estimates and judgments that are not deemed critical.

 

Cash and Cash Equivalents

 

The Company considers all highly liquid investments with the original maturities of three months or less to be cash equivalents. The Company had $2,346 and $5,295 in cash and cash equivalents as at March 31, 2024 and December 31, 2023, respectively.

 

Revenue Recognition

 

The Company’s revenue derives from the development, promotion and distribution of live events and televised entertainment programming and also through sponsorship and site subscription.

 

The Company recognizes revenue from the sale of products and services in accordance with Accounting Standards Codification (“ASC”) 606, “Revenue Recognition” following the five steps procedure:

 

Step 1: Identify the contract(s) with customers

Step 2: Identify the performance obligations in the contract

Step 3: Determine the transaction price

Step 4: Allocate the transaction price to performance obligations

Step 5: Recognize revenue when the entity satisfies a performance obligation

 

 
7

Table of Contents

 

Live Events (booking fees)

 

1. Identify the contract

 

The Company has entered into agreement with event organizers

 

2. Identify performance obligations

 

The type and nature of the shows are stated in the agreement

 

3. Determine transaction price

 

The pricing of the shows (transaction price as a whole) is stated in the agreement

 

4. Allocate transaction price

 

The transaction price is allocated to each standalone performance obligation when applicable

 

5. Recognize revenue

 

Revenue is recognized when the Company has satisfied all of the obligations upon completion of the shows. The Company is paid by checks following the events.

 

Live Events (on-line PPV)

 

1. Identify the contract

 

The Company stated in the Company website the pricing of the on-line PPV live events

 

2. Identify performance obligations

 

The type and details of the on-line PPV live events are stated in the Company website

 

3. Determine transaction price

 

The pricing of the on-line PPV events (transaction price as a whole) are stated in the Company website

 

4. Allocate transaction price

 

The transaction price is allocated to each standalone performance obligation when applicable

 

5. Recognize revenue

 

Revenue is recognized when the Company has satisfied all of the obligations upon completion of the on-line PPV shows. The Company provided the customers with options to pay via PayPal or credit cards. The former goes into the Company’s PayPal account and the latter is handled by the Company’s CC processor (Stripe) and deposited into their account at the end of the month along with all other credit card purchase at the Company website.

 

Sponsorship

 

1. Identify the contract

 

The Company has entered into agreement with the sponsors

 

 
8

Table of Contents

 

2. Identify performance obligations

 

The type and details of the sponsorship are stated in the contract

 

3. Determine transaction price

 

The pricing of the sponsorship (transaction price as a whole) is stated in the contract

 

4. Allocate transaction price

 

The transaction price is allocated to each standalone performance obligation when applicable

 

5. Recognize revenue

 

Revenue is recognized when the Company has satisfied all of the obligations when they have performed the sponsorship services. Funds are paid via check or wire.

 

Site Subscriptions

 

1. Identify the contract

 

The Company stated in their website the site subscription fees.

 

2. Identify performance obligations

 

The benefits and features of the subscription are stated in the Company website

 

3. Determine transaction price

 

The pricing of the subscription (transaction price as a whole) is stated in the Company website

 

4. Allocate transaction price

 

The transaction price is allocated to each standalone performance obligation when applicable

 

5. Recognize revenue

 

Revenue is recognized when the Company confirms member subscription after payment is made. The customers pay through credit card on recurring monthly basis through Stripe.

 

The below table shows the revenue by revenue stream for the three months ended March 31, 2024 and 2023:

 

 

 

Three Months Ended

 

 

 

 March 31,

 

Revenue Stream

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Live events and site subscriptions

 

$11,635

 

 

$12,516

 

Sponsorship

 

 

16,000

 

 

 

-

 

Advertising

 

 

17,393

 

 

 

12,679

 

Total Revenue

 

$45,028

 

 

$25,195

 

 

 

Earnings (Loss) per Share

 

The Company computes basic and diluted net income (loss) per share amounts in accordance with ASC Topic 260, “Earnings per Share.” Basic loss per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of shares of common stock outstanding during the reporting period. Diluted loss per share reflects the potential dilution that could occur if convertible notes to issue common stock were converted resulting in the issuance of common stock that could share in the income (loss) of the Company.

 

For the three months ended March 31, 2024 and 2023, convertible notes and warrants were dilutive instruments and were included in the calculation of diluted earnings per share.

 

 

 

Mach 31,

 

 

Mach 31,

 

 

 

2024

 

 

2023

 

 

 

(Shares)

 

 

(Shares)

 

Convertible notes payable

 

 

7,256,745,139

 

 

 

4,284,948,570

 

Warrants

 

 

3,066,666,692

 

 

 

3,265,591,238

 

 

 

 

10,323,411,831

 

 

 

7,550,539,808

 

 

 
9

Table of Contents

 

Related Party Balances and Transactions

 

The Company follows Financial Accounting Standards Board (“FASB”) ASC 850, “Related Party Disclosures,” for the identification of related parties and disclosure of related party transaction. (See Note 9)

 

Convertible Instruments and Derivatives

 

The Company analyzed the conversion option for derivative accounting consideration under ASC 815, “Derivatives and Hedging,” and determined that the convertible notes should be classified as a liability since the conversion option becomes effective at issuance resulting in there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. The Company accounts for warrants as a derivative liability due to there being no explicit limit to the number of shares to be delivered upon settlement of all conversion options.

 

The Company accounts for debt with conversion options under ASU 2020-06, ASC Subtopic 470-20 “Debt—Debt with Conversion and Other Options”. The standard reduced the number of accounting models for convertible debt instruments and convertible preferred stock. Convertible instruments that continue to be subject to separation models are (1) those with embedded conversion features that are not clearly and closely related to the host contract, that meet the definition of a derivative, and that do not qualify for a scope exception from derivative accounting; and, (2) convertible debt instruments issued with substantial premiums for which the premiums are recorded as paid-in capital. 

 

Fair Value Measurement

 

The Company adopted the provisions of ASC Topic 820, “Fair Value Measurements and Disclosures,” which defines fair value as used in numerous accounting pronouncements, establishes a framework for measuring fair value and expands disclosure of fair value measurements.

 

The estimated fair value of certain financial instruments, including cash and cash equivalents, , accounts payable and accrued liabilities are carried at historical cost basis, which approximates their fair values because of the short-term nature of these instruments. The carrying amounts of short and long term credit obligations approximate fair value because the effective yields on these obligations, which include contractual interest rates taken together with other features such as concurrent issuances of warrants and/or embedded conversion options, are comparable to rates of returns for instruments of similar credit risk.

 

ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:

 

Level 1 –

quoted prices in active markets for identical assets or liabilities

Level 2 –

quoted prices for similar assets and liabilities in active markets or inputs that are observable

Level 3 –

inputs that are unobservable (for example cash flow modeling inputs based on assumptions)

 

The derivative liability in connection with the conversion feature of the convertible debts and warrants, classified as a level 3 liability, are the only financial liabilities measured at fair value on a recurring basis. (See Note 8)

 

The following table summarizes fair value measurement by level at March 31, 2024 and December 31, 2023, measured at fair value on a recurring basis:

 

March 31, 2024

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

 $

-

 

 

 $

-

 

 

$3,927,717

 

 

$3,927,717

 

 

December 31, 2023

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

 $

-

 

 

 $

-

 

 

$1,838,806

 

 

$1,838,806

 

 

 
10

Table of Contents

 

Income Taxes

 

The Company accounts for income taxes pursuant to FASB ASC 740 “Income Taxes”. Pursuant to ASC 740 deferred income taxes are provided on a liability method whereby deferred tax assets are recognized for deductible temporary differences, and operating loss carryforwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. The provision for income taxes represents the tax expense for the period, if any, and the change during the period in deferred tax assets and liabilities. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.

