NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2013
NOTE 1 – ORGANIZATION, BUSINESS OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES
Organization and Business Operations
WRIT Media Group, Inc. (the “Company”) (formerly Writers Group Film Corp.) is a Delaware corporation with two wholly-owned subsidiaries: Front Row Networks, Inc. (“Front Row”) and Amiga Games Inc. (“Amiga Games”).
Front Row is a content creation company which produces, acquires and distributes live concerts in 3D for initial worldwide digital broadcast into digitally-enabled movie theaters, TV and mobile streaming providers.
Amiga Games is a video and computer game retailer, with approximately 500 titles in its library which it licenses to video and computer game and app developers and other retailers.
The accompanying unaudited interim financial statements of WRIT Media Group, Inc. have been prepared in accordance with accounting principles generally accepted in the United States of America and rules of the Securities and Exchange Commission, and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s annual report on Form 10-K for the initial period ended March 31, 2013 as filed with the SEC. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the consolidated financial statements which would substantially duplicate the disclosure contained in the audited financial statements as reported in the annual report on Form 10-K have been omitted.
A reclassification has been made to the balance sheet as of March 31, 2013 to conform to the current period’s presentation.
Capitalized Software Costs
Software costs incurred internally in creating computer software products are expensed until technological feasibility has been established upon completion of a detailed program design. Thereafter, all software development costs are capitalized until the point that the product is ready for sale, and are subsequently reported at the lower of unamortized cost or net realizable value. The Company considers annual amortization of capitalized software costs based on the ratio of current year revenues by product to the total estimated revenues by the product, subject to an annual minimum based on straight-line amortization over the product’s estimated economic useful life, not to exceed five years. The Company periodically reviews capitalized software costs for impairment where the fair value is less than the carrying value.
Goodwill and intangible assets
The Company accounts for goodwill and intangible assets in accordance with ASC 350 "Intangibles-Goodwill and Other" ("ASC 350"). ASC 350 requires that goodwill and other intangibles with indefinite lives be tested for impairment annually or on an interim basis if events or circumstances indicate that the fair value of an asset has decreased below its carrying value.
Goodwill represents the excess of the purchase price over the fair value of net assets acquired in the Company's share exchange with Amiga Games, Inc. which occurred on August 19, 2013. ASC 350 requires that goodwill be tested for impairment at the reporting unit level (operating segment or one level below an operating segment) on an annual basis and between annual tests when circumstances indicate that the recoverability of the carrying amount of goodwill may be in doubt. Application of the goodwill impairment test requires judgment, including the identification of reporting units; assigning assets and liabilities to reporting units, assigning goodwill to reporting units, and determining the fair value.
Significant judgments required to estimate the fair value of reporting units include estimating future cash flows, determining appropriate discount rates and other assumptions. Changes in these estimates and assumptions or the occurrence of one or more confirming events in future periods could cause the actual results or outcomes to materially differ from such estimates and could also affect the determination of fair value and/or goodwill impairment at future reporting dates.
Fair Value Measurements
As defined in ASC 820 “Fair Value Measurements”, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company classifies fair value balances based on the observability of those inputs. ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement).
The three levels of the fair value hierarchy defined by ASC 820 are as follows:
Level 1 – Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Level 1 primarily consists of financial instruments such as exchange-traded derivatives, marketable securities and listed equities.
Level 2 – Pricing inputs are other than quoted prices in active markets included in level 1, which are either directly or indirectly observable as of the reported date. Level 2 includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors, and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace. Instruments in this category generally include non-exchange-traded derivatives such as commodity swaps, interest rate swaps, options and collars.
Level 3 – Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value.
The following table sets forth by level within the fair value hierarchy the Company’s financial assets and liabilities that were accounted for at fair value as of December 31, 2013 and March 31, 2013. As required by ASC 820, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement requires judgment, and may affect the valuation of fair value assets and liabilities and their placement within the fair value hierarchy levels.
