Interim
Condensed Consolidated Financial Statements and Notes to Interim Condensed Consolidated Financial Statements
General
The
accompanying reviewed interim condensed consolidated financial statements are unaudited and 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 31, 2016. 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 and nine months ended February 28,
2017 are not necessarily indicative of the results that can be expected for the year ending May 31, 2017.
All
references to “dollars”, “$” or “US$” are to United States dollars and all references to “CAD$”
are to Canadian dollars. United States dollar equivalents of Canadian dollar figures are based on the exchange rate as reported
by the Bank of Canada on the applicable date.
YAPPN
CORP.
INTERIM
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
|
Note
|
|
As of
February 28, 2017
|
|
|
(audited)
As of
May 31,
2016
|
|
Assets
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
$
|
138,951
|
|
|
$
|
448,575
|
|
Accounts receivable
|
|
|
|
|
3,619
|
|
|
|
29,244
|
|
Note receivable
|
|
3
|
|
|
-
|
|
|
|
1,123,289
|
|
Prepaid expenses
|
|
|
|
|
92,427
|
|
|
|
113,262
|
|
Total current assets
|
|
|
|
|
234,997
|
|
|
|
1,714,370
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment, net
|
|
|
|
|
11,248
|
|
|
|
14,632
|
|
Intangible assets
|
|
4
|
|
|
3,902,687
|
|
|
|
4,676,221
|
|
Total Assets
|
|
|
|
$
|
4,148,932
|
|
|
$
|
6,405,223
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Deficit
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
401,496
|
|
|
$
|
533,030
|
|
Accrued expenses
|
|
|
|
|
210,635
|
|
|
|
430,754
|
|
Short term accrued interest
|
|
|
|
|
155,437
|
|
|
|
409,280
|
|
Accrued development and related expenses - related party
|
|
12
|
|
|
-
|
|
|
|
16,654
|
|
Short term loans
|
|
5
|
|
|
89,462
|
|
|
|
284,451
|
|
Convertible promissory notes and debentures
|
|
7
|
|
|
355,000
|
|
|
|
2,454,824
|
|
Total current liabilities
|
|
|
|
|
1,212,030
|
|
|
|
4,128,993
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities:
|
|
|
|
|
|
|
|
|
|
|
Long term accrued interest
|
|
|
|
|
1,200,406
|
|
|
|
577,231
|
|
Long term loans
|
|
8
|
|
|
1,326,348
|
|
|
|
-
|
|
Long term secured debentures
|
|
6
|
|
|
4,550,388
|
|
|
|
4,550,388
|
|
Convertible secured debentures
|
|
8
|
|
|
504,214
|
|
|
|
375,279
|
|
Total Liabilities
|
|
|
|
|
8,793,386
|
|
|
|
9,631,891
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Deficit
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, par value $.0001 per share, 50,000,000 shares authorized: Series 'A' Convertible, 10,000,000 shares authorized; nil shares issued and outstanding
|
|
10
|
|
|
-
|
|
|
|
-
|
|
Common stock, par value $.0001 per share, 400,000,000 shares authorized 40,322,314 issued and outstanding (May 31, 2016 – 30,081,163)
|
|
9
|
|
|
16,124
|
|
|
|
15,100
|
|
Common stock, par value $.0001 per share, 18,988,318 shares subscribed not issued (May 31, 2016 – 20,308,890)
|
|
9
|
|
|
2,639,071
|
|
|
|
3,068,945
|
|
Additional paid-in capital
|
|
|
|
|
19,186,011
|
|
|
|
15,353,712
|
|
Deficit
|
|
|
|
|
(26,485,660
|
)
|
|
|
(21,664,425
|
)
|
Total Stockholders' Deficit
|
|
|
|
|
(4,644,454
|
)
|
|
|
(3,226,668
|
)
|
Total Liabilities And Stockholders' Deficit
|
|
|
|
$
|
4,148,932
|
|
|
$
|
6,405,223
|
|
The
accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
YAPPN
CORP.
INTERIM
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
LOSS
(Unaudited)
|
|
|
|
Three Months Ended
February 28/29
|
|
|
Nine Months Ended
February 28/29
|
|
|
|
Note
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
3
|
|
$
|
65,130
|
|
|
$
|
101,537
|
|
|
$
|
272,196
|
|
|
$
|
911,918
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
|
|
42,343
|
|
|
|
9,134
|
|
|
|
93,760
|
|
|
|
146,068
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
22,787
|
|
|
|
92,403
|
|
|
|
178,436
|
|
|
|
765,850
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing
|
|
|
|
|
3,251
|
|
|
|
26,152
|
|
|
|
20,596
|
|
|
|
224,900
|
|
Research and development expenses
|
|
12
|
|
|
183,396
|
|
|
|
109,203
|
|
|
|
469,967
|
|
|
|
301,168
|
|
General and administrative expenses
|
|
12
|
|
|
357,671
|
|
|
|
497,826
|
|
|
|
1,159,021
|
|
|
|
1,272,484
|
|
Professional fees
|
|
|
|
|
46,724
|
|
|
|
241,025
|
|
|
|
155,482
|
|
|
|
401,048
|
|
Consulting
|
|
|
|
|
72,438
|
|
|
|
92,590
|
|
|
|
184,747
|
|
|
|
295,665
|
|
Depreciation
|
|
|
|
|
3,341
|
|
|
|
102
|
|
|
|
5,773
|
|
|
|
300
|
|
Amortization
|
|
4
|
|
|
265,880
|
|
|
|
263,940
|
|
|
|
797,630
|
|
|
|
483,890
|
|
Stock based compensation
|
|
11
|
|
|
335,675
|
|
|
|
64,772
|
|
|
|
1,145,338
|
|
|
|
478,289
|
|
Total operating expenses
|
|
|
|
|
1,268,376
|
|
|
|
1,295,610
|
|
|
|
3,938,554
|
|
|
|
3,457,744
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
|
|
(1,245,589
|
)
|
|
|
(1,203,207
|
)
|
|
|
(3,760,118
|
)
|
|
|
(2,691,894
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense/(income):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
272,402
|
|
|
|
268,222
|
|
|
|
794,693
|
|
|
|
616,609
|
|
Financing expense on issuance of convertible notes and common stock
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
632,250
|
|
Change in fair value of convertible debentures and notes
|
|
|
|
|
108,950
|
|
|
|
289,881
|
|
|
|
405,137
|
|
|
|
(550,456
|
)
|
Prepayment fees on variable conversion rate notes
|
|
|
|
|
-
|
|
|
|
29,350
|
|
|
|
-
|
|
|
|
306,140
|
|
Miscellaneous expense/(income)
|
|
|
|
|
8,376
|
|
|
|
(11,077
|
)
|
|
|
12,087
|
|
|
|
(27,843
|
)
|
Gain on debt settlement
|
|
3
|
|
|
(1,119,089
|
)
|
|
|
-
|
|
|
|
(1,119,089
|
)
|
|
|
-
|
|
Impairment of note receivable
|
|
3
|
|
|
-
|
|
|
|
-
|
|
|
|
968,289
|
|
|
|
-
|
|
Total other expense/(income)
|
|
|
|
|
(729,361
|
)
|
|
|
576,376
|
|
|
|
1,061,117
|
|
|
|
976,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss before taxes
|
|
|
|
|
(516,228
|
)
|
|
|
(1,779,583
|
)
|
|
|
(4,821,235
|
)
|
|
|
(3,668,594
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss and comprehensive loss
|
|
|
|
$
|
(516,228
|
)
|
|
$
|
(1,779,583
|
)
|
|
$
|
(4,821,235
|
)
|
|
$
|
(3,668,594
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per weighted-average shares of common stock – basic and diluted
|
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
(0.19
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of shares of common stock issued and outstanding – basic and diluted
|
|
|
|
|
40,322,314
|
|
|
|
26,433,163
|
|
|
|
37,070,744
|
|
|
|
19,269,659
|
|
The
accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
YAPPN
CORP.