 

ASC 740 also provides criteria for the recognition, measurement, presentation and disclosure of uncertain tax positions. Under ASC 740, the impact of an uncertain tax position on the income tax return may only be recognized at the largest amount that is more-likely-than-not to be sustained upon audit by the relevant taxing authority.

 

Recent Accounting Pronouncements 

  

Management has considered all other recent accounting pronouncements issued. The Company’s management believes that these recent pronouncements will not have a material effect on the Company’s financial statements.

 

NOTE 3 – GOING CONCERN

 

The accompanying financial statements have been prepared in conformity with US GAAP, which contemplates continuation of the Company as a going concern. The Company has generated nominal revenues since inception, has sustained operating losses since its organization and requires funding to generate revenue. These conditions raise substantial doubt as to the Company’s ability to continue as a going concern.

 

Management anticipates that the Company will be dependent, for the near future, on additional investment capital to fund operating expenses. The Company can give no assurances that it can or will become financially viable and continue as a going concern.

 

NOTE 4 – STOCKHOLDERS' DEFICIT

 

Preferred Stock

 

The authorized preferred stock consists of 10,000,000 shares with a par value $0.001 per share. The board of directors has broad discretion in setting the rights, preferences and privileges of one or more series of preferred stock.

 

On September 3, 2016, the Company issued 51 Series A preferred shares to the Chief Executive Officer. The Series A preferred shares have voting rights, resulting in the Series A stockholder holding in aggregate approximately 51% of the total voting power of all issued and outstanding voting capital of the Company.

 

Common Stock

 

The Company has authorized 10,000,000,000 shares with a par value $0.001 per share.

 

During the three months ended March 31, 2024, the Company issued 57,915,500 shares of common stock for the exercise of 71,078,114 units of share purchase warrants.

 

 
11

Table of Contents

 

NOTE 5 – WARRANTS

 

The below table summarizes the activity of warrants exercisable for shares of common stock during the three months ended March 31, 2024 and year ended December 31, 2023:

 

 

 

 Number of Shares

 

 

 Weighted- Average Exercise Price

 

Balances as of December 31, 2022

 

 

5,637,133,523

 

 

$0.0001

 

Granted

 

 

184,883,994

 

 

 

0.0005

 

Redeemed

 

 

-

 

 

 

-

 

Exercised

 

 

(227,308,705)

 

 

0.0001

 

Forfeited

 

 

-

 

 

 

-

 

Balances as of December 31, 2023

 

 

5,594,708,812

 

 

$0.0002

 

Granted

 

 

-

 

 

 

-

 

Redeemed

 

 

-

 

 

 

-

 

Exercised

 

 

(71,078,114)

 

 

0.0001

 

Forfeited

 

 

-

 

 

 

-

 

Balances as of March 31, 2024

 

 

5,523,630,698

 

 

$0.0002

 

 

During the three months ended March 31, 2024, the Company issued 57,915,500 shares of common stock for the exercise of 71,078,114 units of share purchase warrants.

 

The fair value of each warrant on the date of grant is estimated using the Black-Scholes option valuation model. The following weighted-average assumptions were used for warrants granted during the three months ended March 31, 2024 and 2023:

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2024

 

 

2023

 

Exercise price

 

$0.0001 - $0.0008

 

 

$0.0001 - $0.0008

 

Expected term

 

1.82 years

 

 

2.67 years

 

Expected average volatility

 

292% - 421%

 

 

204% - 341%

 

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

4.41% - 5.38%

 

 

3.81% - 4.64%

 

 

The following table summarizes information relating to outstanding and exercisable warrants as of March 31, 2024:

 

Warrants Outstanding

 

 

Warrants Exercisable

 

 

 

 

Weighted Average

 

 

 

 

 

 

 

 

 

 

Number

 

 

Remaining Contractual

 

 

Weighted Average

 

 

Number

 

 

Weighted Average

 

of Shares

 

 

life (in years)

 

 

Exercise Price

 

 

of Shares

 

 

Exercise Price

 

 

5,523,630,698

 

 

 

1.82

 

 

$0.0002

 

 

 

4,750,000,038

 

 

$0.0001

 

 

Aggregate intrinsic value is the sum of the amounts by which the quoted market price of the Company’s stock exceeded the exercise price of the warrants at Mach 31, 2024 for those warrants for which the quoted market price was in excess of the exercise price (“in-the-money” warrants). As of March 31, 2024, the aggregate intrinsic value of warrants outstanding was approximately $920,000 based on the closing market price of $0.0003 on March 31, 2024.

 

 
12

Table of Contents

 

The Company determined that the warrants qualify for derivative accounting as a result of the related issuance of the convertible notes. As of March 31, 2024 and December 31, 2023, the Company valued the fair value on the 5,523,630,698 and 5,594,708,812 units of common stock purchase warrants granted at $1,638,482 and $1,093,440 based on Black-Scholes option valuation model, respectively.

 

NOTE 6 – PROMISSORY NOTES

 

The Company had the following promissory notes payable as at March 31, 2024 and December 31, 2023:

 

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

 

 

 

 

 

Promissory Notes to Auctus Fund

 

$340,000

 

 

$340,000

 

Total Promissory Notes

 

$340,000

 

 

$340,000

 

 

On March 4, 2021, the Company entered into an agreement with Auctus Fund, LLC to issue a senior secured promissory note of $300,000 to the unrelated party, which bears interest at 12% of the principal amount and default interest rate at 16%. The promissory note matures on March 4, 2022. In conjunction with the promissory note, the Company issued warrants to purchase 150,000,000 shares of common stock, exercisable for five years from issuance at $0.002 per share and returnable warrants to purchase 150,000,000 shares of common stock, exercisable for five years form issuance at $0.002 per share which will be automatically expired in the event that the Company repays the promissory notes prior to its maturity date. (See Note 5) The note was discounted for original issued discount of $35,000 and a derivative on warrants of $265,000 for an aggregate discount of $300,000, which is being amortized over the life of the note using the effective interest method. As of March 31, 2024 and December 31, 2023, the note is presented at $300,000, net of debt discount of $0. The note is currently in default.

 

On December 6, 2021, the Company entered into an agreement with Auctus Fund, LLC to issue a senior secured promissory note of $40,000 to the unrelated party, which bears interest at 12% of the principal amount and default interest rate at 16%. The promissory note matures on December 6, 2022. In conjunction with the promissory note, the Company issued first common stock purchased warrants to purchase 50,000,000 shares of common stock, exercisable for five years from issuance at $0.0008 per share and second common stock purchased warrants to purchase 50,000,000 shares of common stock, exercisable for five years form issuance at $0.0008 per share which will be automatically expired in the event that the Company repays the promissory notes prior to its maturity date. (See Note 5) The note was discounted for original issued discount of $9,000 and a derivative on warrants of $31,000 for an aggregate discount of $40,000, which is being amortized over the life of the note using the effective interest method. As of March 31, 2024 and December 31, 2023, the note is presented at $40,000, net of debt discount of $0. The note is currently in default.