As of December 31, 2013
|
|
Total
|
|
Quoted Prices in Active
Markets
for Identical
Instruments Level 1
|
|
Significant Other
Observable
Inputs
Level 2
|
|
Significant Unobservable
Inputs
Level 3
|
|
Derivative Liabilities
|
|
$
|
242,273
|
|
|
|
|
|
$
|
242,273
|
|
As of March 31, 2013
|
|
Total
|
|
Quoted Prices in Active
Markets
for Identical
Instruments Level 1
|
|
Significant Other
Observable
Inputs
Level 2
|
|
Significant Unobservable
Inputs
Level 3
|
|
Derivative Liabilities
|
|
$
|
23,550
|
|
|
|
|
|
$
|
23,550
|
|
NOTE 2 – GOING CONCERN
As reflected in the accompanying consolidated unaudited financial statements, the Company has suffered recurring losses from operations and had a working capital deficit of $576,551 at December 31, 2013. These factors raise substantial doubt about the ability of the Company to continue as a going concern. The consolidated financial statements have been prepared on a going concern basis and do not include any adjustments that might result from outcome of this uncertainty.
Although management is currently attempting to implement its business plan, and is seeking additional sources of equity or debt financing, there is no assurance these activities will be successful.
NOTE 3 – NOTES PAYABLE
Notes payable consists of the following:
|
|
December 31,
2013
|
|
|
March 31,
2013
|
|
|
|
|
|
|
|
|
Note payable, net of debt discount of $0 and $7,362, respectively
|
|
$
|
44,000
|
|
|
$
|
101,700
|
|
Mrs. Nancy Louise Jones
On November 26, 2010, the Company borrowed $60,562 from Mrs. Nancy Louise Jones, wife of Mr. John Diaz, the former CEO and major shareholder. The note carried zero interest and is due on September 8, 2013. On May 2, 2013, Nancy Louise Jones assigned her $60,562 note to Magna Group LLC (see Note 4). The maturity date of this amended note is January 2, 2014. This loan bears an interest rate of 12% per annum. The note is convertible into common stock at a price of 55% multiplied by the lowest volume weighted average price for the Common Stock during the five trading day period ending on the latest complete trading day prior to the conversion date. Additionally, in no event shall the conversion price be less than $0.04. The Company evaluated the application of ASC 470-50 and ASC 470-60 and concluded the addition of a conversion feature constituted a debt extinguishment rather than a troubled debt restructuring. See more discussion about the new debt in Note 4.
On June 12, 2013, the Company borrowed $12,000 from Mrs. Nancy Louise Jones. Out of the $12,000 debt proceeds $2,000 was paid to Mrs. Nancy Louise Jones for legal and administrative fees. The maturity date of this note is August 31, 2013, which was amended by the parties to April 1, 2014. This loan bears an interest rate of 12% per annum. The Company evaluated the application of ASC 470-50 and ASC 470-60 and concluded the extension of maturity date does not constitute a troubled debt restructuring or debt extinguishment.
Mr. John L. Shaw
On October 10, 2013, the Company borrowed $6,000 from John L. Shaw. The maturity date of this note is April 10, 2014 and this loan bears an interest rate of 0% per annum from the issuance date. During the three months ended December 31, 2013, the Company paid off $4,500 of the balance, bringing the note balance to $1,500.
SFH Capital LLC
On October 22, 2013, the Company borrowed $14,000 from SFH Capital LLC. The maturity date of this note is October 22, 2014 and this loan bears an interest rate of 12% per annum from the issuance date.
On October 29, 2013, the Company borrowed $4,000 from SFH Capital LLC. The maturity date of this note is October 29, 2014 and this loan bears an interest rate of 8% per annum from the issuance date.
On December 11, 2013, the Company borrowed $12,500 from SFH Capital LLC. The maturity date of this note is December 11, 2014 and this loan bears an interest rate of 8% per annum from the issuance date.