INTERIM
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT (UNAUDITED)
For
the nine months ended February 28, 2017 and year ended May 31, 2016
|
|
Common
|
|
|
Additional
|
|
|
|
|
|
|
|
|
|
Shares Outstanding
|
|
|
Amount
|
|
|
Subscribed Shares
|
|
|
Subscribed Amounts
|
|
|
Paid-in
Capital
|
|
|
Accumulated Deficit
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance – May 31, 2015
|
|
|
13,422,814
|
|
|
|
13,423
|
|
|
|
99,344
|
|
|
|
124,567
|
|
|
|
7,981,579
|
|
|
|
(14,762,852
|
)
|
|
|
(6,643,283
|
)
|
Stock-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,164,887
|
|
|
|
-
|
|
|
|
1,164,887
|
|
Stock issued on exercise of warrants
|
|
|
11,667
|
|
|
|
12
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(12
|
)
|
|
|
-
|
|
|
|
-
|
|
Issuance of common stock for purchase technology
|
|
|
12,998,682
|
|
|
|
1,300
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,805,308
|
|
|
|
-
|
|
|
|
1,806,608
|
|
Stock to be issued for purchase of technology
|
|
|
-
|
|
|
|
-
|
|
|
|
18,988,318
|
|
|
|
2,639,071
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,639,071
|
|
Issuance of warrants classified as equity
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,279,846
|
|
|
|
-
|
|
|
|
1,279,846
|
|
Warrants associated with a secured convertible debenture
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,700,052
|
|
|
|
-
|
|
|
|
1,700,052
|
|
Common stock associated with common stock and warrants financing
|
|
|
3,648,000
|
|
|
|
365
|
|
|
|
-
|
|
|
|
-
|
|
|
|
568,561
|
|
|
|
-
|
|
|
|
568,926
|
|
Warrants associated with common stock and warrant financing
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
343,074
|
|
|
|
-
|
|
|
|
343,074
|
|
Stock to be issued on conversion of debt
|
|
|
-
|
|
|
|
-
|
|
|
|
1,221,228
|
|
|
|
305,307
|
|
|
|
-
|
|
|
|
-
|
|
|
|
305,307
|
|
Beneficial conversion feature
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
510,417
|
|
|
|
-
|
|
|
|
510,417
|
|
Net loss for the year ended May 31, 2016
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(6,901,573
|
)
|
|
|
(6,901,573
|
)
|
Balance – May 31, 2016
|
|
|
30,081,163
|
|
|
|
15,100
|
|
|
|
20,308,890
|
|
|
|
3,068,945
|
|
|
|
15,353,712
|
|
|
|
(21,664,425
|
)
|
|
|
(3,226,668
|
)
|
Stock-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,095,339
|
|
|
|
-
|
|
|
|
1,095,339
|
|
Issuance of warrants classified as equity
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
77,966
|
|
|
|
-
|
|
|
|
77,966
|
|
Common stock associated with common stock and warrants financing
|
|
|
1,780,000
|
|
|
|
178
|
|
|
|
-
|
|
|
|
-
|
|
|
|
253,456
|
|
|
|
-
|
|
|
|
253,634
|
|
Warrants associated with common stock and warrants financing
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
191,366
|
|
|
|
-
|
|
|
|
191,366
|
|
Stock issued on conversion of debt
|
|
|
8,227,822
|
|
|
|
823
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,064,007
|
|
|
|
-
|
|
|
|
2,064,830
|
|
Stock to be issued for debenture conversion
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,221,228
|
)
|
|
|
(305,307
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(305,307
|
)
|
Stock to be issued under prior obligation
|
|
|
113,329
|
|
|
|
11
|
|
|
|
(99,344
|
)
|
|
|
(124,567
|
)
|
|
|
120,177
|
|
|
|
-
|
|
|
|
(4,379
|
)
|
Stock issued to settle prior obligation
|
|
|
120,000
|
|
|
|
12
|
|
|
|
-
|
|
|
|
-
|
|
|
|
29,988
|
|
|
|
-
|
|
|
|
30,000
|
|
Net loss for the nine months ended February 28, 2017
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(4,821,235
|
)
|
|
|
(4,821,235
|
)
|
Balance – February 28, 2017
|
|
|
40,322,314
|
|
|
|
16,124
|
|
|
|
18,988,318
|
|
|
|
2,639,071
|
|
|
|
19,186,011
|
|
|
|
(26,485,660
|
)
|
|
|
(4,644,454
|
)
|
The
accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
YAPPN
CORP.