 

During the three months ended March 31, 2024 and 2023, interest expense of $13,164 and $13,726 was incurred on the promissory notes, respectively. As of March 31, 2024 and December 31, 2023, accrued interest payable on the promissory note was $151,773 and $138,609, respectively.

 

NOTE 7 - CONVERTIBLE NOTES

 

The Company had the following unsecured convertible notes payable as at March 31, 2024 and December 31, 2023:

 

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

 

 

 

 

 

Convertible Promissory Notes to Auctus Fund

 

$726,610

 

 

$703,958

 

Total Convertible Debts

 

$726,610

 

 

$703,958

 

 

 
13

Table of Contents

 

Promissory Notes Payable to Auctus Fund

 

Auctus #1

 

On May 20, 2016, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $67,750 with a $7,750 original issue discount. The convertible promissory note bears interest at 10% per annum and default interest rate at 24% per annum. The convertible promissory note matures nine months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $60,000 is being amortized over the life of the note using the effective interest method.

 

From year ended December 31, 2017 to year ended December 31, 2021, total principal of $59,265 and accrued interest of $27,723 were converted into 1,868,084,536 shares of common stock.

 

As of March 31, 2024 and December 31, 2023, the principal due on the note is $1,265.

 

This note is currently in default.

 

Auctus #3

 

On January 13, 2017, the Company entered into an agreement with Power Up Lending Group to issue a convertible promissory note of $45,000 with a $2,500 original issue discount to the unrelated party, which bears interest at 8% of the principal amount. The promissory note matures on January 13, 2018. The conversion price shall be equal to 57.5% of the lowest trading price of the Company’s common stock during the 20 consecutive trading days prior to the date on which the unrelated party elects to convert all or part of the note. The note was discounted for a derivative and the discount of $45,000 is being amortized over the life of the note using the effective interest method.

 

During the year ended December 31, 2017, principal of $6,700 was converted into 30,455,486 shares of common stock.

 

On June 14, 2017, the Company entered into an agreement with Power Up Lending Group to issue a convertible promissory note of $7,500 to the unrelated party, which bears interest at 12% of the principal amount. The promissory note matured on March 20, 2018. The conversion price shall be equal to 50% of the lowest trading price of the Company’s common stock during the 20 consecutive trading days prior to the date on which the unrelated party elects to convert all or part of the note. The note was discounted for a derivative and the discount of $7,500 is being amortized over the life of the note using the effective interest method.

 

On November 27, 2017, Auctus Fund, LLC entered into an agreement with Power Up Lending Group Ltd. to buy out the total outstanding principal amount and accrued interest of the two convertible promissory notes at $50,774 The note bears interest at 12% of the principal amount and default interest rate at 22%. The convertible promissory note  maturs on March 20, 2018. The conversion price shall be equal 57.5% of the lowest trading price of the Company’s common stock during the 20 consecutive trading days prior to the date on which the unrelated party elects to convert all or part of the note.

 

As of March 31, 2024 and December 31, 2023, the principal amount due on the note is $50,745.

 

This note is currently in default.

 

Auctus #5

 

On March 7, 2018, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $30,000 with a $5,000 original issue discount. The convertible promissory note bears interest at 12% per annum and default interest rate at 24% per annum. The convertible promissory matures nine months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $30,000 is being amortized over the life of the note using the effective interest method.

 

During the year ended December 31, 2021, accrued interest of $26,384 were converted into 168,027,000 shares of common stock.

 

As of March 31, 2024 and December 31, 2023, the principal amount due on the note is $30,000.

 

 
14

Table of Contents

 

This note is currently in default.

 

Auctus #6

 

On July 9, 2018, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $43,500 with a $5,000 original issue discount. On July 25, 2018, the convertible promissory note was further amended with principal increased to $48,500. The convertible promissory note bears interest at 12% per annum and default interest rate of 24% per annum. The convertible promissory note matures nine months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $48,500 is being amortized over the life of the note using the effective interest method. In conjunction with the convertible note, the Company issued warrants to purchase 72,500,000 shares of common stock, exercisable for five years from issuance at $0.0003 per share.

 

As of March 31, 2024 and December 31, 2023, the principal amount due on the note is $48,500.

 

This note is currently in default.

 

Auctus #7

 

On March 22, 2019, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $62,500 with a $9,000 original issue discount. The convertible promissory note bears interest at 12% per annum and default interest rate of 24% per annum. The convertible promissory note matures nine months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $62,500 is being amortized over the life of the note using the effective interest method. In conjunction with the convertible note, the Company issued warrants to purchase 209,000,000 shares of common stock, exercisable for five years from issuance at $0.0003 per share.

 

As of March 31, 2024 and December 31, 2023, the principal amount due on the note is $62,500.

 

This note is currently in default.

 

Auctus#8

 

On October 23, 2019, the Company entered into an agreement to issue a convertible promissory note of $100,000 to the unrelated party, which bears interest at 12% per annum and default interest rate of 24% per annum. The convertible promissory note matures nine months from issue date. The conversion price shall be equal to the lesser of (i) 50% multiplied by the lowest Trading Price during the previous twenty-five Trading Day period ending on the latest complete Trading Day prior to the date of this Note and (ii) the Variable Conversion Price, that is 50% multiplied by the Market Price, being the lowest Trading Price for the Common Stock during the twenty-five Trading Day period ending on the latest complete Trading Day prior to the Conversion Date. The note was discounted for a derivative and the discount of $100,000 is being amortized over the life of the note using the effective interest method. In conjunction with the convertible note, the Company issued warrants to purchase 500,000,000 shares of common stock, exercisable for five years from issuance at $0.0001 per share. During the year ended December 31, 2022, the Company issued 176,411,500 shares of common stock for the exercise of 201,613,143 units of share purchase warrants. As of March 31, 2024, the outstanding units of warrants was 298,398,857.

 

As of March 31, 2024 and December 31, 2023, the principal amount due on the note is $100,000.

 

This note is currently in default.

 

Auctus#9

 

On August 4, 2020, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $31,000 to the unrelated party, which bears interest at 12% of the principal amount and default interest rate of 24% per annum. The convertible promissory note matures on August 4, 2021. The note is to be repaid by six equal payments commencing on the sixth month anniversary of issuance and due monthly thereafter. The conversion price shall be equal to the lesser of (i) the lowest Trading Price during the previous five trading date period ending on the latest completed trading Day prior to the date of this Note and (ii) Variable Conversion Price, that is Market Price being the volume weighted average price (VWAP) for the Common Stock during the five trading day period ending on the latest complete trading day prior to the conversion date. The note was discounted for a derivative and the discount of $31,000 is being amortized over the life of the note using the effective interest method. In conjunction with the convertible note, the Company issued warrants to purchase 206,666,666 shares of common stock, exercisable for five years from issuance at $0.0003 per share.

 

 
15

Table of Contents

 

As of March 31, 2024 and December 31, 2023, the principal amount due on the note is $31,000.

 

This note is currently in default.