NOTE 4 – CONVERTIBLE DEBT
Convertible debt outstanding, net of debt discount of $0 on March 31, 2013
|
|
$
|
20,727
|
|
Add: Issuance of Magna convertible debts, net of debt discount of $11,500
|
|
|
-
|
|
Issuance of Asher $28,000 debt dated April 10, 2013 net of discount of $28,000
|
|
|
-
|
|
Issuance of Asher $27,500 debt dated May 13, 2013 net of discount of $27,500
|
|
|
-
|
|
Assignment from Nancy Louise Jones, net of debt discount of $60,562
|
|
|
-
|
|
Reclassification of Asher $16,000 debt dated November 2, 2012 from nonconvertible debt to convertible debt, net of debt discount of $7,362
|
|
|
8,638
|
|
Reclassification of Asher $32,500 debt dated January 30, 2013 from nonconvertible debt to convertible debt, net of debt discount of $32,500
|
|
|
-
|
|
|
|
|
|
|
Amortization of debt discount
|
|
|
148,502
|
|
Less: principal converted into common stock
|
|
|
(134,527
|
)
|
Convertible debt outstanding, net of debt discount of $4,741
|
|
$
|
43,340
|
|
During the nine months ended December 31, 2013, $134,527 of convertible debts and $5,369 of accrued interest was converted into 2,320,027 shares of common stock.
Asher Enterprises, Inc.
On November 2, 2012, the Company borrowed $16,000 from Asher Enterprises. The maturity date of this note is August 5, 2013. This loan bears an interest rate of 8% per annum. Interest on overdue principal after default accrues at an annual rate of 22%. On May 1, 2013, after 180 days following the date of the note, the note became convertible. Asher Enterprises had the right to convert all or a portion of the remaining outstanding principal amount of this note into shares of the Company’s Common Stock. The conversion price was 25% multiplied by the lowest trading price for the Common Stock during the 120 trading day period ending on the latest complete trading day prior to the conversion date. Along with the note payable, the Company issued warrants to purchase 49,230,769 shares of common stock. The warrants expire 5 years after issuance and have an exercise price of $0.0000325. The exercise price can adjust downward if the Company issues common stock at a price per share lower than the current exercise price. Asher Enterprise converted principal of $16,000 and interest of $640 into 135,938 common shares, bringing the note balance to $0. Debt discount of $7,362 was amortized during the three months ended December 31, 2013.
On January 30, 2013, the Company borrowed $32,500 from Asher Enterprises. The maturity date of this note is November 1, 2013. This loan bears an interest rate of 8% per annum. Interest on overdue principal after default accrues at an annual rate of 22%. On July 29, 2013, after 180 days following the date of the note, the note became convertible. Asher Enterprises had the right to convert all or a portion of the remaining outstanding principal amount of this note into shares of the Company’s Common Stock. The conversion price was 50% multiplied by the lowest trading price for the Common Stock during the 20 trading day period ending on the latest complete trading day prior to the conversion date. Asher Enterprise converted principal of $32,500 and interest of 1,300 into 338,000 common shares, bringing the note balance to $0. Debt discount of $32,500 was amortized during the nine months ended December 31, 2013.
On April 10, 2013, the Company borrowed $28,000 from Asher Enterprises. The maturity date of this note is January 15, 2014. This loan bears an interest rate of 8% per annum. Interest on overdue principal after default accrues at an annual rate of 22%. After 180 days following the date of the note, Asher Enterprises has the right to convert all or a portion of the remaining outstanding principal amount of this note into shares of the Company’s Common Stock. The conversion price will be 50% multiplied by the average of the lowest two trading prices for the Common Stock during the twenty trading day period ending on the latest complete trading day prior to the conversion date. As of December 31, 2013, Asher Enterprises converted principal of $5,800 into 116,000 common shares, bringing the note balance to $22,200. Debt discount of $18,667 was amortized during the nine months ended December 31, 2013.
