0001520528false--12-31Q320192000000005044115107517.0001.0001500000005000000050000050000000Florida60090000900009000045939591246505058821176620589142952205892058933541397100.0012493738175000115178856110326928861561741During
the three months ended September 30, 2018, the Company was required
to increase the principal balance of the note by $5,000 pursuant to
Section 1.3 of the Agreement which states that if the Borrower does
not maintain or replenish the Reserved Amount within three (3)
business days of the request of the Holder, the principal amount
will increase by $5,000 for each such occurrence. In addition,
under Section 1.4(g) of the Note, the Company was required to
increase the principal amount of the Note by $15,000 due to the
conversion price being less than $0.01. The penalties are tacked
back to the Issue Date of the
Note.404640157500P3YP5YP3YP3YP5YP5YP5Y1225270109712565125655005000500048198183341665415607339424937382731594915200001750019900000050001097109700015205282019-01-012019-09-300001520528reac:MrRobertDeAngelisMemberreac:ExchangeAgreementOneMemberus-gaap:SubsequentEventMember2020-01-012020-01-130001520528reac:MrRobertDeAngelisMemberreac:ExchangeAgreementOneMemberus-gaap:SubsequentEventMember2020-01-130001520528reac:ConvertibleNotePayableMemberus-gaap:SubsequentEventMember2020-10-120001520528reac:AuctusFundLLCMemberreac:SecuritiesPurchaseAgreementMemberus-gaap:SubsequentEventMember2020-07-012020-07-290001520528reac:AuctusFundLLCMemberreac:SecuritiesPurchaseAgreementMemberus-gaap:SubsequentEventMember2020-07-2900015205282020-04-012020-04-130001520528us-gaap:SubsequentEventMemberreac:ChiefExecutiveOfficersMember2020-04-230001520528us-gaap:SubsequentEventMemberreac:ChiefExecutiveOfficersMember2020-04-160001520528reac:FloridaBeautyFloraIncMemberreac:ExchangeAgreementMemberus-gaap:SubsequentEventMember2020-04-012020-04-130001520528us-gaap:SubsequentEventMemberreac:ChiefExecutiveOfficersMember2020-02-250001520528us-gaap:SubsequentEventMemberreac:ChiefExecutiveOfficersMember2020-02-140001520528reac:FloridaBeautyFloraIncMemberus-gaap:SubsequentEventMemberreac:SecuredConvertiblePromissoryNotesMember2020-01-252020-02-030001520528reac:FloridaBeautyFloraIncMemberus-gaap:SubsequentEventMemberreac:SecuredConvertiblePromissoryNotesMember2020-02-030001520528reac:MrRobertDeAngelisMemberreac:ExchangeAgreementMemberus-gaap:SubsequentEventMember2020-04-130001520528reac:MrRobertDeAngelisMemberreac:ExchangeAgreementMemberus-gaap:SubsequentEventMember2020-04-012020-04-130001520528reac:FloridaBeautyFloraIncMemberreac:ExchangeAgreementMemberus-gaap:SubsequentEventMember2020-01-012020-01-130001520528us-gaap:SubsequentEventMemberreac:ChiefExecutiveOfficersMember2020-01-070001520528reac:FloridaBeautyFloraIncMemberreac:SecuritiesPurchaseAgreementMemberus-gaap:SubsequentEventMember2020-01-012020-01-150001520528reac:AuctusFundLLCMemberreac:SecuritiesPurchaseAgreementMemberus-gaap:SubsequentEventMember2019-12-012019-12-200001520528reac:TheApolloFamilyTrustMember2019-09-300001520528reac:RonaldMinskyMember2019-09-300001520528reac:TheQTrustMember2019-09-300001520528reac:RonanKoubiMember2019-09-300001520528reac:RalphMilmanMember2019-09-300001520528reac:EfratAfekMember2019-09-300001520528reac:SoleDirectorandChiefExecutiveOfficerMemberreac:PreferredNonConvertibleStocksMember2018-02-232018-03-020001520528reac:SoleDirectorandChiefExecutiveOfficerMemberreac:PreferredNonConvertibleStocksMember2018-03-0100015205282018-02-2000015205282017-07-012017-07-100001520528reac:StockCompensationMemberreac:ConsultingAgreementThirdPartyMember2019-04-100001520528reac:StockCompensationMemberreac:ConsultingAgreementThirdPartyMember2019-05-080001520528reac:StockCompensationMemberreac:JointVentureAgreementMember2019-04-100001520528reac:StockCompensationMemberreac:ConsultingAgreementThirdPartyMember2019-04-012019-04-100001520528reac:StockCompensationMemberreac:ConsultingAgreementThirdPartyMember2019-05-012019-05-080001520528reac:StockCompensationMemberreac:JointVentureAgreementMember2019-04-012019-04-100001520528reac:ConvertibleNotesPayableFiveMember2018-01-012018-12-310001520528reac:WarrantsMember2019-01-012019-09-300001520528reac:ConvertibleNotesPayableFiveMember2017-03-012017-03-130001520528reac:SecuredConvertiblePromissoryNoteMemberreac:SecuritiesPurchaseAgreementMemberreac:WarrantOneMember2017-07-050001520528reac:WarrantOneMemberreac:SecuredConvertiblePromissoryNotesMember2017-07-050001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNotesMember2017-07-100001520528reac:SecuritiesPurchaseAgreementMemberreac:TrancheMemberreac:WarrantOneMember2019-01-012019-09-300001520528reac:SecuritiesPurchaseAgreementMemberreac:TrancheMemberreac:WarrantOneMember2018-01-012018-12-310001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNoteOneMemberreac:WarrantTwoMember2018-12-310001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNoteOneMemberreac:WarrantTwoMember2019-09-300001520528reac:SecuredConvertiblePromissoryNoteMemberreac:SecuritiesPurchaseAgreementMemberreac:WarrantOneMember2017-01-012017-12-310001520528reac:WarrantOneMemberreac:SecuredConvertiblePromissoryNotesMember2017-01-012017-12-310001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNotesMember2017-01-012017-12-310001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNoteOneMember2018-03-012018-03-310001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNotesMember2019-09-300001520528reac:SecuritiesPurchaseAgreementMemberreac:TrancheMemberreac:WarrantOneMember2019-09-300001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNoteOneMemberreac:WarrantTwoMember2017-12-3100015205282017-01-012017-12-310001520528reac:WarrantOneMemberreac:SecuredConvertiblePromissoryNotesMember2019-01-012019-09-300001520528reac:SecuritiesPurchaseAgreementMembersrt:MinimumMemberreac:SecuredConvertiblePromissoryNotesMember2017-03-012017-03-130001520528reac:SecuritiesPurchaseAgreementMembersrt:MinimumMemberreac:SecuredConvertiblePromissoryNotesMember2017-07-012017-09-300001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNoteOneMemberreac:WarrantTwoMember2017-03-130001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNoteMember2017-03-130001520528reac:SecuredConvertiblePromissoryNoteMemberreac:SecuritiesPurchaseAgreementMemberreac:WarrantOneMember2017-07-012017-07-050001520528reac:WarrantOneMemberreac:SecuredConvertiblePromissoryNotesMember2017-07-012017-07-050001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNotesMember2017-07-012017-07-100001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNoteOneMemberreac:WarrantTwoMember2017-03-012017-03-130001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNoteOneMember2017-03-012017-03-130001520528reac:ConvertiblePromissoryNoteMemberreac:SecuritiesPurchaseAgreementMember2017-10-020001520528reac:ConvertiblePromissoryNoteMemberreac:TrancheMemberreac:AccreditedInvestorMember2017-10-060001520528reac:ConvertiblePromissoryNotesMemberreac:AccreditedInvestorsMember2017-10-060001520528reac:WarrantOneMemberreac:SecuritiesPurchaseAgreementMember2017-07-012017-07-050001520528reac:SecuritiesPurchaseAgreementMemberreac:ConvertibleNotesPayableFourMember2019-09-300001520528reac:SecuritiesPurchaseAgreementMemberreac:ConvertibleNotesPayableThreeMember2019-01-012019-09-300001520528reac:SecuritiesPurchaseAgreementMemberreac:ConvertibleNotesPayableFourMember2019-01-012019-09-300001520528reac:AccreditedInvestorsMemberreac:SecuritiesPurchaseAgreementMember2017-05-032017-05-050001520528reac:SecuritiesPurchaseAgreementMemberreac:LenderOneMember2019-01-012019-09-300001520528reac:ConvertibleNotePayableTwoMember2019-01-012019-09-300001520528reac:OnJuly82017Member2019-01-012019-09-300001520528reac:OnJuly82017Member2019-09-300001520528reac:ConvertiblePromissoryNoteMemberreac:SecuritiesPurchaseAgreementMember2019-01-012019-09-300001520528reac:OnJuly82017Member2018-12-310001520528reac:OnJuly82017Member2018-01-012018-12-310001520528reac:ConvertibleNotePayableTwoMember2018-01-012018-12-310001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNotesMember2018-01-012018-12-310001520528reac:SecuritiesPurchaseAgreementMemberreac:ConvertibleNotesPayableFourMember2018-01-012018-12-310001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNoteOneMember2017-03-130001520528reac:SecuritiesPurchaseAgreementMemberreac:LenderOneMember2018-12-310001520528reac:SecuritiesPurchaseAgreementMemberreac:SecuredConvertiblePromissoryNotesMember2018-12-310001520528reac:AccreditedInvestorsMemberreac:SecuritiesPurchaseAgreementMember2017-05-050001520528reac:SecuritiesPurchaseAgreementMemberreac:ConvertiblePromissoryNoteMemberreac:AccreditedInvestorsMember2017-07-050001520528reac:SecuritiesPurchaseAgreementsMemberreac:ConvertiblePromissoryNotesMember2017-03-130001520528reac:ConvertiblePromissoryNoteMemberreac:SecuritiesPurchaseAgreementMember2017-10-012017-10-020001520528reac:SecuritiesPurchaseAgreementMemberreac:ConvertiblePromissoryNoteMemberreac:AccreditedInvestorsMember2017-07-012017-07-050001520528reac:SecuritiesPurchaseAgreementMemberreac:LenderOneMember2017-03-012017-03-1300015205282018-02-022018-02-050001520528reac:ConvertibleNotesPayableFiveMember2019-01-012019-09-3000015205282018-01-012018-12-3100015205282018-01-012018-06-300001520528reac:ConvertiblePromissoryNotesMemberreac:AccreditedInvestorsMember2017-10-012017-10-0600015205282019-01-012019-03-290001520528reac:ConvertiblePromissoryNoteMemberreac:SecuritiesPurchaseAgreementMember2018-12-310001520528reac:ConvertibleNotePayableMemberreac:BoardofDirectorsMember2017-07-080001520528reac:WarrantOneMemberreac:SecuritiesPurchaseAgreementMember2017-07-050001520528reac:BoardofDirectorsMember2018-01-012018-12-310001520528reac:SecuritiesPurchaseAgreementMemberreac:ConvertibleNotesPayableFourMember2018-12-310001520528reac:ConvertibleNotesPayableFiveMember2019-09-300001520528reac:ConvertibleNotesPayableFiveMember2018-12-310001520528reac:ConvertibleNotePayableTwoMember2018-12-310001520528reac:BoardofDirectorsMember2018-04-300001520528us-gaap:SeriesAPreferredStockMemberreac:SoleDirectorandChiefExecutiveOfficerMember2018-09-300001520528us-gaap:SeriesAPreferredStockMemberreac:SoleDirectorandChiefExecutiveOfficerMember2018-03-020001520528reac:SoleOfficerandDirectorMemberus-gaap:EmploymentContractsMember2018-01-012018-01-230001520528us-gaap:EmploymentContractsMemberreac:CEOMember2013-03-040001520528reac:CEOMember2018-01-012018-06-300001520528us-gaap:EmploymentContractsMemberreac:CEOMember2018-01-012018-09-300001520528us-gaap:EmploymentContractsMemberreac:CEOMember2019-01-012019-09-300001520528reac:CEOMember2018-01-012018-09-300001520528reac:CEOMember2019-01-012019-09-300001520528reac:SoleOfficerandDirectorMemberus-gaap:EmploymentContractsMember2018-01-230001520528reac:CEOMember2019-09-300001520528reac:ChangeIncreaseDecreaseMember2019-01-012019-09-300001520528reac:ChangeIncreaseDecreaseMember2019-09-300001520528srt:RestatementAdjustmentMember2019-01-012019-09-300001520528srt:RestatementAdjustmentMember2019-09-300001520528srt:ScenarioPreviouslyReportedMember2019-01-012019-09-300001520528srt:ScenarioPreviouslyReportedMember2019-09-300001520528reac:MarchOneTwoThousandNineteenMember2019-01-012019-09-300001520528us-gaap:RetainedEarningsMember2019-09-300001520528us-gaap:AdditionalPaidInCapitalMember2019-09-300001520528us-gaap:CommonStockMember2019-09-300001520528us-gaap:PreferredStockMember2019-09-300001520528us-gaap:RetainedEarningsMember2019-07-012019-09-300001520528us-gaap:AdditionalPaidInCapitalMember2019-07-012019-09-300001520528us-gaap:CommonStockMember2019-07-012019-09-300001520528us-gaap:PreferredStockMember2019-07-012019-09-3000015205282019-06-300001520528us-gaap:RetainedEarningsMember2019-06-300001520528us-gaap:AdditionalPaidInCapitalMember2019-06-300001520528us-gaap:CommonStockMember2019-06-300001520528us-gaap:PreferredStockMember2019-06-3000015205282019-04-012019-06-300001520528us-gaap:RetainedEarningsMember2019-04-012019-06-300001520528us-gaap:AdditionalPaidInCapitalMember2019-04-012019-06-300001520528us-gaap:CommonStockMember2019-04-012019-06-300001520528us-gaap:PreferredStockMember2019-04-012019-06-3000015205282019-03-310001520528us-gaap:RetainedEarningsMember2019-03-310001520528us-gaap:AdditionalPaidInCapitalMember2019-03-310001520528us-gaap:CommonStockMember2019-03-310001520528us-gaap:PreferredStockMember2019-03-3100015205282019-01-012019-03-310001520528us-gaap:RetainedEarningsMember2019-01-012019-03-310001520528us-gaap:AdditionalPaidInCapitalMember2019-01-012019-03-310001520528us-gaap:CommonStockMember2019-01-012019-03-310001520528us-gaap:PreferredStockMember2019-01-012019-03-310001520528us-gaap:RetainedEarningsMember2018-12-310001520528us-gaap:AdditionalPaidInCapitalMember2018-12-310001520528us-gaap:CommonStockMember2018-12-310001520528us-gaap:PreferredStockMember2018-12-3100015205282018-09-300001520528us-gaap:RetainedEarningsMember2018-09-300001520528us-gaap:AdditionalPaidInCapitalMember2018-09-300001520528us-gaap:CommonStockMember2018-09-300001520528us-gaap:PreferredStockMember2018-09-300001520528us-gaap:RetainedEarningsMember2018-07-012018-09-300001520528us-gaap:AdditionalPaidInCapitalMember2018-07-012018-09-300001520528us-gaap:CommonStockMember2018-07-012018-09-300001520528us-gaap:PreferredStockMember2018-07-012018-09-3000015205282018-06-300001520528us-gaap:RetainedEarningsMember2018-06-300001520528us-gaap:AdditionalPaidInCapitalMember2018-06-300001520528us-gaap:CommonStockMember2018-06-300001520528us-gaap:PreferredStockMember2018-06-3000015205282018-04-012018-06-300001520528us-gaap:RetainedEarningsMember2018-04-012018-06-300001520528us-gaap:AdditionalPaidInCapitalMember2018-04-012018-06-300001520528us-gaap:CommonStockMember2018-04-012018-06-300001520528us-gaap:PreferredStockMember2018-04-012018-06-3000015205282018-03-310001520528us-gaap:RetainedEarningsMember2018-03-310001520528us-gaap:AdditionalPaidInCapitalMember2018-03-310001520528us-gaap:CommonStockMember2018-03-310001520528us-gaap:PreferredStockMember2018-03-3100015205282018-01-012018-03-310001520528us-gaap:RetainedEarningsMember2018-01-012018-03-310001520528us-gaap:AdditionalPaidInCapitalMember2018-01-012018-03-310001520528us-gaap:CommonStockMember2018-01-012018-03-310001520528us-gaap:PreferredStockMember2018-01-012018-03-3100015205282017-12-310001520528us-gaap:RetainedEarningsMember2017-12-310001520528us-gaap:AdditionalPaidInCapitalMember2017-12-310001520528us-gaap:CommonStockMember2017-12-310001520528us-gaap:PreferredStockMember2017-12-3100015205282018-01-012018-09-3000015205282018-07-012018-09-3000015205282019-07-012019-09-300001520528us-gaap:PreferredClassBMember2018-12-310001520528us-gaap:PreferredClassBMember2019-09-300001520528us-gaap:PreferredClassAMember2018-12-310001520528us-gaap:PreferredClassAMember2019-09-3000015205282018-12-3100015205282019-09-3000015205282021-06-15iso4217:USDxbrli:sharesiso4217:USDxbrli:sharesxbrli:purereac:integer
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
___________________
FORM 10-Q/A
___________________
(Mark One)
☒
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
For the quarterly period ended September 30,
2019
or
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from ______to______.