 

Auctus#10

 

On November 2, 2020, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $225,000 to the unrelated party, which bears interest at 12% of the principal amount and default interest rate of 24% per annum. The promissory note matures on November 2, 2021. The note is to be repaid by six equal payments commencing on the sixth month anniversary of issuance and due monthly thereafter. The conversion price shall be equal to the lesser of (i) the lowest Trading Price and (ii) Variable Conversion Price, that is Market Price being the lowest trading price or the common stock during the one trading day period ending on the latest complete trading day prior to the conversion date. The note was discounted for a derivative and the discount of $225,000 is being amortized over the life of the note using the effective interest method. In conjunction with the convertible note, the Company issued warrants to purchase 2,225,000,000 shares of common stock, exercisable for five years from issuance at $0.0001 per share and returnable warrants to purchase 2,225,000,000 shares of common stock, exercisable for five years form issuance at $0.0001 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

As of March 31, 2024 and December 31, 2023, the principal amount due on the note is $225,000.

 

This note is currently in default.

 

Auctus#13

 

On May 12, 2022, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $52,000 to the unrelated party, which bears interest at 12% of the principal amount and default interest rate of 16% per annum. The convertible promissory note matures on May 12, 2023. The note is convertible into common shares of $0.0005 per share. The note was discounted for a derivative and the discount of $52,000 is being amortized over the life of the note using the effective interest method. During the three months ended March 31, 2023, the amortization of note discount was $12,822. As of December 31, 2023 the unamortized note discount was fully amortized. In conjunction with the convertible note, the Company issued warrants to purchase 104,000,000 shares of common stock (“First Warrant”), exercisable for five years from issuance at $0.0005 per share and warrants to purchase 104,000,000 shares of common stock (“Second Warrant”), exercisable for five years form issuance at $0.0005 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

As of March 31, 2024 and December 31, 2023, the principal amount due on the note is $52,000.

 

This note is currently in default.

 

Auctus#14

 

On October 31, 2022, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $18,520. The convertible promissory note matures on October 31, 2023 and bears an annual interest rate at 12% and default interest rate of 16% per annum. The note is convertible into common shares of $0.0005 per share. The note was discounted for a derivative and the discount of $18,520 is being amortized over the life of the note using the effective interest method. During three months ended March 31, 2023, the amortization of note discount was $4,567. As of December 31, 2023, the unamortized note discount was fully amortized. In conjunction with the convertible note, the Company issued warrants to purchase 37,040,000 shares of common stock (“First Warrant”), exercisable for five years from issuance at $0.0005 per share and warrants to purchase 37,040,000 shares of common stock (“Second Warrant”), exercisable for five years form issuance at $0.0005 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

 
16

Table of Contents

 

As of March 31, 2024 and December 31, 2023, the principal amount due on the note is $18,520.

 

This note is currently in default.

 

Auctus#15

 

On July 18, 2023, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $86,444. The convertible promissory note matures on July 18, 2024 and bears an annual interest rate at 12% and default interest rate of 16% per annum. The note is convertible into common shares of $0.0005 per share. The note was discounted for a derivative and the discount of $29,111 is being amortized over the life of the note using the effective interest method. During the three months ended March 31, 2024, the amortization of note discount was $7,238. As of March 31, 2024 and December 31, 2023, the unamortized note discount was $8,670 and $15,908, respectively. 

 

As of March 31, 2024 and December 31, 2023, the note is presented net of a debt discount of $77,774 and $70,536, respectively.

 

Auctus#16

 

On October 10, 2023, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $62,000 for proceeds of $59,000. The convertible promissory note matures on October 10, 2024 and bears an annual interest rate at 12% and default rate of 16% per annum. The note is convertible into common shares of $0.0005 per share. The note was discounted for a derivative and the discount of $62,000 is being amortized over the life of the note using the effective interest method. During the three months ended March 31, 2024, the amortization of note discount was $15,415. As of March 31, 2024 and December 31, 2023, the unamortized note discount was $32,694 and $48,109, respectively. In conjunction with the convertible note, the Company issued warrants to purchase 92,441,997 shares of common stock (“First Warrant”), exercisable for five years from issuance at $0.0005 per share and warrants to purchase 92,441,997 shares of common stock (“Second Warrant”), exercisable for five years form issuance at $0.0005 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

As of March 31, 2024 and December 31, 2023, the note is presented net of a debt discount of $29,306 and $13,891, respectively.

 

Accrued interest on convertible notes

 

During the three months ended March 31, 2024 and 2023, interest expense of $46,778 and $40,468 was incurred on convertible notes, respectively. As of March 31, 2024 and December 31, 2023, accrued interest payable on convertible notes was $577,183 and $530,405, respectively.

 

NOTE 8 - DERIVATIVE LIABILITY

 

The Company analyzed the conversion option for derivative accounting consideration under ASC 815, “Derivatives and Hedging,” and determined that the convertible notes should be classified as a liability since the conversion option becomes effective at issuance resulting in there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. The Company accounts for warrants as a derivative liability due to there being no explicit limit to the number of shares to be delivered upon settlement of all conversion options.

 

The Company determined its derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair value as of March 31, 2024 and December 31, 2023. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement.

 

 
17

Table of Contents

 

The table below shows the Black-Scholes option-pricing model inputs used by the Company to value the derivative liability for convertible notes at each measurement date:

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2024

 

 

2023

 

Expected term

 

 0.30 - 0.53 years

 

 

 0.13 - 0.59 years

 

Expected average volatility

 

 432% - 517%

 

 

 230% - 246%

 

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

 5.40% - 5.46%

 

 

 4.74% - 4.94%

 

 

The following table summarizes the derivative liabilities included in the balance sheets at March 31, 2024 and December 31, 2023:

 

Balance - December 31, 2022

 

$2,634,867

 

Addition of new derivative liabilities upon issuance of convertible notes as debt discount

 

 

29,111

 

Reduction of derivative liabilities from exercise of warrants

 

 

(64,683)

Addition of new derivative liabilities upon issuance of warrants as debt discount

 

 

59,000

 

Addition of new derivatives liabilities recognized as day one loss on convertible notes and warrants

 

 

101,123

 

Gain on change in fair value of the derivative

 

 

(920,612)

Balance - December 31, 2023

 

$1,838,806

 

Reduction of derivative liabilities from exercise of warrants

 

 

(19,700)

Loss on change in fair value of the derivative

 

 

2,108,611

 

Balance - March 31, 2024

 

3,927,717

 

   

The following table summarizes the loss (gain) on derivative liability included in the statements of operations for the three months ended March 31, 2024 and 2023, respectively.

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2024

 

 

2023

 

Loss (Gain) on change in fair value of derivative liabilities on convertible notes and warrants

 

$2,108,611

 

 

$(59,810)

Loss (Gain) on change in fair value of derivative liabilities

 

$2,108,611

 

 

$(59,810)

 

NOTE 9 - RELATED PARTY TRANSACTIONS

 

During the three months ended March 31, 2024, the Company accrued $30,000 of salary payable to the Director of the Company and paid $2,000 owing to him for the accrued salaries.

 

During the three months ended March 31, 2023, the Company accrued $30,000 of salary payable to the Director of the Company and paid $5,000 owing to him for the accrued salaries. During the three months ended March 31, 2023, the Director of the Company advanced $900 to the Company. The loan to the Director is non-interest bearing and due on demand.

 

As of March 31, 2024 and December 31, 2023, the total amount due to the related party was $670,128 and $642,128, respectively.

 

The terms and conditions are not necessarily indicative of what third parties would agree to.

 

NOTE 10 – COMMITMENTS AND CONTINGENCIES

 

There are no pending or threatened legal proceedings as of March 31, 2024. The Company has no non-cancellable operating leases.