INTERIM
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
For the nine months ended February 28/29
|
|
|
|
2017
|
|
|
2016
|
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
Net and comprehensive loss
|
|
$
|
(4,821,235
|
)
|
|
$
|
(3,668,594
|
)
|
Adjustments to reconcile net loss to cash used in operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
5,773
|
|
|
|
300
|
|
Amortization
|
|
|
797,630
|
|
|
|
483,890
|
|
Stock based compensation
|
|
|
1,145,338
|
|
|
|
478,289
|
|
Change in fair value of convertible debentures and notes
|
|
|
405,137
|
|
|
|
(550,456
|
)
|
Financing expense on issuance of convertible promissory notes, and common stock
|
|
|
-
|
|
|
|
632,250
|
|
Impairment of note receivable
|
|
|
968,289
|
|
|
|
-
|
|
Gain on debt settlement
|
|
|
(1,119,089
|
)
|
|
|
-
|
|
Unrealized foreign exchange and vendor settlements
|
|
|
12,373
|
|
|
|
-
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
25,625
|
|
|
|
12,520
|
|
Note receivable
|
|
|
155,000
|
|
|
|
-
|
|
Prepaid expenses
|
|
|
20,835
|
|
|
|
(59,541
|
)
|
Accounts payable and accrued liabilities
|
|
|
549,085
|
|
|
|
830,406
|
|
Accrued development and related expenses - related party
|
|
|
(16,654
|
)
|
|
|
(401,979
|
)
|
Deferred revenue
|
|
|
-
|
|
|
|
(12,500
|
)
|
Net Cash Used in Operating Activities
|
|
|
(1,871,893
|
)
|
|
|
(2,255,415
|
)
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
Expenditures on patents
|
|
|
(24,096
|
)
|
|
|
(15,927
|
)
|
Capital expenditures
|
|
|
(2,211
|
)
|
|
|
(377
|
)
|
Net Cash Used in Investing Activities
|
|
|
(26,307
|
)
|
|
|
(16,304
|
)
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
Proceeds from convertible promissory notes and debentures
|
|
|
-
|
|
|
|
90,750
|
|
Proceeds from line of credit, net
|
|
|
-
|
|
|
|
(1,092,025
|
)
|
Proceeds from secured debentures
|
|
|
-
|
|
|
|
2,096,653
|
|
Proceeds from secured convertible debentures
|
|
|
-
|
|
|
|
2,040,000
|
|
Repayments of short term loans
|
|
|
(32,772
|
)
|
|
|
(151,791
|
)
|
Proceeds from short term loans
|
|
|
-
|
|
|
|
168,823
|
|
Proceeds from long term loans
|
|
|
1,326,348
|
|
|
|
-
|
|
Repayment of convertible promissory notes and debentures
|
|
|
-
|
|
|
|
(883,564
|
)
|
Proceeds from common stock private placement
|
|
|
295,000
|
|
|
|
-
|
|
Net Cash Provided by Financing Activities
|
|
|
1,588,576
|
|
|
|
2,268,846
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash
|
|
|
(309,624
|
)
|
|
|
(2,873
|
)
|
Cash, beginning of period
|
|
|
448,575
|
|
|
|
19,496
|
|
Cash, end of period
|
|
$
|
138,951
|
|
|
$
|
16,623
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non Cash Investing and Financing Activities Information:
|
|
|
|
|
|
|
|
|
Common stock issued on exercise of warrants
|
|
$
|
-
|
|
|
$
|
37,100
|
|
Conversion of short term loan
|
|
$
|
100,000
|
|
|
$
|
-
|
|
Conversion of short term loan and line of credit into secured debentures
|
|
$
|
-
|
|
|
$
|
419,305
|
|
Common stock issued for acquisition of technology
|
|
$
|
-
|
|
|
$
|
1,806,608
|
|
Common stock to be issued for acquisition of technology
|
|
$
|
-
|
|
|
$
|
2,639,071
|
|
Common stock issued for prior obligation
|
|
$
|
124,567
|
|
|
$
|
-
|
|
Private placement of units in settlement of payables
|
|
$
|
50,000
|
|
|
$
|
-
|
|
Common stock issued for conversion of debt
|
|
$
|
2,064,830
|
|
|
$
|
-
|
|
Cash paid for interest during the nine month period
|
|
$
|
15,000
|
|
|
$
|
67,941
|
|
The
accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.
YAPPN
CORP.
Notes
to Interim Condensed Consolidated Financial Statements
February
28, 2017
(Unaudited)
All
references to “dollars”, “$” or “US$” are to United States dollars and all references to “Canadian”
are to Canadian dollars. United States dollar equivalents of Canadian dollar figures are based on the exchange rate as reported
by the Bank of Canada on the applicable date.
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 United States and Canada. In March 2013, the Company acquired a concept and technology license from Intertainment Media Inc.,
a Canadian company, in exchange for 7,000,000 shares of common stock of the Company. As a result of this exchange, Intertainment
Media Inc. acquired, at that time, a seventy percent (70%) ownership of the Company. On September 15, 2015, the Company closed
the acquisition of Ortsbo Inc.’s (a subsidiary of Intertainment Media Inc.) intellectual property. As a result of the acquisition,
Intertainment Media Inc.’s ownership was reduced to 37% (currently 28.35%). The accompanying interim 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 of the Company as of February 28, 2017, and for the three and nine month periods
ended February 28, 2017 and February 29, 2016 respectively, are unaudited. However, in the opinion of management, the interim
condensed consolidated financial statements include all adjustments, consisting of only normal recurring adjustments necessary
to present fairly the Company’s financial position as of February 28, 2017 and February 29, 2016 respectively, and the results
of its operations and its cash flows for the nine month period ended February 28, 2017 and February 29, 2016 respectively. These
results are not necessarily indicative of the results expected for the fiscal year ending May 31, 2017. The accompanying interim
condensed consolidated 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,
2016 filed with the Securities and Exchange Commission, for additional information including significant accounting policies.
Recent
Accounting Pronouncements
In
May 2014, the FASB issued Accounting Standards Update No. 2014-09 which was amended in August 2015 by Update No 2015-14: 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, 2017, 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.
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.
In
November 2014, the FASB issued Accounting Standard Update (“ASU”) 2014-16, “Determining Whether the Host Contract
in a Hybrid Financial Instrument Issued in the Form of a Share Is More Akin to Debt or to Equity.” The ASU clarifies how
current guidance should be interpreted in evaluating the economic characteristics and risks of a host contract in a hybrid financial
instrument that is issued in the form of a share. Specifically, the amendments clarify that an entity should consider all relevant
terms and features, including the embedded derivatives feature being evaluated for bifurcation, in evaluating the nature of a
host contract. The ASU is effective for fiscal years beginning after December 15, 2015 and interim periods beginning after December
15, 2016. The Company has determined there is no material impact to the accounting treatment of its hybrid financial instruments
based on this new standard.
There are various other updates
recently issued, most of which represented technical corrections to the accounting literature or application to specific industries
and are not expected to a have a material impact on the Company’s financial position, results of operations or cash flows.
2.
Going Concern
The
accompanying interim 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
$26,485,660 through February 28, 2017.
As
of February 28, 2017, the Company had a working capital deficit of $977,033. During the nine months ended February 28, 2017, net
cash used in operating activities was $1,871,893. The Company expects to have similar cash needs for the next twelve months. At
the present time, the Company does not have sufficient funds to fund operations over the next twelve months.