(Exact name of registrant as specified in charter)
Florida
|
|
000-54845
|
|
59-3800845
|
(State or
other jurisdiction of
incorporation or organization)
|
|
(Commission
File
Number)
|
|
(I.R.S
Employer
Identification No.)
|
3400 NW 74th Street
Miami, FL
33122
(Address of principal executive offices)
___________________
305-503-1200
(Registrant’s telephone number, including area code)
___________________
____________________________________________________________
(Former name, former address and former fiscal year, if changed
since last report)
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 ☒
As of June 15, 2021 there are 28,933,048 shares, par value
$0.00001, of the issuer’s common stock issued and outstanding.
REAC GROUP, INC.
QUARTERLY REPORT ON FORM 10-Q/A
September 30, 2019
TABLE OF CONTENTS
CAUTIONARY STATEMENT ON FORWARD-LOOKING
INFORMATION
This Quarterly Report on Form 10-Q (this “Report”) contains
“forward-looking statements” within the meaning of the Private
Securities Litigation Reform Act of 1995, Section 27A of the
Securities Act of 1933, as amended (the “Securities Act”), and
Section 21E of the Securities Exchange Act of 1934, as amended (the
“Exchange Act”).Forward-looking statements discuss matters that are
not historical facts. Because they discuss future events or
conditions, forward-looking statements may include words such as
“anticipate,” “believe,” “estimate,” “intend,” “could,” “should,”
“would,” “may,” “seek,” “plan,” “might,” “will,” “expect,”
“predict,” “project,” “forecast,” “potential,” “continue” negatives
thereof or similar expressions. Forward-looking statements speak
only as of the date they are made, are based on various underlying
assumptions and current expectations about the future and are not
guarantees. Such statements involve known and unknown risks,
uncertainties and other factors that may cause our actual results,
level of activity, performance or achievement to be materially
different from the results of operations or plans expressed or
implied by such forward-looking statements.
We cannot predict all of the risks and uncertainties. Accordingly,
such information should not be regarded as representations that the
results or conditions described in such statements or that our
objectives and plans will be achieved and we do not assume any
responsibility for the accuracy or completeness of any of these
forward-looking statements. These forward-looking statements are
found at various places throughout this Report and include
information concerning possible or assumed future results of our
operations, including statements about potential acquisition or
merger targets; business strategies; future cash flows; financing
plans; plans and objectives of management; any other statements
regarding future acquisitions, future cash needs, future
operations, business plans and future financial results, and any
other statements that are not historical facts.
These forward-looking statements represent our intentions, plans,
expectations, assumptions and beliefs about future events and are
subject to risks, uncertainties and other factors. Many of those
factors are outside of our control and could cause actual results
to differ materially from the results expressed or implied by those
forward-looking statements. In light of these risks, uncertainties
and assumptions, the events described in the forward-looking
statements might not occur or might occur to a different extent or
at a different time than we have described. You are cautioned not
to place undue reliance on these forward-looking statements, which
speak only as of the date of this Report. All subsequent written
and oral forward-looking statements concerning other matters
addressed in this Report and attributable to us or any person
acting on our behalf are expressly qualified in their entirety by
the cautionary statements contained or referred to in this
Report.
Except to the extent required by law, we undertake no obligation to
update or revise any forward-looking statements, whether as a
result of new information, future events, a change in events,
conditions, circumstances or assumptions underlying such
statements, or otherwise.
CERTAIN TERMS USED IN THIS REPORT
When this report uses the words “we,” “us,” “our,” and the
“Company,” they refer to REAC Group, Inc. When this report uses
“SEC”, it refers to the Securities and Exchange Commission.
EXPLANATORY NOTE
The Company is filing this amendment in order to correct errors
made during the period ending March 31, 2019. The original report
filed on May 20, 2019 reported gains on forgiveness of debt related
to two of the Company’s convertible notes payable. During the audit
process for the Company’s 10-K annual report ending December 31,
2019, our auditors determined that the Company did not have
sufficient and verifiable documentation to support the debt
forgiveness previously recorded.
Therefore, and as a result, the Company recognizes that there is a
material deficiency in its controls over financial reporting.
Subsequent to the period ended March 31, 2019, the Company has
undergone a change in control and new management has taken
subsequent steps to alleviate deficiencies of this nature (See Part
1, Item 4). The effect of the restatement to the Company’s
financial statements is disclosed in Footnote 3 to these financial
statements.
PART I-FINANCIAL INFORMATION
Item 1. Financial Statements.
(unaudited)
Index to Financial Statements
REAC Group, Inc.
Contents
REAC GROUP, Inc.
Balance Sheets
|
|
September
30,
2019
|
|
|
December
31,
2018
|
|
|
|
(restated)
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash
|
|
$ |
223 |
|
|
$ |
1,162 |
|
Total current assets
|
|
|
223 |
|
|
|
1,162 |
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
223 |
|
|
$ |
1,162 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Deficit
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$ |
31,250 |
|
|
$ |
3,000 |
|
Accrued interest
|
|
|
132,260 |
|
|
|
54,119 |
|
Accrued salaries, payroll taxes
and related expenses
|
|
|
997,361 |
|
|
|
807,108 |
|
Convertible notes payable, net
of discounts of $-0- and $4,915, respectively
|
|
|
505,862 |
|
|
|
488,823 |
|
Due to principal stockholder,
related party
|
|
|
7,650 |
|
|
|
- |
|
Total current liabilities
|
|
|
1,674,383 |
|
|
|
1,353,050 |
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
1,674,383 |
|
|
|
1,353,050 |
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies (Note 11)
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Stockholders' Deficit
|
|
|
|
|
|
|
|
|
Preferred Stock A, $.0001 par
value, 500,000 shares authorized; 500,000 shares issued and
outstanding at September 30, 2019 and December 31, 2018
|
|
|
50 |
|
|
|
50 |
|
Preferred Stock B, $.0001 par
value, 500,000 shares authorized; none issued and outstanding
|
|
|
- |
|
|
|
- |
|
Common Stock, $0.00001 par
value, 200,000,000 shares authorized; 15,107,517 and 50,441 shares
issued and outstanding, at September 30, 2019 and December 31,
2018, respectively
|
|
|
151 |
|
|
|
- |
|
Additional paid-in capital
|
|
|
25,050,414 |
|
|
|
22,034,695 |
|
Accumulated deficit
|
|
|
(26,724,775 |
) |
|
|
(23,386,633 |
) |
Total stockholders' deficit
|
|
|
(1,674,160 |
) |
|
|
(1,351,888 |
) |
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders'
Deficit
|
|
$ |
223 |
|
|
$ |
1,162 |
|
|
|
|
|
|
|
|
|
|
The accompanying
notes are an integral part of these unaudited financial
statements.
|
REAC GROUP, Inc.
Statements of Operations
(unaudited)
|
|
For
the Three Months Ended
|
|
|
|
September 30,
|
|
|
|
2019 |
|
|
2018
|
|
|
|
(restated)
|
|
|
|
|
Revenues
|
|
$ |
- |
|
|
$ |
- |
|
|
Operating expenses:
|
Compensation and related
costs
|
|
|
32,792 |
|
|
|
32,620 |
|
Professional
|
|
|
13,050 |
|
|
|
11,854 |
|
General and administrative
|
|
|
420 |
|
|
|
1,003 |
|
Total operating expenses
|
|
|
46,262 |
|
|
|
45,477 |
|
|
|
|
|
|
|
|
|
|
(Loss) from operations
|
|
|
(46,262 |
) |
|
|
(45,477 |
) |
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(27,360 |
) |
|
|
(22,332 |
) |
Debt financing penalties
|
|
|
- |
|
|
|
(80,000 |
) |
Total other income (expense)
|
|
|
(27,360 |
) |
|
|
(102,332 |
) |
(Loss) before provision for
income taxes
|
|
|
(73,622 |
) |
|
|
(147,809 |
) |
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Net (Loss)
|
|
$ |
(73,622 |
) |
|
$ |
(147,809 |
) |
|
|
|
|
|
|
|
|
|
(Loss) per share, basic and
dilutive
|
|
$ |
(0.00 |
) |
|
$ |
(0.72 |
) |
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding, basic and dilutive
|
|
|
15,094,469 |
|
|
|
204,589 |
|
The accompanying notes are an integral part of these unaudited
financial statements.
REAC GROUP, Inc.
Statements of Operations
(unaudited)
|
|
For
the nine months ended
|
|
|
|
September 30,
|
|
|
|
2019 |
|
|
2018
|
|
|
|
(restated)
|
|
|
|
|
Revenues
|
|
$ |
- |
|
|
$ |
- |
|
|
Operating expenses:
|
Compensation and related
costs
|
|
|
3,190,253 |
|
|
|
418,189 |
|
Professional
|
|
|
46,404 |
|
|
|
47,287 |
|
General and administrative
|
|
|
1,336 |
|
|
|
3,354 |
|
Total operating expenses
|
|
|
3,237,993 |
|
|
|
468,830 |
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(3,237,993 |
) |
|
|
(468,830 |
) |
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(86,055 |
) |
|
|
(56,274 |
) |
Debt financing penalties
|
|
|
(14,094 |
) |
|
|
(80,000 |
) |
Gain on extinguishment of
debt
|
|
|
- |
|
|
|
20,589 |
|
Gain on write off of warrant
liability
|
|
|
- |
|
|
|
35,047 |
|
Total other income (expense)
|
|
|
(100,149 |
) |
|
|
(80,638 |
) |
(Loss) before provision for income taxes
|
|
|
(3,338,142 |
) |
|
|
(549,468 |
) |
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Net (Loss)
|
|
$ |
(3,338,142 |
) |
|
$ |
(549,468 |
) |
|
|
|
|
|
|
|
|
|
(Loss) per share, basic and dilutive
|
|
$ |
(0.29 |
) |
|
$ |
(2.88 |
) |
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding, basic
and dilutive
|
|
|
11,501,851 |
|
|
|
190,962 |
|
The accompanying notes are an integral part of these unaudited
financial statements.
REAC Group, Inc.
Statements of Changes in Stockholders’ Deficit
for the three and nine months ended September 30,
2019
(unaudited)
|
|
Series A Preferred Shares
|
|
|
Par
Value
|
|
|
Common Shares
|
|
|
Par
Value
|
|
|
Additional Paid in
Capital
|
|
|
Accumulated
Deficit
|
|
|
Total
Deficit
|
|
Balance as of December
31, 2018
|
|
|
500,000 |
|
|
$ |
50 |
|
|
|
50,441 |
|
|
$ |
- |
|
|
$ |
22,034,695 |
|
|
$ |
(23,386,633 |
) |
|
$ |
(1,351,888 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In kind contribution of rent
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
300 |
|
|
|
- |
|
|
|
300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued as
compensation and for services
|
|
|
- |
|
|
|
- |
|
|
|
15,000,000 |
|
|
|
150 |
|
|
|
2,999,850 |
|
|
|
- |
|
|
|
3,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued in satisfaction of
loan debt and interest
|
|
|
- |
|
|
|
- |
|
|
|
4,900 |
|
|
|
- |
|
|
|
3,920 |
|
|
|
- |
|
|
|
3,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fractional shares issued in stock
split
|
|
|
|
|
|
|
|
|
|
|
2,176 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the three months
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,197,403 |
) |
|
|
(3,197,403 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of March 31,
2019
|
|
|
500,000 |
|
|
$ |
50 |
|
|
|
15,057,517 |
|
|
$ |
150 |
|
|
$ |
25,038,765 |
|
|
$ |
(26,584,036 |
) |
|
$ |
(1,545,071 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In kind contribution of rent
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
300 |
|
|
|
- |
|
|
|
300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued for cash
|
|
|
- |
|
|
|
- |
|
|
|
20,000 |
|
|
|
- |
|
|
|
10,000 |
|
|
|
- |
|
|
|
10,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the three months
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(67,117 |
) |
|
|
(67,117 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of June 30,
2019
|
|
|
500,000 |
|
|
$ |
50 |
|
|
|
15,077,517 |
|
|
$ |
150 |
|
|
$ |
25,049,065 |
|
|
$ |
(26,651,153 |
) |
|
$ |
(1,601,888 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In kind contribution of rent
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
300 |
|
|
|
- |
|
|
|
300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued in satisfaction of
loan debt and interest
|
|
|
- |
|
|
|
- |
|
|
|
30,000 |
|
|
|
1 |
|
|
|
1,049 |
|
|
|
- |
|
|
|
1,050 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the three months
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(73,622 |
) |
|
|
(73,622 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of September
30, 2019
|
|
|
500,000 |
|
|
$ |
50 |
|
|
|
15,107,517 |
|
|
$ |
151 |
|
|
$ |
25,050,414 |
|
|
$ |
(26,724,775 |
) |
|
$ |
(1,674,160 |
) |
Shares retroactively restated for reverse stock split of 1:10,000
on March 1, 2019
The accompanying notes are an integral part of these unaudited
financial statements.
REAC Group, Inc.