On May 13, 2013 the Company borrowed $27,500 from Asher Enterprises. The maturity date of this note is February 17, 2014. This loan bears an interest rate of 8% per annum. Interest on overdue principal after default accrues at an annual rate of 22%. After 180 days following the date of the note, Asher Enterprises has the right to convert all or a portion of the remaining outstanding principal amount of this note into shares of the Company’s Common Stock. The conversion price will be 50% multiplied by the average of the lowest two trading prices for the Common Stock during the twenty trading day period ending on the latest complete trading day prior to the conversion date. As of December 31, 2013, the note was not yet converted. Debt discount of $18,333 was amortized during the nine months ended December 31, 2013.
The Company analyzed the conversion option of the Asher note for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging” and determined that the embedded conversion feature should be classified as a liability due to there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. The embedded conversion feature was measured at fair value at the date of inception and at the termination of the instrument with the change in fair value recorded to earnings.
The Company analyzed the warrants for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging” and determined that the warrants should be classified as a liability due to their not being indexed to the Company’s common stock. The warrants were measured at fair value at the date of inception and at the end of each reporting period or termination of the instrument with the change in fair value recorded to earnings. See discussion related to the derivative liabilities in Note 5 and warrants in Note 6.
Magna Group, LLC
On May 2, 2013 Magna Group LLC purchased the note payable of $60,562 from Mrs. Nancy Louise Jones and entered into an amended debt agreement with the Company. See Note 3. On May 9, 2013, Magna issued another convertible note of $11,500 to the Company. The note bears interest of 12% per annum, is due on January 9, 2014 and is convertible into common shares at a price of 55% multiplied by the lowest volume weighted average price for the Common Stock during the five trading day period ending on the latest complete trading day prior to the conversion date. Magna converted debt principal of $60,562 and interest of $579 into 303,884 common shares during the nine months ended December 31, 2013.
As the Asher debt became convertible on May 1, 2013, July 29, 2013, October 7, 2013, and November 9, 2013 the conversion option of Magna convertible notes became tainted, that is, under ASC 815-15 “Derivatives and Hedging”, it should be recorded as derivative liability. The derivative treatment resulted in a full debt discount on the Magna notes. During the nine months ended December 31, 2013, debt discount of $71,640 was amortized and the unamortized discount is $422 as of December 31, 2013.
Other Convertible Notes
The convertible debts were issued in September 2009, bear an interest rate at 8% per annum, due in one year, and are convertible at $0.01 per share.
On September 12, 2013, one of the debt holders assigned $9,170.50 note to Fierce Entertainment LLC. The maturity date of this amended note is September 12, 2014. This loan bears an interest rate of 8% per annum. The note is convertible into common stock at $0.1 per share. The Company evaluated the application of ASC 470-50 and ASC 470-60 and concluded the amended term dose not constituted a debt extinguishment or troubled debt restructuring. On October 11, 2013 Fierce Entertainment LLC converted debt principal of $9,170 into 91,705 common shares, bringing the note balance to $0.
During the nine months ended December 31, 2013, debt principal of $10,495 and interest of $2,850 has been converted into 1,334,500 common shares. As of December, 31, 2013, the convertible notes have an outstanding balance of $1,062.
In addition, the Company also had a convertible note due to related party of $1,550 as of December 31, 2013.
As the Asher debt became convertible on May 1, 2013, July 29, 2013, October 7, 2013, and November 9, 2013, the conversion option of all other third party convertible notes became tainted. Under ASC 815-15 “Derivatives and Hedging”, it should be recorded as derivative liability.