Implementation
of the Company business plan will require additional debt or equity financing and there can be no assurance that additional
financing can be obtained on acceptable terms. The Company has realized limited revenues to cover its operating costs. As
such, the Company has incurred an operating loss since inception. This and other factors raise substantial doubt about its
ability to continue as a going concern. The Company’s continuation as a going concern is dependent on its ability to
meet its obligations, to obtain additional financing as may be required, and ultimately to attain profitability. The interim
condensed consolidated 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 business. 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. During the nine months ended February 28, 2017, the Company, through a private placement pursuant to Regulation S of the Securities Act of 1933, raised $1,588,576 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 materially 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 and Note Receivable
All
of the Company’s revenues are attributed to a small number of customers. Two customers comprised 91% and 55% of the Company’s
revenue for the three and nine month periods ended February 28, 2017. Our former largest customer comprises 0% of the revenue
recorded for the nine months ended February 28, 2017 and had comprised 89% of the revenue for the nine months ended February 29,
2016. Intelligent Content Enterprises (“ICE”) comprises 0% and 33% of revenue recorded for the three and nine months
ended February 28, 2017. Due to the long period without payment, the Company determined the revenue recognition criteria starting
at the beginning of the Company’s second quarter of fiscal 2016 for Digital Widget Factory (Belize) (“DWF”)
was not met.
Effective
February 29, 2016, Digital Widget Factory (Belize) (“DWF”) sold the technology platform, partially developed by Yappn, in
conjunction with DWF’s principals, to ICE in exchange for common shares of ICE. As part of the transaction, DWF
received ownership and rights to 24 million common shares of ICE for a large minority shareholder position of ICE
(the “ICE Transaction”). During the fourth quarter of fiscal 2016, the Company executed a promissory note from
DWF for the outstanding value of the billings of $2,125,000. The promissory note was secured by DWF’s ICE stock
holdings in the amount of 2,250,000 restricted common shares, which at the market value at the time of execution
significantly exceeded the value of the promissory note. The note receivable included monthly payments of differing amounts
with the final payment scheduled by November 30, 2016. Additionally, the Company received stock options for the purchase of
shares of common stock of ICE from DWF which expired on November 30, 2016.
The
Company has not received any payments from DWF during the second and third quarter of fiscal 2017, and the secured note final
payment date was contracted to be fully paid by November 30, 2016. During the second quarter of fiscal 2017, as at November 30,
2016, management recorded a full impairment on the remaining $968,289 recorded in its financial statements. $1,870,000 in principal
remained outstanding against the note receivable.
In early 2017, a dispute arose between
ICE and DWF over the terms in the asset purchase agreement. The parties agreed to unwind the original transaction. DWF regained
title to the assets developed by Yappn and DWF in addition to the additional enhancements while under ICE’s control. ICE’s
publicly traded stock was cease traded by the regulators (although subsequently resumed trading) and the original security of ICE
shares between DWF and ICE securing the DWF note receivable was, at that time, unmarketable.
On February 28, 2017, management
reached a resolution with DWF stakeholders. Yappn agreed to reduce its stake in the DWF assets to $800,000 which will be in
the form of a new investment in DWF with the specific terms to be determined. This reduced position in DWF’s assets is
in exchange for DWF stakeholders forgiving all unsecured debentures, secured debenture, term debt, and related interest that
were obligations of Yappn. More specifically, the Company settled $305,000 of unsecured convertible debentures and accrued
interest of $91,408 with Series A and B common stock purchase warrants repriced to $0.25 and an extension of one year to
maturity of both warrants (Note 7), $250,000 of unsecured convertible debentures and accrued interest of $43,613 with Series
D warrants repriced to $0.25 and an extension of one year to maturity of the warrants (Note 7), $65,228 of unsecured term
loans and related interest of $16,512 (Note 5), and $200,000 of secured convertible debentures and accrued interest of
$20,000 issued to a consultant (Note 8). In addition to the above, the Company has negotiated its release from various past
consulting obligations. The Series A, B, and D common stock purchase warrants were repriced to $0.25 from $1.00, $2.00, and
$2.20 respectively and extended an additional one year to expire in 2020. Subsequent to February 28, 2017 undertakings for
the repricing of the warrants were approved formally by the Board of Directors (Note 13).
Due to the uncertainty of ultimate collectability,
the Company will not record any value for the $800,000 investment in DWF until cash collection is reasonably assured, or a liquid
market with quoted market prices exist to allow realization from a sale of the investment.
4.
Intangible Assets
On
September 15, 2015, the Company finalized its purchase of intellectual property assets of Ortsbo, Inc. (“Ortsbo”)
pursuant to an Asset Purchase Agreement executed and closed on July 15, 2015. With this closing, the Company had an obligation
to issue 31,987,000 shares of common stock of Yappn to Ortsbo or its designees. During the second quarter of fiscal 2016, from
the share issuance obligations from the purchase of the Ortsbo intellectual property assets, 12,998,682 shares were issued comprising
8,312,500 to Ortsbo and 4,686,182 to the former debt and minority shareholders of Ortsbo, which were valued at $1,806,608 leaving
18,988,318 shares to be issued which remain outstanding as at February 28, 2017 and are reserved but not issued pending instructions
from the recipients. Yappn also assumed $975,388 of debt as part of the transaction. This assumed debt was immediately subscribed
as part of the secured debenture in Yappn (Note 6). The fair value for the agreed upon consideration for the acquisition of intellectual
property from Ortsbo was $16,968,888, however, due to the common control of Ortsbo and the Company, the value of the intangible
assets acquired from Ortsbo was recorded at the carrying value in the financial records of Ortsbo. This value was $5,421,067 on
September 15, 2015.
Intangible Assets
|
|
Technology
|
|
|
Pending Patents
|
|
|
Issued
Patents
|
|
|
Total
|
|
Balance on Acquisition - September 15, 2015
|
|
$
|
5,278,773
|
|
|
$
|
142,294
|
|
|
$
|
-
|
|
|
$
|
5,421,067
|
|
Additions
|
|
|
-
|
|
|
|
21,522
|
|
|
|
-
|
|
|
|
21,522
|
|
Amortization
|
|
|
(747,830
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(747,830
|
)
|
Disposal
|
|
|
-
|
|
|
|
(18,538
|
)
|
|
|
-
|
|
|
|
(18,538
|
)
|
Balance, May 31, 2016
|
|
$
|
4,530,943
|
|
|
$
|
145,278
|
|
|
$
|
-
|
|
|
$
|
4,676,221
|
|
Additions
|
|
|
-
|
|
|
|
24,096
|
|
|
|
-
|
|
|
|
24,096
|
|
Reclassification
|
|
|
-
|
|
|
|
(43,253
|
)
|
|
|
43,253
|
|
|
|
-
|
|
Amortization
|
|
|
(791,820
|
)
|
|
|
-
|
|
|
|
(5,810
|
)
|
|
|
(797,630
|
)
|
Balance, February 28, 2017
|
|
$
|
3,739,123
|
|
|
$
|
126,121
|
|
|
$
|
37,443
|
|
|
$
|
3,902,687
|
|
5.