Statements of Changes in Stockholders’ Deficit
for the three and nine months ended September 30,
2018
(unaudited)
|
|
Series A Preferred Shares
|
|
|
Par
Value
|
|
|
Common Shares
|
|
|
Par
Value
|
|
|
Additional Paid in Capital
|
|
|
Accumulated
Deficit
|
|
|
Total
Deficiency
|
|
Balance as of December
31, 2017
|
|
|
50,935 |
|
|
$ |
5 |
|
|
|
9,364 |
|
|
$ |
- |
|
|
$ |
21,483,185 |
|
|
$ |
(22,684,069 |
) |
|
$ |
(1,200,879 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In kind contribution of rent
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
300 |
|
|
|
- |
|
|
|
300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares issued as
compensation and for services
|
|
|
|
|
|
|
|
|
|
|
10,000 |
|
|
|
- |
|
|
|
330,000 |
|
|
|
- |
|
|
|
330,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shares issued as
compensation and for services
|
|
|
449,065 |
|
|
|
45 |
|
|
|
|
|
|
|
|
|
|
|
112,221 |
|
|
|
|
|
|
|
112,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued in satisfaction of
loan debt and interest
|
|
|
- |
|
|
|
- |
|
|
|
5,931 |
|
|
|
- |
|
|
|
45,430 |
|
|
|
- |
|
|
|
45,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the three months
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(355,994 |
) |
|
|
(355,994 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of March 31,
2018
|
|
|
500,000 |
|
|
$ |
50 |
|
|
|
25,295 |
|
|
$ |
- |
|
|
$ |
21,971,136 |
|
|
$ |
(23,040,063 |
) |
|
$ |
(1,068,877 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In kind contribution of rent
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
300 |
|
|
|
- |
|
|
|
300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of warrants issued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,106 |
|
|
|
|
|
|
|
6,106 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued in satisfaction of
loan debt and interest
|
|
|
|
|
|
|
|
|
|
|
19,113 |
|
|
|
|
|
|
|
62,660 |
|
|
|
|
|
|
|
62,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the three months
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(45,664 |
) |
|
|
(45,664 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of June 30,
2018
|
|
|
500,000 |
|
|
$ |
50 |
|
|
|
44,408 |
|
|
$ |
- |
|
|
$ |
22,040,202 |
|
|
$ |
(23,085,727 |
) |
|
$ |
(1,045,475 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In kind contribution of rent
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
300 |
|
|
|
- |
|
|
|
300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of warrants issued
|
|
|
|
|
|
|
|
|
|
|
6,033 |
|
|
|
|
|
|
|
(6,106 |
) |
|
|
|
|
|
|
(6,106 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the three months
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(147,809 |
) |
|
|
(147,809 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of September
30, 2018
|
|
|
500,000 |
|
|
$ |
50 |
|
|
|
50,441 |
|
|
$ |
- |
|
|
$ |
22,034,396 |
|
|
$ |
(23,233,536 |
) |
|
$ |
(1,199,090 |
) |
Shares retroactively restated for reverse stock split of 1:10,000
on March 1, 2019
The accompanying notes are an integral part of these unaudited
financial statements.
REAC GROUP, Inc.
Statements of Cash Flows
(unaudited)
|
|
For
the nine months ended
|
|
|
|
September 30,
|
|
|
|
2019 |
|
|
2018
|
|
|
|
(restated)
|
|
|
|
|
Cash Flows from Operating Activities:
|
|
|
|
|
|
|
Net loss
|
|
$ |
(3,338,142 |
) |
|
$ |
(549,468 |
) |
Adjustments to reconcile net
loss to net cash used in operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation
|
|
|
3,000,000 |
|
|
|
330,000 |
|
In kind contribution of rent
|
|
|
900 |
|
|
|
900 |
|
Amortization of debt discounts
and financing costs
|
|
|
6,415 |
|
|
|
12,234 |
|
Debt financing penalties
|
|
|
14,094 |
|
|
|
80,000 |
|
Gain on extinguishment of
debt
|
|
|
- |
|
|
|
(20,589 |
) |
Gain on write off of warrant
liability
|
|
|
- |
|
|
|
(35,047 |
) |
Changes in assets and
liabilities:
|
|
|
|
|
|
|
|
|
Prepaid expenses
|
|
|
- |
|
|
|
(539 |
) |
Accounts payable
|
|
|
28,250 |
|
|
|
- |
|
Accrued interest
|
|
|
79,641 |
|
|
|
20,132 |
|
Accrued salaries, payroll taxes
and related expenses
|
|
|
190,253 |
|
|
|
58,284 |
|
Net Cash Used in Operating
Activities
|
|
|
(18,589 |
) |
|
|
(104,093 |
) |
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities:
|
|
|
|
|
|
|
|
|
Proceeds from notes payable,
principal shareholder
|
|
|
7,650 |
|
|
|
2,500 |
|
Repayments of notes payable,
principal shareholder
|
|
|
- |
|
|
|
(2,548 |
) |
Proceeds from convertible notes
payable
|
|
|
- |
|
|
|
65,000 |
|
Proceeds from issuance of common
stock
|
|
|
10,000 |
|
|
|
- |
|
Net Cash Provided by Financing
Activities
|
|
|
17,650 |
|
|
|
64,952 |
|
|
|
|
|
|
|
|
|
|
Net (decrease)/increase in cash
|
|
|
(939 |
) |
|
|
(39,141 |
) |
Cash at beginning of period
|
|
|
1,162 |
|
|
|
51,396 |
|
Cash at end of period
|
|
$ |
223 |
|
|
$ |
12,255 |
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information:
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$ |
- |
|
|
$ |
- |
|
Taxes paid
|
|
$ |
-
|
|
|
$ |
-
|
|
|
|
|
|
|
|
|
|
|
Non-cash disclosures:
|
|
|
|
|
|
|
|
|
Common stock issued for
principal and interest on convertible notes
|
|
$ |
4,470 |
|
|
$ |
108,090 |
|
Common shares issued as finance
costs
|
|
$ |
500 |
|
|
$ |
- |
|
Common stock issued for
warrants
|
|
$ |
- |
|
|
$ |
9,456 |
|
Gain on extinguishment of
debt
|
|
$ |
- |
|
|
$ |
20,589 |
|
Preferred stock issued against
accrued officer compensation
|
|
$ |
-
|
|
|
$ |
112,266 |
|
The accompanying notes are an integral part of these unaudited
financial statements.
REAC Group, Inc.
Notes to the Financial Statements
September 30, 2019
(unaudited)
1. Background Information
REAC Group, Inc. ("The Company") was formed on March 10, 2005 under
the name of Real Estate Contacts, Inc. as a Florida Corporation and
is based in Pittsburgh, Pennsylvania. The Company changed its name
to REAC Group, Inc. effective February 16, 2017. The Company
engages in the ownership and operation of a real estate advertising
portal website. The Company plans to provide a comprehensive online
real estate search portal that consists of an advertising and
marketing platform for real estate professionals. The Company’s
national real estate search website is
www.realestatecontacts.com.
The Company’s website offers cities to real estate professionals so
they can grow their businesses online and have the opportunity to
show their listings and reach consumers interested in buying or
selling property in their respective exclusive geographic
areas.
RealEstateContacts.com is
expected to serve as an internet portal that will feature a real
estate search website that directs consumers to receive more
detailed information about agents, offices, and current listings,
homes for sale, commercial properties, mortgages, and foreclosures.
We intend to provide a service that enables real estate
professionals to capture, cultivate, and convert leads which cater
to prospective home buyers and sellers. The Company is seeking to
bring additional value to its shareholders through acquisition,
joint venture, or partnerships with other real estate related
businesses. The Company intends to add to their business model by
acquiring real estate such as multi-family and residential income
producing properties. The Company is interested with the
possibilities to Acquire, Joint Venture or Partner with other real
estate related businesses along with other new business
opportunities with established business entities and revenues. We
will continue to introduce our operational progress and other
corporate actions that include our plan of growth.
2. Basis of Presentation and Summary of Significant
Accounting Policies
Basis of Presentation
The Balance Sheet as of September 30, 2019, the Statements of
Operations for the three and nine months ended September 30, 2019
and 2018, the Statements of Stockholders' Deficit for the three and
nine months ended September 30, 2019 and 2018, and the Statements
of Cash Flows for the nine months ended September 30, 2019 and 2018
are unaudited. These unaudited interim financial statements have
been prepared in accordance with generally accepted accounting
principles in the United States (GAAP). In our opinion, the
unaudited interim financial statements include all adjustments of a
normal recurring nature necessary for the fair presentation of our
financial position as of September 30, 2019, our results of
operations for the three and nine months ended September 30, 2019
and 2018, and our cash flows for the nine months ended September
30, 2019 and 2018. The results of operations for the nine months
ended September 30, 2019 are not necessarily indicative of the
results to be expected for the year ending December 31, 2019.
These unaudited interim financial statements should be read in
conjunction with the financial statements and the related notes
included in our Annual Report on Form 10-K for the year ended
December 31, 2018, as filed with the SEC on April 12, 2019.
All share and per share information contained in this report gives
retroactive effect to a 1 for 10,000 reverse stock split of
outstanding common stock, effective March 1, 2019.
Use of Estimates
In preparing financial statements in conformity with generally
accepted accounting principles, management is required to make
estimates and assumptions that affect the reported amounts of
assets and liabilities and the disclosure of contingent assets and
liabilities at the date of the financial statements and revenues
and expenses during the reported period. Actual results could
differ from those estimates. Our most significant estimates are for
stock based compensation; assumptions used in calculating
derivative liabilities, and deferred tax valuation allowances. We
evaluate our estimates on an ongoing basis. Actual results may
differ from these estimates under different assumptions or
conditions.
Financial Instruments
The Company’s balance sheets include the following financial
instruments: cash, accrued expenses, notes payable and payables to
a stockholder. The carrying amounts of current assets and current
liabilities approximate their fair value because of the relatively
short period of time between the origination of these instruments
and their expected realization. The carrying values of the notes
payable and amounts due to stockholder approximates fair value
based on borrowing rates currently available to the Company for
instruments with similar terms and remaining maturities.
FASB Accounting Standards Codification (ASC) topic, “Fair Value
Measurements and Disclosures”, 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 that distinguishes between (1)
market participant assumptions developed based on market data
obtained from independent sources (observable inputs) and (2) an
entity’s own assumptions about market participant assumptions
developed based on the best information available in the
circumstances (unobservable inputs). The fair value hierarchy
consists of three broad levels, which gives the highest priority to
unadjusted quoted prices in active markets for identical assets or
liabilities (Level 1) and the lowest priority to unobservable
inputs (Level 3). The three levels of the fair value hierarchy are
described below:
|
·
|
Level 1 - Unadjusted quoted prices in active markets that are
accessible at the measurement date for identical, unrestricted
assets or liabilities
|
|
|
|
|
·
|
Level 2 - Inputs other than quoted prices included within Level 1
that are observable for the asset or liability, either directly or
indirectly, including quoted prices for similar assets or
liabilities in active markets; quoted prices for identical or
similar assets or liabilities in markets that are not active;
inputs other than quoted prices that are observable for the asset
or liability (e.g., interest rates); and inputs that are derived
principally from or corroborated by observable market data by
correlation or other means.
|
|
|
|
|
·
|
Level 3 - Inputs that are both significant to the fair value
measurement and unobservable.
|
Fair value estimates discussed herein are based upon certain market
assumptions and pertinent information available to management as of
September 30, 2019.
Derivative Liabilities
The Company assessed the classification of its derivative financial
instruments as of September 30, 2019 and 2018, which consist of
convertible instruments and rights to shares of the Company’s
common stock, and determined that such derivatives meet the
criteria for liability classification under ASC 815.
ASC 815 generally provides three criteria that, if met, require
companies to bifurcate conversion options from their host
instruments and account for them as free standing derivative
financial instruments. These three criteria include circumstances
in which (a) the economic characteristics and risks of the embedded
derivative instrument are not clearly and closely related to the
economic characteristics and risks of the host contract, (b) the
hybrid instrument that embodies both the embedded derivative
instrument and the host contract is not re-measured at fair value
under otherwise applicable generally accepted accounting principles
with changes in fair value reported in earnings as they occur and
(c) a separate instrument with the same terms as the embedded
derivative instrument would be considered a derivative instrument
subject to the requirements of ASC 815.
During the nine months ended September 30, 2019 and 2018,
respectively, the Company had notes payable outstanding in which
the conversion rate was variable and undeterminable. The Company
uses judgment in determining the fair value of derivative
liabilities at the date of issuance and at every balance sheet
thereafter and in determining which valuation method is most
appropriate for the instrument, the expected volatility, the
implied risk-free interest rate, as well as the expected dividend
rate, if any. For the nine months ended September 30, 2019, the
Company determined that there was no active market for the
Company’s common stock, and because of this lack of liquidity and
market value, there was no derivative liability associated with
these convertible notes for the period.
Beneficial Conversion Features
ASC 470-20 applies to convertible securities with beneficial
conversion features that must be settled in stock and to those that
give the issuer a choice in settling the obligation in either stock
or cash. ASC 470-20 requires that the beneficial conversion feature
should be valued at the commitment date as the difference between
the conversion price and the fair market value of the common stock
into which the security is convertible, multiplied by the number of
shares into which the security is convertible. This amount is
recorded as a debt discount and amortized over the life of the
debt. ASC 470-20 further limits this amount to the proceeds
allocated to the convertible instrument.
Cash Flow Reporting
The Company follows ASC 230, Statement of Cash Flows, for
cash flows reporting, classifies cash receipts and payments
according to whether they stem from operating, investing, or
financing activities and provides definitions of each category, and
uses the indirect or reconciliation method (“indirect method”) as
defined by ASC 230, Statement of Cash Flows, to report net
cash flow from operating activities by adjusting net income to
reconcile it to net cash flow from operating activities by removing
the effects of (a) all deferrals of past operating cash receipts
and payments and all accruals of expected future operating cash
receipts and payments and (b) all items that are included in net
income that do not affect operating cash receipts and payments.
Cash and Cash Equivalents
Cash is maintained with a major financial institution in the United
States. Deposits with this bank may exceed the amount of insurance
provided on such deposits. Generally, these deposits may be
redeemed on demand and, therefore, bear minimal risk. The Company
considers all highly liquid investments purchased with an original
maturity of three months or less to be cash equivalents. The
Company had no cash equivalents at either September 30, 2019 or
2018.
Long-Lived Assets
In accordance with ASC 350, the Company regularly reviews the
carrying value of intangible and other long-lived assets for the
existence of facts or circumstances, both internally and
externally, that suggest impairment. If impairment testing
indicates a lack of recoverability, an impairment loss is
recognized by the Company if the carrying amount of a long-lived
asset exceeds its fair value.
Stock Based Compensation
Under ASC 718, Compensation - Stock Compensation,
companies are required to measure the compensation costs of
share-based compensation arrangements based on the grant-date fair
value and recognize the costs in the financial statements over the
period during which employees are required to provide services.
Share-based compensation arrangements include stock options,
restricted share plans, performance-based awards, share
appreciation rights and employee share purchase plans. As such,
compensation cost is measured on the date of grant at their fair
value. Such compensation amounts, if any, are amortized over the
respective vesting periods of the option grant.
In July 2019, the FASB released Accounting Standards Update (ASU)
No. 2018-09, Codification Improvements. ASU 2018-09 that
affect a wide variety of Topics in the FASB Accounting Standards
Codification including the guidance in paragraph 718-740-35-2,
Compensation-Stock Compensation (Topic 718): Improvements to
Employee Share-Based Payment Accounting is unclear on whether an
entity should recognize excess tax benefits (or tax deficiencies)
for compensation expense that is taken on the entity’s tax return.
