U.S.
SECURITIES AND EXCHANGE COMMISSION
Washington,
D. C. 20549
FORM
10-Q
(Mark
One)
☒ QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
For the
fiscal quarter ended August 31, 2014 |
|
|
☐ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT |
For
the transition period from _______ to _______
YAPPN
CORP.
(Exact
name of small business issuer as specified in its charter)
Delaware |
|
000-55082 |
|
27-3848069 |
(State of Incorporation) |
|
(Commission File
Number) |
|
(IRS Employer Identification
No.) |
1001
Avenue of the Americas, 11th Floor
New
York, NY 10018
(Address
of principal executive offices) (Zip code)
888-859-4441
(Registrant’s
telephone number, including area code)
Securities
registered under Section 12(b) of the Exchange Act:
None
Securities registered under
Section 12(g) of the Exchange Act:
Common Stock, $0.0001 par value per
share
(Title of Class)
Indicate
by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act 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 and posted on its corporate Web site, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such
shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller
reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller
reporting company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer |
☐ |
Accelerated
filer |
☐ |
Non-accelerated
filer |
☐ |
Smaller
reporting company |
☒ |
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
There were 127,617,498 shares outstanding of registrant’s
common stock, par value $0.001 per share, as of October 14, 2014.
Transitional Small Business Disclosure Format Yes o No x
TABLE
OF CONTENTS
PART I |
|
|
|
|
|
Item 1. |
Financial Statements |
|
3 |
|
|
Condensed Consolidated
Balance Sheets as of August 31, 2014 (unaudited) and May 31, 2014 |
|
|
4 |
|
|
Condensed Consolidated Statements
of Operations and Comprehensive Income (Loss) for the three months ended August 31, 2014 and 2013 (unaudited) |
|
|
5 |
|
|
Condensed Consolidated Statements of
Cash Flows for the three months ended August 31, 2014 and 2013 (unaudited) |
|
|
6 |
|
|
Notes
to Condensed Consolidated Financial Statements (unaudited) |
|
|
7 |
|
Item 2. |
Management’s Discussion and Analysis
of Financial Condition and Results of Operation |
|
|
27 |
|
Item 3 |
Quantitative and Qualitative Disclosures
About Market Risk |
|
|
34 |
|
Item 4 |
Controls and Procedures |
|
|
34 |
|
|
|
|
|
|
|
PART II |
|
|
|
|
|
|
Item 1. |
Legal Proceedings |
|
|
34 |
|
Item 1A.
|
Rick Factors
|
|
|
34 |
|
Item 2 |
Unregistered Sales of Equity Securities
and Use of Proceeds |
|
|
34 |
|
Item 3 |
Defaults Upon Senior Securities |
|
|
34 |
|
Item 4. |
Mine Safety Disclosures |
|
|
34 |
|
Item 5. |
Other Information |
|
|
34 |
|
Item 6. |
Exhibits |
|
|
35 |
|
SIGNATURES |
|
|
37 |
|
PART
I
Item
1.
Interim
Financial Statements and Notes to Interim Financial Statements
General
The
accompanying reviewed interim financial unaudited statements have been prepared in accordance with the instructions to Form 10-Q.
Therefore, they do not include all information and footnotes necessary for a complete presentation of financial position, results
of operations, cash flows, and stockholders' equity in conformity with generally accepted accounting principles. Except as disclosed
herein, there has been no material change in the information disclosed in the notes to the financial statements included in the
Company's annual report on Form 10-K for the year ended May, 2014. In the opinion of management, all adjustments considered necessary
for a fair presentation of the results of operations and financial position have been included and all such adjustments are of
a normal recurring nature. Operating results for the three months ended August 31, 2014 are not necessarily indicative of the
results that can be expected for the year ending May 31, 2015.
YAPPN
CORP. |
CONDENSED
CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
| |
| | |
As
of | | |
As
of | |
| |
Note | | |
August
31, 2014 | | |
May
31, 2014 | |
Assets | |
| | |
| | |
| |
Current assets: | |
| | |
| | |
| |
Cash | |
| | | |
$ | 45,303 | | |
$ | 988,692 | |
Prepaid
expenses | |
| | | |
| 236,996 | | |
| 3,310 | |
Total
current assets | |
| | | |
| 282,299 | | |
| 992,002 | |
| |
| | | |
| | | |
| | |
Equipment,
net | |
| | | |
| 1,620 | | |
| - | |
| |
| | | |
| | | |
| | |
Total
Assets | |
| | | |
$ | 283,919 | | |
$ | 992,002 | |
| |
| | | |
| | | |
| | |
Liabilities
and Stockholders' Deficit | |
| | | |
| | | |
| | |
Current
liabilities: | |
| | | |
| | | |
| | |
Accounts
payable | |
| | | |
$ | 576,565 | | |
$ | 444,041 | |
Accrued
expenses | |
| | | |
| 250,750 | | |
| 141,176 | |
Accrued
development and related expenses - related party | |
| 11 | | |
| 20,948 | | |
| 145,316 | |
Short
term loans | |
| 4 | | |
| 495,905 | | |
| 477,311 | |
Line
of credit | |
| 5 | | |
| 950,000 | | |
| 800,000 | |
Convertible
promissory notes and debentures | |
| 6 | | |
| - | | |
| 100,846 | |
Total
current liabilities | |
| | | |
| 2,294,168 | | |
| 2,108,690 | |
| |
| | | |
| | | |
| | |
Other
liabilities: | |
| | | |
| | | |
| | |
Derivative
warrant liability | |
| 9 | | |
| 1,283,113 | | |
| 2,531,282 | |
Convertible
promissory notes and debentures | |
| 6 | | |
| 2,208,400 | | |
| 2,406,329 | |
Total
Liabilities | |
| | | |
| 5,785,681 | | |
| 7,046,301 | |
| |
| | | |
| | | |
| | |
Stockholders'
Deficit | |
| | | |
| | | |
| | |
Preferred
stock, par value $.0001 per share, 50,000,000 shares authorized: | |
| | | |
| | | |
| | |
Series
'A' Convertible, 10,000,000 shares authorized; 2,010,000 shares issued and outstanding | |
| 8 | | |
| 201 | | |
| 201 | |
Common
stock, par value $.0001 per share, 200,000,000 shares authorized; | |
| | | |
| | | |
| | |
125,855,794
issued and outstanding | |
| 7 | | |
| 12,586 | | |
| 12,586 | |
Additional
paid-in capital | |
| | | |
| 5,350,570 | | |
| 4,071,022 | |
Deficit | |
| | | |
| (10,865,119 | ) | |
| (10,138,108 | ) |
Total
Stockholders' Deficit | |
| | | |
| (5,501,762 | ) | |
| (6,054,299 | ) |
Total
Liabilities And Stockholders' Deficit | |
| | | |
$ | 283,919 | | |
$ | 992,002 | |
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| |
| | |
For
the three | | |
For
the three | |
| |
| | |
Months
ended | | |
Months
ended | |
| |
Note | | |
August
31, 2014 | | |
August
31, 2013 | |
| |
| | |
| | |
| |
Revenues | |
| | | |
$ | - | | |
$ | 5,760 | |
| |
| | | |
| | | |
| | |
Cost
of revenue | |
| | | |
| - | | |
| 3,543 | |
| |
| | | |
| | | |
| | |
Gross
profit | |
| | | |
| - | | |
| 2,217 | |
| |
| | | |
| | | |
| | |
Operating
expenses: | |
| | | |
| | | |
| | |
Marketing | |
| 11 | | |
| 283,434 | | |
| 122,774 | |
Research
and development expenses | |
| 11 | | |
| 320,977 | | |
| 338,176 | |
General
and administrative expenses | |
| 11 | | |
| 320,177 | | |
| 194,621 | |
Professional
fees | |
| | | |
| 36,877 | | |
| 105,835 | |
Consulting | |
| | | |
| 104,500 | | |
| 297,269 | |
Amortization | |
| | | |
| 58 | | |
| - | |
Stock
based compensation | |
| | | |
| 524,349 | | |
| - | |
Total
operating expenses | |
| | | |
| 1,590,372 | | |
| 1,058,675 | |
| |
| | | |
| | | |
| | |
Loss
from operations | |
| | | |
| (1,590,372 | ) | |
| (1,056,458 | ) |
| |
| | | |
| | | |
| | |
Other
(income) expense: | |
| | | |
| | | |
| | |
Interest
expense | |
| | | |
| 63,900 | | |
| 7,846 | |
Financing
expense on issuance of derivative liabilities and convertible notes | |
| | | |
| 4,167 | | |
| 1,957,530 | |
Change
in fair value of derivative liabilities and convertible notes | |
| | | |
| (945,065 | ) | |
| (8,181,735 | ) |
Miscellaneous
expense (income) | |
| | | |
| 13,637 | | |
| (10,334 | ) |
Total
other (income) expense | |
| | | |
| (863,361 | ) | |
| (6,226,693 | ) |
| |
| | | |
| | | |
| | |
Net
(loss) income before taxes | |
| | | |
| (727,011 | ) | |
| 5,170,235 | |
| |
| | | |
| | | |
| | |
Provision
for income taxes | |
| | | |
| - | | |
| - | |
| |
| | | |
| | | |
| | |
Net
(loss) income and comprehensive (loss) income | |
| | | |
($ | 727,011 | ) | |
$ | 5,170,235 | |
| |
| | | |
| | | |
| | |
Net
(loss) income per weighted-average shares of common stock - basic | |
| | | |
($ | 0.01 | ) | |
$ | 0.05 | |
| |
| | | |
| | | |
| | |
Net
(loss) income per weighted-average shares of common stock - diluted | |
| | | |
($ | 0.01 | ) | |
$ | 0.04 | |
| |
| | | |
| | | |
| | |
Weighted-average
number of shares of common stock issued and outstanding - basic | |
| | | |
| 125,855,794 | | |
| 100,221,739 | |
| |
| | | |
| | | |
| | |
Weighted-average
number of shares of common stock issued and outstanding - diluted | |
| | | |
| 125,855,794 | | |
| 119,391,739 | |
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
CONDENSED
CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT (UNAUDITED)
For
the year ended May 31, 2014 and three months ended August 31, 2014
| |
Common | | |
Preferred | | |
Additional | | |
| | |
| |
| |
Shares
Outstanding | | |
Amount | | |
Shares
Outstanding | | |
Amount | | |
Paid-in
Capital | | |
Accumulated
Deficit | | |
Total | |
Balance
- May 31, 2013 | |
| 100,000,000 | | |
| 10,000 | | |
| 7,710,000 | | |
| - | | |
| 64,997 | | |
| (7,496,635 | ) | |
| (7,421,638 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Issuance
of common stock for consulting services | |
| 1,900,000 | | |
| 190 | | |
| - | | |
| - | | |
| 215,521 | | |
| - | | |
| 215,711 | |
Issuance
of Series A Convertible preferred stock at par value ($0.0001) and warrants | |
| - | | |
| - | | |
| 1,650,000 | | |
| - | | |
| - | | |
| - | | |
| - | |
Issuance
of common stock for licensing rights | |
| 1,666,667 | | |
| 167 | | |
| - | | |
| - | | |
| 133,166 | | |
| - | | |
| 133,333 | |
Issuance
of common stock for technology | |
| 13,333,333 | | |
| 1,333 | | |
| - | | |
| - | | |
| (1,333 | ) | |
| - | | |
| 0 | |
Issuance
of warrants classified as equity | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,609,256 | | |
| - | | |
| 2,609,256 | |
Imputed
interest on short term loan | |
| - | | |
| - | | |
| - | | |
| - | | |
| 27,799 | | |
| - | | |
| 27,799 | |
Issuance
of common stock on conversion of Series A Preferred stock | |
| 7,350,000 | | |
| 735 | | |
| (7,350,000 | ) | |
| - | | |
| 734,265 | | |
| - | | |
| 735,000 | |
Issuance
of common shares on conversion of convertible debt | |
| 1,605,794 | | |
| 161 | | |
| - | | |
| - | | |
| 86,552 | | |
| - | | |
| 86,713 | |
Reclassification
of preferred stock from derivative liability | |
| - | | |
| - | | |
| - | | |
| 201 | | |
| 200,799 | | |
| - | | |
| 201,000 | |
Net
Loss for the year ended May 31, 2014 | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (2,641,473 | ) | |
| (2,641,473 | ) |
Balance
- May 31, 2014 | |
| 125,855,794 | | |
| 12,586 | | |
| 2,010,000 | | |
| 201 | | |
| 4,071,022 | | |
| (10,138,108 | ) | |
| (6,054,299 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Reclassification
of warrant liabilities to equity | |
| - | | |
| - | | |
| - | | |
| - | | |
| 755,199 | | |
| - | | |
| 755,199 | |
Stock
Options issued | |
| - | | |
| - | | |
| - | | |
| - | | |
| 524,349 | | |
| - | | |
| 524,349 | |
Net
Loss for the quarter ended August 31, 2014 | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (727,011 | ) | |
| (727,011 | ) |
Balance
- August 31, 2014 | |
| 125,855,794 | | |
| 12,586 | | |
| 2,010,000 | | |
| 201 | | |
| 5,350,570 | | |
| (10,865,119 | ) | |
| (5,501,762 | ) |
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
For
the Three |
|
|
For
the Three |
|
|
|
Months
ended |
|
|
Months
ended |
|
|
|
August
31,
2014 |
|
|
August
31,
2013 |
|
Cash Flows From Operating Activities: |
|
|
|
|
|
|
Net (loss)
income and comprehensive (loss) |
|
$ |
(727,011 |
) |
|
$ |
5,170,235 |
|
Adjustments to reconcile
net (loss) income to cash used in operating activities: |
|
|
|
|
|
|
|
|
Amortization and
depreciation |
|
|
58 |
|
|
|
- |
|
Stock based compensation |
|
|
524,349 |
|
|
|
|
|
Change in fair
value of derivative liabilities and convertible notes |
|
|
(945,065 |
) |
|
|
(8,181,735 |
) |
Financing expense
on issuance of derivative liabilities, convertible notes, and derivatives |
|
|
4,167 |
|
|
|
2,007,390 |
|
Stock issuance
for consulting services and licensing rights |
|
|
- |
|
|
|
177,000 |
|
Imputed interest
expense on loan |
|
|
- |
|
|
|
7,709 |
|
Changes in operating
assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
- |
|
|
|
(5,760 |
) |
Prepaid development
and related expenses - related party |
|
|
- |
|
|
|
(5,987 |
) |
Prepaid expenses
|
|
|
(233,686 |
) |
|
|
(4,460 |
) |
Accounts payable
and accrued liabilities |
|
|
242,098 |
|
|
|
166,911 |
|
Accrued development
and related expense - related party |
|
|
(124,368 |
) |
|
|
(46,015 |
) |
Net Cash Used in Operating Activities |
|
|
(1,259,458 |
) |
|
|
(714,712 |
) |
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(1,679 |
) |
|
|
- |
|
Net Cash Used in Investing Activities |
|
|
(1,679 |
) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities: |
|
|
|
|
|
|
|
|
Proceeds from short
term loans |
|
|
369,607 |
|
|
|
336,000 |
|
Proceeds from line
of credit, net |
|
|
150,000 |
|
|
|
- |
|
Repayments of short
term loans |
|
|
(261,533 |
) |
|
|
- |
|
Proceeds from the
issuance of convertible notes and debentures |
|
|
159,223 |
|
|
|
- |
|
Repayment of convertible
notes and debentures |
|
|
(99,549 |
) |
|
|
|
|
Proceeds from the
issuance of preferred stock and warrants |
|
|
- |
|
|
|
165,000 |
|
Net Cash Provided by Financing Activities |
|
|
317,748 |
|
|
|
501,000 |
|
|
|
|
|
|
|
|
|
|
Net (decrease) in cash |
|
|
(943,389 |
) |
|
|
(213,712 |
) |
Cash, beginning of period |
|
|
988,692 |
|
|
|
217,037 |
|
Cash, end of period |
|
$ |
45,303 |
|
|
$ |
3,325 |
|
|
|
|
|
|
|
|
|
|
Supplemental
Disclosure of Cash Flow Information |
|
|
|
|
|
|
|
|
|
|
Non Cash Investing and Financing Activities
Information: |
|
|
|
|
|
|
|
|
Reclassification
of derivative liabilities to additional paid in capital |
|
$ |
755,200 |
|
|
$ |
- |
|
Common stock obligations
and issuances for consulting services |
|
$ |
- |
|
|
$ |
177,000 |
|
Conversion of short
term loans |
|
$ |
100,000 |
|
|
|
- |
|
Cash paid during
the quarter for interest |
|
$ |
19,607 |
|
|
$ |
- |
|
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
YAPPN
CORP.