Short Term Loans
The
Company has a past due term loan originated on April 1, 2014 with an interest rate of 1% per month. The Company repaid $15,483
(Canadian $20,000) during the first quarter of fiscal 2017. As at February 28, 2017, the loan had a value of $89,462 ($118,815
Canadian).
The
Company had a past due term loan originated on January 7, 2014 with an interest rate of 1% per month. The Company repaid $13,899
(Canadian $18,125) during the first quarter of fiscal 2017. During the third quarter, the balance of the loan was settled with
the debt holder as part of the DWF settlement (Note 3), leaving a value of $nil as at February 28, 2017.
During
the fourth quarter of fiscal 2016, the Company received $100,000 from a director as an intended subscription in anticipation of
a third closing of a private placement of units consisting of one common stock at $0.25 per share and one common stock purchase
warrant with an exercise price of $0.25 per share. The Company completed this closing on August 31, 2016 and the loan was applied
against the private placement (Note 9).
The
following is a summary of Short Term Loans:
Principal amounts
|
|
April 1,
2014
Term Loan
|
|
|
January 7,
2014
Term Loan
|
|
|
Other Loans
|
|
|
Total
|
|
Fair value at May 31, 2015
|
|
$
|
152,545
|
|
|
$
|
82,817
|
|
|
$
|
556,566
|
|
|
$
|
791,928
|
|
Borrowing during the first quarter
|
|
|
-
|
|
|
|
-
|
|
|
|
328,265
|
|
|
|
328,265
|
|
Borrowing during the second quarter
|
|
|
-
|
|
|
|
-
|
|
|
|
1,201,000
|
|
|
|
1,201,000
|
|
Borrowing during the third quarter
|
|
|
-
|
|
|
|
-
|
|
|
|
170,468
|
|
|
|
170,468
|
|
Borrowing during the fourth quarter
|
|
|
-
|
|
|
|
-
|
|
|
|
100,000
|
|
|
|
100,000
|
|
Fair value adjustments
|
|
|
(9,446
|
)
|
|
|
(4,251
|
)
|
|
|
(19,726
|
)
|
|
|
(33,423
|
)
|
Conversions
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,832,768
|
)
|
|
|
(1,832,768
|
)
|
Repayments
|
|
|
(37,214
|
)
|
|
|
-
|
|
|
|
(403,805
|
)
|
|
|
(441,019
|
)
|
Fair value at May 31, 2016
|
|
$
|
105,885
|
|
|
$
|
78,566
|
|
|
$
|
100,000
|
|
|
$
|
284,451
|
|
Fair value adjustments
|
|
|
(940
|
)
|
|
|
(760
|
)
|
|
|
-
|
|
|
|
(1,700
|
)
|
Conversions
|
|
|
-
|
|
|
|
-
|
|
|
|
(100,000
|
)
|
|
|
(100,000
|
)
|
Repayments
|
|
|
(15,483
|
)
|
|
|
(13,899
|
)
|
|
|
-
|
|
|
|
(29,382
|
)
|
Settlement
|
|
|
-
|
|
|
|
(63,907
|
)
|
|
|
-
|
|
|
|
(63,907
|
)
|
Fair value at February 28, 2017
|
|
$
|
89,462
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
89,462
|
|
6.
Non-Convertible Secured Debentures
Yappn closed the first tranche of secured
debentures (secured by general security of the Company’s assets) in the amount of $4,550,388. The secured debentures carry
an annual interest rate of 12% payable at maturity. Maturity was initially the earlier of the date proceeds are available from
a public offering or December 31, 2015. During the third quarter of fiscal 2016, the holders of the Secured Debentures (the “Holders”)
agreed to extend the maturity date of the Secured Debentures from December 31, 2015 to July 15, 2020, and were provided with the
right to amend the Secured Debenture such that a Holder shall have the right to require the Company to satisfy the outstanding
obligations underlying the Secured Debenture; provided, however, that at least two thirds (66.67%) of the Holders of the principal
amount of secured debentures consent to a put of their Secured Debentures to the Company. The secured debentures balance as at
February 28, 2017, was $4,550,388 (Note 12). Interest expense for the three and nine month period ended February 28, 2017
was $136,512 and $409,535 respectively ($136,512 and $330,695 for the three and nine months ended February 29, 2016).
7.
Unsecured Convertible Promissory Notes and Debentures
The
following is a summary of the unsecured convertible promissory notes and debentures as of February 28, 2017:
Principal amounts:
|
|
Convertible Promissory Notes and
Debentures
|
|
|
Conversions
|
|
|
Settlement
|
|
|
Total Outstanding Principal
|
|
Total Borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowing on January 29, 2014
|
|
$
|
395,000
|
|
|
$
|
(260,000
|
)
|
|
|
-
|
|
|
$
|
135,000
|
|
Borrowing on February 27, 2014
|
|
|
305,000
|
|
|
|
-
|
|
|
|
(305,000
|
)
|
|
|
-
|
|
Borrowing on April 1, 2014
|
|
|
469,000
|
|
|
|
(299,000
|
)
|
|
|
-
|
|
|
|
170,000
|
|
Borrowing on April 23, 2014
|
|
|
50,000
|
|
|
|
(50,000
|
)
|
|
|
-
|
|
|
|
-
|
|
Borrowing on May 31, 2014
|
|
|
1,000,000
|
|
|
|
(1,000,000
|
)
|
|
|
-
|
|
|
|
-
|
|
Borrowing on June 27, 2014
|
|
|
250,000
|
|
|
|
-
|
|
|
|
(250,000
|
)
|
|
|
-
|
|
Borrowing on September 2, 2014
|
|
|
125,000
|
|
|
|
(125,000
|
)
|
|
|
-
|
|
|
|
-
|
|
Borrowing on October 6, 2014
|
|
|
50,000
|
|
|
|
(50,000
|
)
|
|
|
-
|
|
|
|
-
|
|
Borrowing on October 27, 2014
|
|
|
50,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
50,000
|
|
Total
|
|
$
|
2,694,000
|
|
|
$
|
(1,784,000
|
)
|
|
$
|
(555,000
|
)
|
|
$
|
355,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at May 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,945,833
|
|
Fair value adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
768,991
|
|
Conversions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(260,000
|
)
|
Balance at May 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
2,454,824
|
|
Fair value adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(20,824
|
)
|
Conversions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,524,000
|
)
|
Settlement
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(555,000
|
)
|
Balance at February 28, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
355,000
|
|
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. The Units consist of (i) one unsecured 6% convertible promissory note, $100 par value, convertible into
shares of the Company’s common stock; (ii) a common stock purchase warrant entitling the holder thereof to purchase 1,000
shares of common stock (individually “Series A Warrant”) at an exercise price of $1.50; and, (iii) a common stock purchase warrant
entitling the holder thereof to purchase 1,000 shares of common stock (individually “Series B Warrant”) at an exercise price of
$2.00 (Note 10). The purchase price for each Unit was $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 investor.