The amendment to paragraph 718-740-35-2 in this update clarifies
that an entity should recognize excess tax benefits (that is, the
difference in tax benefits between the deduction for tax purposes
and the compensation cost recognized for financial statement
reporting) in the period in which the amount of the deduction is
determined. This includes deductions that are taken on the entity’s
return in a different period from when the event that gives rise to
the tax deduction occurs and the uncertainty about whether (1) the
entity will receive a tax deduction and (2) the amount of the tax
deduction is resolved.
Income Taxes
The Company accounts for income taxes under Section 740-10-30 of
the FASB Accounting Standards Codification. Deferred income tax
assets and liabilities are determined based upon differences
between the financial reporting and tax bases of assets and
liabilities and are measured using the enacted tax rates and laws
that will be in effect when the differences are expected to
reverse. Deferred tax assets are reduced by a valuation allowance
to the extent management concludes it is more likely than not that
the assets will not be realized. Deferred tax assets and
liabilities are measured using enacted tax rates expected to apply
to taxable income in the years in which those temporary differences
are expected to be recovered or settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in
the statements of operations in the period that includes the
enactment date.
The Company adopted section 740-10-25 of the FASB Accounting
Standards Codification (“Section 740-10-25”). Section 740-10-25
addresses the determination of whether tax benefits claimed or
expected to be claimed on a tax return should be recorded in the
financial statements. Under Section 740-10-25, the Company may
recognize the tax benefit from an uncertain tax position only if it
is more likely than not that the tax position will be sustained on
examination by the taxing authorities, based on the technical
merits of the position. The tax benefits recognized in the
financial statements from such a position should be measured based
on the largest benefit that has a greater than fifty percent (50%)
likelihood of being realized upon ultimate settlement. Section
740-10-25 also provides guidance on de-recognition, classification,
interest and penalties on income taxes, accounting in interim
periods and requires increased disclosures.
The estimated future tax effects of temporary differences between
the tax basis of assets and liabilities are reported in the
accompanying balance sheets, as well as tax credit carry-backs and
carry-forwards. The Company periodically reviews the recoverability
of deferred tax assets recorded on its balance sheets and provides
valuation allowances as management deems necessary.
Earnings Per Share
Basic income per common share is computed based upon the weighted
average common shares outstanding as defined by FASB ASC No. 260,
Earnings Per Share.
Diluted income per share includes the dilutive effects of stock
options, convertible debt, warrants, and stock equivalents. To the
extent stock options, stock equivalents and warrants are
anti-dilutive, they are excluded from the calculation of diluted
income per share. As of September 30, 2019, there were
approximately 3,308,837 share equivalents for potential conversion
demand of our outstanding convertible notes and warrants.
3. Restatement of financial statements
The following reflects changes to the accounts affected as
a result of the restatement:
Changes to the Balance Sheet
|
|
As originally
filed
|
|
|
As
restated
|
|
|
Change Increase/ (decrease)
|
|
Accrued Interest
|
|
$ |
83,478 |
|
|
$ |
132,260 |
|
|
$ |
48,782 |
|
Convertible Notes Payable
|
|
$ |
273,159 |
|
|
$ |
505,862 |
|
|
$ |
232,703 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes to Other Income and Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
$ |
65,355 |
|
|
$ |
86,055 |
|
|
$ |
20,700 |
|
Debt financing penalties
|
|
$ |
- |
|
|
$ |
14,094 |
|
|
$ |
14,094 |
|
Gain on Settlement of Debt
|
|
$ |
246,691 |
|
|
$ |
- |
|
|
$ |
(246,691 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
The following reflects changes to the balance sheet as a
result of the restatement:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
As originally
filed
|
|
|
As
restated
|
|
|
Change Increase/ (decrease)
|
|
Accounts payable
|
|
$ |
31,250 |
|
|
$ |
31,250 |
|
|
$ |
- |
|
Accrued interest
|
|
|
83,478 |
|
|
|
132,260 |
|
|
|
48,782 |
|
Accrued salaries and taxes
|
|
|
997,361 |
|
|
|
997,361 |
|
|
|
- |
|
Due to principle shareholder, related party
|
|
|
7,650 |
|
|
|
7,650 |
|
|
|
- |
|
Convertible notes payable
|
|
|
273,159 |
|
|
|
505,862 |
|
|
|
232,703 |
|
Total current liabilities
|
|
|
1,392,898 |
|
|
|
1,674,383 |
|
|
|
281,485 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock, Series A $.0001 par value, 500,000 shares
authorized; none issued and outstanding
|
|
|
50 |
|
|
|
50 |
|
|
|
- |
|
Preferred Stock, Series B $.001 par value, 500,000 shares
authorized; none issued and outstanding
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Common Stock, $0.00001 par value, 199,000,000 shares
authorized15,057,517 and 9,364 issued and outstanding,
respectively
|
|
|
151 |
|
|
|
151 |
|
|
|
- |
|
Common stock payable
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Additional paid-in capital
|
|
|
25,050,414 |
|
|
|
25,050,414 |
|
|
|
- |
|
Accumulated deficit
|
|
|
(26,443,290 |
) |
|
|
(26,724,775 |
) |
|
|
(281,485 |
) |
Total stockholders' deficit
|
|
$ |
(1,392,675 |
) |
|
$ |
(1,674,160 |
) |
|
$ |
(281,485 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
The following reflects changes to net income and loss per
share as a result of the restatement:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As originally
filed
|
|
|
As
restated
|
|
|
Change Increase/ (decrease)
|
|
Net income/(loss)
|
|
$ |
(3,056,657 |
) |
|
$ |
(3,338,142 |
) |
|
$ |
(281,485 |
) |
Loss per share, basic and dilutive
|
|
$ |
(0.27 |
) |
|
$ |
(0.29 |
) |
|
$ |
(0.02 |
)
|
Weighted average shares outstanding, basic and dilutive
|
|
|
11,501,851 |
|
|
|
11,501,851 |
|
|
|
- |
|
4. Going Concern
The accompanying financial statements have been prepared in
conformity with accounting principles generally accepted in the
United States of America, which contemplate continuation of the
Company as a going concern.
The Company incurred net losses of $3,338,142 for the nine months
ended September 30, 2019 and had net cash used in operating
activities of $18,589 for the same period. Additionally, the
Company has an accumulated deficit of $26,724,775 and a working
capital deficit of $1,674,160 at September 30, 2019. These
conditions raise substantial doubt about the Company’s ability to
continue as a going concern for a period of at least twelve months
after the date of issuance on these financial statements. In view
of these matters, the Company's ability to continue as a going
concern is dependent upon the Company's ability to achieve a level
of profitability and/or to obtain adequate financing through the
issuance of debt or equity in order to finance its operations.
While the Company is attempting to commence operations and produce
revenues, the Company’s cash position may not be significant enough
to support the Company’s operations. While the Company believes in
the viability of its strategy to increase revenues and in its
ability to raise additional funds, there can be no assurances to
that effect. The key factors that are not within the Company's
control and that may have a direct bearing on operating results
include, but are not limited to, acceptance of the Company's
business plan, the ability to raise capital in the future, the
ability to expand its customer base, and the ability to hire key
employees to build and maintain websites and to provide services
and support to its customers and users. There may be other risks
and circumstances that management may be unable to predict.
The financial statements do not include any adjustments to reflect
the possible future effects on the recoverability and
classification of assets or the amounts and classification of
liabilities that may result from the possible inability of the
Company to continue as a going concern.
5. Recently Issued Accounting Pronouncements
We have reviewed all FASB issued Accounting Standards Update
(“ASU”) accounting pronouncements and interpretations thereof that
have effectiveness dates during the periods reported and in future
periods. The Company has carefully considered the new
pronouncements that alter previous generally accepted accounting
principles and does not believe that any new or modified principles
will have a material impact on the corporation’s reported financial
position or operations in the near term. The applicability of any
standard is subject to the formal review of our financial
management and certain standards are under consideration.
In July 2018, FASB issued Accounting Standards Update 2018-11;
Earnings Per Share (Topic 260); Distinguishing Liabilities from
Equity (Topic 480): Derivatives and Hedging (Topic 815): (Part I)
Accounting for Certain Financial Instruments with Down Round
Features, (Part II) Replacement of the Indefinite Deferral for
Mandatorily Redeemable Financial Instruments of Certain Non-public
Entities and Certain Mandatorily Redeemable Non-controlling
Interests with a Scope Exception. The guidance is intended to
reduce the complexity associated with issuers’ accounting for
certain financial instruments with characteristics of liabilities
and equity. Specifically, a down round feature (as defined) would
no longer cause a freestanding equity-linked financial instrument
(or an embedded conversion option) to be accounted for as a
derivative liability at fair value with changes in fair value
recognized in current earnings. The amendments in this ASU are
effective for interim and annual periods beginning after December
15, 2018. Early adoption is permitted. We adopted Topic 718
effective January 1, 2019 and the standard did not have a
significant effect on the results of operations or cash flows.
In May 2018, FASB issued Accounting Standards Update 2018-09;
Compensation-Stock Compensation (Topic 718): Scope of Modification
Accounting. The amendments in this ASU amends the scope of
modification accounting for share-based payment arrangements,
provides guidance on the types of changes to the terms or
conditions of share-based payment awards an entity is required to
apply modification accounting under ASC 718. The amendments in this
ASU are effective for interim and annual periods beginning after
December 15, 2018. Early adoption is permitted. We adopted Topic
718 effective January 1, 2019 and the standard did not have a
significant effect on the results of operations or cash flows.
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842),
which supersedes ASC 840, Leases. This ASU is based on the
principle that entities should recognize assets and liabilities
arising from leases. The ASU does not significantly change the
lessees’ recognition, measurement and presentation of expenses and
cash flows from the previous accounting standard. Leases are
classified as finance or operating. The ASU’s primary change is the
requirement for entities to recognize a lease liability for
payments and a right of use asset representing the right to use the
leased asset during the term on operating lease arrangements.
Lessees are permitted to make an accounting policy election to not
recognize the asset and liability for leases with a term of twelve
months or less. Lessors’ accounting under the ASC is largely
unchanged from the previous accounting standard. In addition, the
ASU expands the disclosure requirements of lease arrangements.
Lessees and lessors will use a modified retrospective transition
approach, which includes a number of practical expedients. The
effective date will be the first quarter of fiscal year 2020 with
early adoption permitted. We adopted Topic 842 effective January 1,
2019 and the standard did not have a significant effect on the
results of operations or cash flows.
6. Related Party Transactions
The majority shareholder has advanced funds since inception, for
the purpose of financing working capital and product development.
As of September 30, 2019 and 2018, the Company owed $7,650 and $0,
respectively. There are no repayment terms to these advances and
deferrals and the Company has imputed interest at a nominal rate of
3%.
The Company has minimal needs for facilities and operates from
office space provided by the majority stockholder. There are no
lease terms. For the nine months ended September 30, 2019 and 2018,
rent has been calculated based on the limited needs at a fair
market value of the space provided. Rent expense was $900 and $900
for the nine months ended September 30, 2019 and 2018,
respectively. The rental value has been recognized as an operating
expense and treated as a contribution to capital.
The amounts and terms of the above transactions may not necessarily
be indicative of the amounts and terms that would have been
incurred had comparable transactions been entered into with
independent third parties.
On March 31, 2019, the Company’s Board of Directors authorized the
issuance of 15,000,000 shares to the Company’s Chief Executive
Officer as a performance bonus pursuant to his employment
agreement. The shares were valued at $0.20, the quoted market price
on the date of issuance, or $3,000,000.
On March 1, 2018, the Company issued 45 shares of the Company’s
Series A Preferred Shares to its sole director and chief executive
officer in satisfaction of accrued compensation owed to him by the
Company. (See Note 11).
On January 23, 2018, the Company issued 10,000 shares of its common
stock to sole officer and director, Robert DeAngelis, as his 2017
annual bonus per his employment agreement. The annual bonus, if
any, is determined and paid in accordance with policies set from
time to time by the Board or Directors, in its sole discretion. The
Board’s policy has been to base the stock price for such issuances
upon the average of the closing price of the preceding 10 trading
days as reported on OTC Markets website, which was $33.00;
rendering the value of the preferred issued as $330,000. Since the
Company’s closing stock price on the date of grant was also $33.00,
the Company did not recognize any associated discounts or benefits
associated with the shares issued.
On March 4, 2019, the Company renewed its three-year employment
agreement with Robert DeAngelis to serve as the President and Chief
Executive Officer of the Company. The employment agreement
automatically renews for an additional twelve months upon
expiration of each term. The agreement can be cancelled upon
written notice by either employee or employer (if certain employee
acts of misconduct are committed). The total minimum aggregate
annual amount due under the employment agreement is $120,000 plus
bonuses. For the nine months ended September 30, 2019 and 2018, the
Company recorded compensation expense in the amount of $90,000 and
$90,000, respectively.
7. Accrued Liabilities
Accounts Payable and Accrued
expenses:
|
|
|
September 30,
2019
|
|
|
December 31,
2018
|
|
Accounts payable
|
|
$ |
31,250 |
|
|
$ |
3,000 |
|
Accrued interest
|
|
|
132,260 |
|
|
|
54,119 |
|
Accrued salaries, payroll taxes, penalties and interest
(a)
|
|
|
997,361 |
|
|
|
807,108 |
|
Due to principle shareholder, related party
|
|
|
7,650 |
|
|
|
- |
|
(a) The Company has accrued additional compensation to its Chief
Executive Officer totaling $90,000 and $90,000 during the nine
months ended September 30, 2019 and 2018, respectively. However,
the Company has not paid the related payroll taxes, consisting
primarily of Social Security and Medicare taxes. As a result, the
Company has established an accrued liability for the unpaid
salaries, along with related taxes and estimated interest and
penalties of $997,361 and $807,108 at September 30, 2019 and
December 31, 2018, respectively.
8. Convertible Notes Payable
During the nine months ended September 30, 2019 and 2018,
respectively, the Company had convertible notes payable outstanding
in which the conversion rate was variable and undeterminable. The
Company determined that there wasn’t an active market for the
Company’s common stock and because of this lack of liquidity and
market value, there wasn’t a derivative liability associated with
these convertible notes as of September 30, 2019 and 2018. The
Company uses judgment in determining the fair value of derivative
liabilities at the date of issuance and at every balance sheet
thereafter and in determining which valuation method is most
appropriate for the instrument, the expected volatility, the
implied risk-free interest rate, as well as the expected dividend
rate, if any.
As of September 30, 2019, all of the Company’s convertible
promissory notes remain outstanding beyond their respective
maturity dates; triggering an event of technical default under the
respective agreements. Consequently, the Company is accruing
interest on these notes at their respective default rates. As a
result of being in default on these notes, the Holders could, at
their sole discretion, call these Notes in their entirety,
including all associated penalties provided for under the
respective agreements. In this event, the Company may not have
sufficient authorized shares to absolve itself of the defaulted
Notes through the issuance of common shares of the Company. The
Company is working with the current note holders and its transfer
agent in order that it may resolve these outstanding issues as soon
as practicable. On November 2, 2018, the Company received a formal
letter from one of its Note Holders demanding payment of all
amounts due under the Note plus applicable collection costs,
including attorney’s fees at the Mandatory Default Amount. The
varied terms and definitions of these default provisions are
disclosed below in each of the respective Note disclosures.