 

 
18

Table of Contents

 

NOTE 11 - SUBSEQUENT EVENTS

 

In accordance with ASC 855-10, the Company has analyzed its operations subsequent to the March 31, 2024 to the date these financial statements were issued and has determined that it has the below subsequent event:

 

On May 27, 2024, the Company entered into an agreement with Auctus Fund, LLC to issue a convertible promissory note of $101,000 for proceeds of $101,000. The convertible promissory note matures on May 27, 2025 and bears an annual interest rate at 12% and default rate of 16% per annum. The note is convertible into common shares of $0.0002 per share. In conjunction with the convertible note, the Company issued warrants to purchase 505,000,000 shares of common stock (“First Warrant”), exercisable for five years from issuance at 0.0002 per share and warrants to purchase 505,000,000 shares of common stock (“Second Warrant”), exercisable for five years form issuance at $0.0002 per share which will be automatically expired in the event that the Company repays the convertible promissory notes prior to its maturity date.

 

 
19

Table of Contents

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 

 

FORWARD-LOOKING STATEMENTS

 

This quarterly report contains forward-looking statements. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “expects”, “plans”, “anticipates”, “believes”, “estimates”, “predicts”, “potential” or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors that may cause our or our industry’s actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements to actual results.

 

Our financial statements are prepared in accordance with United States Generally Accepted Accounting Principles. The following discussion should be read in conjunction with our financial statements and the related notes that appear elsewhere in this quarterly report. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed below and elsewhere in this quarterly report.

 

In this quarterly report, unless otherwise specified, all dollar amounts are expressed in United States dollars and all references to “common shares” refer to the common shares in our capital stock.

 

As used in this quarterly report, the terms “we”, “us”, “our” and “our company” mean Lingerie Fighting Championships, Inc., unless otherwise indicated.

 

General Overview

 

We were incorporated under the laws of the State of Nevada on November 29, 2006 under the name “Sparking Events, Inc.”. Our name was changed to Xodtec Group USA, Inc. in June 2009, Xodtec LED, Inc. in May 2010, Cala Energy Corp. in September 2013 and Lingerie Fighting Championships, Inc. on April 1, 2015.

 

We are a media company focused on the development, production, promotion and distribution of original entertainment which we plan to make commercially available predominantly through live entertainment events, as well as through digital home video, broadcast television networks, video-on-demand and digital media channels.

 

Our business and corporate address is 6955 North Durango Drive, Suite 1115-129, Las Vegas NV 89149. Our corporate website is www.LFCfights.com.

 

We do not have any subsidiaries.

 

 
20

Table of Contents

 

We have never declared bankruptcy nor have we ever been in receivership.

 

Our Current Business

 

Our LFC business and brand is focused on building and establishing a sports entertainment league that utilizes wrestling and mixed martial arts (“MMA”) fighting techniques for purposes of providing entertainment. We seek to promote and market our brand, our programming, our events and our products.

 

Our mission is to establish the popularity of our LFC league and brand based on holding live events and to promote our athletes via a reality series and merchandise such as t-shirts and calendars. Our uniqueness is derived from our predominantly all female league structure, where a vast array of beautiful, attractive and unique women engage in wrestling and MMA fighting techniques against one another for purposes of delivering high quality entertainment to mature audiences.

 

Our management believes that the LFC league and our unique approach in applying a predominantly all female league structure to wrestling and mixed martial arts gives us a substantial competitive advantage to build the popularity of the LFC league in general.

 

Recent Business Development

 

Over the past couple years we have seen a massive increase in the popularity of our YouTube Channel, which now has more than 700,000 subscribers and is approaching a quarter billion views. Recent events have been viewed nearly 4 million times on average.

 

On July 4, 2024, we did our most recent live event, LFC40: Booty Camp 5. LFC41: Lingerie Fight Club will be held August 15, 2024.

 

On August 12, 2024, LFC’s first feature film, Gladiatrix, begins shooting. It is a female gladiator movie set in the 3rd Century AD.

 

We have partnered with one of LFC’s biggest sponsors, Healthy Male, to launch our own online pharmacy called KnockoutRx.

 

We are currently in talks with two of the most famous WWE wrestlers of all time about partnering with LFC.

 

We have been approached to do a show Super Bowl weekend in New Orleans.

 

On February 14, 2024, we did LFC38: Angels & Lil Devils in Las Vegas and followed that up just 10 days later with LFC39: Goddess Among Us in Kissimmee, FL. We are on pace to do more events this year than any other year.

 

Results of Operations

 

Three months ended March 31, 2024 as compared to the three months ended March 31, 2023

 

Our operating results for the three months ended March 31, 2024 and 2023, and the changes between those periods for the respective items are summarized as follows:

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 March 31,

 

 

Changes

 

Statement of Operations Data:

 

2024

 

 

2023

 

 

Amount

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$45,028

 

 

$25,195

 

 

$19,833

 

 

 

79%

Cost of services

 

 

(34,203)

 

 

(24,846)

 

 

9,357

 

 

 

38%

Gross profit

 

 

10,825

 

 

 

349

 

 

 

10,476

 

 

 

3,002%

Total operating expenses

 

 

(49,420)

 

 

(60,702)

 

 

(11,282)

 

(19%)

 

Other income (expense)

 

 

(2,191,205)

 

 

(11,773)

 

 

2,179,432

 

 

 

18,512%

Net income (loss)

 

$(2,229,800)

 

$(72,126)

 

$(2,157,674)

 

 

2,992%

 

 
21

Table of Contents

 

Revenues

 

We generated revenues of $45,028 and $25,195 for the three months ended March 31, 2024 and 2023, respectively. The Company’s revenue derives from the development, promotion and distribution of our live events, televised entertainment programming and site subscription. The increase in revenues was attributed to an increase in sponsorship and advertising revenue during the quarter.

 

Cost of Services

 

We incurred cost of services of $34,203 and $24,846 for the three months ended March 31, 2024 and 2023, respectively. The cost of services incurred consist of labor, material, equipment and subcontractor expenses. The increase in cost of services was mainly due to an increase in subcontractor cost.

 

Gross Profit

   

We recognized gross profit of $10,825 and $349 for the months ended March 31, 2024 and 2023, respectively. The increase in gross profit was attributed to an increase in revenue.

  

Operating Expenses

 

We incurred operating expenses of $49,420 and $60,702 for the three months ended March 31, 2024 and 2023, respectively. The decrease in operating expenses was primarily due to the decrease in selling, general and administrative expenses and professional fees due to the decrease in accrued audit fees, advertising and promotion expense.

 

Other Income (Expenses)

 

We incurred other expense of $2,191,205 and $11,773 for the three months ended March 31, 2024 and 2023, respectively. During the three months ended March 31, 2024 and 2023, the Company incurred loss on changes in fair value of derivatives from the convertible notes and warrants of $2,108,611 and recorded gain on changes in fair value of derivatives from the convertible notes and warrants of $59,810, respectively.

 

Net Income (Loss)

 

We incurred net loss of $2,229,800 and $72,126 during the three months ended March 31, 2024 and 2023, respectively. The increase in net loss was mainly due to the increase in other expense.

 

Liquidity and Capital Resources

 

 

 

 March 31,

 

 

 December 31, 

 

 

Changes

 

Working Capital Data:

 

2024

 

 

2023

 

 

Amount

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

$2,346

 

 

$5,295

 

 

$(2,949)

 

(56%)

 

Current Liabilities

 

$6,411,553

 

 

$4,204,402

 

 

2,207,151

 

 

 

52%

Working Capital Deficiency

 

$(6,409,207)

 

$(4,199,107)

 

2,210,100

 

 

 

53%

 

At March 31, 2024, we had a working capital deficiency of $6,409,207 and an accumulated deficit of $11,532,409. The Company intends to fund future operations through equity financing arrangements, which may be insufficient to fund its capital expenditures, working capital and other cash requirements for the year ending December 31, 2024.