The
notes matured 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 $1.00 per share. 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. Both the Series A and Series B warrants have a five year life.
The convertible debentures due on
January 29, 2016, February 27, 2016, and April 1, 2016 respectively were not repaid or converted into common shares of the
Company by the maturity dates. Management previously made offers to the remaining debenture holders with either extension
terms or conversion into common shares as the Company does not currently have the ability to repay these debtholders in cash.
In fiscal 2016, $260,000 in principal value of debenture holders took the offer for additional investment and repricing of
both warrants. During the nine month period ended February 28, 2017, $299,000 in principal value of debenture holders
converted to common stock at a rate of $0.25 per share but only the Series A Warrants were repriced (Notes 9 and 10). The
holders of $299,000 in principal converted have the right to an additional issuance of shares if the Company closes a
financing below $0.25 per common share for a six month period to a floor of $0.20 per common share. In addition, on September
21, 2016, a debenture holder with a principal value of $100,000 agreed to extend the outstanding debenture to May 31, 2017
with no penalty interest from default date to May 31, 2017 in exchange for both Series A and B Warrants repriced to $0.35.
The Company accounted for the extension as a debt modification as opposed to a debt extinguishment. On February 28, 2017, a
debenture holder with $305,000 in principal forgave their debenture and accrued interest in exchange for amending terms for
Series A and B Warrants to $0.25 from $1.50 and $2.00 each respectively as well as an extension of one year to the terms of
the warrants in conjunction with the settlement of DWF (Note 3 and Note 13). Interest expense for the three and nine month
period ended February 28, 2017 was $24,348 and $88,601 respectively ($21,009 and $56,175 for the three and nine months
ended February 29, 2016).
Convertible
Debentures with Series C or Series D Warrants
During
late fiscal 2014, and early fiscal 2015 the Company authorized and issued 1,050 Units for $1,050,000 to private investors, and
475 Units for $475,000 to seven independent accredited investors respectively. The 475 Units were issued in exchange for $300,000
in cash and release of $90,777 (then Canadian $100,000) in the loan originated on January 7, 2014 and $50,000 in settlement of
trade payables. The Units consist of (i) one unsecured 6% convertible debenture, $100 par value, convertible into shares of the
Company’s common stock at a conversion price of $1.50 per share; and (ii) a common stock purchase warrant entitling the
holder thereof to purchase 700,000 shares of common stock (“Series C Warrant”) and 316,666 shares of common stock (“Series D Warrant”)
at a purchase price of $2.20 per share that expires in 5 years (Note 10).
The
debentures mature 24 months from the issuance date and have an interest rate of 6% (with certain other penalties on overdue interest
when debt is past due) per annum payable in arrears on the earlier of a default date or the maturity date. The debentures may
be converted at any time after the original issuance date at the election of their holders, who may convert all or part of the
outstanding and unpaid principal amount and accrued interest at a conversion price of $1.50 per share. The common stock purchase
warrants may be exercised in whole or in part.
During the nine month period ended February
28, 2017, $1,225,000 in principal value of debenture holders converted their outstanding debentures and accrued interest into
common stock of the Company as well as received amendments to their warrants price of $0.25 (Notes 9 and 10). The holders of the
$1,225,000 in principal converted have the right to an additional issuance of shares if the Company closes a financing below $0.25
per common share for a six month period to a floor of $0.20 per common share. All remaining term and conditions are unchanged.
On February 28, 2017, two debenture holders with $250,000 in principal forgave their debentures and accrued interest in exchange
for amending terms for Series D warrants to $0.25 from $2.20 as well as an extension of one year to the terms of the warrants
in conjunction with settlement of DWF (Note 3). Interest expense for the three and nine month period ended February 28, 2017 was
$6,237 and $41,104 respectively ($22,812 and $68,688 for the three and nine months ended February 29, 2016).
8.
Convertible Secured Debentures and Long-term Loan
On December 30, 2015, the Company completed
a secured debenture (secured by general security of the Company’s assets) and warrant financing of $2,040,000 ($1,075,000
from directors of the Company) (Note 12) through the offering of units by way of private placement, with each unit consisting of
(i) a 12% secured convertible debenture with a maturity date of five years from issuance convertible at $0.25 per common stock
and (ii) ten (10) five year common share purchase warrants, vesting in 1/3 increments with 1/3 vested in one year, 1/3 to be vested
in two years and 1/3 to be vested in three years and having an exercise price of $0.01 per share (Note 10). The units were sold
at $1.00 per unit.
Values
were allocated for this private placement between the debt, equity warrants, and the beneficial conversion feature. The valuation
approach involved determining a fair value for the debt and warrants and then using the relative fair value method to allocate
value to these components. Based on relative fair values, the present value method was used to determine the fair values of the
debt and the binomial tree option pricing model was used to determine the fair value of the warrants. The value of the interest
and principal payments of the debentures resulted in a value of $459,020 for the debentures and the binomial model resulted in
a value for warrants for $1,580,980. The assumptions used for the binomial model are: Volatility 177%, expected life of five years,
risk free interest rate of 1.80%, and dividend rate of 0%. Additionally, this convertible secured debenture instrument includes
a beneficial conversion feature as the effective conversion price is less than the Company’s market price of common stock
on the commitment date. The value of this beneficial conversion feature is $459,020. The resulting fair value of the debt is $nil,
with $1,580,980 allocated to equity warrants (Note 10) and $459,020 to the beneficial conversion feature, both which are recorded
as components of additional paid in capital.
On
May 1, 2016, the Company closed a secured debenture and warrant financing through conversion of a short term loan of $170,468
from a director of the Company (secured by general security of the Company’s assets) that was otherwise payable on demand
in cash. The offering of units was by way of private placement, with each unit consisting of (i) a 12% secured convertible debenture
with a maturity date of five years from issuance convertible at $0.25 per common stock and (ii) ten (10) five year common share
purchase warrants, vesting in 1/3 increments with 1/3 vested immediately, 1/3 to be vested in one year and 1/3 to be vested in
two years and having an exercise price of $0.01 per share (Note 10). The units were sold at $1.00 per unit.