As of September 30, 2019, the Company owed an aggregate of $638,122
in principal and accrued interest on its remaining outstanding
convertible promissory notes; of which, $505,862 (before a discount
of $-0-) represents convertible notes payable and $132,260
represents accrued interest. At December 31, 2018, the Company owed
an aggregate of $542,942 (before a discount of $4,915) in principal
and accrued interest; of which, $493,738 represents convertible
notes payable and $54,119 represents accrued interest.
|
|
September 30,
2019
|
|
|
December31,
2018
|
|
Convertible promissory notes, various lending institutions,
maturing at variable dates ranging from 180 days to one year from
origination date, 8-10% interest and in default interest of 12-24%,
convertible at discount to trading price (25-50%) based on various
measurements of prior trading, at face value of remaining original
note principal balance plus default penalties, net of unamortized
debt discounts, attributable deferred financing costs in the amount
of $-0- and $4,915, respectively.
|
|
$ |
505,862 |
|
|
$ |
493,738 |
|
Principal
|
|
|
505,862 |
|
|
|
493,738 |
|
Debt discount
|
|
|
- |
|
|
|
(4,915 |
) |
Total Principal
|
|
$ |
505,862 |
|
|
$ |
488,823 |
|
Summary of Convertible Note Transactions:
|
|
September 30,
2019
|
|
|
December31,
2018
|
|
Convertible notes, January 1
|
|
$ |
493,738 |
|
|
$ |
364,721 |
|
Additional notes, face value
|
|
|
- |
|
|
|
65,000 |
|
Default Penalties
|
|
|
14,094 |
|
|
|
172,886 |
|
Payments and adjustments
|
|
|
- |
|
|
|
- |
|
Settlement of debt
|
|
|
- |
|
|
|
(20,000 |
) |
Conversions of debt
|
|
|
(1,970 |
) |
|
|
(88,869 |
) |
Unamortized debt discounts
|
|
|
- |
|
|
|
(4,915 |
) |
Convertible notes, balance
|
|
$ |
505,862 |
|
|
$ |
488,823 |
|
Note 6. On October 6, 2017, the Company entered into a Convertible
Promissory Note with an accredited investor pursuant to which the
Company received $150,000 in financing and an initial tranche of
$20,000. Each tranche paid under the Note matures in 12 months and
is convertible into shares of the Company’s common stock after a
period of six months at a conversion price equal to 50% of the
lowest trading price per share during the previous ten (10) trading
days. The Company evaluated the terms of the convertible note in
accordance with ASC Topic No. 815 - 40, Derivatives and Hedging
- Contracts in Entity’s Own Stock and determined that the
underlying is indexed to the Company’s common stock. The Company
determined that the conversion feature met the definition of a
liability and therefore bifurcated the conversion feature and
accounted for it as a separate derivative liability. During the
year ended December 31, 2018, the Company determined that there was
no active market for the Company’s common stock, and because of
this lack of liquidity and market value, there wasn’t a derivative
liability associated with this convertible note. On May 9, 2018,
the note holder agreed to forgive the balance of the principal and
accrued interest. As a result, during the year ended December 31,
2018, the Company has recognized a gain on the extinguishment of
debt in the amount of $20,589 and canceled the reserve of 50,000
shares of common stock.
Note 5. On October 2, 2017, the Company received $53,000 in
financing through the execution of a Convertible Promissory Note
associated with a Securities Purchase Agreement. The Note bears
interest at a rate of 12% and matures 280 days from the purchase
date. The Note is convertible into shares of the Company’s common
stock after a period of 180 days at a conversion price equal to 61%
multiplied by the average of the lowest two trading prices during
the previous fifteen (15) days. After 180 days following the Issue
Date, the Company will have no right of prepayment. The Company
evaluated the terms of the convertible note in accordance with ASC
Topic No. 815 - 40, Derivatives and Hedging - Contracts in
Entity’s Own Stock and determined that the underlying is
indexed to the Company’s common stock. The Company determined that
the conversion feature met the definition of a liability and
therefore bifurcated the conversion feature and accounted for it as
a separate derivative liability. During the year ended December 31,
2018, the Company determined that there was no active market for
the Company’s common stock, and because of this lack of liquidity
and market value, there wasn’t a derivative liability associated
with this convertible note. In addition, the Company issued an
aggregate of 15,813 common shares in satisfaction of $53,000 in
principal and $3,727 in accrued interest. As of December 31, 2018,
the note was considered paid in full and the Company canceled the
reserve of 41,945 shares of common stock.
Note 4. On July 8, 2017, the Company’s Board of Directors approved
the assignment of the convertible note payable to a different
third-party. The total amount assigned was $27,846 which includes
principal of $20,775 and accrued interest of $7,087. The terms of
the original February 20, 2015 Convertible Promissory Note remain
in effect and the note continues to accrue interest at a rate of 8%
per annum until the note is paid in full. In connection with the
assignment, the Company issued 335 common shares for a value of
$3,350, which was applied against the balance of accrued interest
on the note. During the year ended December 31, 2018, the Company
issued an aggregate of 1,125 common shares in satisfaction of
$10,696 in principal and $554 in accrued interest for a total value
of $11,250 and canceled the reserve of 49 shares of common stock.
As of December 31, 2018, the note was considered paid in full.
Note 3. On July 5, 2017, the Company entered into a Securities
Purchase Agreement and related documents with an institutional
accredited investor. On the Closing Date, the Company issued a
Convertible Promissory Note in the principal amount of $175,000 in
exchange for payment by Investor of $157,500. The principal sum of
the Note reflects the amount invested, plus a $17,500 “Original
Issue Discount” and accrues interest at 5% per annum. The Holder
has the right at any time to convert all or any part of unpaid
principal and interest into common shares of the Company equal to
50% multiplied by the Market Price; that being the lowest (1)
trading price for the common stock during the twenty-five trading
days prior to the conversion date, subject to anti-dilution and
market adjustments set forth in the Agreement.
In connection with the Financing, and in addition to the Securities
Purchase Agreement and the Secured Convertible Promissory Note, the
Company issued a Warrant which grants the investor the right to
purchase at any time on or after each tranche, and for a period of
five years thereafter, a number of fully paid and non-assessable
shares of the Company’s common stock equal to the amount of each
tranche received under the Note divided by $0.05. (See Note 9) On
April 30, 2018, the Company’s Board of Directors approved the
assignment of the Note to a different third-party. The total amount
assigned was $30,306 which includes principal of $28,959 and
accrued interest of $1,347. Subsequent to the assignment, the
Company received additional tranches from the Assignee in the
aggregate amount of $65,000 with no associated discounts. The
Warrant associated with the Securities Purchase Agreement was not
included in the Assignment of the Original Note.
The Company determined that the conversion feature met the
definition of a liability and therefore bifurcated the conversion
feature and accounted for it as a separate derivative liability.
During the three months ended March 31, 2018, the Company concluded
that there was no active market for the Company’s common stock, and
because of this lack of liquidity and market value, there wasn’t a
derivative liability associated with this convertible note.
The Note became due and payable on July 5, 2018 and the Company had
defaulted on its obligations under the Note. Interest on the Note
was then accrued at the default rate of 24% per annum and the
Company classified the Note as a current liability. The Note Holder
could, at the Holder’s sole discretion, call the Note and impose
the related default penalties. In this event, the Company would be
obligated to pay 150% multiplied by the then outstanding entire
balance and the Company would then also be in technical default of
its Reserve requirement as it would have insufficient common shares
authorized to cover the aggregate reserve requirement of all notes
in default. The Company is required to have authorized and reserved
three and ten (10) times the number of shares that is actually
issuable upon full exercise of the Note. As of September 30, 2019,
the equivalent number of shares the Company would be required to
issue to satisfy the Note is 336,137 and the Company is in
technical default of the Reserve share requirement which is
allocable between the Note and the detached Warrant. (See Note 9)
During the three months ended September 30, 2019, no shares were
issued against the note. During the year ended December 31, 2018,
the Company issued an aggregate of 467 common shares in
satisfaction of $6,041 in principal and fees under the Note of
$500. As of September 30, 2019 the Company owed $108,053 in
principle and accrued interest of $16,486. As of December 31, 2018,
the Company owed $93,959 in principle and accrued interest of
$7,061.
Note 2. On May 5, 2017, the Company entered into a Securities
Purchase Agreement (“SPA”) with an institutional accredited
investor pursuant to which the Company received $165,000 in
financing through the execution of a Convertible Promissory Note.
In addition, the Company issued 115 shares of common stock for a
value of $63,415 as consideration for entering into the financing
agreement. The Note matures in 10 months and is convertible into
shares of the Company’s common stock at a conversion price equal to
50% of the lowest trading price per share during the previous
twenty-five (25) trading days, subject to anti-dilution and market
adjustments set forth in the Agreement.
The Company determined that the conversion feature met the
definition of a liability and therefore bifurcated the conversion
feature and accounted for it as a separate derivative liability.
For the nine months ended September 30, 2019 and 2018, the Company
concluded that there was no active market for the Company’s common
stock, and because of this lack of liquidity and market value,
there wasn’t a derivative liability associated with this
convertible note. The Company recognized a debt discount on the
note as a reduction (contra-liability) to the Convertible Note
Payable and is being amortized over the life of the note.
During the year ended December 31, 2018, the Company was required
to increase the principal balance of the note by $5,000 pursuant to
Section 1.3 of the Agreement which states that if the Borrower does
not maintain or replenish the Reserved Amount within three (3)
business days of the request of the Holder, the principal amount
will increase by $5,000 for each such occurrence. In addition,
under Section 1.4(g) of the Note, the Company was required to
increase the principal amount of the Note by $15,000 due to the
conversion price being less than $0.01. The penalties are tacked
back to the Issue Date of the Note.
The Note became due and payable on February 5, 2018 and the Company
remains in default of its obligations under the Note. Interest on
the Note is being accrued at the default rate of 12% per annum and
the Company classified the Note as a current liability. The Company
is required to have authorized and reserved three and one half
(3.5) times the number of shares that is actually issuable upon
full exercise of the Note. On February 5, 2018, the Company was
obligated to pay a Default Sum calculated as 150% multiplied by the
then outstanding entire balance and recorded a penalty in the
amount of $92,886 for failing to pay at maturity. As of September
30, 2019, the equivalent number of common shares the Company would
be required to issue to satisfy the Note is 1,561,827.
During the nine months ended September 30, 2019, the Company issued
34,900 common shares for a value of $4,970, satisfying $1,970 in
principal, $1,500 in accrued interest, and $1,500 in finance costs.
As of September 30, 2019, the Company owed $160,273 in principle,
$112,886 in default penalties, and accrued interest of $82,938.
During the year ended December 31, 2018, the Company issued 3,300
common shares for a value of $6,480, satisfying $5,480 in principal
and $1,000 in finance costs. As of December 31, 2018, the Company
owed $275,129 in principle and accrued interest of $35,292.
Note 1. On March 13, 2017, the Company entered into an Agreement
with an institutional Lender. On that date, the Company issued to
the Lender a Secured Convertible Promissory Note in the principal
amount of $230,000; of which, the Company has received $150,000 as
of December 31, 2018. The principal sum of the Note reflects the
amount borrowed, plus a $20,000 “Original Issue Discount” and a
$10,000 reimbursement of Lender’s legal fees. On July 6, 2018, the
Company’s Board of Directors approved the assignment of this
Convertible Promissory Note to a different third-party. The terms
of the original March 13, 2017 Convertible Promissory Note remain
in effect and the note continues to accrue interest at a rate of
10% per annum until the note is paid in full.
In connection with the Financing, and in addition to the Securities
Purchase Agreement and the Secured Convertible Promissory Note, the
Company issued a Warrant which grants the right to purchase at any
time on or after March 13, 2017 and for a period of three years, a
number of fully paid and non-assessable shares of the Company’s
common stock equal to $57,500 divided by the Market Price as of the
issue date. (See Note 9) Effective on July 20, 2018, the Warrant to
Purchase Shares previously issued under the March 13, 2017
Convertible Promissory Note was terminated by the Warrant holder to
facilitate the Company’s fundraising efforts.
The Secured Convertible Promissory Note is convertible into shares
of the Company’s common stock at a conversion price equal to $0.25
per share. In the event the minimum market capitalization falls
below $6,000,000, then the conversion price is the lesser of the
stated price of $0.25 or the market price (as calculated pursuant
to the Agreement). During the three months ended September 2017,
the minimum market capitalization fell below $6,000,000 and the
Company was required to adjust the conversion price to the market
price defined in the agreement. Pursuant to the terms of the SPA
and the Note, the Company is required to reserve and keep available
out of its authorized and unissued shares of common stock a number
of shares of common stock at least equal to three (3) times the
number of shares issuable on conversion of the Note.
The Company determined that the conversion feature met the
definition of a liability and therefore bifurcated the conversion
feature and accounted for it as a separate derivative liability.
For the nine months ended September 30, 2019 and 2018, the Company
determined that there was no active market for the Company’s common
stock, and because of this lack of liquidity and market value,
there wasn’t a derivative liability associated with this
convertible note. The Company recognized a debt discount on the
notes as a reduction (contra-liability) to the Convertible Notes
Payable and the discounts are being amortized over the life of the
notes.
The Note became due and payable on January 13, 2018 and the Company
is in default of its obligations under the Note. Interest on the
Note is being accrued at the default rate of 22% per annum
beginning on July 6, 2018 and the Company classified the Note as a
current liability. On November 2, 2018, the Note Holder demanded
payment of all amounts due under the Note plus applicable
collection costs, including attorney’s fees at the Mandatory
Default Amount. The Mandatory Default Amount means the greater of
(a) the Outstanding Balance divided by the Installment Conversion
Price on the date the Mandatory Default Amount is demanded,
multiplied by the VWAP on the date the Mandatory Default Amount is
demanded, or (b) the Outstanding Balance following the application
of the Default Effect. Pursuant to the demand letter on that date,
the Company owed $125,053, which includes the mandatory default
amount and interest will continue to accrue at the rate of $78.80
per day. The principal increase is considered applied as of the
date of the demand for payment and is not tacked back to the Issue
Date of the Note.
Pursuant to the terms of the SPA and the Note, the Company is
required to reserve and keep available out of its authorized and
unissued shares of common stock a number of shares of common stock
at least equal to three (3) times the number of shares issuable on
conversion of the Note. The Company will have insufficient common
shares authorized to cover the aggregate reserve requirement of all
notes in default. As of September 30, 2019, the Company owed
$124,650 in principal, $32,277 in interest, and the equivalent
number of shares the Company would be required to issue to satisfy
the Note is 627,708. As of December 31, 2018, the Company owed
$124,650 in principal and accrued interest of $11,766.
9. Warrant Liabilities
The Company estimates the fair value of each option award on the
date of grant using the Binomial option valuation model that uses
the assumptions noted in the table below. Because Binomial option
valuation models incorporate ranges of assumptions for inputs,
those ranges are disclosed. Expected volatilities are based on the
historical volatility of the Company’s stock. The Company uses
historical data to estimate option exercise and employee
termination within the valuation model; separate groups of
employees that have similar historical exercise behavior are
considered separately for valuation purposes. The expected term of
options granted is derived from the output of the option valuation
model and represents the period of time that options granted are
expected to be outstanding; the range given below results from
certain groups of employees exhibiting different behavior. During
the nine months ended September 30, 2019 and the year ended
December 31, 2018, management determined that the Company’s common
stock lacked liquidity and market value and therefore no derivative
liability was recorded in association with these warrants.