 

The ability of the Company to realize its business plan is dependent upon, among other things, obtaining additional financing to continue operations, and development of its business plan. In response to these problems, management intends to raise additional funds through public or private placement offerings.

 

These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern. The accompanying financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 

 
22

Table of Contents

 

The following table sets forth certain information about our cash flow during the three months ended March 31, 2024 and 2023:

 

Cash Flows from Operating Activities

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

 

 March 31,

 

 

Changes

 

Cash Flows Data:

 

2024

 

 

2023

 

 

Amount

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows used in Operating Activities

 

$(2,949)

 

$(35,102)

 

$32,153

 

 

(92%)

 

Cash Flows provided by Financing Activities

 

 

-

 

 

 

25,900

 

 

 

(25,900)

 

 

100%

Net decrease in cash during period

 

$(2,949)

 

$(9,202)

 

$6,253

 

 

(68%)

 

 

We have not generated positive cash flows from operating activities.

 

During the three months ended March 31, 2024, net cash flows used in operating activities was $2,949 consisting of a net loss of $2,229,800, decreased by loss on change in fair value of derivative liabilities of $2,108,611 and amortization of debt discount of $22,652 and net changes in operating assets and liabilities of $95,588.

 

During the three months ended March 31, 2023, net cash flows used in operating activities was $35,102 consisting of a net loss of $72,126, increased by gain on change in fair value of derivative liabilities of $59,810 and decreased by amortization of debt discount of $17,389 and net changes in operating assets and liabilities of $79,445.

 

Cash Flows from Investing Activities

 

There were no investing activities during the three months ended March 31, 2024 and 2023.

 

Cash Flows from Financing Activities

 

There were no financing activities during the three months ended March 31, 2024.

 

During the three months ended March 31, 2023, net cash provided by financing activities was $25,900 through proceeds from issuance of a promissory notes of $25,000 and advancement form related party of $900, respectively.

 

Off-Balance Sheet Arrangements

 

As of March 31, 2024, we had no off-balance sheet arrangements.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

As a “smaller reporting company”, we are not required to provide the information required by this Item.

 

Item 4. Controls and Procedures

 

Disclosure Controls and Procedures

 

Our management, with the participation of our Chief Executive Officer (our principal executive officer, principal financial officer and principal accounting officer), has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a- 15(e) and 15d- 15(e) under the Securities Exchange Act of 1934, as amended (Exchange Act)), as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on such evaluation, our Chief Executive Officer has concluded that as of such date, our disclosure controls and procedures were not effective such that the information relating to us required to be disclosed in our Securities and Exchange Commission (“SEC”) reports (i) is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and (ii) is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure.

 

Changes in Internal Control Over Financial Reporting

 

During the period covered by this report there were no changes in our internal control over financial reporting that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

 
23

Table of Contents

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

We are not currently involved in any litigation that we believe could have a materially adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our Company or any of our subsidiaries, threatened against or affecting our Company, our common stock, any of our subsidiaries or of our Company’s or our Company’s subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

 

However, from time to time, we may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. Litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business.

 

Item 1A. Risk Factors

 

As a “smaller reporting company”, we are not required to provide the information required by this Item.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

None.

 

Item 3. Defaults Upon Senior Securities

 

As of March 31, 2024, total note payable amount of $959,530 in default as follows:

 

 

 

Issuance date

 

Expire date

 

Amount at default

 

Auctus#1

 

5/20/2016

 

2/20/2017

 

$1,265

 

Auctus#3

 

11/27/2017

 

3/20/2018

 

$50,745

 

Auctus#5

 

3/7/2018

 

12/7/2018

 

$30,000

 

Auctus#6

 

7/9/2018

 

4/9/2019

 

$48,500

 

Auctus#7

 

3/22/2019

 

12/22/2019

 

$62,500

 

Auctus#8

 

10/23/2019

 

7/23/2020

 

$100,000

 

Auctus#9

 

8/11/2020

 

8/11/2021

 

$31,000

 

Auctus#10

 

11/9/2020

 

11/9/2021

 

$225,000

 

Auctus#11

 

3/4/2021

 

3/4/2022

 

$300,000

 

Auctus#12

 

12/6/2021

 

12/6/2022

 

$40,000

 

Auctus#13

 

5/16/2022

 

5/16/2023

 

$52,000

 

Auctus#14

 

10/31/2022

 

10/31/2023

 

$18,520

 

 

 

 

 

 

 

$959,530

 

 

Item 4. Mine Safety Disclosures

 

Not Applicable.

 

Item 5. Other Information

 

None.

 

 
24

Table of Contents

 

Item 6. Exhibits

 

Exhibit Number

 

Description

(31)

 

Rule 13a-14 (d)/15d-14d) Certifications

31.1*

 

Section 302 Certification by the Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer

(32)

 

Section 1350 Certifications

32.1*

 

Section 906 Certification by the Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer

101*

 

Interactive Data File

101.INS

 

XBRL Instance Document

101.SCH

 

XBRL Taxonomy Extension Schema Document

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

 

XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document

______________

* Filed herewith.

 

 
25

Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

LINGERIE FIGHTING CHAMPIONSHIPS, INC.

 

 

(Registrant)

 

 

 

 

 

Dated: July 15, 2024

 

/s/ Shaun Donnelly

 

 

Shaun Donnelly

 

 

Chief Executive Officer, Chief Financial Officer and Director

 

 

(Principal Executive Officer, Principal Financial Officer and Principal Accounting Officer)

 

 

Pursuant to the requirements of the Securities Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities on the dates indicated.

 

Signature

 

Title

 

Date

 

 

/s/ Shaun Donnelly

 

Chief Executive Officer (Principal Executive Officer), Chief Financial

 

July 15, 2024

Shaun Donnelly

 

Officer (Principal Financial and Accounting Officer), and Director

 