Notes
to Condensed Consolidated Financial Statements
August
31, 2014
(Unaudited)
1.
Summary of Significant Accounting Policies
Basis
of Presentation and Organization
Yappn
Corp., formerly “Plesk Corp.”, (the “Company”) was incorporated under the laws of the State of Delaware
on November 3, 2010. The business plan of the Company is to provide effective unique and proprietary tools and services that create
dynamic solutions that enhance a brand’s messaging, media, e-commerce and support platforms. The Company has offices in
the US and Canada. In March 2013, the Company acquired a concept and technology license from Intertainment Media Inc., a Canadian
company, in exchange for 70,000,000 common stock of the Company. As a result of this exchange, Intertainment Media Inc. acquired
a 70 percent ownership of the Company. The accompanying condensed consolidated financial statements of the Company were prepared
from the accounts of the Company under the accrual basis of accounting.
Unaudited
Interim Condensed Consolidated Financial Statements
The
interim condensed consolidated financial statements (“interim financial statements”) of the Company as of August 31,
2014, and for the periods ended August 31, 2014 and 2013, are unaudited. However, in the opinion of management, the interim financial
statements include all adjustments, consisting of only normal recurring adjustments, necessary to present fairly the Company’s
financial position as of August 31, 2014, and the results of its operations and its cash flows for the periods ended August 31,
2014 and August 31, 2013. These results are not necessarily indicative of the results expected for the fiscal year ending May
31, 2015. The accompanying interim financial statements and notes thereto do not reflect all disclosures required under accounting
principles generally accepted in the United States. Refer to the Company’s audited consolidated financial statements as
of May 31, 2014 filed with the Securities and Exchange Commission, for additional information including significant accounting
policies.
Principles
of Consolidation
The
interim financial statements include the accounts of the Company and its wholly-owned subsidiaries, Yappn Acquisition Corp. and
Yappn Canada, Inc. All inter-company balances and transactions have been eliminated on consolidation.
Cash
and Cash Equivalents
For
purposes of reporting within the interim condensed consolidated statement of cash flows, the Company considers all cash on hand,
cash accounts not subject to withdrawal restrictions or penalties, and all highly liquid debt instruments purchased with a maturity
of three months or less to be cash and cash equivalents.
Revenue
Recognition
The
Company recognizes revenues when completion of services has occurred provided there is persuasive evidence of an agreement, acceptance
has been approved by its customers, the fee is fixed or determinable based on the completion of stated terms and conditions, and
collection of any related receivable is reasonably assured.
Cost
of Revenue
The
cost of revenue consists primarily of expenses associated with the delivery and distribution of services. These include expenses
related to the operation of data centers, salaries, benefits and customer project based costs for certain personnel in the Company’s
operations.
Marketing,
Advertising and Promotion Costs
Advertising
and marketing costs are expensed as incurred and totaled $283,434 and $122,774 for the three months ended August 31, 2014 and
August 31, 2013, respectively.
Income
(Loss) per Common Share
Basic
income (loss) per common share is computed by dividing the net income (loss) attributable to the common stockholders by the weighted
average number of shares of common stock outstanding during the period. Fully diluted loss per share is computed similar to basic
loss per share except that the denominator is increased to include the number of additional common shares that would have been
outstanding if the potential common shares had been issued and if the additional common shares were dilutive. As of August 31,
2014 the Company had outstanding 2,010,000 units of Series A Convertible Preferred Stock (note 8) with a conversion feature to
common stock at an exercise price of $0.10, five year warrants to purchase an additional 49,526,667 shares of common stock (note
8) at a per share exercise price ranging from $0.054 to $0.22, 5,436,667 stock options (note 10) that have vested with an exercise
price of $0.10, and convertible notes and debentures that are convertible into 14,381,455 shares of common stock at the option
of the holder based on the value of the debt host at the time of conversion with exercise prices ranging from $0.07 to $0.15.
All of these issuances have a dilutive effect on earnings per share when the Company has net income for the period.
Income
Taxes
Deferred
tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and
liabilities using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. A valuation
allowance is established when necessary to reduce deferred tax assets to the amounts expected to be realized.
The
Company accounts for income taxes under the provisions of ASC 740, “Accounting for Income Tax”. It prescribes a recognition
threshold and measurement attributes for the financial statement recognition and measurement of a tax position taken or expected
to be taken in a tax return. As a result, the Company has applied a more-likely-than-not recognition threshold for all tax uncertainties.
The guidance only allows the recognition of those tax benefits that have a greater than 50% likelihood of being sustained upon
examination by the various taxing authorities. The Company is subject to taxation in the United States. All of the Company’s
tax years since inception remain subject to examination by Federal and state jurisdictions.
The
Company classifies penalties and interest related to unrecognized tax benefits as income tax expense in the condensed consolidated
statements of operations and comprehensive income (loss). There have been no penalties or interest related to unrecognized tax
benefits reflected in the condensed consolidated statements of operations and comprehensive loss for the three months ended August
31, 2014 and August 31, 2013.
Fair
Value of Financial Instruments
The
Company estimates the fair value of financial instruments using the available market information and valuation methods. Considerable
judgment is required in estimating fair value. Accordingly, the estimates of fair value may not be indicative of the amounts the
Company could realize in a current market exchange.
The
Company follows FASB (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments. US GAAP establishes
a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels.
The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities
and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy are described below:
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.
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. The warrants (Notes 8
and 9) and the convertible promissory notes and debentures (Note 6) are classified as Level 2 financial liabilities.
As
of August 31, 2014 and May 31, 2014, the carrying value of accounts payable, accrued expenses, short term loans, accrued development
and related expenses and line of credit approximated fair value due to the short-term nature of these instruments.
Fair
Value of Derivative Instruments, Preferred Stock and Warrants
The
Company entered into subscription agreements whereby it sold Units consisting of one share of Series A Convertible Preferred Stock
and one warrant to purchase one share of the Company’s common stock. Both the preferred stock and the warrant initially
had price protection provisions and when such provisions are present, the instruments are treated as liabilities rather than as
equity instruments resulting from the variability caused by the favorable terms to the holders. The Series A Preferred Stock and
the five year warrants provide the holder with full anti-dilution ratchet provisions that provide the holder with a potential
increase in the amount of common stock exchanged or a reduction in the exercise price of the instruments should the Company subsequently
issue stock or securities convertible into common stock at a price lower than the stated exercise price. The Company also issued
other five year warrants as part of subscription agreements that included convertible promissory notes, debentures and line of
credit, some of which have similar price protection provisions that expire after twelve months. Upon expiration of the price protection,
the instruments will be treated as an equity instrument. The Series A Preferred Stock ratchet provisions ended after twelve months
and as such any unconverted preferred shares are no longer treated as a liability, but as an equity instrument.
In
the event the Company has exceeded its authorized number of common stock issuable on a diluted basis, the Company applies the
earliest issuance date sequencing approach to determine which derivatives recorded in additional paid in capital, require reclassification
to financial liabilities. Under the earliest issuance date sequencing approach, the financial instruments recorded in equity that
have stock issuable in commons stock (excluding stock options) earlier than the date of the breach of the authorized stock limit
continue to be classified as a component of additional paid in capital. All derivatives that are issuable into common stock (other
than stock options) issued subsequent to the breach of the authorized stock limit on a diluted basis, are recorded as financial
liabilities. Upon a rectification of the breach of the authorized stock limit, those instruments that would otherwise be recorded
as component of additional paid in capital, will be reclassified to additional paid in capital at the time of the rectification.
When
applicable, the instruments are measured at fair value using a binomial lattice valuation methodology and are included in the
condensed consolidated balance sheets as derivative liabilities. Both unrealized and realized gains and losses related to the
derivatives are recorded based on the changes in the fair values and are reflected as a financing expenses on the condensed consolidated
statements of operations and comprehensive loss.
Hybrid
Financial Instruments
The
Company elected to apply the fair value option to account for its hybrid financial instruments. The Company made an irrevocable
election to measure such hybrid financial instruments at fair value in their entirety, with changes in fair value recognized in
earnings at each balance sheet date. The election may be made on an instrument by instrument basis.
Fair
Value of Convertible Promissory Notes
The
Company has issued convertible promissory notes that are convertible into common stock, at the option of the holder, at conversion
prices based on the trading price per share over a period of time. As a result of the variability in the amount of common stock
to be issued, these instruments are reflected at fair value. These instruments are measured at the greater of the present value
of the note discounted at market rates or using a binomial lattice valuation methodology and are included in the condensed consolidated
balance sheets under the caption “convertible promissory notes and debentures”. Any unrealized and realized gains
and losses related to the convertible promissory notes are recorded based on the changes in the fair values and are reflected
as change in fair value of derivatives and convertible notes on the condensed consolidated statements of operations and comprehensive
loss.
Estimates
The
interim financial statements are prepared on the basis of accounting principles generally accepted in the United States. The preparation
of interim financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities
as of the date of the condensed consolidated financial statements.
The
Company’s significant estimates include the fair value of financial instruments including the underlying assumptions to
estimate the fair value of derivative financial instruments and convertible notes and the valuation allowance of deferred tax
assets.
Management
regularly reviews its estimates utilizing currently available information, changes in facts and circumstances, historical experience
and reasonable assumptions. After such reviews, if deemed appropriate, those estimates are adjusted accordingly.
These
significant accounting estimates bear the risk of change due to the fact that there are uncertainties attached to those estimates
and certain estimates are difficult to measure or value.
Reclassifications
Certain
amounts in the prior period presented have been reclassified to conform to the current period classification. These reclassifications
have no effect on the previously reported net loss.
Recent
Accounting Pronouncements
In
May 2014, the FASB issued Accounting Standards Update No. 2014-09: Revenue from Contracts with Customers. The standard outlines
a five-step model for revenue recognition with the core principle being that a company should recognize revenue when it transfers
control of goods or services to customers at an amount that reflects the consideration to which it expects to be entitled in exchange
for those goods or services. Companies can choose to apply the standard using either the full retrospective approach or a modified
retrospective approach. Under the modified approach, financial statements will be prepared for the year of adoption using the
new standard but prior periods presented will not be adjusted. Instead, companies will recognize a cumulative catch-up adjustment
to the opening balance of retained earnings. This new guidance is effective for annual reporting periods beginning after December
15, 2016, including interim periods within that reporting period. The Company has not yet made a determination as to the method
of application (full retrospective or modified retrospective). It is too early to assess whether the impact of the adoption of
this new guidance will have a material impact on the Company's results of operations or financial position.
“Development
Stage Entities (Topic 915): Elimination of Certain Financial Reporting Requirements” (“ASU 2014-10”) issued
in June 2014, ASU 2014-10 eliminates the distinction of a development stage entity and certain related disclosure requirements,
including the elimination of inception-to-date information on the statement of operations, cash flows and stockholder’s
equity. The amendments in ASU 2014-10 will be effective prospectively for annual reporting periods beginning after December 15,
2014, and interim periods within those annual periods, however easily adoption is permitted. The Company has adopted ASU 2014-10
for its financial statements for the year ended May 31, 2015 beginning with the quarter ended August 31, 2014.
On
August 27, 2014 the FASB issued a new financial accounting standard on going concern, Update 2014-15, “Presentation of Financial
Statements – Going Concern (subtopic 205-40): Disclosure of Uncertainties about an Entity’s Ability to Continue as
a Going Concern.” The standard provides guidance about management’s responsibility to evaluate whether there is substantial
doubt about the organization’s ability to continue as a going concern. The amendments in this update apply to all companies.
They become effective in the annual period ending after December 15, 2016, with early application permitted. The Company is currently
evaluating the impact of this accounting standard.
2.
Going Concern
The
accompanying condensed consolidated financial statements have been prepared assuming that the Company will continue as a going
concern. The Company has experienced negative cash flows from operations since inception and has incurred a deficit of $10,865,119.
As
of August 31, 2014, the Company had a working capital deficit of $2,011,869. During the three months ended August 31, 2014, net
cash used in operating activities was $1,259,458. The Company expects to have similar cash needs for the next nine months. At
the present time, the Company does not have sufficient funds to fund operations over the next twelve months.
Implementation
of our business plan will require additional debt or equity financing and there can be no assurance that additional financing
can be obtained on acceptable terms. We have limited revenues to cover our operating costs. As such, we have incurred an operating
loss since inception. This and other factors raise substantial doubt about our ability to continue as a going concern. Our continuation
as a going concern is dependent on our ability to meet our obligations, to obtain additional financing as may be required and
ultimately to attain profitability. Our financial statements do not include any adjustments that might result from the outcome
of this uncertainty.
Management
plans to meet its operating cash flow requirements from financing activities until the future operating activities become sufficient
to support the business to enable the Company to continue as a going concern. The Company continues to work on generating operating
cash flows from the commercialization of its software platform. Until those cash flows are sufficient the Company will pursue
other financing when deemed necessary.
The
Company is pursuing a number of different financing opportunities in order to execute its business plan. These include, short
term debt arrangements, convertible debt arrangements, common share equity financings, either through a private placement or through
the public markets and has engaged a number of investment brokers to assist management in achieving its financing objectives.
During the three months ended August 31, 2014, the Company raised $317,748 through various financial instruments net of repayments.
There
can be no assurance that the raising of future equity or debt will be successful or that the Company’s anticipated financing
will be available in the future, at terms satisfactory to the Company. Failure to achieve the equity and financing at satisfactory
terms and amounts could have a material adverse effect on the Company’s ability to continue as a going concern. If the Company
cannot successfully raise additional capital and implement its strategic development plan, its liquidity, financial condition
and business prospects will be materially and adversely affected, and the Company may have to cease operations.
3.
Concentration of Credit Risk
All
of the Company’s revenues are attributed to a small number of customers.
4.
Short Term Loans
On
April 1, 2014, the Company entered into a short term loan for $219,480 (Canadian $240,000) with a private investor. The Company
previously converted a portion of a previous loan from this lender, from a prior fiscal year, into a convertible debenture. The
loan had a maturity of July 10, 2014 with an interest rate of 1% per month. The Company repaid $46,025 (Canadian $50,000) of this
loan on June 13 leaving $175,330 ($190,000 Canadian) outstanding. As at August 31, 2014 the loan had a value of $174,732.
On
January 7, 2014, the Company borrowed $253,200 (Canadian $280,000) from a private investor. The loan had a term of three months
and had an interest rate of 12% per annum payable at the maturity date. A preparation fee of 10% or $25,300 (Canadian $28,000)
was paid at inception. The loan was extended past its due date of April 7, 2014 and is accruing interest without penalty until
payment. On June 12, 2014, the Company repaid $142,056 (Canadian $152,000) against the loan and on June 27, 2014 $90,777 (Canadian
$100,000) was retired and contributed to a subscription agreement for Units that included an unsecured 6% convertible debenture,
$1,000 par value, convertible into shares of the Company’s common stock and 1,666,667 issuable shares of common stock (Series
C warrants) at a purchase price of $0.22 per share (Note 6). As at August 31, 2014 an amount of $25,788 ($28,000 Canadian) remains
outstanding.
On
January 9, 2014, the Company borrowed $271,200 (Canadian $300,000) from a private investor. The loan had an initial term of six
weeks and had an interest rate of 12% per annum payable at the maturity date. A preparation fee of 5% or $13,500 (Canadian $15,000)
was paid at inception. The loan was extended past its due date of February 24, 2014. The loan was fully repaid on May 8, 2014
including interest of $7,426.
On
July 17, 2014 the Company borrowed $100,915 (Canadian $110,000) from a private investor in the form of a short term loan due on
December 31, 2014. This loan carries a 1% arrangement fee and an interest rate of 1% per month. As of August 31, 2014 the value
of the loan was $101,310.
On
July 23, 2014, the Company borrowed $50,234 (Canadian $53,750) from a private investor in the form of a bridge loan with combined
loan and interest fees of $5,841 (Canadian $6,250). This loan and the fees were repaid in full on August 5, 2014.