The following table sets forth common share purchase warrants
outstanding as of September 30, 2019:
|
|
September 30,
2019
|
|
|
December 31,
2018
|
|
Warrants, January 1
|
|
|
66 |
|
|
|
122 |
|
Additions
|
|
|
- |
|
|
|
- |
|
Conversions
|
|
|
- |
|
|
|
(4 |
) |
Forfeitures
|
|
|
- |
|
|
|
(52 |
) |
Warrants, balance
|
|
|
66 |
|
|
|
66 |
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
|
|
Exercise
|
|
|
Intrinsic
|
|
|
|
Warrants
|
|
|
Price
|
|
|
Value
|
|
Outstanding, January 1
|
|
|
66 |
|
|
$ |
7.74 |
|
|
$ |
0.00 |
|
Warrants granted and issued
|
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
Warrants forfeited
|
|
|
- |
|
|
$ |
- |
|
|
$ |
- |
|
Outstanding, September 30
|
|
|
66 |
|
|
$ |
7.74 |
|
|
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issuable upon exercise of
warrants
|
|
|
783,164 |
|
|
$ |
.50 |
|
|
$ |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
|
|
|
Average
|
|
|
Weighted
|
|
|
Number
|
|
|
Weighted
|
|
|
|
|
Outstanding
|
|
|
Remaining
|
|
|
Average
|
|
|
Exercisable
|
|
|
Average
|
|
Exercise
|
|
|
at September 30,
|
|
|
Contractual
|
|
|
Exercise
|
|
|
at September 30,
|
|
|
Exercise
|
|
Price
|
|
|
2019
|
|
|
Life (Years)
|
|
|
Price
|
|
|
2019
|
|
|
Price
|
|
$ |
.228
|
|
|
|
66 |
|
|
|
0.55 |
|
|
$ |
.50 |
|
|
|
66 |
|
|
$ |
.50 |
|
The warrants convert at a rate of $0.228 per warrant, based on
anti-dilution adjustments to the exercise price.
On July 5, 2017, the Company entered into a Securities Purchase
Agreement and related documents with an institutional accredited
investor. On the Closing Date, the Company issued to Investor a
Convertible Promissory Note in the principal amount of $175,000 in
exchange for payment by Investor of $157,500. In connection with
the Financing, and in addition to the Securities Purchase Agreement
and the Secured Convertible Promissory Note, the Company issued a
Warrant (“Warrant 1”) which grants the investor the right to
purchase at any time on or after each tranche, and for a period of
five years thereafter, a number of fully paid and non-assessable
shares of the Company’s common stock equal to the amount of each
tranche received under the Note divided by $0.05, as adjusted from
time to time pursuant to the terms and conditions of the Warrant.
The conversion option and the outstanding common stock warrants on
that date are classified as derivative liabilities at their fair
value on the date of issuance. During the year ended December 31,
2017, the Company received a tranche of $35,000; resulting in the
issuance of a warrant to purchase 70 shares of the Company’s common
stock at $5,000 per share, resulting in an exercise value at
issuance of $350,000. The relative fair value of the warrant at
issuance was $12,565, which was recorded as a debt discount and
amortized over the life of the note.
The Company estimates the fair value at each reporting period using
the Binomial Method. During the year ended December 31, 2018,
management determined that the Company’s common stock lacked
liquidity and market value and therefore no derivative liability
was recorded in association with these warrants and in quarter
ending March 31, 2018, the Company recorded a gain on the write-off
of the fair value of the warrant in the amount of $35,047.
The Warrant may be exercised in whole or in part at $5,000 per
share, subject to anti-dilution adjustments set forth in the
Agreement. If the Market Price is greater than the Exercise Price,
the Warrant Holder may elect to receive Warrant shares pursuant to
a cashless exercise. The Market Price means the highest traded
price of the Company’s common stock during the twenty (20) trading
days prior to the date of the respective Exercise Notice. A
dilutive issuance occurs when the Company issues common stock at an
effective price per share that is less than the then-current
Exercise Price. In this event, the Exercise Price is adjusted to
match the lowest price per share at which such Common Stock was
issued or may be acquired in the dilutive issuance.
The Company is required to reserve and keep available out of its
authorized and unissued shares of common stock a number of shares
of common stock equal to five (5) times the number of shares
issuable on conversion of the Warrant. As of September 30, 2019,
the Company is in technical default of its Reserve requirement for
the detached Warrant.
During the nine months ended September 30, 2019, no warrants were
exercised. The warrant derivative liability as of September 30,
2019 and December 31, 2018 was $0 and $0, respectively. As of
September 30, 2019, the remaining equivalent number of shares the
Company would be required to issue under a cashless exercise of the
Warrant is estimated to be 783,164 shares, which is based upon an
exercise price of $0.228.
On March 13, 2017, the Company entered into an Agreement with an
institutional Lender. On that date, the Company issued to the
Lender a Secured Convertible Promissory Note in the principal
amount of $230,000; of which, the Company has received $150,000 as
of December 31, 2017. (See Note 9) In connection with the
Financing, and in addition to the Securities Purchase Agreement and
the Secured Convertible Promissory Note, the Company issued a
Warrant (“Warrant 2”) which grants the right to purchase at any
time on or after March 13, 2017 and for a period of three years, a
number of fully paid and non-assessable shares of the Company’s
common stock equal to $57,500 divided by the Market Price as of the
issue date. The Market Price is the conversion factor multiplied by
the average of the three lowest closing bid prices during the
twenty trading days immediately preceding the applicable
conversion. If the average of the three lowest closing bid prices
is below $0.10, then the conversion factor is permanently reduced
by 10%. If at any time the Company is not DTC eligible, then the
conversion factor is further reduced by an additional 5%. At any
time prior to the expiration date, the investor may elect a
cashless exercise for any warrant shares equal to (i) the excess of
the Current Market Value (Trade Price times the number of exercise
shares) over the aggregate Exercise Price of the Exercise Shares,
divided by (ii) the Adjusted Price (the lower of the Exercise Price
of $0.25 or Market Price). The Trade Price is the higher of the
closing trade price on the issue date or the VWAP of the stock for
the trading day that is two trading days prior to exercise date.
The conversion option and the outstanding common stock warrants on
that date are classified as derivative liabilities at their fair
value on the date of issuance. Under ASC-815 the conversion options
embedded in notes payable require liability classification because
the note does not contain an explicit limit to the number of shares
that could be issued upon settlement.
The Market Price, as calculated pursuant to the Warrant Agreement,
was $1,097 per share with 52 being the resulting number of warrant
shares at issuance. The relative fair value of the warrant at
issuance was $0, resulting in no debt discount. The Company
estimates the fair value at each reporting period using the
Binomial Method. As of March 31, 2018, management determined that
the Company’s common stock lacked liquidity and market value and
therefore no derivative liability was recorded in association with
these warrants. As a result, the Company recorded a gain on the
write-off of the fair value of the warrant in the amount of $2,779.
Effective July 20, 2018, the warrant to purchase shares previously
issued under the Convertible Promissory Note was terminated by the
Warrant holder to facilitate the Company’s fundraising efforts.
10. Derivatives and Fair Value
The Company evaluated the terms of the convertible notes, in
accordance with ASC Topic No. 815 - 40, Derivatives and Hedging
- Contracts in Entity’s Own Stock and determined that the
underlying is indexed to the Company’s common stock. The Company
determined that the conversion features meet the definition of a
liability and therefore bifurcated the conversion feature and
accounted for it as a separate derivative liability. The Company
evaluated the conversion feature for the embedded conversion
option. Since these notes contain conversion price adjustment
provisions (i.e. down round, or ratchet provisions), the Company
determined that the embedded conversion options met the definition
of a derivative. The effective conversion price was compared to the
market price on the date of the note and was deemed to be less than
the market value of underlying common stock at the inception of the
note. The Company recognized a debt discount on the notes as a
reduction (contra-liability) to the Convertible Notes Payable. The
debt discounts are being amortized over the life of the notes. The
Company recognized financing costs for charges by the lender for
original issue discounts and other applicable administrative costs,
normally withheld from proceeds, which are being amortized as
finance costs over the life of the loan. The derivative values are
calculated using the Binomial method.
As of September 30, 2019 and December 31, 2018, the Company had
convertible notes payable outstanding in which the conversion rate
was variable and undeterminable; however, the Company determined
that there was no active market for the Company’s common stock and
because of this lack of liquidity and market value, there was no
derivative liability associated with the convertible notes. The
Company uses judgment in determining the fair value of derivative
liabilities at the date of issuance and at every balance sheet
thereafter and in determining which valuation method is most
appropriate for the instrument, the expected volatility, the
implied risk-free interest rate, as well as the expected dividend
rate, if any.
ASC 825-10 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 825-10 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 825-10 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 - Observable inputs other than Level 1 prices,
such as quoted prices for similar assets or liabilities; or other
inputs that are observable or can be corroborated by observable
market data for substantially the full term of the assets or
liabilities; and Level 3 - Unobservable inputs that are
supported by little or no market activity and that are financial
instruments whose values are determined using pricing models,
discounted cash flow methodologies, or similar techniques, as well
as instruments for which the determination of fair value requires
significant judgment or estimation. The Company’s Level 3
liabilities consist of the derivative liabilities associated with
the convertible notes. At September 30, 2019 and December 31, 2018,
all of the Company’s derivative liabilities were categorized as
Level 3 fair value liabilities. If the inputs used to measure the
financial assets and liabilities fall within more than one level
described above, the categorization is based on the lowest level
input that is significant to the fair value measurement of the
instrument.
Level 3 Valuation Techniques
Financial assets are considered Level 3 when their fair values are
determined using pricing models, discounted cash flow methodologies
or similar techniques and at least one significant model assumption
or input is unobservable. Level 3 financial liabilities consist of
the derivative liabilities for which there is no current market for
these securities such that the determination of fair value requires
significant judgment or estimation. At the date of the original
transaction, we valued the convertible note that contains down
round provisions using a Black-Scholes model, with the assistance
of a valuation consultant, for which management understands the
methodologies. This model incorporates transaction details such as
the Company’s stock price, contractual terms, maturity, risk free
rates, as well as assumptions about future financings, volatility,
and holder behavior. Using assumptions, consistent with the
original valuation, the Company has subsequently used the Binomial
model for calculating the fair value.
11. Equity
Stock Compensation
On April 10, 2019, the Company entered into a Joint Venture
Agreement with a third party for purposes of building a digital
platform for real estate transactions. The parties have agreed that
any projects undertaken jointly from which any funds are raised
through the joint venture shall be split 50% to the Company and 50%
to the third party. For and in consideration of the services to be
provided, the Company has issued 1,250,000 shares of common stock.
The shares were valued at $0.55, the quoted market price on the
date of issuance, or $687,500. On June 5, 2019, the Company and
Consultant mutually agreed to terminate the Agreement and the
shares issued by the Company to the Consultant were returned and
cancelled.
On April 10, 2019, the Company entered into a Consulting Agreement
with a third party for purposes of establishing a real estate
management division and or real estate holdings which will be
operated as a division of the Company. The Company has agreed to
dedicate a minimum of thirty-three percent (33%) of all funds
received by the Company to the new division.. The term of the
Agreement is for a period of twelve months and is automatically
extended for successive three month terms. For and in consideration
of the services to be provided, the Company has issued 1,250,000
shares of common stock. The shares were valued at $0.55, the quoted
market price on the date of issuance, or $687,500.On June 5, 2019,
the Company and Consultant mutually agreed to terminate the
Agreement and the shares issued by the Company to the Consultant
were returned and cancelled.
On May 8, the Company issued 20,000 shares of common stock for
cash. The shares were issued at $0.50 per share or $10,000.
On March 31, 2019, the Company’s Board of Directors authorized the
issuance of 15,000,000 shares to the Company’s Chief Executive
Officer as a performance bonus pursuant to his employment
agreement. The shares were valued at $0.20, the quoted market price
on the date of issuance, or $3,000,000.
On January 23, 2018, the Company issued 10,000 shares of its common
stock to sole officer and director, Robert DeAngelis, as his 2017
annual bonus per his employment agreement. The annual bonus, if
any, is determined and paid in accordance with policies set from
time to time by the Board or Directors, in its sole discretion. The
Board’s policy has been to base the stock price for such issuances
upon the average of the closing price of the preceding 10 trading
days as reported on OTC Markets website, which was $33.00;
rendering the value of the preferred issued as $330,000. Since the
Company’s closing stock price on the date of grant was also $33.00,
the Company will not recognize any associated discounts or benefits
associated with the shares issued.
Stock Issued for Debt and Interest
During the year ended December 31, 2018, the Company issued 25,044
shares of common stock, for a value of $80,251 in satisfaction of
$33,541 principal, $38,210 in accrued interest, and $8,500 in
conversion fees on its convertible notes payable. The Company
recorded the issuances at the contract value, at the date of
exchange, off-setting the notes payable and accrued interest.
Preferred Stock
On March 1, 2018, the Company issued 449,065 shares of the
Company’s non-convertible Series A Preferred Shares, with a par
value of $0.0001 and with an initial liquidation preference of $200
per share pursuant to its amended and restated Articles on July 26,
2016, at a price of $200 per share, to its sole director and chief
executive officer in exchange for $112,266 of accrued compensation.
The Company valued the transaction at $8,981and recognized the
difference in fair value to additional paid in capital.
Warrants
On the July 10, 2017, and in connection with a Securities Purchase
Agreement and a Secured Convertible Promissory Note, the Company
issued a Warrant which grants the investor the right to purchase at
any time on or after July 10, 2017, and for a period of five years
thereafter, a number of fully paid and non-assessable shares of the
Company’s common stock equal to the amount of the tranche received
under the Note divided by $500. The conversion price is $5000, as
adjusted from time to time pursuant to the terms and conditions of
the Warrant. As of December 31, 2017, the Company received a
tranche of $35,000; resulting in the issuance of a warrant to
purchase 70 shares of the Company’s common stock. The relative fair
value of the warrant at issuance was $12,565. The Company estimates
the fair value at each reporting period using the Binomial Method.
For the nine months ended September 30, 2019, management determined
that the Company’s common stock lacked liquidity and market value
and therefore no derivative liability was recorded in association
with these warrants. The warrant derivative liability as of
September 30, 2019 and 2018 was $0 and $0, respectively. During
year ended December 31, 2018, the Warrant Holder, in a cashless
exercise, was issued 6,032 shares of common stock for an aggregate
value of $9,456 pursuant to anti-dilution terms of the Warrant that
adjusted the conversion price.
On the March 13, 2017, and in connection with a Securities Purchase
Agreement and a Secured Convertible Promissory Note, the Company
issued a Warrant which grants the investor the right to purchase at
any time on or after March 13, 2017, and for a period of three
years thereafter, a number of fully paid and non-assessable shares
of the Company’s common stock equal to $57,500 divided by the
Market Price as of March 13, 2017. The Market Price, as calculated
pursuant to the Warrant Agreement, was $1,097 per share with 52
being the resulting number of warrant shares at issuance. The
relative fair value of the warrant at issuance was $47,174,
resulting in a debt discount equal to $10,326 which will be
amortized over the life of the Warrant. The Company estimates the
fair value at each reporting period using the Binomial Method. Made
effective on July 20, 2018, the warrant to purchase shares
previously issued under the Convertible Promissory Note was
terminated by the Warrant holder to facilitate the Company’s
fundraising efforts.