Values
were allocated for this private placement between debt, equity warrants, and the beneficial conversion feature similar to the
secured debenture and warrant financing of $2,040,000 closed in the third quarter of fiscal 2016 (see above). The value of the
interest and principal payments of the debentures resulted in a value of $51,396 for the debentures and the binomial model resulted
in a value for warrants for $119,072. The assumptions used for the binomial model are: Volatility 180%, expected life of five
years, risk free interest rate of 1.28%, and dividend rate of 0%. Additionally, this convertible secured debenture instrument
includes a beneficial conversion feature as the effective conversion price is less than the Company’s market price of common
stock on the commitment date. The value of this beneficial conversion feature is $51,396. The resulting fair value of the debt
is $nil, with $119,072 allocated to equity warrants (Note 10) and $51,396 to the beneficial conversion feature, both which are
recorded as components of additional paid in capital.
The
difference between the fair value and face value of the debentures is to be accreted up to face value over the term to maturity
using the effective interest method. The carrying value of the debenture liability as at February 28, 2017 is $475,926 for the
December 30, 2015 closing and $28,288 for the May 1, 2016 closing.
The
following table summarizes the fair values of the components of the convertible secured debentures, including the debt, warrants,
and the beneficial conversion feature.
Accounting allocation of initial proceeds:
|
|
December 30,
2015
|
|
|
May 1,
2016
|
|
|
Total
|
|
Gross proceeds
|
|
$
|
2,040,000
|
|
|
$
|
170,468
|
|
|
$
|
2,210,468
|
|
Fair value of the convertible secured debt
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Fair value of equity warrants (Note 10)
|
|
|
(1,580,980
|
)
|
|
|
(119,072
|
)
|
|
|
(1,700,052
|
)
|
Beneficial conversion feature
|
|
|
(459,020
|
)
|
|
|
(51,396
|
)
|
|
|
(510,416
|
)
|
Change in fair value (from commitment date)
|
|
|
170,932
|
|
|
|
4,347
|
|
|
|
175,279
|
|
Convertible secured debenture at fair value at May 31, 2016
|
|
$
|
170,932
|
|
|
$
|
4,347
|
|
|
$
|
175,279
|
|
Change in fair value
|
|
|
304,994
|
|
|
|
23,941
|
|
|
|
328,935
|
|
Convertible secured debenture at fair value at February 28, 2017
|
|
$
|
475,926
|
|
|
$
|
28,288
|
|
|
$
|
504,214
|
|
On
May 1, 2016, the Company completed a secured debenture financing with a consultant in settlement of $200,000 in obligations with
similar terms as the above private placement with no warrant financing, through the offering of units by way of private placement,
with each unit consisting of (i) a 12% secured convertible debenture with a maturity date of five years from issuance convertible
at $0.25 per common. The $200,000 debenture was accounted for as a single debt instrument. On February 28, 2017, Company reached
an agreement with the consultant (as a DWF stakeholder) to settle the outstanding debenture and accrued interest in exchange for
Yappn’s revised position in DWF (Note 3).
Interest
expense for the three and nine month period ended February 28, 2017 was $72,314 and $216,942 respectively ($56,495 and $71,321
for the three and nine months ended February 29, 2016).
During the second and third quarter
of fiscal 2017, Company received a subscription for $1,326,348 in bridge financing (Note 12). This loan is classified as a long
term loan until the closing date, as additional participation is expected although not guaranteed.
9.
Common Stock
On
August 31, 2015, the Company issued 11,667 shares of common stock in the form of a cashless exercise common stock purchase warrants
with a previous allocation to equity of $37,100 in full settlement of warrants issued to a variable note holder that was extinguished
in fiscal 2016.
On
September 15, 2015, the Company closed an agreement with Ortsbo to acquire all of its intellectual property assets. The purchased
assets include US Patent No. 8,983,850 B2, US Patent No. 8,917,631 B2, US Patent No. 9,053,097 B2, and other intellectual property
including Ecommerce and Customer Care know-how for a total purchase price of $16,968,888, which was paid by the assumption of
$975,388 in debt and the issuance of $15,993,500 worth of Yappn restricted common shares (32 Million shares at $0.50 per share),
however, due to the common control of Ortsbo and the Company, the value of the intangible assets acquired from Ortsbo was recorded
at the carrying value in the financial records of Ortsbo. This value was $5,421,067 on September 15, 2015. During the second quarter,
12,998,682 shares were issued at a value of $1,806,609 with obligations incurred to issue the remaining 18,988,318 shares when
signed registration forms are all obtained by the Company. As at the filing date, the 18,988,318 shares at a value of $2,639,071
remain reserved but not issued (Note 4) and subject to issuance based on the instructions from the recipients.
On
April 18, 2016, the Company issued 1,008,000 shares of common stock for $252,000 cash received against the first tranche of a
private placement of units, at a purchase price of $0.25 per unit, consisting of one common stock at $0.25 per share and one common
stock purchase warrant with an exercise price of $0.25 per share. These warrants will vest in increments of thirds with the first
1/3 being vested on April 17, 2017, second increment of 1/3 on April 17, 2018, and last 1/3 on April 17, 2019. The Company completed
a relative fair value calculation to allocate the proceeds between common stock and warrants for $157,046 and $94,854 respectively.
The assumptions used for valuation were: Volatility 180%, expected life of five years, risk free interest rate of 1.24%, and dividend
rate of 0%.
On
May 17, 2016, the Company issued 2,640,000 shares of common stock for $660,000 cash received against the second tranche of a private
placement of units, at a purchase price of $0.25 per unit, consisting of one common stock at $0.25 per share and one common stock
purchase warrant with an exercise price of $0.25 per share (Note 10). 1,200,000 of the shares from the second tranche for $300,000
were issued to two members of the board of directors (Note 12). These warrants will vest in increments of thirds with the first
1/3 being vested on May 16, 2017, second increment of 1/3 on May 16, 2018, and last 1/3 on May 16, 2019. The Company completed
a relative fair value calculation to allocate the proceeds between common stock and warrants for $411,515 and $248,221 respectively.
The assumptions used for valuation were: Volatility 179%, expected life of five years, risk free interest rate of 1.29%, and dividend
rate of 0%.
On
June 13, 2016, principal and interest totaling $305,307 was converted into 1,221,228 of common shares as part of the conversion
of convertible debt as described in Note 7. The common shares to be issued were recorded as an obligation as at May 17, 2016,
however the issuance did not occur until June 13, 2016.