 
26
nullnullv3.24.2
Cover - shares
3 Months Ended
Mar. 31, 2024
Jul. 11, 2024
Cover [Abstract]    
Entity Registrant Name LINGERIE FIGHTING CHAMPIONSHIPS, INC.  
Entity Central Index Key 0001407704  
Document Type 10-Q  
Amendment Flag false  
Current Fiscal Year End Date --12-31  
Entity Small Business true  
Entity Shell Company false  
Entity Emerging Growth Company false  
Entity Current Reporting Status No  
Document Period End Date Mar. 31, 2024  
Entity Filer Category Non-accelerated Filer  
Document Fiscal Period Focus Q1  
Document Fiscal Year Focus 2024  
Entity Common Stock Shares Outstanding   3,954,844,036
Entity File Number 000-55498  
Entity Incorporation State Country Code NV  
Entity Tax Identification Number 20-8009362  
Entity Address Address Line 1 6955 North Durango Drive  
Entity Address Address Line 2 Suite 1115-129  
Entity Address City Or Town Las Vegas  
Entity Address State Or Province NV  
Entity Address Postal Zip Code 89149  
City Area Code 702  
Local Phone Number 505-0743  
Document Quarterly Report true  
Document Transition Report false  
Entity Interactive Data Current No  
v3.24.2
BALANCE SHEETS - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Current Assets    
Cash and cash equivalents $ 2,346 $ 5,295
Total Current Assets 2,346 5,295
Current Liabilities    
Accounts payable and accrued liabilities 18,141 10,495
Accounts payable - related party 670,128 642,128
Accrued interest payable 728,957 669,015
Promissory notes, net 340,000 340,000
Convertible notes, net of $24,798 and $34,800 debt discount, respectively 726,610 703,958
Derivative liabilities 3,927,717 1,838,806
Total Current Liabilities 6,411,553 4,204,402
STOCKHOLDERS' DEFICIT    
Preferred stock, par value $0.001 per share, 10,000,000 shares authorized, 51 shares issued and outstanding 0 0
Common stock, par value $0.001 per share, 5,000,000,000 shares authorized, 3,711,714,036 shares issued and outstanding 3,954,846 3,896,930
Additional paid-in capital 1,168,356 1,206,572
Accumulated deficit (11,532,409) (9,302,609)
Total stockholders' deficit (6,409,207) (4,199,107)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $ 2,346 $ 5,295
v3.24.2
BALANCE SHEETS (Parenthetical) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
BALANCE SHEETS    
Convertible notes, debt discount $ 41,364 $ 64,016
Preferred stock par value (in dollars per share) $ 0.001 $ 0.001
Preferred stock, shares authorized 10,000,000 10,000,000
Preferred stock, shares issued 51 51
Preferred stock, shares outstanding 51 51
Common stock, Par value $ 0.001 $ 0.001
Common stock, shares authorized 10,000,000,000 10,000,000,000
Common stock, shares issued 3,954,844,036 3,896,928,536
Common stock, shares outstanding 3,954,844,036 3,896,928,536
v3.24.2
STATEMENTS OF OPERATIONS (UNAUDITED) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
STATEMENTS OF OPERATIONS (UNAUDITED)    
Revenue $ 45,028 $ 25,195
Cost of services 34,203 24,846
GROSS PROFIT 10,825 349
OPERATING EXPENSES    
Management salaries 30,000 30,000
Selling, general and administrative expenses 11,773 18,104
Professional fees 7,647 12,598
Total Operating Expenses 49,420 60,702
OPERATING LOSS (38,595) (60,353)
OTHER INCOME (EXPENSE)    
Interest expense (82,594) (71,583)
(Loss) gain on change in fair value of derivative liabilities (2,108,611) 59,810
Total Other Income (Expense) (2,191,205) (11,773)
Loss before Income Taxes (2,229,800) (72,126)
Income Tax Provision 0 0
Net Loss $ (2,229,800) $ (72,126)
Basic and Diluted Loss per Common Share $ (0.00) $ (0.00)
Diluted Loss per Common Share $ (0.00) $ (0.00)
Basic and Diluted Weighted Average Shares of Common Stock Outstanding 3,914,748,690 3,711,714,036
Diluted Weighted Average Shares of Common Stock Outstanding 14,238,160,521 11,262,253,844
v3.24.2
STATEMENTS OF STOCKHOLDERS DEFICIT (UNAUDITED) - USD ($)
Total
Common Stock
Preferred Shares
Additional Paid-In Capital
Accumulated Deficit
Balance, shares at Dec. 31, 2022   3,711,714,036 51    
Balance, amount at Dec. 31, 2022 $ (4,572,242) $ 3,711,715 $ 0 $ 1,327,104 $ (9,611,061)
Net income (72,126) $ 0 $ 0 0 (72,126)
Balance, shares at Mar. 31, 2023   3,711,714,036 51    
Balance, amount at Mar. 31, 2023 (4,644,368) $ 3,711,716 $ 0 1,327,104 (9,683,187)
Balance, shares at Dec. 31, 2023   3,896,928,536 51    
Balance, amount at Dec. 31, 2023 (4,199,107) $ 3,896,930 $ 0 1,206,572 (9,302,609)
Net income (2,229,800) $ 0 0 0 (2,229,800)
Shares of common stock issued for exercise of warrants, shares   57,915,500      
Shares of common stock issued for exercise of warrants, amount 19,700 $ 57,916 $ 0 (38,216) 0
Balance, shares at Mar. 31, 2024   3,954,844,036 51    
Balance, amount at Mar. 31, 2024 $ (6,409,207) $ 3,954,846 $ 0 $ 1,168,356 $ (11,532,409)
v3.24.2
STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (2,229,800) $ (72,126)
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss (Gain) on change in fair value of derivative liabilities 2,108,611 (59,810)
Amortization of debt discount 22,652 17,389
Changes in operating assets and liabilities:    
Accounts payable and accrued liabilities 7,646 251
Accounts payable - related party 28,000 25,000
Accrued interest payable 59,942 54,194
Net cash used in operating activities (2,949) (35,102)
CASH FLOWS FROM INVESTING ACTIVITIES 0 0
CASH FLOWS FROM FINANCING ACTIVITIES    
Advancement from related party 0 900
Proceeds from promissory notes 0 25,000
Net cash provided by financing activities 0 25,900
Net decrease in cash and cash equivalents (2,949) (9,202)
Cash and cash equivalents - beginning of period 5,295 10,009
Cash and cash equivalents - end of period 2,346 807
Supplemental Cash Flow Disclosures    
Cash paid for interest 0 0
Cash paid for income taxes 0 0
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Shares of common stock issued for exercise of warrants $ 19,700 $ 0
v3.24.2
ORGANIZATION AND NATURE OF BUSINESS
3 Months Ended
Mar. 31, 2024
ORGANIZATION AND NATURE OF BUSINESS  
ORGANIZATION AND NATURE OF BUSINESS

NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS

 

Lingerie Fighting Championships, Inc. (the “Company”) is a Nevada corporation incorporated on November 29, 2006 under the name Sparking Events, Inc. The Company’s corporate name was changed to Xodtec Group USA, Inc. in June 2009, Xodtec LED, Inc. in May 2010, Cala Energy Corp. in September 2013 and Lingerie Fighting Championships, Inc. on April 1, 2015.

 

The Company focuses on developing, producing, promoting, and distributing entertainment through live entertainment events, digital home videos, broadcast television networks, video on demand, and digital media channels in the United States. It offers wrestling and mixed martial arts fights featuring women under the LFC brand name.

v3.24.2
BASIS OF PRESENTATION AND ACCOUNTING POLICIES
3 Months Ended
Mar. 31, 2024
BASIS OF PRESENTATION AND ACCOUNTING POLICIES  
BASIS OF PRESENTATION AND ACCOUNTING POLICIES

NOTE 2 – BASIS OF PRESENTATION AND ACCOUNTING POLICIES

 

Basis of Presentation

 

The accompanying unaudited interim financial statements of the Company have been prepared in accordance with generally accepted accounting principles used in the United States of America (“US GAAP”) and the rules of the Securities and Exchange Commission (“SEC”), and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s most recent Annual Financial Statements filed with the SEC on Form 10-K. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim period presented have been reflected herein. The results of operations for the interim period are not necessarily indicative of the results to be expected for the full year. This report should be read in conjunction with the audited financial statements and the footnotes thereto for the fiscal year ended December 31, 2023 included in the Company’s Annual Report on Form 10-K as filed with the SEC on July 15, 2024.