Other
During the nine months ended September 30, 2019 and 2018, the
Company recorded in-kind contributions for rent expense in the
amount of $900 and $900, respectively.
Amendment to the Articles of
Incorporation
Pursuant to a written consent in lieu of a meeting, dated January
21, 2019, the Board approved to amend our Articles of Incorporation
to (i) effect a 1-for-10,000 reverse stock split of our issued and
outstanding shares of Common Stock, par value $0.00001 per share,
and (ii) decrease the amount of authorized shares of Common Stock
from 9.999 billion (9,999,000,000) prior to the Reverse Stock Split
to 200 million (200,000,000). The Company has retro-actively
applied the reverse stock split made effective on March 1, 2019 to
these financial statements.
As of September 30, 2019, the total number of shares this
corporation is authorized to issue is 200,000,000 (two-hundred
million), allocated as follows among these classes and series of
stock:
Designation
|
|
Par
value
|
|
|
Shares
Authorized
|
|
Common
|
|
$ |
0.00001 |
|
|
|
199,000,000 |
|
Preferred Stock Class, Series A
|
|
$ |
0.0001 |
|
|
|
500,000 |
|
Preferred Stock Class, Series B
|
|
$ |
0.0001 |
|
|
|
500,000 |
|
12. Commitments and Contingencies
From time to time the Company may be a party to litigation matters
involving claims against the Company. Management believes that
there are no known or potential matters that would have a material
effect on the Company’s financial position or results of
operations.
The Company’s operations are subject to significant risks and
uncertainties including financial, operational and regulatory
risks, including the potential risk of business failure.
There were no operating or capital lease commitments as of
September 30, 2019 and December 31, 2018.
13. Subsequent Events
The Company has evaluated all events that occur after the balance
sheet date through the date when the financial statements were
issued to determine if they must be reported.
On December 20, 2019, the Company entered into a securities
purchase agreement with Actus Fund, LLC, a Delaware limited
liability company. The SPA provides for the purchase by Actus of a
senior secured convertible promissory note in the principal amount
of $1,100,000 and a warrant to purchase common stock issued by the
Company. On January 15, 2020, the Company authorized the
disbursement of the proceeds of this $1,100,000 Note to Florida
Beauty Flora, Inc. The Promissory Note matures on December 20, 2020
and bears interest at a rate of 12% per annum.
On December 26, 2019, we entered into a definitive agreement and
plan of merger and reorganization with Florida Beauty Express Inc.,
Florida Beauty Flora Inc., Floral Logistics of Miami Inc., Floral
Logistics of California Inc. and Tempest Transportation Inc.
(collectively “Florida Beauty”), pursuant to which Florida Beauty
may purchase all of the shares of stock of our Company held by
Robert DeAngelis, our sole director and officer.
In December 2019, a novel strain of coronavirus (COVID-19) emerged
in Wuhan, Hubei Province, China. While initially the outbreak was
largely concentrated in China and caused significant disruptions to
its economy, it has now spread to several other countries,
including the United States, and infections have been reported
globally.
The COVID-19 outbreak is a widespread health crisis that could
adversely affect the economies and financial markets of many
countries, resulting in an economic downturn that could materially
impact our efforts to effectuate ordinary business transactions
into the unforeseeable future. A pandemic typically results in
social distancing, travel bans and quarantine, and this may limit
access to our facilities, customers, management, support staff and
professional advisors. These factors, in turn, may not only impact
our operations, financial condition and demand for our goods and
services but our overall ability to react timely to mitigate the
impact of this event. In addition, it may hamper our efforts to
comply with our filing obligations with the Securities and Exchange
Commission.
Our business has been disrupted, but the extent to which the
coronavirus impacts our operations will depend on future
developments, which are highly uncertain and cannot be predicted
with confidence, including the duration of the outbreak, new
information which may emerge concerning the severity of the
coronavirus and the actions to contain the coronavirus or treat its
impact. International stock markets have begun to reflect the
uncertainty associated with the slow-down in the American,
European, and Asian economies, and the significant decline in the
Dow Industrial Average in February and March 2020, was largely
attributed to the effects of COVID-19.
On January 7, 2020, 100,000 shares of the Company’s common stock
were issued to its President and Chief Executive Officer pursuant
to the Plan of Share Exchange Agreement originally entered into on
December 27, 2019 with Florida Beauty Express, Inc., Florida Beauty
Flora, Inc., Floral Logistics of Miami, Inc., Floral Logistics of
California, Inc., and Tempest Transportation Inc.
On January 13, 2020, we entered into an Amended Agreement and Plan
of Share Exchange Agreement (the “Agreement”) by and Amongst, REAC
Group, Inc. (“REAC”) and Florida Beauty Express, Inc., Florida
Beauty Flora, Inc., Floral Logistics of Miami, Inc., Floral
Logistics of California, Inc., Tempest Transportation Inc. (the
“Companies”). The Agreement is for the exchange of 100% of the
outstanding shares of the Companies in exchange for 15,015,002
shares of REAC Common Stock and 500,000 shares of REAC Series A
Preferred Stock. The Agreement also states that the Mr. Robert
DeAngelis will return to the REAC Treasury all of the shares that
he currently controls, in return for $350,000, to be paid as
follows: $100,000 shall be paid in cash within three (3) days of
closing by wired funds to Robert DeAngelis, (the “Closing Cash”),
and the remaining $150,000 will be payable in $75,000 installments
for the first two quarters after closing (March 31, 2020 and June
30, 2020 respectively) and Mr. DeAngelis will also receive 100,000
shares of common stock, that will be valued at $1.00 per share,
respectively. As part of the Agreement, Mr. Robert DeAngelis will
also resign and appoint new officers and directors as to be chosen
by the Companies.
On February 3, 2020, the Company entered into a Senior Convertible
Promissory Note in the amount of $277,750 and the Company
authorized the disbursement of the proceeds to Florida Beauty
Flora, Inc. The Note bears interest at a rate of 12% and matures
one year from the purchase date. The Note is convertible into
shares of the Company’s common stock at a conversion price equal to
50% multiplied by the lowest trading price during the previous
twenty-five (25) days. At any time during the period beginning on
the Issue Date and ending on the last Trading Day immediately
preceding the Maturity Date, the Borrower shall have the right,
exercisable on not less than three (3) Trading Days prior written
notice to the Holder of the Note and subject to the Holder’s
written consent at the time of such prepayment, to prepay the
outstanding Note (principal and accrued interest), in full by
making a payment to the Holder of an amount in cash equal to 150%,
multiplied by the sum of the then outstanding principal amount of
this Note, plus accrued and unpaid interest on the unpaid principal
amount of the Note, plus Default Interest, if any.
On February 14, 2020, the Company issued 500,000 shares of common
stock to its President and Chief Executive Officer as a performance
bonus for the year ending December 31, 2019. The shares were valued
at the quoted market price on the date of issuance.
On February 25, 2020, the Company issued 1,000,000 shares of common
stock to its President and Chief Executive Officer as a performance
bonus for 2020. The shares were valued at the quoted market price
on the date of issuance.
On April 13, 2020, we entered into a second Amended Agreement and
Plan of Share Exchange Agreement that was originally entered into
on December 26, 2019 (the “Agreement”) by and Amongst, REAC Group,
Inc. (“REAC”) and Florida Beauty Express, Inc., Florida Beauty
Flora, Inc., Floral Logistics of Miami, Inc., Floral Logistics of
California, Inc., Tempest Transportation Inc. (the “Companies”) and
Companies shareholders. The Agreement is for the exchange of 100%
of the outstanding shares of the Companies in exchange for
15,015,002 shares of REAC Common Stock and 500,000 shares of REAC
Series A Preferred Stock. The Conditions to the Agreement have been
satisfied and fully closed, and the Companies are now wholly-owned
subsidiaries of REAC. The Agreement also states that Mr. Robert
DeAngelis will return to the REAC Treasury all of the shares that
he currently controls, in return for $350,000, to be paid as
follows: $100,000 shall be paid in cash within three (3) days of
closing by wired funds to Robert DeAngelis, (the “Closing Cash”),
the Closing Cash has been paid, and the remaining $150,000 will be
payable in $75,000 installments for the first two quarters after
closing (April 30, 2020 (of which $12,000 has been paid) and June
30, 2020 respectively) and Mr. DeAngelis will also receive 100,000
shares of common stock, that will be valued at $1.00 per share,
respectively. As part of the Agreement, Mr. Robert DeAngelis will
also resign and appoint new officers and directors as to be chosen
by the Companies. The Company plans to bring Mr. DeAngelis back as
a consultant and / or an advisor, but no agreements have been made
to do so, at this time.
The 15,015,002 shares of Common Stock and 500,000 shares of
Preferred Stock will be distributed as described below:
Common Stock
Shares to Issue
|
Shareholder
|
1,876,875
|
Efrat Afek
|
1,876,875
|
Ralph Milman
|
3,753,751
|
Ronan Koubi
|
3,003,000
|
The Q Trust
|
2,552,551
|
Ronald Minsky
|
1,951,950
|
The Apollo Family Trust
|
Series A Preferred Stock
Shares to Issue
|
Shareholder
|
62,500
|
Ralph Milman
|
62,500
|
Efrat Afek
|
125,000
|
Ronan Koubi
|
105,000
|
The Q Trust
|
80,000
|
Ronald Minsky
|
65,000
|
The Apollo Family Trust
|
The Agreement may be terminated, and the Acquisition contemplated
herein may be abandoned at any time prior to the Effective Time,
whether before or after stockholder approval thereof by either
Acquiror or the Companies.
On April 16, 2020, the Company issued 400,000 shares of common
stock to its President and Chief Executive Officer pursuant to the
terms of his employment agreement. The shares were issued as a
performance bonus for 2020 and were valued at the quoted market
price on the date of issuance.
On April 23, 2020, the Company issued 2,000,000 shares of common
stock to its President and Chief Executive Officer pursuant to the
terms of his employment agreement. The shares were issued as a
performance bonus for 2020 and were valued at the quoted market
price on the date of issuance.
Effective June 22, 2020, Robert DeAngelis resigned from his
position as President and Chief Executive Officer and as a member
of the board of directors of REAC Group, Inc. Ronen Koubi will be
appointed the new CEO. Ronen Koubi is the President and Director of
Florida Beauty Flora, Inc.
Effective July 29, 2020, the Company entered into a securities
purchase agreement with Auctus Fund, LLC, a Delaware limited
liability company. The SPA provides for the purchase by Auctus of a
convertible promissory note in the principal amount of $575,000;
including 100% warrant coverage with full anti-dilution rights and
buyback option. The Company authorized the disbursement of the
proceeds of this Note to Florida Beauty Flora, Inc.. The Promissory
Note matures on July 29, 2021 and bears interest at a rate of 12%
per annum.
Effective October 12, 2020, one of the Company’s convertible
promissory notes dated March 13, 2017, with the original principal
amount of $230,000, was assigned to a new third party. All rights,
title, and interest of the Note were assigned without recourse and
without representations or warranties of any kind.
Item 2. Management’s Discussion and Analysis of
Financial Condition and Results of Operations
The following discussion provides information which management
believes is relevant to an assessment and understanding of our
results of operations and financial condition. The discussion
should be read along with our financial statements and notes
thereto contained elsewhere in this Report. The following
discussion and analysis contains forward-looking statements, which
involve risks and uncertainties. Our actual results may differ
significantly from the results, expectations and plans discussed in
these forward-looking statements.
The following plan of operation provides information which
management believes is relevant to an assessment and understanding
of our results of operations and financial condition. The
discussion should be read along with our financial statements and
notes thereto. This section includes a number of forward-looking
statements that reflect our current views with respect to future
events and financial performance. Forward-looking statements are
often identified by words like believe, expect, estimate,
anticipate, intend, project and similar expressions, or words
which, by their nature, refer to future events. You should not
place undue certainty on these forward-looking statements. These
forward-looking statements are subject to certain risks and
uncertainties that could cause actual results to differ materially
from our predictions.
Plan of Operations
Our plan of operation is to operate a real estate search engine
portal website. We want to position our company as a national real
estate search engine/social community network that matches buyers,
sellers, brokers, and professionals anywhere in the world.
What Makes us Different
Real Estate professionals use the internet to generate leads. The
top sources of internet leads are company and agent websites. Each
real estate professional on our website will be the EXCLUSIVE agent
in the city that they service in and will have their own profile
page that contains the agent’s information and bios with links to
their listings. Each agent will also have their own exclusive city
page that will feature advertising banners from various other local
businesses that work in the real estate field such as local
mortgage brokers, title companies, real estate attorneys,
contractors, among others in the real estate profession.
Products and Services
Our new real estate search website,
https://realestatecontacts.com/, will allow real estate
professionals and consumers to interact through the internet as a
business medium and features the real estate professional’s current
listings and profiles in their geographic service areas enabling
potential home buyers to view real estate listings and homes that
are for sale and featured on the real estate professional’s
website. This format is called a “lead-generation” program for real
estate professionals that are on the
https://realestatecontacts.com/portal website.
We aim to offer real estate agents, brokers, and offices the
opportunity to become the exclusive real estate contact in the city
that they serve on https://realestatecontacts.com/for a yearly
fee.
We believe our services will empower consumers and drive more
business for real estate professionals as well as small business
owners. Participating real estate brokers, offices and agents
receive coverage in the cities, areas and territories that they
service.
The Company plans to generate its revenue from selling advertising
to real estate professionals on our real estate portal.
Our business strategy is having the agent, broker, or office be
exclusive in their city which will eliminate all of their
competition for that city. For this reason we believe our concept
will have a high level of interest from any real estate
professional.
Currently, while there are other real estate directories and
portals on the internet, no one features real estate agents on
exclusive basis. We believe this approach will be attractive to
real estate professionals in each locale.
We plan to grow revenues from the advertising sales from real
estate professionals on our current website in the next 12 months
by undertaking the following steps:
|
·
|
Devote greater
resources to marketing and selling our services such as developing
and creating a more productive advertising sales division within
our company by the hiring of advertising sales account
executives.
|
|
|
|
|
·
|
Focus to expand our
network of advertisers and real estate professionals by increasing
our online presence to include various marketing channels such as
the major search engines, Google, Yahoo and Bing.
|
|
|
|
|
·
|
Expand our company’s
public relations by creating more brand awareness on the internet.
An example would be to focus on other social media websites such as
Facebook, Twitter, and LinkedIn.
|
|
|
|
|
·
|
Develop other marketing
programs to efficiently increase our brand awareness such as email
campaigns, newsletters, linking our website to other real estate
business websites, real estate portals and directories.
|
|
|
|
|
·
|
We intend to continue,
maintain and aggressively pursue to build our advertising campaign
around all internet related marketing concepts, such as search
engine optimization, banner advertising and social media networks
to help manage and geographically target consumer traffic and lead
volume.
|
|
|
|
|
·
|
We plan to increase our
online Search Engine Marketing to create more unique users Focus on
driving more internet traffic and unique visitors to our websites
by using these search engine marketing techniques.
|
The number of real estate professionals (advertisers) on our
website is an important driver of revenue growth because each
advertiser will pay a yearly fee to participate in the advertising
of their services on our website.