On
August 4, 2014, the Company borrowed $93,458 (Canadian $100,000) in the form of a bridge loan from a private investor, with combined
origination fees and interest of $3,210 (Canadian $3,500), due on August 14, 2014. The Company repaid $22,768 (Canadian $25,000)
of this loan on August 25, 2014. As of August 31, 2014 the value of the remaining balance of the loan was $69,075 (Canadian $75,000).
During
August 2014, the Company received a total of $125,000 from intended subscribers for convertible debentures, which closed subsequent
to August 31, 2014. The Company treated these as short term loans where interest is accrued at 6% (same rate as the convertible
debenture) for each lender from the date of the loan to the date of the subscription for the convertible debenture.
Principal
amounts | |
Nine
Month Term Loan | | |
Three
Month Term Loan | | |
Other
Loans | | |
Total | |
Borrowing
on July 10, 2013 | |
$ | 336,000 | | |
$ | - | | |
$ | - | | |
$ | 336,000 | |
Borrowing
on January 7, 2014 | |
| - | | |
| 253,200 | | |
| - | | |
| 253,200 | |
Borrowing
on January 9, 2014 | |
| - | | |
| - | | |
| 271,200 | | |
| 271,200 | |
Total | |
| 336,000 | | |
| 253,200 | | |
| 271,200 | | |
| 860,400 | |
Fair
value adjustments and accrued interest | |
| (15,841 | ) | |
| 3,952 | | |
| - | | |
| (11,889 | ) |
Repayments | |
| - | | |
| - | | |
| (271,200 | ) | |
| (271,200 | ) |
Conversions | |
| (100,000 | ) | |
| - | | |
| - | | |
| (100,000 | ) |
Fair
value at May 31, 2014 | |
| 220,159 | | |
| 257,152 | | |
| - | | |
| 477,311 | |
Borrowing
on July 17, 2014 | |
| - | | |
| - | | |
| 100,915 | | |
| 100,915 | |
Borrowing
on July 23, 2014 | |
| - | | |
| - | | |
| 50,234 | | |
| 50,234 | |
Borrowing
on August 4, 2014 | |
| - | | |
| - | | |
| 93,458 | | |
| 93,458 | |
Borrowings
in August 2014 (multiple dates) | |
| - | | |
| - | | |
| 125,000 | | |
| 125,000 | |
Total | |
| - | | |
| - | | |
| 369,697 | | |
| 369,697 | |
Fair
value adjustments | |
| 598 | | |
| 1,919 | | |
| (1,310 | ) | |
| 1,207 | |
Repayments | |
| (46,025 | ) | |
| (142,506 | ) | |
| (73,002 | ) | |
| (261,533 | ) |
Conversions | |
| - | | |
| (90,777 | ) | |
| - | | |
| (90,777 | ) |
Fair
value at August 31, 2014 | |
$ | 174,732 | | |
$ | 25,788 | | |
$ | 295,385 | | |
$ | 495,905 | |
5.
Line of Credit - Loan Agreement and Promissory Note
On
March 26, 2014, the Company received an advance in the amount of $150,000 on a loan agreement and promissory note, finalized on
April 7, 2014, whereby the Company can borrow up to $3,000,000 from a third party lender. The loan agreement is for an initial
two year term subject to the lender’s right to demand repayment of the outstanding balance. It carried a one-time arrangement
fee of $60,000 recognized as a financing expense at origination, carries an interest rate of 12% per annum and a 1% draw down
fee on each draw. Pursuant to the loan agreement, the Company issued the lender warrants to purchase up to 8,000,000 shares of
the Company’s common stock at an exercise price of $0.10. Upon the Company’s first draw down of $200,000 from the
line of credit, 2,000,000 five year warrants vest. For each subsequent $100,000 the Company draws, 1,000,000 five year warrants
will vest until the maximum of 8,000,000 warrants are vested. The common shares that are issuable on the exercise of warrants
will be granted registration rights, allowing the shares to be sold, once registration occurs. In addition, the Company entered
into a general security agreement with the lender to which it granted the lender a first position security interest in all of
its assets and in the event of default under the security agreement or the promissory note, the lender may foreclose on the assets
of the Company.
During
the year ended May 31, 2014, the Company borrowed $800,000 from the lender without any repayments and the 8,000,000 warrants issued
to the lender on April 7, 2014 became fully vested. The warrants were valued at $1,495,200 and were reflected as a financing expense
and reported on the Company’s condensed consolidated statements of operations and comprehensive loss below operating income
as an “other expense” for the year ended May 31, 2014.
From
June 1, 2014 to August 31, 2014, the Company drew $300,000 against the line of credit and repaid $150,000 resulting in a net additional
amount of $150,000 and an outstanding obligation of $950,000 at August 31, 2014.
6.
Convertible Promissory Notes and Debentures
The
Company has issued various convertible notes and debentures with various terms. As a result of the variability in the amount of
common stock to be issued in accordance with conversion price protection clauses, the Company has recorded these instruments as
liabilities at fair value. The Company has determined the convertible notes and debentures to be Level 2 fair value measurement
and has used the binominal lattice pricing model to calculate the fair value as of August 31, 2014, May 31, 2014 and the commitment
date.
The
following is a summary of the convertible promissory notes and debentures as of August 31, 2014
Principal
amounts: | |
Asher
Enterprises Notes | | |
JMJ
Financial Notes | | |
Convertible
Debentures | | |
Other
Notes | | |
Total | |
Borrowing
on October 9, 2013 | |
$ | 78,500 | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 78,500 | |
Borrowing
on November 15, 2013 | |
| - | | |
| 65,000 | | |
| - | | |
| - | | |
| 65,000 | |
Borrowing
on December 12, 2013 | |
| 42,500 | | |
| - | | |
| - | | |
| - | | |
| 42,500 | |
Borrowing
on February 21, 2014 | |
| - | | |
| 40,000 | | |
| - | | |
| - | | |
| 40,000 | |
Borrowing
on December 17, 2013 | |
| - | | |
| - | | |
| - | | |
| 50,000 | | |
| 50,000 | |
Borrowing
on January 29, 2014 | |
| - | | |
| - | | |
| 395,000 | | |
| - | | |
| 395,000 | |
Borrowing
on February 27, 2014 | |
| - | | |
| - | | |
| 305,000 | | |
| - | | |
| 305,000 | |
Borrowing
on April 1, 2014 | |
| - | | |
| - | | |
| 469,000 | | |
| - | | |
| 469,000 | |
Borrowing
on April 16, 2014 | |
| - | | |
| 40,000 | | |
| - | | |
| - | | |
| 40,000 | |
Borrowing
on April 23, 2014 | |
| - | | |
| - | | |
| 50,000 | | |
| - | | |
| 50,000 | |
Borrowing
on May 30, 2014 | |
| - | | |
| - | | |
| 1,000,000 | | |
| - | | |
| 1,000,000 | |
Conversions | |
| - | | |
| (65,000 | ) | |
| - | | |
| - | | |
| (65,000 | ) |
Repayments | |
| (78,500 | ) | |
| - | | |
| - | | |
| - | | |
| (78,500 | ) |
Total
Borrowings at May 31, 2014 | |
| 42,500 | | |
| 80,000 | | |
| 2,219,000 | | |
| 50,000 | | |
| 2,391,500 | |
Borrowing
on June 27, 2014 | |
| - | | |
| - | | |
| 250,000 | | |
| - | | |
| 250,000 | |
Repayments | |
| (42,500 | ) | |
| | | |
| | | |
| (50,000 | ) | |
| (92,500 | ) |
Total
Borrowings at August 31, 2014 | |
$ | - | | |
$ | 80,000 | | |
$ | 2,469,000 | | |
$ | - | | |
$ | 2,549,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Convertible
notes and debt at fair value at commitment date | |
$ | 141,805 | | |
$ | 295,111 | | |
$ | 2,086,720 | | |
$ | 49,421 | | |
$ | 2,573,057 | |
Change
in fair value | |
| (36,226 | ) | |
| (100,968 | ) | |
| 177,420 | | |
| 10,449 | | |
| 50,675 | |
Repayments | |
| (64,603 | ) | |
| - | | |
| - | | |
| - | | |
| (64,603 | ) |
Conversions
to common stock | |
| - | | |
| (51,954 | ) | |
| - | | |
| - | | |
| (51,954 | ) |
Convertible
notes and debt at fair value at May 31, 2014 | |
$ | 40,976 | | |
$ | 142,189 | | |
$ | 2,264,140 | | |
$ | 59,870 | | |
$ | 2,507,175 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Convertible
notes and debt at fair value at the commitment date | |
| - | | |
| - | | |
| 254,167 | | |
| - | | |
| 254,167 | |
Change
in fair value (from May 31 or June 27 commitment values) | |
$ | 18,075 | | |
$ | (11,610 | ) | |
$ | (440,486 | ) | |
$ | 16,130 | | |
$ | (417,891 | ) |
Repayments
(cash) | |
| (59,051 | ) | |
| - | | |
| - | | |
| (76,000 | ) | |
| (135,051 | ) |
Convertible
notes and debt at fair value at August 31, 2014 | |
$ | - | | |
$ | 130,579 | | |
$ | 2,077,821 | | |
$ | - | | |
$ | 2,208,400 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at May
31, 2014 | |
| | | |
| | | |
| | | |
| | | |
| | |
Current | |
$ | 40,976 | | |
$ | - | | |
$ | - | | |
$ | 59,870 | | |
$ | 100,846 | |
Long
term | |
| - | | |
| 142,189 | | |
| 2,264,140 | | |
| - | | |
| 2,406,329 | |
| |
$ | 40,976 | | |
$ | 142,189 | | |
$ | 2,264,140 | | |
$ | 59,870 | | |
$ | 2,507,175 | |
Balance at August
31, 2014 | |
| | | |
| | | |
| | | |
| | | |
| | |
Current | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | |
Long
term | |
| - | | |
| 130,579 | | |
| 2,077,821 | | |
| - | | |
| 2,208,400 | |
| |
$ | - | | |
$ | 130,579 | | |
$ | 2,077,821 | | |
$ | - | | |
$ | 2,208,400 | |
Asher
Enterprises, Inc.
On
October 9, 2013 the Company sold an 8% Convertible Note to Asher Enterprises, Inc. in the principal amount of $78,500 pursuant
to a Securities Purchase Agreement, which was executed on October 9, 2013. The Convertible Note may be converted into common stock
of the Company at any time beginning on the 180th day of the date from issuance. The conversion price is 61% of the average of
the lowest three closing bid prices of the Company’s common stock for the ten trading days immediately prior to the conversion
date. The Convertible Note has a stated maturity date of July 2, 2014 and had an interest rate of 8% per annum until it becomes
due. On March 28, 2014, the Company paid approximately $109,000 to settle in full the outstanding balance of $78,500, a prepayment
fee and related interest on the Convertible Note.
On
December 12, 2013 the Company sold an 8% Convertible Note to Asher Enterprises, Inc. in the principal amount of $42,500 pursuant
to a Securities Purchase Agreement which was executed on December 4, 2013. The Convertible Note may be converted into common stock
of the Company at any time beginning on the 180th day of the date from issuance. The conversion price is 61% of the average of
the lowest three closing bid prices of the Company’s common stock for the ten trading days immediately prior to the conversion
date. The Convertible Note matures on September 6, 2014 and has an interest rate of 8% per annum until it becomes due. Any amount
of principal or interest which is not paid when due, shall bear interest at the rate of 22% per annum from the due date thereof.
On June 10, 2014, the Company paid $59,051 to settle in full the outstanding balance of $42,500, prepayment fee and related interest
on the Convertible Note.
As
of August 31, 2014 all convertible notes to Asher had been settled and paid in full.
JMJ
Financial
On
November 15, 2013, the Company executed and issued a Convertible Promissory Note agreement with JMJ Financial in the principal
amount of $500,000, with a $50,000 original issue discount that shall be ratably applied towards payments made by the investor
and forms part of the amount qualifying for conversion. On November 15, 2013, the Company borrowed $65,000 against the Note. The
agreement was amended on February 21, 2014 and applies retroactively to the date of issuance. The Convertible Promissory Note
is due two years from the effective date of each payment. It is interest free if repaid within 90 days and if not paid within
90 days, it bears a one-time interest charge of 12%, which is in addition to the original issue discount. The Company agreed to
pay a closing and due diligence fee of 8% of each payment made by the investor which shall be applied to the principal amount
of the Convertible Promissory Note. After 90 days from the effective date and until the maturity date the Company may not make
further payments on the note without written approval. After 180 days from issuance, the principal and any accrued interest are
convertible into the Company’s common stock at the lower of $0.10 per share or 60% of the lowest trade price in the 25 days
prior to conversion. The note has piggyback registration rights with respect to the shares into which the note is convertible.
On February 21, 2014 the Company borrowed an additional $40,000 against the Note and on April 16, 2014 the Company borrowed an
additional $40,000 against the Note. During May of 2014, JMJ Financial elected to convert the $65,000 principal, original issue
discount, due diligence fees and interest accrued in exchange for 1,605,794 common shares (Note 7).
As
of August 31, 2014, the principal borrowing remaining under this agreement was $80,000, with a fair value of $130,579.
Accounting
allocation of initial proceeds: | |
November 15,
2013 | | |
February 21,
2014 | | |
April
16, 2014 | |
Gross proceeds | |
$ | 65,000 | | |
$ | 40,000 | | |
$ | 40,000 | |
Fair value of
promissory notes | |
| (142,812 | ) | |
| (54,286 | ) | |
| (98,014 | ) |
Financing
expense on the issuance of promissory notes | |
$ | 77,812 | | |
$ | 14,286 | | |
$ | 58,014 | |
| |
| | | |
| | | |
| | |
Key inputs to determine
the fair value at the commitment date: | |
| | | |
| | | |
| | |
Stock price | |
$ | 0.07 | | |
$ | 0.05 | | |
$ | 0.14 | |
Current exercise price | |
$ | 0.05 | | |
$ | 0.03 | | |
$ | 0.05 | |
Time to
expiration – days | |
| 730 | | |
| 632 | | |
| 578 | |
Risk free
interest rate | |
| .11 | % | |
| .08 | % | |
| .37 | % |
Estimated
volatility | |
| 150 | % | |
| 150 | % | |
| 150 | % |
Dividend | |
| - | | |
| - | | |
| - | |
| |
| | | |
| | | |
| | |
Key inputs to determine
the fair value at May 31, 2014: | |
| | | |
| | | |
| | |
Stock price | |
$ | N/A | | |
$ | 0.16 | | |
$ | 0.16 | |
Current exercise price | |
$ | N/A | | |
$ | 0.08 | | |
$ | 0.08 | |
Time to
expiration – days | |
| N/A | | |
| 533 | | |
| 533 | |
Risk free
interest rate | |
| N/A | % | |
| .37 | % | |
| .37 | % |
Estimated
volatility | |
| N/A | % | |
| 150 | % | |
| 150 | % |
Dividend | |
| N/A | | |
| - | | |
| - | |
| |
| | | |
| | | |
| | |
Key inputs to determine
the fair value at August 31, 2014: | |
| | | |
| | | |
| | |
Stock price | |
$ | N/A | | |
$ | 0.12 | | |
$ | 0.12 | |
Current exercise price | |
$ | N/A | | |
$ | 0.07 | | |
$ | 0.07 | |
Time to
expiration – days | |
| N/A | | |
| 441 | | |
| 441 | |
Risk free
interest rate | |
| N/A | % | |
| .09 | % | |
| .09 | % |
Estimated
volatility | |
| N/A | % | |
| 150 | % | |
| 150 | % |
Dividend | |
| N/A | | |
| - | | |
| - | |
Convertible
Debentures with Series A and B Warrants
On
January 29, 2014, February 27, 2014, and April 1, 2014 the Company issued 395, 305 and 469 Units for $395,000, $305,000, and $469,000
respectively, to accredited investors under subscription agreements. The Units, as defined in the subscription agreements, consist
of (i) one unsecured 6% convertible promissory note, $1,000 par value, convertible into shares of the Company’s common stock;
(ii) a warrant entitling the holder thereof to purchase 10,000 shares of common stock (individually Series A Warrant) at an exercise
price of $0.15; and, (iii) a warrant entitling the holder thereof to purchase 10,000 shares of common stock (individually Series
B Warrant) at an exercise price of $0.20. The purchase price for each unit is $1,000 and resulted in a funding total of $1,069,000
in cash and the retirement of $100,000 debt obligation to a private individual (Note 4).