NOTE 5 – DERIVATIVE LIABILITIES
Convertible Notes
The Company valued the embedded derivatives (see discussion below) using Black-Scholes Option Pricing Model based on the following assumptions:
- Dividend yield: 0%
- Volatility: 216.68%-290.85%
- Risk free rate: 0.03%-0.10%
Asher Enterprises
As di
scussed in Note 4, Asher note of $16,000 and $32,500 became convertible on May 1, 2013 and July 29, 2013, respectively. The conversion feature for Asher note of $16,000 and $32,500 should be classified as derivative liabilities and recorded at fair value. The fair value of the conversion feature for Asher note of $16,000 was determined to be $132,409 on May 1, 2013 and was recognized as additional paid in capital. The fair value of the conversion feature for Asher note of $32,500 was determined to be $74,286 on July 29, 2013 of which $32,500 was recorded as debt discount and 41,786 was recorded as derivative loss. As a result of full conversion on May 29, 2013 and September 9, 2013, under ASC 815-15 “Derivative and Hedging”, the instrument should be measured at fair value at the date of the termination with the change in fair value recorded earnings. Total fair value of the conversion feature on conversion dates was $223,892 and this value was reclassified out of liabilities to equity.
As discussed in Note 4, Asher note of $28,000 became convertible on October 7, 2013. The conversion feature for Asher note of $28,000 should be classified as derivative liabilities and recorded at fair value. The fair value of the conversion feature for Asher note of $28,000 was determined to be $84,000 on October 7, 2013, of which $28,000 was recorded as debt discount and $56,000 was recorded as derivative loss. On October 21, 2013, $5,800 out of the $28,000 was converted, and as a result, under ASC 815-15 “Derivative and Hedging”, the instrument should be measured at fair value at the date of the conversion with the change in fair value recorded in earnings. Prorated fair value of the conversion feature on conversion dates was $11,600 and this value was reclassified out of liabilities to equity. Under ASC 815-15 “Derivatives and Hedging”, the derivative liabilities were subsequently measured at fair value at the end of each reporting period with the change in fair value recorded to earnings. The fair value of the derivatives related to the Asher note on December 31, 2013 was $59,200. The change in fair value is $14,800 and was recognized as loss on derivative.
As discussed in Note 4, Asher note of $27,500 became convertible on November 9, 2013. The conversion feature for Asher note of $27,500 should be classified as derivative liabilities and recorded at fair value. The fair value of the conversion feature for Asher note of $27,500 was determined to be $110,000, on November 9, 2013, of which $27,500 was recorded as debt discount and $82,500 was recorded as derivative loss. The note is not converted yet. Under ASC 815-15 “Derivatives and Hedging”, the derivative liabilities were subsequently measured at fair value at the end of each reporting period with the change in fair value recorded to earnings. The fair value of the derivatives related to the Asher note on December 31, 2013 was $73,333. The change in fair value is $36,667 and was recognized as gain on derivative.
Magna Group LLC
As discussed in Note 4, the conversion feature of Magna notes were tainted by Asher note on May 1, 2013, July 29, 2013 and October 7, 2013 and should be classified as derivative liabilities and recorded at fair value. On May 1, 2013 the fair value of the conversion feature of the two Magna notes was determined to be $139,524, out of which $72,062 was recorded as debt discount and $67,462 was recorded as derivative loss. On July 29, 2013 the fair value of the conversion feature of the two Magna notes was determined to be $50,575 and was recognized as additional paid in capital. As a result of conversion of $10,000, $8,000 and $9,362 debt principal on May 10, 2013, July 30, 2013 and August 19, 2013, respectively and the termination of derivative treatment on May 29, 2013 and September 9, 2013, under ASC 815-15 “Derivative and Hedging”, the instrument should be measured at fair value at the date of the termination with the change in fair value recorded earnings. Total fair value of the conversion feature on conversion and termination dates was $202,465 and this value was reclassified out of liabilities to equity. The fair value of the derivatives related to the Asher note on December 31, 2013 was $57,500. The change in fair value is $28,750 and was recognized as gain on derivative.