Limited Operating History
We have generated a limited financial history and have not
previously demonstrated that we will be able to expand our business
through increased investment in marketing activities. We cannot
guarantee that the expansion efforts described in this Registration
Statement will be successful. The business is subject to risks
inherent in growing an enterprise, including limited capital
resources and possible rejection of our business model and/or sales
methods.
Future financing may not be available to us on acceptable terms. If
debt financing is not available or not available on satisfactory
terms, we may be unable to continue expanding our operations.
Equity financing will result in a dilution to existing
shareholders.
For the three
months ended September 30, 2019 compared to the three months ended
September 30, 2018
The Company earned no revenues for the three month periods ended
September 30, 2019 and 2018, respectively.
Operating expenses for the three months ended September 30, 2019
were $46,262 and for the three months ended September 30, 2018,
operating expenses were $45,477. For the three month periods ended
September 30, 2019 and 2018, interest expense was $27,360 and
$22,332, respectively. The Company recorded a loss of $73,622 for
the three months ended September 30, 2019 as compared to a loss of
$147,809 for the three months ended June 30, 2018. The change
reflects an increase in professional fees and a decrease in debt
financing penalties recorded in the prior period.
For the nine months
ended September 30, 2019 compared to the nine months ended
September 30, 2018
The Company earned no revenues for the nine month periods ended
September 30, 2019 and 2018, respectively.
Operating expenses were $3,237,993 and $468,830 for the nine month
periods ended September 30, 2019 and 2018 and interest expense was
$86,055 and $56,274, respectively. The Company recorded a loss of
$3,338,142 for the nine months ended September 30, 2019 as compared
to a loss of $549,468 for the nine months ended September 30, 2018.
The change primarily reflects stock compensation issued to the
Company’s executive officer offset by a gain on the extinguishment
of debt in the current period.
Capital Resources and Liquidity
The Company is currently financing its operations primarily through
loans, equity sales and advances from shareholders. We believe we
can currently satisfy our cash requirements for the next six months
with our expected capital to be raised in private placement and
sales of our common stock. Additionally, we will begin to use our
common stock as payment for certain obligations and to secure work
to be performed.
At September 30, 2019, the Company has cash in the amount of $223.
The Company anticipates earning revenue, which will mitigate
partial cash flow deficiencies, however at the present time we do
not have revenues to cover our cash requirements. Management does
not believe that is has adequate cash resources to meet the
requirements to develop certain aspects of our business plan,
however, should be sufficient to meet our current obligations, as
the amount represents approximately nine months to one year of our
run rate of operating expenses. In consideration of the potential
shortfall in adequate resources, management has disclosed its going
concern and believes that financial support from the majority
shareholder to pay minimal and necessary incurred expense will
allow the Company to benefit from advertising revenue streams,
currently in-place, to produce the anticipated cash flow necessary
to support operations.
As of September 30, 2019, we had negative working capital of
$1,674,160 and we have net cash used in operating activities of
$18,589 for our operating activities.
We do believe that we will have enough cash to support our daily
operations, at reduced levels of development, beyond the next 12
months while we are attempting to expand operations and produce
revenues. Although we believe we have adequate funds to maintain
our current operations for the near term, we do not believe that we
have the required funding to expand our product offering (web video
channel and other possible alternative service offerings). We
estimate the Company needs an additional $200,000 to fully
implement its business plans over the next twelve months. In
addition, we anticipate we will need an additional minimum of
$120,000 to cover operational and administrative expenses for the
next twelve months. The majority shareholder has committed to cover
any cash shortfalls of the Company, although there is no written
agreement or guarantee. If we are unable to satisfy our cash
requirements we may be unable to proceed with our plan of
operations.
Future financing for our operations may not be available to us on
acceptable terms. To raise equity will require the sale of stock
and the debt financing will require institutional or private
lenders. We do not have any institutional or private lending
sources identified. If debt financing is not available or not
available on satisfactory terms, we may be unable to continue
expanding our operations. Equity financing will result in a
dilution to existing shareholders.
The foregoing represents our best estimate of our cash needs based
on current planning and business conditions. In the event we are
not successful in reaching our initial revenue targets, additional
funds may be required, and we may not be able to proceed with our
business plan for the development and marketing of our core
services. Should this occur, we will suspend or cease
operations.
We anticipate that depending on market conditions and our plan of
operations, we may incur significant continuing operating losses in
the foreseeable future. Therefore, our auditors have raised
substantial doubt about our ability to continue as a going
concern.
Management Consideration of Alternative Business
Strategies
In order to continue to protect and increase shareholder value
management believes that it may, from time to time, consider
alternative management strategies to create value for the company
or additional revenues. Strategies to be reviewed may include
acquisitions; roll-ups; strategic alliances; joint ventures on
large projects; issuing common stock as compensation in lieu of
cash; and/or mergers.
Management will only consider these options where it believes the
result would be to increase shareholder value while continuing the
viability of the company. At the current time, there have been no
planned commitments to any independent considerations mentioned
above.
Recent Accounting Pronouncements
The Financial Accounting Standards Board and other standard-setting
bodies issued new or modifications to, or interpretations of,
existing accounting standards during the year. The Company has
carefully considered the new pronouncements that alter previous
generally accepted accounting principles and does not believe that
any new or modified principles will have a material impact on the
corporation's reported financial position or operations in the near
term. These recently issued pronouncements have been addressed in
the notes to the financial statements included in this filing.
Critical Accounting Policies and Estimates
Use of Estimates
In preparing financial statements in conformity with generally
accepted accounting principles, management is required to make
estimates and assumptions that affect the reported amounts of
assets and liabilities and the disclosure of contingent assets and
liabilities at the date of the financial statements and revenues
and expenses during the reported period. Actual results could
differ from those estimates. Our significant estimates include
valuation of stock based compensation, derivative liabilities, and
deferred tax valuation allowances. We evaluate our estimates on an
ongoing basis. Actual results may differ from these estimates under
different assumptions or conditions.
Revenue Recognition
ASU 2014-09, Revenue - Revenue from Contracts with
Customers
On January 1, 2018, we adopted the new accounting standard ASC 606
and the related amendments. In May 2014, the Financial Accounting
Standards Board (“FASB”) issued ASU No. 2014-09, Revenue from
Contracts with Customers, to replace the existing revenue
recognition criteria for contracts with customers. In August 2015,
the FASB issued ASU No. 2015-14, Deferral of the Effective
Date, to defer the effective date of ASU No. 2014-09 to
interim and annual periods beginning after December 15, 2017.
Subsequently, the FASB issued ASU No. 2016-08, Principal versus
Agent Considerations, ASU No. 2016-10, Identifying
Performance Obligations and Licensing, ASU No. 2016-11,
Rescission of SEC Guidance Because of Accounting Standards
Updates 2014-09 and 2014-16 Pursuant to Staff Announcements at the
March 3, 2016 EITF Meeting, ASU No. 2016-12, Narrow-Scope
Improvements and Practical Expedients, and ASU No. 2016-20,
Technical Corrections and Improvements, to clarify and
amend the guidance in ASU No. 2014-09.
In all cases, revenue is recognized only when the price is fixed or
determinable, persuasive evidence of an arrangement exists, the
service is performed, and collectability is reasonably assured.
Consideration for future advertising services are made by customers
in advance of those services being provided. Advertising revenue is
recognized ratably over the period that the services are
subscribed, generally a one year period. The unearned portion of
the advertising revenue is deferred until future periods in which
the subscription is earned.
The Company has not issued guarantees or other warrantees on the
advertising subscription success or results. The Company has not
experienced any refund requests or committed to any adjustments for
terminated subscriptions. The Company does not believe that there
is any required liability.
Share-based Compensation
In December 2004, the FASB issued FASB ASC No. 718,
Compensation - Stock Compensation (“ASC 718”). Under ASC
718, companies are required to measure the compensation costs of
share-based compensation arrangements based on the grant-date fair
value and recognize the costs in the financial statements over the
period during which employees are required to provide services.
Share-based compensation arrangements include stock options,
restricted share plans, performance-based awards, share
appreciation rights and employee share purchase plans. As such,
compensation cost is measured on the date of grant at their fair
value. Such compensation amounts, if any, are amortized over the
respective vesting periods of the option grant. The Company applies
this statement prospectively.
In July 2018, the FASB issued ASU 2018-07, Compensation-Stock
Compensation (Topic 718): Improvements to Nonemployee Share-Based
Payment Accounting. This update addresses several aspects of the
accounting for nonemployee share-based payment transactions and
expands the scope of ASC 718 to include share-based payment
transactions for acquiring goods and services from nonemployees.
The main provisions of the update change the way nonemployee awards
are measured in the financial statements. Under the simplified
standards, nonemployee options will be valued once at the date of
grant, as compared to at each reporting period end under ASC
505-50. At adoption, all awards without established measurement
dates will be revalued one final time, and a cumulative effect
adjustment to retained earnings will be recorded as the difference
between the pre-adoption value and new value. Companies will be
permitted to make elections to establish the expected term and
either recognize forfeitures as they occur or apply a forfeiture
rate. Compensation expense recognition using a graded vesting
schedule will no longer be permitted. This pending content is the
result of the FASB’s Simplification Initiative, to maintain or
improve the usefulness of the information provided to the users of
financial statements while reducing cost and complexity in
financial reporting. This ASU is effective for fiscal years, and
interim periods within those years, beginning after December 15,
2018. Early adoption is permitted, but no earlier than an entity’s
adoption date of Topic 606. Because the Company does not currently
have any outstanding awards to non-employees for which a
measurement date has not been established the adoption of ASU
2018-07 does not have a material impact to the Company’s financial
statements and related disclosures upon adoption. The adoption of
this standard will change the way that the Company accounts for
non-employee compensation in the future.
Off-Balance Sheet Arrangements
The Company does not have any off-balance sheet arrangements.
Item 3. Quantitative and Qualitative Disclosures
About Market Risk
We are a Smaller Reporting Company as defined by Rule 12b-2 of the
Securities Exchange Act of 1934 and are not required to provide the
information under this item.
Item 4. Controls and
Procedures
Evaluation of Disclosure Controls and
Procedures
(a) Evaluation of disclosure controls and procedures.
Pursuant to Rule 13a-15(b) under the Securities Exchange Act of
1934 (“Exchange Act”), the Company carried out an evaluation, with
the participation of the Company’s management, including the
Company’s Chief Executive Officer (“CEO”) and Chief Financial
Officer (“CFO”) (the Company’s principal financial and accounting
officer), of the effectiveness of the Company’s disclosure controls
and procedures (as defined under Rule 13a-15(e) under the Exchange
Act) as of the end of the period covered by this report. Based upon
that evaluation, the Company’s CEO and CFO concluded that the
Company’s disclosure controls and procedures are not effective to
ensure that information required to be disclosed by the Company in
the reports that the Company files or submits under the Exchange
Act, is recorded, processed, summarized and reported, within the
time periods specified in the SEC’s rules and forms, and that such
information is accumulated and communicated to the Company’s
management, including the Company’s CEO and CFO, as appropriate, to
allow timely decisions regarding required disclosure.
The Company is a small company with limited resources. There is
insufficient staff for segregation of duties of accounting
functions and for levels of review of our report filings. Due to
these constraints, management considers that a material weakness in
financial reporting currently exists. Through the use of outside
consultants, management is taking actions to remediate this
deficiency, including attaining new or additional Board members for
oversight.
A material weakness is a control deficiency (within the meaning of
the Public Company Accounting Oversight Board (PCAOB) auditing
standard) or combination of control deficiencies that result in
more than remote likelihood that a material misstatement of the
annual or interim financial statements will not be prevented or
detected.
(b) Changes in internal control over financial reporting.
There have been changes in our internal control over financial
reporting that occurred subsequent to the filing of the original
Form 10Q ending September 30, 2019. These changes are expected to
have a material effect, or are reasonably likely to materially
affect, our internal control over financial reporting.
On April 13, 2020, we entered into a second Amended Agreement and
Plan of Share Exchange Agreement with Florida Beauty Express, Inc.,
Florida Beauty Flora, Inc., Floral Logistics of Miami, Inc., Floral
Logistics of California, Inc., Tempest Transportation Inc. (the
“Companies”) and Companies shareholders. As a result, the Company
has expanded its management and board of directors and believes
certain controls such as segregation of duties and levels of review
related to our report filings will add reasonable assurances that
these deficiency risks will be mitigated in the future.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings.
None.
Item 1A. Risk Factors.
We are a Smaller Reporting Company as defined by Rule 12b-2 of the
Securities Exchange Act of 1934 and are not required to provide the
information under this item.
Item 2. Unregistered Sales of Equity Securities
and Use of Proceeds.
During the three months ended September 30, 2019, the Company
issued 30,000 shares of common stock for conversion of convertible
note principal of $550.
Item 3. Defaults Upon Senior
Securities.
On May 5, 2017, the Company entered into a Securities Purchase
Agreement (“SPA”) with an institutional accredited investor
pursuant to which the Company received $165,000 in financing
through the execution of a Convertible Promissory Note. In
addition, the Company issued 115 shares of common stock for a value
of $63,415 as consideration for entering into the financing
agreement. The Note matures in 10 months and is convertible into
shares of the Company’s common stock at a conversion price equal to
50% of the lowest trading price per share during the previous
twenty-five (25) trading days, subject to anti-dilution and market
adjustments set forth in the Agreement.
During the year ended December 31, 2018, the Company was required
to increase the principal balance of the note by $5,000 pursuant to
Section 1.3 of the Agreement which states that if the Borrower does
not maintain or replenish the Reserved Amount within three (3)
business days of the request of the Holder, the principal amount
will increase by $5,000 for each such occurrence. In addition,
under Section 1.4(g) of the Note, the Company was required to
increase the principal amount of the Note by $15,000 due to the
conversion price being less than $0.01. The penalties are tacked
back to the Issue Date of the Note.
The Note became due and payable on February 5, 2018 and the Company
remains in default of its obligations under the Note. Interest on
the Note is being accrued at the default rate of 12% per annum and
the Company classified the Note as a current liability. The Company
is required to have authorized and reserved three and one half
(3.5) times the number of shares that is actually issuable upon
full exercise of the Note. On February 5, 2018, the Company was
obligated to pay a Default Sum calculated as 150% multiplied by the
then outstanding entire balance and recorded a penalty in the
amount of $92,886 for failing to pay at maturity.
Item 4. Mine Safety
Disclosure.
None.
Item 5. Other Information.
None.
Item 6. Exhibits.
____________
*Pursuant to Rule 406T of Regulation S-T, the XBRL files contained
in Exhibit 101 hereto are deemed not filed or part of a
registration statement or prospectus for purposes of Sections 11 or
12 of the Securities Act of 1933, as amended, are deemed not filed
for purposes of Section 18 of the Securities and Exchange Act of
1934, as amended, and otherwise are not subject to liability under
those sections.
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.
|
REAC GROUP, INC.
|
|
|
|
|
Dated: September 29,
2021
|
By:
|
/s/ RONEN KOUBI
|
|
|
|
Ronen
Koubi
|
|
|
|
President,
|
|
|
|
Principal Executive Officer,
Principal Financial Officer
Principal
Accounting Officer and Director
|
|
REAC (CE) (USOTC:REAC)
Historical Stock Chart
From Jul 2022 to Aug 2022
REAC (CE) (USOTC:REAC)
Historical Stock Chart
From Aug 2021 to Aug 2022