The
Notes mature 24 months from the issuance date and have an interest rate of 6% per annum payable in arrears on the earlier of a
default date or the maturity date. The Notes may be converted at any time after the original issuance date at the election of
their holders to convert all or part of the outstanding and unpaid principal amount and accrued interest at a conversion price
of $0.10. Under the subscription agreement, the Company has granted price protections provisions that provide the holder of Series
A warrants with a potential increase in the amount of common stock exchanged or a reduction in the exercise price of the instruments
should the Company subsequently issue stock or securities convertible into common stock at a price lower than the stated exercise
price of $0.15 for a period of twelve months from issuance. The Company determined the warrants issued to the Line of Credit lenders
(Note 5) qualified as a breach of this covenant, therefore all Series A warrants were re-priced to a $0.10 exercise price with
the adjustment reflected as a change in the fair value. Any amount of principal or interest which is not paid when due, shall
bear interest at the rate of 16% per annum from the date it is due.
As
some of the instruments are considered derivatives and the assigned fair values were greater than the net cash proceeds from the
transaction, the excess was treated as a financing expense on issuance of derivative instruments for accounting purposes and reported
on the Company’s condensed consolidated statements of operations and comprehensive loss below the operating income as an
“other expense”.
Accounting
allocation of initial proceeds: | |
January 29,
2014 | | |
February 27,
2014 | | |
April
1, 2014 | |
Gross proceeds | |
$ | 395,000 | | |
$ | 305,000 | | |
$ | 469,000 | |
Fair value of the convertible
promissory notes | |
| (320,787 | ) | |
| (247,696 | ) | |
| (665,511 | ) |
Derivative
warrant liability fair value – Series A (Note 9) | |
| (161,950 | ) | |
| (125,050 | ) | |
| (776,664 | ) |
Financing
expense on the issuance of instruments | |
$ | 87,737 | | |
$ | 67,746 | | |
$ | 973,175 | |
| |
| | | |
| | | |
| | |
Key inputs to determine
the fair value at the commitment date: | |
| | | |
| | | |
| | |
Stock price | |
$ | 0.05 | | |
$ | 0.05 | | |
$ | 0.18 | |
Current exercise price –
promissory notes | |
$ | 0.10 | | |
$ | 0.10 | | |
$ | 0.10 | |
Current
exercise price – Series A warrants | |
$ | 0.15 | | |
$ | 0.15 | | |
$ | 0.15 | |
Time to
expiration – days (promissory notes) | |
| 732 | | |
| 731 | | |
| 731 | |
Time to
expiration – days (warrants) | |
| 1,826 | | |
| 1,826 | | |
| 1,826 | |
Risk free
interest rate (promissory notes) | |
| .32 | % | |
| .32 | % | |
| .32 | % |
Risk free
interest rate (warrants) | |
| 1.52 | % | |
| 1.51 | % | |
| 1.74 | % |
Estimated
volatility | |
| 150 | % | |
| 150 | % | |
| 150 | % |
Dividend | |
| - | | |
| - | | |
| - | |
Market
interest rate for the company | |
| 18 | % | |
| 18 | % | |
| 18 | % |
| |
| | | |
| | | |
| | |
Key
inputs to determine the fair value of the promissory notes at May 31, 2014: | |
| | | |
| | | |
| | |
Stock price | |
$ | 0.16 | | |
$ | 0.16 | | |
$ | 0.16 | |
Current exercise price | |
$ | 0.10 | | |
$ | 0.10 | | |
$ | 0.10 | |
Time to
expiration – days | |
| 610 | | |
| 638 | | |
| 671 | |
Risk free
interest rate | |
| .37 | % | |
| .37 | % | |
| .37 | % |
Estimated
volatility | |
| 150 | % | |
| 150 | % | |
| 150 | % |
Dividend | |
| - | | |
| - | | |
| - | |
| |
| | | |
| | | |
| | |
Key
inputs to determine the fair value of the promissory notes at August 31, 2014: | |
| | | |
| | | |
| | |
Stock price | |
$ | 0.12 | | |
$ | 0.12 | | |
$ | 0.12 | |
Current exercise price | |
$ | 0.10 | | |
$ | 0.10 | | |
$ | 0.10 | |
Time to
expiration – days | |
| 518 | | |
| 546 | | |
| 579 | |
Risk free
interest rate | |
| .48 | % | |
| .48 | % | |
| .48 | % |
Estimated
volatility | |
| 150 | % | |
| 150 | % | |
| 150 | % |
Dividend | |
| - | | |
| - | | |
| - | |
Convertible
Debentures with Series C Warrants
On
April 23, 2014 the Company authorized and issued 50 Units for $50,000 to a private investor. The Units, as defined in the subscription
agreement, consist of (i) one unsecured 6% convertible debentures, $1,000 par value convertible into shares of the Company’s
common stock at a conversion price of $0.15 with a price protection clause on any conversion feature issued after the issuance
date that mature on April 23, 2016; and (ii) a warrant entitling the holder thereof to purchase 333,333 shares of common stock
(Series C Warrant) at a purchase price of $0.22 per share that expires on April 23, 2019.
On
May 30, 2014 the Company authorized and issued 1,000 Units for $1,000,000 to Array Capital Corporation. The Units, as defined
in the subscription agreement, consist of (i) one unsecured 6% convertible debentures, $1,000 par value convertible into shares
of the Company’s common stock at a conversion price of $0.15 with a price protection clause on any conversion feature issued
after the issuance date that matures on May 30, 2016; and (ii) a warrant entitling the holder thereof to purchase 6,666,667 shares
of common stock (Series C Warrant) at a purchase price of $0.22 per share that expires on May 30, 2019.
On
June 27, 2014 the Company authorized and issued two separate issues of 125 Units. This total authorized and issuance of 250 Units,
at a value of $250,000, was to two independent accredited investors in exchange for $150,000 in cash and release of $90,777 (Canadian
$100,000) in the loan originated on January 7, 2014 as described in Note 4. The Units, as defined in the subscription agreement,
consist of (i) one unsecured 6% convertible debentures, $1,000 par value convertible into shares of the Company’s common
stock at a conversion price of $0.15 per share with a price protection clause on any conversion feature issued after the issuance
date that matures on June 27, 2016; and (ii) a warrant entitling the holder thereof to purchase 1,666,667 shares of common stock
(Series C Warrant) at a purchase price of $0.22 per share that expires on June 27, 2019.
The
debentures mature 24 months from the issuance date and have an interest rate of 6% per annum payable in arrears on the earlier
of a default date or the maturity date. The notes may be converted at any time after the original issuance date at the election
of their holders to convert all or part of the outstanding and unpaid principal amount and accrued interest at a conversion price
of $0.15. The warrants may be exercised in whole or in part.
Accounting
allocation of initial proceeds: | |
April
23, 2014 | | |
May
30, 2014 | | |
June
27, 2014 | |
Gross proceeds | |
$ | 50,000 | | |
$ | 1,000,000 | | |
$ | 250,000 | |
Fair value of the convertible
debentures | |
| (40,605 | ) | |
| (812,121 | ) | |
| (254,167 | ) |
Fair value of
warrants | |
| (9,395 | ) | |
| (187,879 | ) | |
| - | |
Financing
expense on the issuance of derivative instruments | |
$ | - | | |
$ | - | | |
$ | 4,167 | |
| |
| | | |
| | | |
| | |
Key inputs to determine
the fair value at the commitment date: | |
| | | |
| | | |
| | |
Stock price | |
$ | 0.15 | | |
$ | 0.16 | | |
$ | 0.20 | |
Current exercise price | |
$ | 0.15 | | |
$ | 0.15 | | |
$ | 0.15 | |
Time to
expiration – days | |
| 731 | | |
| 731 | | |
| 731 | |
Risk free
interest rate | |
| .37 | % | |
| .37 | % | |
| .45 | % |
Estimated
volatility | |
| 150 | % | |
| 150 | % | |
| 150 | % |
Dividend | |
| - | | |
| - | | |
| - | |
Market
interest rate for the company | |
| 18 | % | |
| 18 | % | |
| 18 | % |
| |
| | | |
| | | |
| | |
Key
inputs to determine the fair value of the convertible debentures at May 31, 2014: | |
| | | |
| | | |
| | |
Stock price | |
$ | 0.16 | | |
$ | 0.16 | | |
$ | N/A | |
Current exercise price | |
$ | 0.15 | | |
$ | 0.15 | | |
$ | N/A | |
Time to
expiration – days | |
| 693 | | |
| 730 | | |
| N/A | |
Risk free
interest rate | |
| .37 | % | |
| .37 | % | |
| N/A | % |
Estimated
volatility | |
| 150 | % | |
| 150 | % | |
| N/A | % |
Dividend | |
| - | | |
| - | | |
| - | |
Market
interest rate for the company | |
| 18 | % | |
| 18 | % | |
| N/A | % |
| |
| | | |
| | | |
| | |
Key
inputs to determine the fair value of the convertible debentures at August 31, 2014: | |
| | | |
| | | |
| | |
Stock price | |
$ | 0.12 | | |
$ | 0.12 | | |
$ | 0.12 | |
Current exercise price | |
$ | 0.15 | | |
$ | 0.15 | | |
$ | 0.15 | |
Time to
expiration – days | |
| 601 | | |
| 638 | | |
| 666 | |
Risk free
interest rate | |
| .48 | % | |
| .48 | % | |
| .48 | % |
Estimated
volatility | |
| 150 | % | |
| 150 | % | |
| 150 | % |
Dividend | |
| - | | |
| - | | |
| - | |
Market
interest rate for the company | |
| 18 | % | |
| 18 | % | |
| 18 | % |
Other
On
December 17, 2013, the Company sold two 8% convertible promissory notes in the amount of $25,000 each to independent accredited
investors for a total of $50,000. After deductions for banking fees of $2,500 and legal expenses of $1,500 for each note, the
Company received $21,000 for each note for a total of $42,000. The notes mature on September 13, 2014. Each note may be converted
into common stock of the Company at any time beginning on the 180th day of the date of the note at a conversion price of 55% of
the average prices of the lowest two closing prices on the 10 days prior to conversion pursuant to the requirements of the note.
Any amount of principal or interest which is not paid when due, shall bear interest at the rate of 24% per annum.
On
June 13, 2014, the Company separately paid $76,000, including prepayment fees and related interest, to settle in full the outstanding
balance of the two $25,000 8% convertible promissory notes.
7.
Common Stock
On
June 24, 2013, the Company issued and transferred 300,000 shares of common stock, valued at $42,000 in exchange for business consulting
services. The Company issued an additional 300,000 shares of common stock, valued at $33,000; in exchange for business consulting
services over the period ended May 31, 2014.
On
May 9, 2014, the Company issued 700,000 shares of common stock, with a value of $101,711 to a provider of consulting services
for past consulting obligations and in consideration of arrangements entered into for Intertainment Media, Inc. for prior and
future obligations; 300,000 share of common stock, valued at $24,000, in part compensation to a provider of strategic consulting
services; and 300,000 shares of common stock to consulting firms, valued at $15,000, as compensation for services.
On
May 9, 2014 the Company issued 1,666,667 shares of common stock, valued at $133,333, to Ortsbo for amending the Services Agreement
dated March 21, 2013 for an exclusive license to use the Ortsbo property and to issue the Company the right to purchase a copy
of the source code for $2,000,000. On April 28, 2014 the Company exercised its right to purchase a copy of the source code for
the Ortsbo property in exchange for 13,333,333 shares of common stock. Although the common shares had a fair value of $2,000,000
at the date of the exchange, the transaction was ascribed a value of $Nil as described in Note 12. To complete the transactions
15,000,000 shares of common stock were issued on May 9, 2014.
On
May 16, 2014 and May 19, 2014, the Company issued 400,000 and 1,205,794 shares to JMJ Financial as a result of the settlement
and conversion of the convertible note with a principal amount of $65,000 dated November 15, 2013 (Note 6).
From
April 9, 2014 through May 23, 2014, various holders of convertible preferred stock exercised their right to convert to common
stock. A total of 7,350,000 shares of preferred were converted into common stock (Note 8).
8.
Preferred Stock and Warrants
Series
A Preferred Stock
The
Company has an authorized limit of 50,000,000 shares of preferred stock, par value $0.0001.
Subscription
Agreement with Series A Preferred Shares and warrants
On
March 28, 2013, May 31, 2013 and June 7, 2013 the Company sold an aggregate of 9,360,000 Units at a per unit price of $0.10 on
a private placement basis to certain investors for an aggregate $936,000 in proceeds. Each Unit consisted of (i) one share of
the Series A Convertible Preferred Stock, par value $0.0001 per share, convertible into one share of common stock; and (ii) a
five year warrant to purchase an additional share of the Company’s common stock at a per share exercise price of $0.10.
Due to the issuance of common stock to JMJ Financial (Note 6) the May 31, 2013 and June 7, 2013 warrants were re-priced to $0.054.
The March 28, 2013 warrants were not re-priced because the one year price protection provision expired before the issuance of
the common shares to JMJ Financial.
Accounting
allocation of initial proceeds: (Only Fiscal 2014 ) | |
June
7, 2013 | |
Gross proceeds | |
$ | 165,000 | |
Derivative preferred
stock liability fair value | |
| (1,025,475 | ) |
Derivative
warrant liability fair value | |
| (1,146,915 | ) |
Financing
expense on the issuance of derivative instruments | |
$ | 2,007,390 | |
| |
| | |
The
key inputs used in the determination of fair value of the Series A Preferred Stock and warrants at the commitment date: | |
| | |
Stock price | |
$ | 0.72 | |
Current exercise price | |
$ | 0.10 | |
Time
to expiration – days (preferred stock) | |
| 365 | |
Time
to expiration – days (warrants) | |
| 1,826 | |
Risk
free interest rate | |
| 1.48 | % |
Estimated
volatility (preferred stock) | |
| 100 | % |
Estimated
volatility (warrants) | |
| 150 | % |
Dividend | |
| - | |
The
following table reflects the preferred stock activity for the year ended May 31, 2014 and the three month period ended August
31, 2014:
| |
Preferred
Stock | |
Outstanding as of June 1,
2013 | |
| 7,710,000 | |
Issued on June 7, 2013 | |
| 1,650,000 | |
Conversion
of preferred stock into common stock | |
| (7,350,000 | ) |
Total
– as of May 31, 2014 | |
| 2,010,000 | |
Conversion
of preferred stock into common stock | |
| - | |
Total
– as of August 31, 2014 | |
| 2,010,000 | |
As
of May 31, 2014, 7,350,000 shares of Series A Preferred Stock were exchanged for 7,350,000 shares of common stock, at a conversion
value of $735,000. As a result of the price protection being removed after one year, the remaining 2,010,000 preferred shares
were reclassified on the condensed consolidated balance sheet from a derivative preferred share liability to stockholders’
equity at a value of $201,000 (Note 9).
As
a result of the twelve month price protection provisions in the subscription agreement, the Company recognized its preferred stock
in its condensed consolidated balance sheet as a derivative liability prior to the expiration of the price protection provisions.
The calculation methodologies for the fair values of the derivative preferred stock liability for the year ended May 31, 2014
are described in Note 9 – Derivative Preferred Stock and Warrant Liabilities.
Warrants
Subscription
Agreement with Series A Preferred Shares
On
March 28, 2013, May 31, 2013 and June 7, 2013, the Company issued a total of 9,360,000 five year warrants as part of a Unit under
subscription agreements that included Series A preferred shares with full ratchet anti-dilution provisions. The price protection
provision were effective for twelve months from date of issuance.
On
March 29, 2014, the price protection provisions expired on 4,010,000 shares issuable under warrants and the fair value of $917,087
was reclassified from a derivative liability to equity. As of May 31, 2014, the remaining shares issuable under warrants of 3,700,000
and 1,650,000 with issuance dates of May 31, 2013 and June 7, 2013, respectively were still reflected as a derivative liability
and were re-priced to $0.054. However, subsequent to May 31, 2014 with the price provisions expired, they were reclassified from
derivative liability to equity.
On
November 15, 2013, the Company issued 120,000 warrants under the same full ratchet anti-dilution provisions as the other warrants,
to a broker as compensation for a portion of the private placement made on May 31, 2013 for these Units. These warrants were estimated
using the same valuation techniques and have a value of $12,888 as at May 31, 2014.