Other Third Party and Related Party Convertible Notes
As discussed in Note 4, the conversion feature of other third party notes was tainted by Asher note on May 1, 2013, July 29, 2013 and October 7, 2013. In addition, the conversion feature of related party convertible debt of $1,550 was also tainted for the same reason. The conversion features should be classified as derivative liabilities and recorded at fair value. On May 1, 2013 July 29, 2013 and October 7, 2013, the fair value of the conversion feature of these debts was determined to be $2,485,220, $805,280 and $479,640, respectively and was recorded as additional paid in capital. As a result of conversion of $15,870 debt principal during the period that the convertible notes got tainted and the termination of derivative treatment on May 29, 2013 and September 9, 2013, under ASC 815-15 “Derivative and Hedging”, the instrument should be measured at fair value at the date of the termination with the change in fair value recorded earnings. Total fair value of the conversion feature on conversion and termination dates was $1,927,717 and this value was reclassified out of liabilities to equity. The fair value of the derivatives related to the Convertible note on December 31, 2013 was $52,240. The change in fair value is $26,120 and was recognized as loss on derivative.
Warrants
As discussed in Note 4, 49,230,769 warrants issued with the Asher debt should be classified as derivative liability and recorded at fair value at the termination date. Asher settled all the warrants on June 5, 2013. The fair value of the warrants on June 5, 2013 was determined to be $24,614 using Black-Scholes Option Pricing Model based on the following assumptions and was reclassified out of liabilities to equity:
- Dividend yield: 0%
- Volatility: 353.50%
The following table summarizes the derivative liabilities included in the consolidated balance sheet:
Balance at March 31, 2013
|
|
$
|
23,550
|
|
ASC 815-15 additions
|
|
|
|
|
Asher Enterprise note
|
|
|
400,695
|
|
Magna Group LLC notes
|
|
$
|
276,349
|
|
Other convertible notes
|
|
|
3,769,960
|
|
ASC 815-15 deletions
|
|
|
|
|
Asher Enterprise note
|
|
|
(235,492
|
)
|
Magna Group LLC notes
|
|
|
(202,465
|
)
|
Other convertible notes
|
|
|
(1,927,717
|
)
|
Asher Enterprise warrants
|
|
|
(24,614
|
)
|
Change in fair value
|
|
|
(1,837,993
|
)
|
Balance at December 31, 2013
|
|
$
|
242,273
|
|
The following table summarizes the derivative (gain) or loss recorded as a result of the derivative liabilities above:
For the Nine Months Ended December 31, 2013
|
|
|
|
|
Excess of fair value of liabilities over note payable
|
|
$
|
247,747
|
|
Change in fair value
|
|
|
(1,837,993)
|
|
Total Derivative (Gain) Loss
|
|
$
|
1,590,246
|
|
NOTE 6 – EQUITY
Warrants
As discussed in Note 4, along with the note payable, the Company issued warrants to purchase 49,230,769 shares of common stock to Asher Enterprise Inc. The warrants expire 5 years after issuance and have an exercise price of $0.0000325. The exercise price can adjust downward if the Company issues common stock at a price per share lower than the current exercise price.
On June 5, 2013, Asher Enterprises exercised 26,373,626 warrants for common stock. Instead of paying cash to the Company, Asher Enterprises forfeited the remaining 22,857,143 warrants as consideration given to exercise the warrants. The following table summarizes the Company’s warrant activity for the nine months ended December 31, 2013:
|
|
Number of
Units
|
|
|
Weighted-Average Exercise Price
|
|
|
Weighted-Average Remaining Contractual Term (in years)
|
|
|
Intrinsic
value
|
|
Outstanding at March 31, 2013
|
|
|
49,230,769
|
|
|
$
|
0.00
|
|
|
|
4.59
|
|
|
$
|
52,554
|
|
Exercises
|
|
|
(26,373,626
|
)
|
|
|
0.00
|
|
|
|
-
|
|
|
|
-
|
|
Forfeitures
|
|
|
(22,857,143
|
)
|
|
|
0.00
|
|
|
|
-
|
|
|
|
-
|
|
Outstanding at December 31, 2013
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Common Shares issued for convert
ible notes and cash:
During the nine months ended December 31, 2013, convertible debts of $134,527 along with accrued interest of $5,369 were converted into 2,320,027 common shares. See Note 4.