 

Use of Estimates

 

The preparation of financial statements in conformity with US GAAP 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 the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Company continually evaluates its estimates and judgments. The Company bases its estimates and judgments on historical experience and other factors that it believes to be reasonable under the circumstances. Materially different results can occur as circumstances change and additional information becomes known, even for estimates and judgments that are not deemed critical.

 

Cash and Cash Equivalents

 

The Company considers all highly liquid investments with the original maturities of three months or less to be cash equivalents. The Company had $2,346 and $5,295 in cash and cash equivalents as at March 31, 2024 and December 31, 2023, respectively.

 

Revenue Recognition

 

The Company’s revenue derives from the development, promotion and distribution of live events and televised entertainment programming and also through sponsorship and site subscription.

 

The Company recognizes revenue from the sale of products and services in accordance with Accounting Standards Codification (“ASC”) 606, “Revenue Recognition” following the five steps procedure:

 

Step 1: Identify the contract(s) with customers

Step 2: Identify the performance obligations in the contract

Step 3: Determine the transaction price

Step 4: Allocate the transaction price to performance obligations

Step 5: Recognize revenue when the entity satisfies a performance obligation

Live Events (booking fees)

 

1. Identify the contract

 

The Company has entered into agreement with event organizers

 

2. Identify performance obligations

 

The type and nature of the shows are stated in the agreement

 

3. Determine transaction price

 

The pricing of the shows (transaction price as a whole) is stated in the agreement

 

4. Allocate transaction price

 

The transaction price is allocated to each standalone performance obligation when applicable

 

5. Recognize revenue

 

Revenue is recognized when the Company has satisfied all of the obligations upon completion of the shows. The Company is paid by checks following the events.

 

Live Events (on-line PPV)

 

1. Identify the contract

 

The Company stated in the Company website the pricing of the on-line PPV live events

 

2. Identify performance obligations

 

The type and details of the on-line PPV live events are stated in the Company website

 

3. Determine transaction price

 

The pricing of the on-line PPV events (transaction price as a whole) are stated in the Company website

 

4. Allocate transaction price

 

The transaction price is allocated to each standalone performance obligation when applicable

 

5. Recognize revenue

 

Revenue is recognized when the Company has satisfied all of the obligations upon completion of the on-line PPV shows. The Company provided the customers with options to pay via PayPal or credit cards. The former goes into the Company’s PayPal account and the latter is handled by the Company’s CC processor (Stripe) and deposited into their account at the end of the month along with all other credit card purchase at the Company website.

 

Sponsorship

 

1. Identify the contract

 

The Company has entered into agreement with the sponsors

2. Identify performance obligations

 

The type and details of the sponsorship are stated in the contract

 

3. Determine transaction price

 

The pricing of the sponsorship (transaction price as a whole) is stated in the contract

 

4. Allocate transaction price

 

The transaction price is allocated to each standalone performance obligation when applicable

 

5. Recognize revenue

 

Revenue is recognized when the Company has satisfied all of the obligations when they have performed the sponsorship services. Funds are paid via check or wire.

 

Site Subscriptions

 

1. Identify the contract

 

The Company stated in their website the site subscription fees.

 

2. Identify performance obligations

 

The benefits and features of the subscription are stated in the Company website

 

3. Determine transaction price

 

The pricing of the subscription (transaction price as a whole) is stated in the Company website

 

4. Allocate transaction price

 

The transaction price is allocated to each standalone performance obligation when applicable

 

5. Recognize revenue

 

Revenue is recognized when the Company confirms member subscription after payment is made. The customers pay through credit card on recurring monthly basis through Stripe.

 

The below table shows the revenue by revenue stream for the three months ended March 31, 2024 and 2023:

 

 

 

Three Months Ended

 

 

 

 March 31,

 

Revenue Stream

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Live events and site subscriptions

 

$11,635

 

 

$12,516

 

Sponsorship

 

 

16,000

 

 

 

-

 

Advertising

 

 

17,393

 

 

 

12,679

 

Total Revenue

 

$45,028

 

 

$25,195

 

 

 

Earnings (Loss) per Share

 

The Company computes basic and diluted net income (loss) per share amounts in accordance with ASC Topic 260, “Earnings per Share.” Basic loss per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of shares of common stock outstanding during the reporting period. Diluted loss per share reflects the potential dilution that could occur if convertible notes to issue common stock were converted resulting in the issuance of common stock that could share in the income (loss) of the Company.

 

For the three months ended March 31, 2024 and 2023, convertible notes and warrants were dilutive instruments and were included in the calculation of diluted earnings per share.

 

 

 

Mach 31,

 

 

Mach 31,

 

 

 

2024

 

 

2023

 

 

 

(Shares)

 

 

(Shares)

 

Convertible notes payable

 

 

7,256,745,139

 

 

 

4,284,948,570

 

Warrants

 

 

3,066,666,692

 

 

 

3,265,591,238

 

 

 

 

10,323,411,831

 

 

 

7,550,539,808

 

Related Party Balances and Transactions

 

The Company follows Financial Accounting Standards Board (“FASB”) ASC 850, “Related Party Disclosures,” for the identification of related parties and disclosure of related party transaction. (See Note 9)

 

Convertible Instruments and Derivatives

 

The Company analyzed the conversion option for derivative accounting consideration under ASC 815, “Derivatives and Hedging,” and determined that the convertible notes should be classified as a liability since the conversion option becomes effective at issuance resulting in there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. The Company accounts for warrants as a derivative liability due to there being no explicit limit to the number of shares to be delivered upon settlement of all conversion options.

 

The Company accounts for debt with conversion options under ASU 2020-06, ASC Subtopic 470-20 “Debt—Debt with Conversion and Other Options”. The standard reduced the number of accounting models for convertible debt instruments and convertible preferred stock. Convertible instruments that continue to be subject to separation models are (1) those with embedded conversion features that are not clearly and closely related to the host contract, that meet the definition of a derivative, and that do not qualify for a scope exception from derivative accounting; and, (2) convertible debt instruments issued with substantial premiums for which the premiums are recorded as paid-in capital. 

 

Fair Value Measurement

 

The Company adopted the provisions of ASC Topic 820, “Fair Value Measurements and Disclosures,” which defines fair value as used in numerous accounting pronouncements, establishes a framework for measuring fair value and expands disclosure of fair value measurements.

 

The estimated fair value of certain financial instruments, including cash and cash equivalents, , accounts payable and accrued liabilities are carried at historical cost basis, which approximates their fair values because of the short-term nature of these instruments. The carrying amounts of short and long term credit obligations approximate fair value because the effective yields on these obligations, which include contractual interest rates taken together with other features such as concurrent issuances of warrants and/or embedded conversion options, are comparable to rates of returns for instruments of similar credit risk.

 

ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:

 

Level 1 –

quoted prices in active markets for identical assets or liabilities

Level 2 –

quoted prices for similar assets and liabilities in active markets or inputs that are observable

Level 3 –

inputs that are unobservable (for example cash flow modeling inputs based on assumptions)

 

The derivative liability in connection with the conversion feature of the convertible debts and warrants, classified as a level 3 liability, are the only financial liabilities measured at fair value on a recurring basis. (See Note 8)

 

The following table summarizes fair value measurement by level at March 31, 2024 and December 31, 2023, measured at fair value on a recurring basis:

 

March 31, 2024

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities

 

 $

-

 

 

 $

-

 

 

$3,927,717

 

 

$3,927,717

 

 

December 31, 2023

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total