Series
A, B and C Warrants
On
January 29, 2014, February 27, 2014, and April 1, 2014 the Company issued 395 Series A and Series B warrants, 305 Series A and
Series B warrants, and 469 Series A and Series B warrants, respectively, with unsecured 6% convertible promissory notes (Note
6), as part of the defined Unit under the subscription agreements on those respective dates. Each Series A warrant entitles the
holder thereof to purchase 10,000 shares of common stock for a purchase price of $0.10 per share after the re-pricing of the instruments
took place. Each Series B warrant entitles the holder thereof to purchase 10,000 shares of common stock for a purchase price of
$0.20 per share.
The
Series A and Series B warrants permit cashless exercise beginning with the effective date unless and until a registration statement
covering the resale of the shares underlying the warrants is effective with the Securities and Exchange Commission. The Series
A warrants, for a period of twelve months from the original date of issuance, provide full ratchet price protection provisions
and as such are treated as a derivative liability at the commitment date and until such provisions expire. The Series B warrants
do not provide any price protection provisions and therefore are treated as equity instruments at the commitment date and thereafter.
Both the Series A and Series B warrants have a five year life.
On
April 23, 2014 and May 30, 2014, the Company authorized and issued Series C warrants to acquire 333,333 and 6,666,667 shares of
common stock, respectively, to accredited investors with unsecured 6% convertible debentures, $1,000 par value, convertible into
shares of the Company’s common stock at a conversion price of $0.15 per share with a price protection clause on any conversion
feature issued after the issuance date that matures on April 23, 2016 and May 30, 2016 respectively. The Series C warrants entitle
the holder thereof to purchase shares of common stock at a purchase price of $0.22 per share and have a five year life. The Series
C warrants do not provide any price protection provisions and therefore are treated as equity instruments at the commitment date
and thereafter.
On
June 27, 2014 the Company authorized and issued two separate issues of 125 Units. This total authorized and issuance of 250 Units,
at a value of $250,000, was to two independent accredited investors in exchange for $150,000 in cash and release of $100,000 in
the loan originated on January 7, 2014 as described in Note 6. The Units, as defined in the subscription agreement, consist of
(i) one unsecured 6% convertible debentures, $1,000 par value convertible into shares of the Company’s at a common stock
conversion price of $0.15 per share with a price protection clause on any conversion feature issued after the issuance date that
matures on June 27, 2016; and (ii) a warrant entitling the holder thereof to purchase 1,666,667 shares of common stock (Series
C Warrant) at a purchase price of $0.22 per share that expires on June 27, 2019. The Series C warrants do not provide any price
protection provisions and therefore are treated as equity instruments at the commitment date and thereafter.
Line
of Credit Arrangement
Pursuant
to the loan agreement and promissory note entered on April 7, 2014 (Note 5), the Company issued the lender warrants to purchase
up to 8,000,000 shares of the Company’s common stock at an exercise price of $0.10.
The
following is a summary of warrants issued, exercised and expired through August 31, 2014:
| |
Shares
Issuable
Under
Warrants | | |
Exercise
Price | | |
Expiration |
Outstanding as of May 31, 2012 | |
| - | | |
| - | | |
- |
Issued on March 28, 2013 | |
| 4,010,000 | | |
$ | 0.10 | | |
March
28, 2018 |
Issued on May 31, 2013 | |
| 3,700,000 | | |
$ | 0.054 | | |
May 31, 2018 |
Exercised
and expired | |
| - | | |
| - | | |
- |
Total
– as of May 31, 2013 | |
| 7,710,000 | | |
| - | | |
- |
Issued on June 7, 2013 | |
| 1,650,000 | | |
$ | 0.054 | | |
June 7, 2018 |
Issued on November 15, 2013 | |
| 120,000 | | |
$ | 0.10 | | |
November 15, 2018 |
Issued Series A warrants
on January 29, 2014 | |
| 3,950,000 | | |
$ | 0.10 | | |
January 29, 2019 |
Issued Series B warrants
on January 29, 2014 | |
| 3,950,000 | | |
$ | 0.20 | | |
January 29, 2019 |
Issued Series A warrants
on February 27, 2014 | |
| 3,050,000 | | |
$ | 0.10 | | |
February 27, 2019 |
Issued Series B warrants
on February 27, 2014 | |
| 3,050,000 | | |
$ | 0.20 | | |
February 27, 2019 |
Issued Series A warrants
on April 1, 2014 | |
| 4,690,000 | | |
$ | 0.10 | | |
April 1, 2019 |
Issued Series B warrants
on April 1, 2014 | |
| 4,690,000 | | |
$ | 0.20 | | |
April 1, 2019 |
Issued to Lender –
Line of Credit | |
| 8,000,000 | | |
$ | 0.10 | | |
April 7, 2019 |
Issued Series C warrants
on April 23, 2014 | |
| 333,333 | | |
$ | 0.22 | | |
April 23, 2019 |
Issued Series C warrants
on May 30, 2014 | |
| 6,666,667 | | |
$ | 0.22 | | |
May 30, 2019 |
Exercised
and expired | |
| - | | |
| | | |
|
Total
– as of May 31, 2014 | |
| 47,860,000 | | |
| | | |
|
Issued Series C warrants
on June 27, 2014 | |
| 1,666,667 | | |
$ | 0.22 | | |
June 27, 2019 |
Exercised
and expired | |
| - | | |
| | | |
|
Total
– as of August 31, 2014 | |
| 49,526,667 | | |
| | | |
|
The
outstanding warrants at August 31, 2014 and May 31, 2014 have a weighted average exercise price of approximately $0.14 and $0.16
per share, respectively, and have an approximate weighted average remaining life of 4.4 and 4.7 years, respectively.
The
price protection provisions of those warrants issued as part of the Series A Preferred Stock subscription prior to May 31, 2013,
have expired and, as such, the instruments issued on March 28, 2013 are now recognized as equity instruments. The Series B warrants,
Series C warrants, and warrants associated with the Line of Credit arrangement do not provide the holder any price protection,
and as there is no variability in the determination of common stock, these warrants are also reflected as equity instruments.
The
following table is a summary of those warrants that are reflected in equity as of the year ended August 31, 2014:
| |
Shares
Issuable
Under Warrants | | |
Equity
Value | |
Issued warrants on March
28, 2013 | |
| 4,010,000 | | |
$ | 917,087 | |
Issued warrants on May 31, 2013 | |
| 3,700,000 | | |
$ | 543,530 | |
Issued warrants on June 7, 2013 | |
| 1,650,000 | | |
$ | 211,670 | |
Issued Series B warrants
on January 29, 2014 | |
| 3,950,000 | | |
| - | |
Issued Series B warrants
on February 27, 2014 | |
| 3,050,000 | | |
| - | |
Issued Series B warrants
on April 1, 2014 | |
| 4,690,000 | | |
| - | |
Issued to Loan Agreement
- Credit Line | |
| 8,000,000 | | |
$ | 1,495,200 | |
Issued Series C warrants
on April 23, 2014 | |
| 333,333 | | |
$ | 9,395 | |
Issued Series C warrants
on May 30, 2014 | |
| 6,666,667 | | |
$ | 187,574 | |
Issued
Series C warrants on June 27, 2014 | |
| 1,666,667 | | |
| - | |
Total
– as of August 31, 2014 | |
| 37,716,667 | | |
$ | 3,364,456 | |
For
those warrants with price protection provisions, the calculation methodologies for the fair values of the derivative warrant liability
are described in Note 9 – Derivative Preferred Stock and Warrant Liabilities.
9.
Derivative Preferred Stock and Warrant Liabilities
For
the three months ended August 31, 2014 and the year ended May 31, 2014, the Company has Series A warrants outstanding with price
protection provisions that provide the holder with a reduction in the exercise price of the instruments should the Company subsequently
issue stock or securities convertible into common stock at a price lower than the exercise price of $0.10 (the revised floor for
the Series A warrants). The conversion price of the warrants will be decreased to the new price. The price protection on the preferred
shares was for a twelve month period from date of issuance and all of these price protection periods have expired as at August
31, 2014, while the price protection on the warrants varies based on the individual warrant instruments issued with some having
twelve months and others with no protection.
The
Company has determined its derivative warrant liability to be a Level 2 fair value measurement and has used the binominal lattice
pricing model to calculate the fair value as of August 31, 2014 and May 31, 2014. The binomial lattice model requires six basic
data inputs: the exercise or strike price, time to expiration, the risk free interest rate, the current stock price, the estimated
volatility of the stock price in the future, and the dividend rate.
Accounting
for Derivative Preferred Stock Liability
As
of May 31, 2014, as a result of the expiration of the price protection provision on the preferred shares outstanding, any outstanding
preferred stock has been reclassified to equity.
The
following is a summary of the derivative preferred stock liability for the year ended May 31, 2014 and three months ended August
31, 2014:
| |
Value | | |
Number
of Preferred Stock Units | |
Balance as of June 1, 2013 | |
$ | 3,479,862 | | |
| 7,710,000 | |
Preferred stock issued June 7, 2013 | |
| 1,025,475 | | |
| 1,650,000 | |
Decrease in fair value
of derivative preferred stock liability | |
| (3,569,337 | ) | |
| - | |
Conversion into common
stock | |
| (735,000 | ) | |
| (7,350,000 | ) |
Transfer
value of preferred stock to equity | |
| (201,000 | ) | |
| (2,010,000 | ) |
Balance
as of May 31, 2014 and August 31, 2014 | |
$ | - | | |
| - | |
For
the three months ended August 31, 2014 and August 31, 2013, the revaluation of the preferred stock at each reporting period resulted
in the recognition of $0 and a gain of $4,007,756 within the Company’s interim condensed consolidated statements of operations
and comprehensive loss under the caption “Change in fair value of derivative liabilities and convertible notes”. The
changes in fair value of the preferred stock liability had no effect on the Company’s condensed consolidated cash flows.
As the price protection provisions for the remaining 2,010,000 outstanding preferred stock expired as at March 28, 2014, the value
of $201,000 was reclassified from a derivative preferred stock liability to equity. As a result, the Company no longer has a preferred
stock liability as at May 31, 2014 and August 31, 2014.
Accounting
for Derivative Warrant Liability
The
Company’s derivative warrant instruments with price protection provisions have been measured at fair value at August 31,
2014 and May 31, 2014 using the binomial lattice model. The Company recognizes all of its warrants with price protection provisions
in its condensed consolidated balance sheets as a liability. The liability is revalued at each reporting period and changes in
fair value are recognized currently in the interim condensed consolidated statements of operations and comprehensive income (loss).
The initial recognition and subsequent changes in fair value of the derivative warrant liability have no effect on the Company’s
condensed consolidated cash flows.
The
following is a summary of the derivative warrant liability for the year ended May 31, 2014 and three months ended August 31, 2014:
| |
Shares
Issuable
Under Warrants | | |
Derivative
Warrant
Value | |
Balance as of June 1, 2013 | |
| 7,710,000 | | |
$ | 4,050,278 | |
Warrants issued June 7, 2013 | |
| 1,650,000 | | |
| 1,146,915 | |
Warrants issued November 15, 2013 | |
| 120,000 | | |
| 9,636 | |
Series A warrants issued
on January 29, 2014 | |
| 3,950,000 | | |
| 161,950 | |
Series A warrants issued
on February 27, 2014 | |
| 3,050,000 | | |
| 125,050 | |
Series A warrants issued
on April 1, 2014 | |
| 4,690,000 | | |
| 776,664 | |
Warrants reclassified
to equity (price protection expiry) | |
| (4,010,000 | ) | |
| (917,087 | ) |
Warrants exercised
or expired | |
| - | | |
| - | |
Decrease
in fair value of derivative warrant liability | |
| - | | |
| (2,822,124 | ) |
Balance
as of May 31, 2014 | |
| 17,160,000 | | |
| 2,531,282 | |
Warrants reclassified
to equity (price protection expiry Note 8) | |
| (5,350,000 | ) | |
| (755,200 | ) |
Warrants exercised
or expired | |
| - | | |
| - | |
Decrease
in fair value of derivative warrant liability | |
| - | | |
| (492,969 | ) |
Total
– as of August 31, 2014 | |
| 11,810,000 | | |
$ | 1,283,113 | |
For
the three months ended August 31, 2014 and August 31, 2013, the revaluation of the warrants at each reporting period resulted
in the recognition of a gain of $492,969 and $4,173,979 respectively within the Company’s condensed consolidated statements
of operations and comprehensive loss and is included in the condensed consolidated statements of operations and comprehensive
income (loss) under the caption “Change in fair value of derivative liabilities and convertible notes”. The fair value
of the warrants at August 31, 2014 and May 31, 2014 was $1,283,113 and $2,531,282, respectively, which is reported on the condensed
consolidated balance sheets under the caption “Derivative warrant liability”.
Fair
Value Assumptions Used in Accounting for Derivative Warrant Liability
Warrants
under Subscription Agreement with Series A Preferred Shares
The
warrants, issued as part of a Unit with the Series A preferred shares, have price protection provisions that expire twelve months
from the date of issue (Note 8). Fair values were calculated after the expiry period elapsed for the calculation of the value
to be transferred to equity.
The
key inputs used in the determination of fair value after the expiry period had elapsed, June 8, 2014 and June 1, 2014 and the
year ended May 31, 2014 when these warrants were recorded as liabilities are as follows:
| |
June
8,
2014 | | |
June
1, 2014 | | |
May
31, 2014 | |
Stock price | |
$ | 0.14 | | |
$ | 0.16 | | |
$ | 0.16 | |
Current exercise price | |
$ | 0.054 | | |
$ | 0.054 | | |
$ | 0.054 | |
| |
| | | |
| | | |
| | |
Time to expiration
– days (range) | |
| 1,461 | | |
| 1,461 | | |
| 1,461
– 1,468 | |
Risk free interest
rate | |
| 1.66 | % | |
| 1.54 | % | |
| 1.54 | % |
Estimated volatility | |
| 150 | % | |
| 150 | % | |
| 150 | % |
Dividend | |
| | | |
| - | | |
| - | |
The
key inputs used in the May 31, 2014 and November 15, 2013 issuance of 120,000 warrants for determination of fair value calculations
were as follows:
| |
August
31, 2014 | | |
May
31, 2014 | | |
November 15,
2013 | |
Stock price | |
$ | 0.12 | | |
$ | 0.16 | | |
$ | 0.08 | |
Current exercise price | |
$ | 0.10 | | |
$ | 0.10 | | |
$ | 0.10 | |
Time to expiration
– days | |
| 1,537 | | |
| 1,629 | | |
| 1,826 | |
Risk free interest
rate | |
| 1.54 | % | |
| 1.54 | % | |
| 1.37 | % |
Estimated volatility | |
| 150 | % | |
| 150 | % | |
| 150 | % |
Dividend | |
| - | | |
| - | | |
| - | |
Series
A Warrants
The
Series A warrants, issued as part of a Unit including convertible debt, have price protection provisions that expire twelve months
from the date of issue (Note 6).
The
key inputs used in the determination of fair value of the Series A warrants at the commitment date and reporting period:
| |
August
31, 2014 | | |
May
31, 2014 | | |
January 29,
2014 | | |
February
27, 2014 | | |
April
1, 2014 | |
Warrants
– Series A (issuable under warrant) | |
| 11,690,000 | | |
| 11,690,000 | | |
| 3,950,000 | | |
| 3,050,000 | | |
| 4,690,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Stock price | |
$ | 0.12 | | |
$ | 0.16 | | |
$ | 0.05 | | |
$ | 0.05 | | |
$ | 0.18 | |
Current exercise price | |
$ | 0.10 | | |
$ | 0.10 | | |
$ | 0.15 | | |
$ | 0.15 | | |
$ | 0.15 | |
Time to expiration
– days (range) | |
| 1,612-1,674 | | |
| 1,704-1,766 | | |
| 1,826 | | |
| 1,826 | | |
| 1,826 | |
Risk free interest
rate | |
| 1.63 | % | |
| 1.54 | % | |
| 0.32 | % | |
| .32 | % | |
| 1.30 | % |
Estimated volatility | |
| 150 | % | |
| 150 | % | |
| 150 | % | |
| 150 | % | |
| 150 | % |
Dividend | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
10.