Conversion of Preferred Stock into Common Shares
On May 1, 2103, Tal L Kapelner converted 10,000 shares of preferred stock series B into 100,000 common shares.
Common shares issued for services
During the nine months ended December 31, 2013, the Company issued 306,470 shares of common stock to employees and third party consultants as compensation. The fair value of the shares was determined to be $91,141 of which $3,517 was for deferred compensation accrued as of March 31, 2013.
Common shares issued for cash
During the nine months ended December 31, 2013, the Company issued 110,000 shares of common stock for cash totaling $55,000.
Common shares issued acquisition of Amiga Games, Inc.
On August 19, 2013, the Company issued 500,000 common stocks in exchange for all of the outstanding shares of Amiga Games, Inc. The fair value of the shares was determined to be $400,000. See note 7.
Cancellation of Common shares
On October 22, 2013 the Company cancelled 10 thousand common shares and returned the common shares to treasury. The common shares were cancelled due to partial cancellation of a stock purchase agreement between convertible note holder and other party.
NOTE 7 – ACQUISITION
On August 19, 2013, the Company purchased all of the outstanding shares of Amiga Games, Inc. for 500,000 common shares. Amiga Games, Inc. licenses classic video game libraries and intends to resurrect classic game titles by giving them new life on today's gaming platforms such as smart phones, PCs, modern game consoles, and tablets. The Company has determined that control of the acquired assets changed hands on August 19, 2013 in accordance with ASC 805-10 (Business Combination) the 500,000 shares were valued using the $0.8 per share closing price on that date for total purchase price consideration of $400,000.
In accordance with purchase acquisition accounting, the company initially allocated the consideration to the net tangible and identifiable intangible assets, based on their estimated fair values as of the date of acquisition. Goodwill represents the excess of the purchase price over the fair value of the underlying net tangible and identifiable intangible assets.
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the acquisition date.
Tangible assets
|
|
$
|
-
|
|
Customer relationships
|
|
|
134,503
|
|
Goodwill
|
|
|
265,497
|
|
Total purchase price
|
|
$
|
400,000
|
|
The tangible and identifiable intangible assets acquired have minimal activities in the past years. The Company believes the operating activity does not have a material impact on the unaudited consolidated pro forma information.
The Company determined the useful life of the customer list to be four years and $8,406 of amortization expense was recorded during the nine months ended December 31, 2013.
NOTE 8 – SUBSEQUENT EVENTS
On January 9, 2014 the Company paid off the balance of the Magna/Hanover Holdings I, LLC convertible note, bearing interest of 12% per annum and issued on May 9, 2013 for the amount of $12,426, bringing the note balance to $0.
During January, 2014, SFH Capital, LLC converted debt principal and interest of $4,036 into 403,625 common shares, and other convertible debt holders converted debt principal and interest of $2,490 into 249,042 common shares.
On January 22, 2014, shareholders approved of, (i) the name change of the corporation to Writ Media Group, Inc., and (ii) a 1 for 1,000 reverse split of the Company’s issued and outstanding common shares. The Company accounted for the reverse stock split retrospectively and is presented accordingly in the Company’s financial statements as of December 31, 2013 and March 31, 2013.
On January 23, 2014, the Company issued 127,569 shares to third party vendors as compensation. The fair value of the shares was $12,757.
On February 4, 2014, the Company paid off the balance of the Asher Enterprises, Inc. convertible note, bearing interest of 8% per annum and issued on April 10, 2013 for $36,050.
On February 5, 2014, the Company paid off the balance of the John L. Shaw note, bearing interest of 0% per annum and issued on October 10, 2013.