Employee Benefit and Incentive Plans
On
August 14, 2014 the Board of Directors approved the adoption of the 2014 Stock Option Plan. The total number of shares authorized
for issuance under this plan is 15,000,000. The Company completed its first grant of stock options immediately after the plan
was approved. The following table outlines the options granted and related disclosures:
| |
Stock
Options | | |
Weighted-Average
Exercise Price | |
Outstanding
August 14, 2014 (First Grant) | |
| 10,470,000 | | |
$ | 0.10 | |
Exercised | |
| - | | |
| - | |
Cancelled,
forfeited or expired | |
| - | | |
| - | |
Outstanding
at August 31, 2014 | |
| 10,470,000 | | |
$ | 0.10 | |
Options
exercisable at August 31, 2014 | |
| 5,436,667 | | |
$ | 0.10 | |
Fair
value of options vesting during the three month period ended August 31, 2014 | |
$ | 524,349 | | |
| | |
As
at August 31, 2014, vested and exercisable options have an aggregate intrinsic value of $108,733 and a weighted-average remaining
contractual term of 4.5 years. It is expected the 5,033,333 unvested options will ultimately vest, and each has an exercise price
of $0.10 and a weighted average remaining term of 4.9 years. The aggregate intrinsic value of options represents the total pre-tax
intrinsic value, the difference between our closing stock price as at August 31, 2014 and the option’s exercise price, for
all options that are in the money.
As
at August 31, 2014, there is $417,317 of unearned stock based compensation cost related to stock options granted that have not
yet vested (5,033,333 options). This cost is expected to be recognized over a weighted average period of 1.4 years. 7,100,000
of the options granted on August 14, 2014, vest 1/3 immediately, 1/3 after one year and 1/3 after two years. 150,000 options vest
contingent on revenue targets, and 150,000 vest on April 1, 2015. The remaining options all have immediate vesting terms.
The
estimated fair value of options granted on August 14, 2014 is measured using the binomial model using the following assumptions:
The
key inputs used in the determination of fair value of stock options granted on August 14, 2014 | |
| |
Total
number of shares issued under options | |
| 10,470,000 | |
Stock
price | |
$ | 0.10 | |
Exercise
price | |
$ | 0.10 | |
Time
to expiration – days (2 year options) | |
| 730 | |
Time
to expiration – days (5 year options) | |
| 1,826 | |
Risk
free interest rate (2 year options) | |
| .42 | % |
Risk
free interest rate (5 year options) | |
| 1.58 | % |
Estimated
volatility (all options) | |
| 150 | % |
Weighted-average
fair value of options granted | |
| 0.09 | |
Dividend | |
| - | |
The
assumptions used in the stock based compensation binomial models are consistent with the methodology used in valuing the Company’s
convertible debt instruments with two year lives, and the Company’s warrants with five year lives. Due to a lack of history,
the Company has assumed the expected life of the options, is the contractual life of the options.
11.
Related Party Balances and Transactions
On
March 28, 2013, the Company purchased the Yappn assets from Intertainment Media, Inc. in consideration for 70,000,000 shares of
common stock for a controlling 70 percent interest in the Company, The Chief Executive Officer and director of the Company, David
Lucatch, and a Director of the Company, Herb Willer, are also Chief Executive Officer and directors of Intertainment Media, Inc.
On
March 28, 2013, as part of the assets purchased the Company also assumed a technology services agreement with Ortsbo, a wholly-owned
subsidiary of Intertainment Media, Inc. Mr. Lucatch is also the president and a member of the Board of Directors of Ortsbo, Inc.
Mr. Lucatch is also a member of the Board of Directors of Ortsbo USA, Inc. The service agreement requires the Company to pay cost
plus thirty percent (30%) for actual cost incurred by Ortsbo in providing technology services. In addition, the Company shall
pay to Ortsbo an ongoing revenue share which shall equal seven percent (7%) of the gross revenue generated by the Company’s
activities utilizing the technology.
On
October 23, 2013, the Company and Ortsbo, entered into an amendment to the Services Agreement dated March 21, 2013 for an exclusive
license to use the Ortsbo property and an option to purchase a copy of the Ortsbo source code in exchange for 1,666,667 shares
of restricted common stock of the Company. The shares were valued at the market price on the date of the agreement for a value
of $133,333. On April 28, 2014 the Company exercised its right to purchase a copy of the source code for the Ortsbo property in
exchange for 13,333,333 shares of restricted common stock. Since both the Company and Ortsbo are under the common control of Intertainment
Media, Inc., and Ortsbo’s carrying value for these assets was $nil, the Company reflected the acquisition value at $nil
on the condensed consolidated balance sheet. As of August 31, 2014, Ortsbo holds 15,000,000 restricted common stock of the Company.
During
the year ended May 31, 2014, the Company issued 500,000 shares of common stock, valued at $75,000, to a provider of consulting
services for past consulting obligations and in consideration of arrangements entered into for Intertainment Media, Inc. for prior
and future obligations. The Company has reflected this transaction in stockholder’s equity as a subscription of the common
stock and established a receivable in the amount of $75,000 due from Intertainment Media, Inc. which is offset against the related
party liability on the balance sheet.
Services
provided by Intertainment Media, Inc. personnel are invoiced on a per hour basis at a market rate per hour as determined by the
type of activity and the skill set provided. Costs incurred by Intertainment Media, Inc. for third party purchases are invoiced
at cost.
For
the year ended May 31, 2014, the Company paid for general development and managerial services performed by its parent, Intertainment
Media, Inc. Related party fees incurred and paid and accrued under this arrangement totaled $1,668,930 for the year ended May
31, 2014 and a remaining related party liability balance totaling $145,316 existed as of May 31, 2014.
For
the three months ended August 31, 2014 and August 31, 2013, related party fees incurred and paid for general development and managerial
services performed by its parent, Intertainment Media, Inc. totaled $425,753 and $375,334, respectively. As of August 31, 2014
and May 31, 2014, the related party liability balance totaled $20,948 and $145,316, respectively.
12.
Subsequent Events
On
September 2, 2014, the Company authorized and issued 125 Units for $125,000 to a private investors. The Units, as defined in the
subscription agreement, consist of (i) one unsecured 6% convertible debentures, $1,000 par value convertible into shares of the
Company’s common stock at a conversion price of $0.15 with a price protection clause on any conversion feature issued after
the issuance date that mature on September 2, 2016; and (ii) a warrant entitling the holder thereof to purchase 833,333 shares
of common stock (Series C Warrant) at a purchase price of $0.22 per share that expires on September 2, 2019. The funds were previously
provided to the Company in the form of a short term loan, (see note 4).
On
September 3, 2014, the Company borrowed $50,000 against the $500,000 convertible promissory note from JMJ financial. Please refer
to Note 6 for the terms of this note.
On
September 12, 2014, the Company repaid $45,456 (Canadian $50,000) against the short term loan from a private lender, that was
originally issued on July 17, 2014 for $100,915 (Canadian $110,000). See note 4 for more details.
During
the subsequent event period, the Company borrowed a net amount of $625,000 against the demand line of credit under the April 7,
2014 loan agreement and promissory note.
During
September of 2014, JMJ Financial elected to convert the $40,000 principal, original issue discount, due diligence fees and interest
accrued in exchange for 1,111,704 common shares (Note 6).
Due
to the Company’s breach of the authorization limit of common stock on a diluted basis on August 14, 2014, the Company is
classifying the above noted warrants associated with the convertible debentures of $125,000 as financial liabilities, which would
otherwise be recorded as equity instruments and classified as part of additional paid in capital. All derivatives other than stock
options issuable into common stock will be classified and accounted for as financial liabilities (see note 1 for applicable accounting
policies) until the breach of the Company’s authorization limit of common stock on a diluted basis is rectified. The accounting
impact of the August 14, 2014, breach only occurs under the earliest issue date sequencing approach at the date of the next issued
applicable derivative, which was September 2, 2014.
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
Unless
otherwise indicated, references in this Quarterly Report on Form 10-Q to “we,” “Yappn,” “us,”
and “our” are to Yappn Corp., unless the context requires otherwise. The following discussion and analysis by our
management of our financial condition and results of operations should be read in conjunction with our unaudited condensed interim
financial statements and the accompanying related notes included in this quarterly report and our audited financial statements
and related notes and Management’s Discussion and Analysis of Financial Condition and Results of Operations included in
our Annual Report on Form 10-K for the year ended May 31, 2014 filed with the Securities and Exchange Commission.
Forward
Looking Statements
The
discussion contained in this Quarterly Report on Form 10-Q (“Quarterly Report”) contains “forward-looking statements”
within the meaning of Section 27A of the United States Securities Act of 1933, as amended, or the Securities Act, and Section
21E of the United States Securities Exchange Act of 1934, as amended, or the Exchange Act. Any statements about our expectations,
beliefs, plans, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. These
statements are often, but not always, made through the use of words or phrases like “anticipate,” “estimate,”
“plans,” “projects,” “continuing,” “ongoing,” “target,” “expects,”
“management believes,” “we believe,” “we intend,” “we may,” “we will,”
“we should,” “we seek,” “we plan,” the negative of those terms, and similar words or phrases.
We base these forward-looking statements on our expectations, assumptions, estimates and projections about our business and the
industry in which we operate as of the date of this Quarterly Report. These forward-looking statements are subject to a number
of risks and uncertainties that cannot be predicted, quantified or controlled and that could cause actual results to differ materially
from those set forth in, contemplated by, or underlying the forward-looking statements. Statements in this Quarterly Report
describe factors, among others, that could contribute to or cause these differences. Actual results may vary materially from those
anticipated, estimated, projected or expected should one or more of these risks or uncertainties materialize, or should underlying
assumptions prove incorrect. Because the factors discussed in this Quarterly Report could cause actual results or outcomes to
differ materially from those expressed in any forward-looking statement made by us or on our behalf, you should not place undue
reliance on any such forward-looking statement. New factors emerge from time to time, and it is not possible for us to predict
which will arise. In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or
combination of factors, may cause actual results to differ materially from those contained in any forward-looking statement. Except
as required by law, we assume no obligation to update these forward-looking statements publicly, or to update the reasons actual
results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available
after the date of this Quarterly Report or the date of documents incorporated by reference herein that include forward-looking
statements.
Business
History
We
were originally incorporated under the laws of the State of Delaware on November 3, 2010 under the name of “Plesk Corp.” Our
initial business plan was to import consumer electronics, home appliances and plastic house wares. In March 2013, we filed an
amended and restated certificate of incorporation to change our name to “YAPPN Corp.” and increase our authorized
capital stock to 200,000,000 shares of common stock, par value $0.0001 per share and 50,000,000 shares of preferred stock, par
value $0.0001 per share. Further, in March 2013, our Board of Directors declared a stock dividend, whereby an additional
14 shares of our common stock was issued for each one share of common stock outstanding to each holder of record on March 25,
2013. All per share information in this report reflect the effect of such stock dividend.
On
March 28, 2013, we purchased a prospective social media platform and related group of assets known as Yappn (“Yappn”)
from Intertainment Media, Inc. (“IMI”), a corporation organized under the laws of Canada, for 70,000,000 shares of
our common stock, pursuant to an asset purchase agreement (the “Purchase Agreement” and the transaction, the “Asset
Purchase”) by and among IMI, us, and our newly formed wholly owned subsidiary, Yappn Acquisition Sub., Inc., a Delaware
corporation (“Yappn Sub”). Mr. David Lucatch, our Chief Executive Officer and a director, is the Chief Executive
Officer of IMI. IMI, as a result of this transaction has a controlling interest in our company. Included in the
purchased assets is a services agreement (the “Services Agreement”) dated March 21, 2013 by and among IMI and its
wholly owned subsidiaries Ortsbo, Inc., a corporation organized under the laws of Canada (“Ortsbo Canada”), and Ortsbo
USA, Inc., a Delaware corporation (“Ortsbo USA” and, collectively with Ortsbo Canada, “Ortsbo”). Ortsbo
is the owner of certain multi-language real time translation intellectual property that we believe is a significant component
of the Yappn business opportunity.
We
have abandoned our plan to import consumer electronics, home appliances and plastic house wares. Immediately following the Asset
Purchase, under the terms of an Agreement of Conveyance, Transfer and Assignment of Assets and Assumption of Obligations, we transferred
all of our pre-Asset Purchase assets and liabilities to our wholly owned subsidiary, Plesk Holdings, Inc., a Delaware corporation.
Thereafter, pursuant to a stock purchase agreement, we transferred all of the outstanding capital stock of Plesk Holdings, Inc.
to certain of our former shareholders in exchange for cancellation of an aggregate of 112,500,000 shares of our common stock held
by such persons.
Our
principal executive offices are located at 1001 Avenue of the Americas, 11th Floor, New York, NY 10018 and our telephone number
is (888) 859-4441. Our website is http://www. yappn.com (which website is expressly not incorporated into this filing).
Our
Business
The
related group of assets known as Yappn (“Yappn”) is a real-time multilingual business that amplifies brand messaging,
helps conduct commerce and provides customer support by globalizing these experiences with its proprietary approach to language.
Through its Real Time Multilingual Amplification platform, Yappn eliminates the language barrier, allowing the free flow of communications
in nearly 70 languages to support brand and individuals’ marketing objectives, commerce revenue goals and customer support
objectives by making language universal for all fans and consumers. These services are increasingly becoming essential for companies
to conduct business online as English is no longer the language of the internet. Over 73% of the world’s internet users
speak a language other than English (Source: “Internet World Stats 2011” at http://www.internetworldstats.com/stats7.htm).
Even domestically, over 66 million or 21% of the U.S. population does not speak English at home as of 2011 (Source: http://www.census.gov/prod/2013pubs/acs-22.pdf).
We anticipate that those figures are expected to grow significantly in the following five years.
Yappn
has developed cost effective unique and proprietary technology tools and services that create dynamic solutions that enhance a
brands messaging, media, e-commerce and support platforms. Through the use of Yappn’s services, we contend that device,
location and connection are no long issues for the digital user.
We
believe that Yappn redefines global social marketing by providing a set of stand-alone commercial tools for brands providing easy
to implement and cost effective globalization solutions as they are complementary, not competitive, to today’s top social
media networks such as Twitter, Facebook, Pinterest, Instagram, Flickr and YouTube, web, mobile, video players, blogs, online
broadcasting, private networks and event virtualization.
Yappn
will also be used to enable eCommerce in the multi-language/multi-social media marketing feed of an online store, the multi-language
translation of the store, and the multi-language post-sale support of a transaction. We are planning to work with our customers
on an incremental revenue based model deriving revenue from a percent of each sale plus professional services, when applicable.
Implementation
of our business plan will require additional debt or equity financing and there can be no assurance that additional financing
can be obtained on acceptable terms. We are in the development stage, and have limited revenues to cover our operating costs.
As such, we have incurred an operating loss since inception. This and other factors raise substantial doubt about our ability
to continue as a going concern. Our continuation as a going concern is dependent on our ability to meet our obligations, to obtain
additional financing as may be required and ultimately to attain profitability. Our independent auditors have included an explanatory
paragraph, specifically Footnote 2, in their audit report on our financial statements for the fiscal year ended May 31, 2014 regarding
concerns about our ability to continue as a going concern and Footnote 2 to the Notes to this Quarterly Report also discusses
concerns about our ability to continue as a going concern. Our financial statements do not include any adjustments that might
result from the outcome of this uncertainty.
Our
Strategy
The
Yappn e-Commerce business model includes a business plan that we believe allows companies to extend their reach online and become
truly “international” by servicing customers in nearly 70 languages to improve their relationship with their consumers
through the elimination of the language barrier and offering the shopping cart and catalog in multiple languages. Out
of 2.3 billion internet users, only 540 million speak English (Source: Miniwatts Marketing Group). Management believes that prime
markets for eCommerce growth are in China and Eastern Europe. We provide services on a fee for services basis, percentage of revenue
per transaction, professional service fees and in some cases on a CPM (cost per thousand) or as a percentage of revenue to online
advertising and monetization events.
The
Yappn chat platform (chat.yappn.com, which website is expressly not incorporated into this filing) allows users to create and
moderate discussion rooms based on interest topics where users can view content and chat in their native language in real time.
Each user's experience is individualized to their native language allowing for a global free flow of communication without a language
barrier. Revenue in the chat platform is driven by sponsorship programs, private chat boards and other upcoming upgrades in the
future.
The
Yappn tool set (yappn.com,which website is expressly not incorporated into this filing) provides brands with a series of technology
add-ons to complement their current social media activities and allows them to reach a global audience by instantly providing
key messaging in almost 70 languages.
|
● |
The
Social Media Wall is an aggregation of major social media accounts for fans and consumers to interact with in almost 70 languages.
|
|
● |
Live
video captioning is to broadcast a live event with real-time video closed captioning in almost 70 languages. |
|
● |
Post
production video provides closed captioning in almost 70 languages for archive videos and feature films. |
|
● |
A
live Q&A is an interactive live stream with fans worldwide allowing them to participate and ask moderated questions in
almost 70 languages. |
|
● |
Engagement
events such as a custom branded Twitter Q&A session which allows for real-time multilingual events to activate on a global
scale for brands and individuals. |
|
● |
Real-Time
Social Imagery allows for the creation of real-time conversation via social media with professional photography at major events |
The
tools are a "build once and deploy everywhere" arrangement allowing brands to embed key social media like Twitter, Facebook,
YouTube, Instagram, Pinterest, Flickr and Tumblr and mobile into existing platforms. Yappn tools have been effectively tested
and commercially deployed through a number of entertainment, sports and commercial brands and they are now available to agencies
to enhance their client's domestic and global outreach plans. The programs are available on a servicing contractual basis and
we have begun to receive contractual commitments from various brands for the use of its tool sets.
Yappn
will continue to develop additional revenue-centric features and tools and refine our current business plan. Each new feature
set is built on a prime revenue driver for our business as it continues to work with clients and their agencies to develop new
deployment tools and programs to reach an expanding global audience.
FotoYapp
Fotoyapp
is a multichannel consumer platform for web, portable and mobile devices and allows users to instantly connect photos and images
to almost any content in almost any language. This builds on the idea that “a picture is worth a thousand words” by
revolutionizing social engagement and allowing images and content to be linked to each other and shared instantly, creating the
ability to share beyond the image. A user simply takes an image from a camera, tablet, computer, etc. and uploads it to Fotoyapp
along with key words that describe the image. Fotoyapp automatically adds the users current social media accounts like Twitter,
Facebook and Sina Wibo and crawls the web for related social media posts using the selected key words. A Web
crawler is an software application that systematically browses the World Wide
Web, typically for the purpose of Web indexing.
The result is a stand-alone page where images are socially and visually enabled with all types of related content that automatically
defaults to the view’s language, regardless of what language the social content was posted in.
Fotoyapp
will offer advance features not currently found, to our knowledge, in other leading social and mobile content channels. For example,
a user uploads an image of the dinner they ordered at a restaurant. That image could be connected to the restaurant’s location
and URL, popular restaurant rating sites and other related online content, providing viewers of the image with a total picture
of the image. The restaurant, in turn, could share the image with its other constituents and sites. This process can be duplicated
for products and services where images can be used to create value for commercial purposes and connect to Yappn’s eCommerce
multilingual offerings.
Yappn
has completed a business agreement with Getty Images for its FotoYapp multi-channel app. This agreement, Influencers (defined
as a celebrity, athlete or otherwise famous individual with a social network of fans which consists of but not limited to, significant
Facebook fans, twitter followers and Instagram followers.) that Yappn and Fotoyapp have agreements with will have authenticated
access to photography through the Getty Images platform allowing them to instantly tag, comment and share images through Fotoyapp,
giving them the ability to broaden their social outreach. Additionally, consumers will have access to some of the world’s
best imagery through select Getty Images collections offered on Fotoyapp, providing new opportunities to create global social
engagement with content and FotoYapp’s multi-lingual social sharing with a wide range of business solutions.
The
Services Agreement
We
acquired the rights under the Services Agreement dated March 21, 2013 between IMI and IMI’s wholly owned Ortsbo subsidiaries
upon the closing of the Asset Purchase. Pursuant to the terms of the Services Agreement, Ortsbo made available to us its
representational state transfer application programming interface (the “Ortsbo API”), which provides multi-language
real-time translation as a cloud service. The Services Agreement also provides that Ortsbo makes its “Live and Global”
product offering, which enables a cross language experience for a live, video streaming production, available to us as a service
for marketing and promoting the Yappn product in the marketplace. The services do not include the “chat”
technology itself and we shall be solely responsible for creating, securing or otherwise building out our website and any mobile
applications to include chat functionality, user forums, user feedback, and related functionality within which the Ortsbo API
can be utilized to enable multi-language use. Under the initial agreement, no intellectual property owned by Ortsbo
would be transferred to us except to the extent set forth in the Services Agreement as described in “Intellectual Property”
set forth below.
For
all ongoing services provided under the Services Agreement, we shall pay Ortsbo an amount equal to the actual cost incurred by
Ortsbo in providing the Services, plus thirty percent (30%). In addition, we shall pay to Ortsbo an ongoing revenue
share which shall equal seven percent (7%) of the gross revenue generated by our activities utilizing the Services. If
we are earning revenue without use of the Services because, for example, all communications are taking place in English, then
no revenue share shall be owing to Ortsbo with respect thereto. If there is a blend of multi-language and English-English
communications, then the parties shall do their best to pro rate or apportion the revenues appropriately in order to compensate
Ortsbo for the portion of our revenues enabled by use of the Services from Ortsbo. The Services Agreement may be terminated
by either party with 60 days written notice and both parties may not, for the term of the Agreement and a period of two years
thereafter, (i) directly or indirectly assist any business that is competitive with the other party’s business, (ii) solicit
any person to leave employment with the other and (iii) solicit or encourage any customer to terminate or otherwise modify adversely
its business relationship with the other.
In
October 2013 we amended the Services Agreement. Under the terms of the amendment to the Services Agreement, we will
have the first right of refusal to purchase the Ortsbo platform and all its assets and operations for a period of two years; increasing
its use of Ortsbo's technology for business to consumer social programs at a purchase price to be negotiated at the time we exercise
our right. We also have a right to purchase a copy of the source code only applicable to Yappn programs for $2 Million USD which
may be paid in cash or restricted shares of the Company's common stock at a per share price of $.15. As part of the enhancement
agreement, we issued Ortsbo 1,666,667 shares of our restricted common stock, subject to all necessary approvals. On April 28,
2014, we exercised our right to purchase a copy of the source code for the Ortsbo property in exchange for 13,333,333 shares of
restricted common stock for a value of $2,000,000.
Competition
Our
new business focus relating to and arising from the development of the Yappn assets is characterized by innovation, rapid change,
and disruptive technologies. We will face significant competition in every aspect of this business, including from companies
that provide tools to facilitate the sharing of information, that enable marketers to display personalized advertising and that
provide users with multi-language real-time translation of social media platforms. We will compete with the following, many
of whom have significantly greater resources than we do:
|
● |
Companies
that offer full-featured products that provide a similar range of communications and related capabilities that we provide. These
offerings include, for example, Facebook, LinkedIn, Craigslist, Google+, which Google has integrated with certain of its products,
including search and Android, as well as other, largely regional, social networks that have strong positions in particular
countries, such as Mixi in Japan and vKontakte and Odnoklassniki in Russia. |
|
● |
Companies
that provide web- and mobile-based information and entertainment products and services that are designed to engage users. |
|
● |
Companies
that offer platforms for game developers to reach broad audiences with free-to-play games including Facebook and Apple's iOS
and Google's Android mobile platforms. |
|
|
|
|
● |
Traditional
and online businesses that offer corporate sponsorship opportunities and provide media for marketers to reach their audiences
and/or develop tools and systems for managing and optimizing advertising campaigns. |
We
anticipate that we will compete to attract, engage, and retain users, to attract and retain marketers, to attract and retain corporate
sponsorship opportunities, and to attract and retain highly talented individuals, especially software engineers, designers, and
product managers. As we introduce new features to the Yappn platform, as the platform evolves, or as other companies
introduce new platforms and new features to their existing platforms, we may become subject to additional competition. We
believe that our ability to quickly adapt to a changing marketplace, and our experienced management team, will enable us to compete
effectively in the market. Further, we believe that our focus on encouraging user engagement based on topics and interests,
rather than on “friends” or connections, will differentiate us from much of the competition.
Intellectual
Property
We
own (i) the yappn.com domain name and (ii) the Yappn name and all trademarks, service marks, trade dress and copyrights associated
with the Yappn name, logo and graphic art. We may prepare several patent filings in the future. Upon payment of the
applicable fees pursuant to the Services Agreement, we will become the exclusive owner of copyright in the literary works or other
works of authorship delivered by Ortsbo to us as part of the Services provided under the Services Agreement (the “Deliverables”). All
such rights shall not be subject to rescission upon termination of the Services Agreement. Also as set forth in the
Services Agreement, we shall grant to Ortsbo (i) a non-exclusive (subject to certain limitations) license to use the Deliverables
for the sole purpose of developing its technology, (ii) a non-exclusive license to use, solely in connection with the provision
of the Services, any intellectual property owned or developed by us or on our behalf and necessary to enable Ortsbo to provide
the Services and (iii) a license to use intellectual property obtained by us from third parties and necessary to enable Ortsbo
to provide the Services. All such licenses shall expire upon termination of the Services Agreement.
On
April 28, 2014, we purchased a copy of the source code for the Ortsbo property and all the rights associated with it.
Marketing
We
intend that the Yappn community will grow virally with users inviting their friends to connect with them, supported by internal
efforts to stimulate user awareness and interest. In addition, we plan to invest in marketing its services to build its brand
and user base around the world and to regularly host online events and conferences to engage with developers, marketers and online
consumers.
Government
Regulation
We
are subject to a number of U.S. federal and state, and foreign laws and regulations that affect companies conducting business
on the Internet, many of which are still evolving and being tested in courts, and could be interpreted in ways that could harm
our business. These may involve user privacy, rights of publicity, data protection, content, intellectual property, distribution,
electronic contracts and other communications, competition, protection of minors, consumer protection, taxation and online payment
services. In particular, we are subject to federal, state, and foreign laws regarding privacy and protection of user data. Foreign
data protection, privacy, and other laws and regulations are often more restrictive than those in the United States. U.S. federal
and state and foreign laws and regulations are constantly evolving and can be subject to significant change. In addition, the
application and interpretation of these laws and regulations are often uncertain, particularly in the new and rapidly-evolving
industry in which we operate. There are also a number of legislative proposals pending before the U.S. Congress, various state
legislative bodies, and foreign governments concerning data protection which could affect us. For example, a revision
to the 1995 European Union Data Protection Directive is currently being considered by legislative bodies that may include more
stringent operational requirements for data processors and significant penalties for non-compliance.
Legal
Proceedings
None.
RESULTS
OF OPERATIONS
Revenues
We
are in the process of developing and launching our multi-language platform. We had revenues of $nil and $5,760 for
the three months ended August 31, 2014 and August 31, 2013, respectively. Comparative period revenues resulted from services provided
for a single customer event prior to launch of the platform. Our management is focusing on developing relationships with commercial
partners and influencers, which has delayed revenue realization in recent quarters.
Cost
of revenue
We
incurred costs of revenue of $nil and $3,543, for the three months ended August 31, 2014 and 2013, respectively. These costs were
directly attributable to the revenues generated in the comparative period and resulted in a gross profit of $nil and $2,217, for
the three months ended August 31, 2014 and 2013, respectively.
Total
operating expenses
During
the three months ended August 31, 2014 and 2013, total operating expenses were 1,590,372 and $1,058,675, respectively.
For
the three months ended August 31, 2014, the operating expenses consisted of marketing expense of $283,434, research and development
expenses of $320,977, general and administrative expenses of $320,177, legal and professional fees of $36,877 and consulting fees
of $104,500. For the comparable three months ended August 31, 2013, total operating expenses were $1,058,675. The operating
expenses consisted of marketing expenses of $122,774, research and development expenses of $338,176, general and administrative
expenses of $194,621, legal and professional fees of $105,835 and consulting fees of $297,269.
All
of our research and development costs have been incurred since the fourth quarter of the 2013 fiscal year. These research and
development expenses are primarily for fees to technology consultants from Intertainment Media and Ortsbo. As the social
media platform and products become commercialized we expect the costs of research and development to decrease, but would expect
maintenance costs on the social media platform to increase.
General
and administrative expenses include and CFO and VP corporate securities services, administrative services for accounting and finance,
outside consulting costs for business development, costs for investor relations and general business needs and averaged approximately
$325,000 per quarter. These costs have grown as we have worked to develop a customer base and meet the needs of investors to finance
our operation. The fees for CFO services, VP corporate securities and other finance related services for accounting and general
business needs are primarily being provided by our parent, Intertainment Media, Inc. Many of the fees of the firms providing these
services were paid with common stock. The Company has made some direct hires over the comparative period which has increased the
overall costs as well. Legal fees and Professional fees were incurred primarily for use of legal counsel related to financing
arrangements for preferred stock, convertible promissory notes and warrants and for accounting and auditing services. We expect
our professional fees to vary from period to period based upon our corporate needs. Consulting fees incurred primarily for consulting
service costs for third party consultants. We have used a number of different outside firms to provide strategic position of our
products, markets and customer introductions. Many of the fees of the firms providing these services were paid with common stock.
Total
other income and expenses
Other
(income) expenses totaled $(863,361) and $(6,226,693), for the three months ended August 31, 2014 and August 31, 2013, respectively.
The change of $(5,363,332) is primarily due to the change in the fair value of derivative financial instruments. Many of our financing
instruments are either convertible into our common stock or have provisions that provide an option to convert into our common
stock. For accounting purposes we are required to value such instruments at fair value which can fluctuate as the market price
of our common stock fluctuates.
During
the three months ended August 31, 2014, total other (income) consisted of interest expense of $63,900, financing expenses related
to convertible debentures, and warrants that are considered derivative liabilities totaling $4,167, a gain resulting from the
change in fair value of the derivative liabilities and convertible notes of $(945,065) and other miscellaneous expense of $13,637.
During
the three months ended August 31, 2013, total other income and expenses resulted in income of $(6,226,693). The other
expenses consisted of interest expense of $7,846 and financing expenses on the issuance of derivative liabilities of $1,957,530.
The financing expenses consisted of a financing cost of $2,007,390 related to the issuance of the preferred stock and warrants
on June 7, 2013, offset by an adjustment to reduce the value of the amount accrued for warrants to be issued of $49,860. Other
income consisted of the decrease in the fair value of the derivative liabilities resulting in income of $8,181,735 and miscellaneous
other income of $10,334.
The
financing expenses related to the issuance of derivative liabilities increased for the three months ended August 31, 2013 related
to our raising capital by issuing 1,650,000 units of preferred stock and warrants. For accounting purposes, since these
instruments protect the holder by including full ratchet anti-dilution measures, they are treated as derivatives liabilities and
are valued using a binomial fair value model upon inception and adjusted accordingly to market at the close of the period. The
accounting for the derivative liabilities are recorded as a financing expense on the Statements of Operations and Comprehensive
Income.
As
of August 31, 2013 we adjusted the fair value of the derivatives instruments related to the sale of 9,360,000 units of preferred
stock and warrants previously issued. The market price of the common shares declined from a May 31, 2013 share price of $0.55
to an August 31, 2013 share price of $0.12. As a result of the revaluation of the derivative instruments on August 31, 2013, the
related derivative liabilities were reduced, resulting in other income of $8,181,735 for the three months ended August 31, 2013.
During
the three month period ended August 31, 2014 and year ended May 31, 2014, we raised $678,830 and $3,860,093, respectively, in
cash from short term notes payable, line of credit, convertible notes and debentures and preferred stock through normal channels
and private placements. For accounting purposes, since certain financial instruments had convertible provisions and in some cases
provisions that protect the holder by including full ratchet anti-dilution measures, they are treated as derivatives liabilities
and are valued using a binomial lattice fair value model upon inception and adjusted accordingly to market at the close of the
period. The financing expense associated with the capital raises were $4,167 and $1,957,530, for the three month period
ended August 31, 2014 and August 31, 2013, respectively. There were less derivative financings raised in the quarter ending August
31, 2014 than the comparative period, instead the Company made more use of bridge loans and the line of credit arrangement.
For
the three month period ended August 31, 2014, the gain from fair value adjustment largely relates to the passage of time where
value naturally erodes, as well as the moderate decreases in the Company’s stock price. In the comparative period, there
was a significant decline in the market price compared to those prices that were in effect at the time of the original issuance
of these convertible instruments and warrants from Fiscal 2013. The changes in market value of our common stock coupled with the
other parameters used in the binomial lattice model for all instruments marked to market, resulted in a gain of $945,065 for the
three month period ended August 31, 2014 in contrast to a larger gain of $8,181,735 for the three month period ended August 31,
2013, a change of $7,236,670.
Net
income (loss) and comprehensive income (loss)
During
the three months ended August 31, 2014 and 2013, we had net loss and comprehensive loss of $727,011 and net income and comprehensive
income of $5,170,235, respectively.
Liquidity
and Capital Resources
As
of August 31, 2014, we had a cash balance of $45,303, which is a decrease of $943,389 from the ending cash balance of $988,692
as of May 31, 2014. We do not have sufficient funds to fund our expenses over the next twelve months. There can be no assurance
that additional capital will be available to us. Since we have no other financial arrangements or plans currently in effect, our
inability to raise funds for the above purposes will have a severe negative impact on our ability to remain a viable going concern.
To
fund our operations we have issued convertible preferred stock, short term notes, convertible debt instruments and warrants under
various subscription private placements to accredited investors for gross cash receipts of $678,380 and $3,860,093 for the three
months ended August 31, 2014 and the year ended May 31, 2014. We have used this financing for funding operations and replacing
short term high cost debt instruments with lower cost longer term financial instruments where the economics made sense.
We
estimate we will need additional capital to cover our ongoing expenses and to successfully market our product offerings. This
is only an estimate and may change as we receive feedback from customers and have a better understanding of the demand for our
application and the ability to generate revenues from our new products. Both of these factors may change and we may not be able
to raise the necessary capital and if we are able to, that it may not be at favorable rates.
Going
Concern Consideration
We
incurred net losses and comprehensive losses resulting in a deficit of $10,865,119 through August 31, 2014. At August 31,
2014 we had total assets of $283,919 and liabilities totaling $5,785,681 and a working capital deficit of $2,011,869. These
factors raise substantial doubt as to our ability to continue as a going concern.
Implementation
of our business plan will require additional debt or equity financing and there can be no assurance that additional financing
can be obtained on acceptable terms. We are in the development stage, and have limited revenues to cover our operating
costs. As such, we have incurred an operating loss since inception. Our ability to continue as a going concern is dependent on
its ability to raise adequate capital to fund operating losses until we are able to engage in profitable business operations.
This and other factors raise substantial doubt about our ability to continue as a going concern. Our continuation as a going concern
is dependent on our ability to meet our obligations, to obtain additional financing as may be required and ultimately to attain
profitability. Our financial statements do not include any adjustments that might result from the outcome of this uncertainty.
There
can be no assurance that the raising of equity or debt will be successful or that the Company’s anticipated financing will
be available in the future, at terms satisfactory to the Company. Failure to achieve the equity and financing at satisfactory
terms and amounts could have a material adverse effect on the Company’s ability to continue as a going concern. If the Company
cannot successfully raise additional capital and implement its strategic development plan, its liquidity, financial condition
and business prospects will be materially and adversely affected, and the Company may have to cease operations.
Off-Balance
Sheet Arrangements
We
do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial
condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital
resources that are material to investors.
Critical
Accounting Policies
None.
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not
applicable
ITEM
4. CONTROLS AND PROCEDURES
Our
management is responsible for establishing and maintaining a system of disclosure controls and procedures designed to ensure that
information required to be disclosed by us in the reports it files or submits under the Securities Exchange Act of 1934, as amended
(Exchange Act), is recorded, processed, summarized, and reported within the time periods specified in the rules and forms of the
SEC. Our disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information
required to be disclosed by us in the reports it files or submits under the Exchange Act is accumulated and communicated to management,
including the principal executive officer and principal financial officer, or persons performing similar functions, as appropriate,
to allow timely decisions regarding required disclosure. Because of inherent limitations, disclosure controls and procedures,
as well as internal control over financial reporting, may not prevent or detect all inaccurate statements or omissions.
Our
management, with the supervision and participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness
of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities
Exchange Act of 1934 (the “Exchange Act”). Based upon that evaluation, our Chief Executive Officer and Chief Financial
Officer concluded that our disclosure controls and procedures as of August 31, 2014 were effective such that the information required
to be disclosed by us in reports filed under the Securities Exchange Act of 1934 is (i) recorded, processed, summarized and reported
within the time periods specified in the SEC’s rules and forms and (ii) accumulated and communicated to our management to
allow timely decisions regarding disclosure. A controls system cannot provide absolute assurance, however, that the objectives
of the controls system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances
of fraud, if any, within a company have been detected.
(b)
Changes In Internal Control Over Financial Reporting
During
the quarter ended August 31, 2014, there were no changes in our internal controls over financial reporting that materially affected,
or is reasonably likely to have a materially affect, on our internal control over financial reporting.
PART
II
ITEM
1. LEGAL PROCEEDINGS
We
are subject from time to time to litigation, claims and suits arising in the ordinary course of business. As of August 31, 2014,
we were not a party to any material litigation, claim or suit whose outcome could have a material effect on our unaudited consolidated financial
statements.
ITEM
1A. RISK FACTORS
Not
required under Regulation S-K for “smaller reporting companies”.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM
4. MINE SAFETY DISCLOSURES
Not
Applicable.
ITEM
5. OTHER INFORMATION
Not
Applicable.
WHERE
YOU CAN FIND MORE INFORMATION
We
file annual, quarterly and current reports, proxy statements and other information with the Securities and Exchange Commission
(the “Commission”). Our Commission filings are available to the public over the Internet at the Commission’s
website at http://www.sec.gov. The public may also read and copy any document we file with the Commission at its Public
Reference Room at 100 F Street, N.E., Washington, D.C. 20549, on official business days during the hours of 10:00 am to 3:00 pm.
The public may obtain information on the operation of the Public Reference Room by calling the Commission at 1-800-SEC-0330. We
maintain a website at http://www.energizerresources.com, (which website is expressly not incorporated by reference into
this filing). Information contained on our website is not part of this report on Form 10-Q.
ITEM
6. EXHIBITS
Index
to Exhibits
Exhibit
No. |
|
Description |
|
|
|
2.1 |
|
Asset
Purchase Agreement by and among Yappn Corp., Yappn Acquisition Sub., Inc. and Intertainment Media, Inc., dated March 28, 2013
(2) |
3.1 |
|
Amended
and Restated Certificate of Incorporation filed on March 14, 2013. (1) |
3.2 |
|
Amended
and Restated Bylaws. (1) |
3.3 |
|
Amended
and Restated Certificate of Designation and Preferences of Series A Convertible Preferred Stock, filed with the Secretary
of State of Delaware on May 31, 2013 (3) |
4.1 |
|
Convertible
Promissory Note (4) |
4.2 |
|
Convertible
Promissory Note Issued in Favor of JMJ Financial (6) |
4.3 |
|
8%
Convertible Note (7) |
4.4 |
|
Form
of 8% Convertible Note (8) |
4.5 |
|
Form
of 6% Convertible Promissory Note (9) (10) (12) |
4.6 |
|
Form
of Promissory Note (13) |
4.7 |
|
Common
Stock Purchase Warrant (13) |
10.1 |
|
Lock-Up
Agreement by and between Yappn Corp. and Intertainment Media, Inc. (2) |
10.2 |
|
Form
of Warrant (2) |
10.3 |
|
Form
of Subscription Agreement (2) |
10.4 |
|
Form
of Registration Rights Agreement (2) |
10.5 |
|
Form
of Note Purchase Agreement (2) |
10.6 |
|
Form
of Note (2) |
10.7 |
|
Form
of First Amendment to Note Purchase Agreement (2) |
10.8 |
|
Agreement
of Conveyance, Transfer and Assignment of Assets and Assumption of Obligations (2) |
10.9 |
|
Stock
Purchase Agreement (2) |
10.10 |
|
2013
Equity Incentive Plan (2) |
10.11 |
|
Bill
of Sale dated March 28, 2013 (2) |
10.12 |
|
Services
Agreement by and between Ortsbo, Inc., Ortsbo USA, Inc. and Intertainment Media, Inc. dated March 21, 2013 (2) |
10.13 |
|
Form
of Indemnification Agreement (2) |
10.14 |
|
Securities
Purchase Agreement (4) |
10.15 |
|
Amendment
to Services Agreement (5) |
10.16 |
|
Amendment
Agreement to Convertible Promissory Note Issued in Favor of JMJ Financial (6) |
10.17 |
|
Securities
Purchase Agreement (7) |
10.18 |
|
Securities
Purchase Agreement between Yappn Corp. and GEL Properties LLC (8) |
10.19 |
|
Securities
Purchase Agreement between Yappn Corp. and LG Capital Funding LLC (8) |
10.20 |
|
Form
of Securities Purchase Agreement (9) (10) (12) |
10.21 |
|
Form
of Registration Rights Agreement (9) (10) (12) |
10.22 |
|
Form
of Series A Warrant (9) (10) (12) |
10.23 |
|
Form
of Series B Warrant (9) (10) (12) |
10.24 |
|
Amendment
Agreement to Convertible Promissory Note issued in favor of JMJ Financial (11) |
10.25 |
|
Loan
Agreement (13) |
10.26 |
|
General
Security Agreement between Yappn Corp. and Toronto Tree Top Holdings Ltd. (13) |
10.27 |
|
General
Security Agreement (Yappn Canada Inc.) (13) |
10.28 |
|
General
Security Agreement (Intertainment Media Inc.) (13) |
10.29 |
|
Guaranty
and Indemnity (Yappn Canada Inc.) (13) |
10.30 |
|
Guaranty
and Indemnity (Intertainment Media Inc.) (13) |
10.31 |
|
Assignment
of Monies and Debt Due Arrangement (13) |
10.32 |
|
Employment
Agreement between Yappn Corp. and Mr. David Lucatch dated June 1, 2014. (15) |
14.1 |
|
Code
of Ethics and Conduct (15) |
21.1 |
|
List
of Subsidiaries (14) |
31.1 |
|
Rule
13a-14(a) / 15d-14(a) Certification of Principal Executive Officer.* |
31.2 |
|
Rule
13a-14(a) / 15d-14(a) Certification of Principal Financial Officer.* |
32.1 |
|
Section
1350 Certifications of Principal Executive Officer * |
32.2 |
|
Section
1350 Certifications of Principal Financial Officer * |
101.INS |
|
XBRL
Instance Document * |
101.SCH |
|
XBRLTaxonomy
Extension Schema Document * |
101.CAL |
|
XBRL
Taxonomy Extension Calculation Linkbase * |
101.DEF |
|
XBRL
Taxonomy Extension Definition Linkbase * |
101.LAB |
|
XBRL
Taxonomy Extension Labels Linkbase * |
101.PRE |
|
XBRL
Taxonomy Extension Presentation Linkbase * |
(1)
Incorporated by reference to the Company’s Current Report on Form 8-K, as filed with the SEC on March 18, 2013.
(2)
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on April 3, 2013.
(3)
Incorporated by reference to the Company’s Current Report on Form 8-K as filed with the SEC on June 3, 2013.
(4)
Incorporated by reference to the Company’s Current Report on Form 8-K, filed with the SEC on October 15, 2013.
(5)
Incorporated by reference to the Company’s Current Report on Form 8-K, filed with the SEC on October 29, 2013.
(6) Incorporated
by reference to the Company’s Current Report on Form 8-K, filed with the SEC on November 21, 2013.
(7) Incorporated
by reference to the Company’s Current Report on Form 8-K, filed with the SEC on December 18, 2013.
(8) Incorporated
by reference to the Company’s Current Report on Form 8-K, filed with the SEC on December 20, 2013.
(9)
Incorporated by reference to the Company’s Current Report on Form 8-K, filed with the SEC on January 30, 2014.
(10) Incorporated
by reference to the Company’s Current Report on Form 8-K, filed with the SEC on February 27, 2014.
(11)
Incorporated by reference to the Company’s Current Report on Form 8-K, filed with the SEC on March 4, 2014.
(12)
Incorporated by reference to the Company’s Current Report on Form 8-K, filed with the SEC on April 1, 2014.
(13)
Incorporated by reference to the Company’s Current Report on Form 8-K, filed with the SEC on April 11, 2014.
(14)
Incorporated by reference to Exhibit 21.1 of the Company’s Annual Report on Form 10-K, filed with the SEC on September 9,
2013.
(15)
Incorporated by reference to Exhibits 10.32 and 14.1 of the Company’s Annual Report on Form 10-K, filed with the SEC on
August 29, 2014.
*
Filed herewith.
SIGNATURES
In
accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized on this 15th day of October 2014.
|
YAPPN
CORP. |
|
|
|
|
By: |
/s/
David Lucatch |
|
|
DAVID
LUCATCH |
|
|
Chief
Executive Officer |
|
|
|
|
By: |
/s/
Craig McCannell |
|
|
Craig
McCannell |
|
|
Chief
Financial Officer |
|
|
(Principal
Financial Officer) |
37
EXHIBIT 31.1
CERTIFICATION
I,
David Lucatch, certify that:
1. I
have reviewed this quarterly report on Form 10-Q of Yappn Corp. for the period ended August 31, 2014;
2. Based
on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect
to the period covered by this report;
3. Based
on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material
respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented
in this report;
4. The
registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures
(as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange
Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a) designed
such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision,
to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to
us by others within those entities, particularly during the period in which this report is being prepared; |
|
(b) designed
such internal control over financial reporting, or caused such internal control over financial reporting to be designed under
our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial
statements for external purposes in accordance with generally accepted accounting principles; |
|
(c) evaluated
the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions
about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based
on such evaluation; and |
|
(d) disclosed
in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s
most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially
affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;
and |
5. The
registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over
financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or
persons performing the equivalent functions):
|
(a) all
significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which
are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial
information; and |
|
(b) any
fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s
internal control over financial reporting. |
Date:
October 15, 2014 |
By: |
/s/
David Lucatch |
|
Name: |
David
Lucatch |
|
Title: |
Chief
Executive Officer
(Principal
Executive Officer) |
EXHIBIT 31.2
CERTIFICATION
I,
Craig McCannell, certify that:
1. I
have reviewed this quarterly report on Form 10-Q of Yappn Corp. for the period ended August 31, 2014;
2. Based
on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect
to the period covered by this report;
3. Based
on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material
respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented
in this report;
4. The
registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures
(as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange
Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a) designed
such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision,
to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to
us by others within those entities, particularly during the period in which this report is being prepared; |
|
(b) designed
such internal control over financial reporting, or caused such internal control over financial reporting to be designed under
our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial
statements for external purposes in accordance with generally accepted accounting principles; |
|
(c) evaluated
the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions
about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based
on such evaluation; and |
|
(d) disclosed
in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s
most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially
affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting;
and |
5. The
registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over
financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or
persons performing the equivalent functions):
|
(a) all
significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which
are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial
information; and |
|
(b) any
fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s
internal control over financial reporting. |
Date:
October 15, 2014 |
By: |
/s/
Craig McCannell |
|
Name: |
Craig
McCannell |
|
Title: |
Chief
Financial Officer
(Principal
Financial Officer and Accounting Officer) |
EXHIBIT 32.1
CERTIFICATION
PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED
PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In
connection with the quarterly report of Yappn Corp. (the “Company”) on Form 10-Q for the period ended August
31, 2014 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), the undersigned,
in the capacities and on the date indicated below, hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002, that:
(1) The
Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
(2) The
information contained in the Report fairly presents, in all material respects, the financial condition and results of operations
of the Company.
By: |
/s/
David Lucatch |
|
Name: |
David
Lucatch |
|
|
Chief
Executive Officer
(Principal
Executive Officer) |
|
|
|
|
Date: |
October
15, 2014 |
|
By: |
/s/
Craig McCannell |
|
Name: |
Craig
McCannell |
|
Title: |
Chief
Financial Officer
(Principal
Financial Officer) |
|
|
|
|
Date: |
October
15, 2014 |
|
YAPPN (CE) (USOTC:YPPN)
Historical Stock Chart
From Jan 2025 to Feb 2025
YAPPN (CE) (USOTC:YPPN)
Historical Stock Chart
From Feb 2024 to Feb 2025