On
August 31, 2016, the Company issued 1,000,000 shares of common stock for $200,000 cash received and settlement of $50,000 in prior
obligations against the third tranche of a private placement of units, at a purchase price of $0.25 per unit, consisting of one
common stock at $0.25 per share and one common stock purchase warrant with an exercise price of $0.25 per share (Note 10). All
of the shares from the third tranche were issued to four members of the board of directors (Note 12). These warrants will vest
in increments of thirds with the first 1/3 being vested on August 31, 2017, second increment of 1/3 on August 31, 2018, and last
1/3 on August 31, 2019. The Company completed a relative fair value calculation to allocate the proceeds between common stock
and warrants for $141,307 and $108,693 respectively. The assumptions used for valuation were: Volatility 191%, expected life of
five years, risk free interest rate of 1.19%, and dividend rate of 0%.
On
August 31, 2016, principal and interest totaling $1,489,057 was converted into 5,956,226 of common shares as part of the conversion
of convertible debt as described in Note 7.
On
September 23, 2016, the Company issued 780,000 shares of common stock for $195,000 cash received against the fourth tranche of
a private placement of units, at a purchase price of $0.25 per unit, each unit consisting of one share of common stock at $0.25
per share and one common stock purchase warrant with an exercise price of $0.25 per share (Note 10). 80,000 of the shares from
the fourth tranche for $20,000 were issued to a member of the advisory board (Note 12). These common stock purchase warrants will
vest in increments of thirds with the first 1/3 being vested on September 23, 2017, second increment of 1/3 on September 23, 2018,
and last 1/3 on September 23, 2019. The Company completed a relative fair value calculation to allocate the proceeds between common
stock and warrants for $112,327 and $82,673 respectively. The assumptions used for valuation were: Volatility 200%, expected life
of five years, risk free interest rate of 1.16%, and dividend rate of 0%.
On
September 23, 2016 principal and interest totaling $262,592 was converted into 1,050,368 of common shares as part of the conversion
of convertible debt as described in Note 7.
On
September 30, 2016, the Company issued 120,000 shares of common stock as settlement against prior accounts payables with a fair
value of $30,000.
On
November 15, 2016, the Company issued 88,844 shares of common stock in association with the timing of filing its Registration
Statement as part of the contractual rights of certain existing convertible debenture holders.
Registration
Statement
On October 3, 2016, the Company filed a Registration
Statement on Form S-1 (File No. 333-213947) (the “
Registration Statement
”) with the Securities and Exchange
Commission for up to 14,840,964 shares of our Company’s $0.0001 par value per share common stock (the "Common Stock")
issuable to certain selling stockholders that are issued and outstanding upon conversion of promissory notes, related past due
accrued interest and penalties and/or warrants currently held by those selling stockholders, specifically (i) 8,227,821 shares
of Common Stock issued and outstanding (ii) 907,200 shares of Common Stock issuable to them upon exercise of promissory notes
(iii) 273,272 shares of Common Stock issuable underlying past due accrued interest and penalties and (iv) 5,432,671 shares of
Common Stock issuable to them upon exercise of common stock purchase warrants. The common stock purchase warrants have an exercise
price varying from $0.25 to $2.20 per share (subject to adjustment). The Registration Statement covering the above noted shares
was declared effective under the Securities Act of 1933 on January 24, 2017.
10.
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 with none issued and outstanding as
at February 28, 2017 and May 31, 2016.
Warrants
The
following is a summary of common stock purchase warrants issued, exercised and expired through February 28, 2017:
|
|
Shares
Issuable
Under
Warrants
|
|
|
Equity
Value
|
|
|
Exercise
Price
|
|
|
Expiration
|
Issued on March 28, 2013
|
|
|
401,000
|
|
|
|
917,087
|
|
|
$
|
1.00
|
|
|
March 28, 2018
|
Issued on May 31, 2013
|
|
|
370,000
|
|
|
|
543,530
|
|
|
$
|
0.54
|
|
|
May 31, 2018
|
Issued on June 7, 2013
|
|
|
165,000
|
|
|
|
211,365
|
|
|
$
|
0.54
|
|
|
June 7, 2018
|
Issued on November 15, 2013
|
|
|
12,000
|
|
|
|
3,744
|
|
|
$
|
1.00
|
|
|
November 15, 2018
|
Issued Series A warrants on January 29, 2014
|
|
|
135,000
|
|
|
|
135,989
|
|
|
$
|
1.00
|
|
|
January 29, 2019
|
Issued Series A warrants on January 29, 2014 - Repriced
|
|
|
260,000
|
|
|
|
268,770
|
|
|
$
|
0.25
|
|
|
January 29, 2019
|
Issued Series B warrants on January 29, 2014
|
|
|
135,000
|
|
|
|
-
|
|
|
$
|
2.00
|
|
|
January 29, 2019
|
Issued Series B warrants on January 29, 2014 - Repriced
|
|
|
260,000
|
|
|
|
9,022
|
|
|
$
|
0.25
|
|
|
January 29, 2019
|
Issued Series A warrants on February 27, 2014
|
|
|
305,000
|
|
|
|
224,135
|
|
|
$
|
1.00
|
|
|
February 27, 2019
|
Issued Series B warrants on February 27, 2014
|
|
|
305,000
|
|
|
|
-
|
|
|
$
|
2.00
|
|
|
February 27, 2019
|
Issued Series A warrants on April 1, 2014
|
|
|
70,000
|
|
|
|
147,294
|
|
|
$
|
1.00
|
|
|
April 1, 2019
|
Issued Series A warrants on April 1, 2014 - Repriced
|
|
|
299,000
|
|
|
|
97,442
|
|
|
$
|
0.25
|
|
|
April 1, 2019
|
Issued Series A warrants on April 1, 2014 - Repriced
|
|
|
100,000
|
|
|
|
2,490
|
|
|
$
|
0.35
|
|
|
April 1, 2019
|
Issued Series B warrants on April 1, 2014
|
|
|
369,000
|
|
|
|
-
|
|
|
$
|
2.00
|
|
|
April 1, 2019
|
Issued Series B warrants on April 1, 2014 - Repriced
|
|
|
100,000
|
|
|
|
3,140
|
|
|
$
|
0.35
|
|
|
April 1, 2019
|
Issued to Lender – Line of Credit
|
|
|
800,000
|
|
|
|
1,495,200
|
|
|
$
|
1.00
|
|
|
April 7, 2019
|
Issued Series C warrants on April 23, 2014 - Repriced
|
|
|
33,333
|
|
|
|
10,642
|
|
|
$
|
0.25
|
|
|
April 23, 2019
|
Issued Series C warrants on May 30, 2014 - Repriced
|
|
|
666,667
|
|
|
|
214,212
|
|
|
$
|
0.25
|
|
|
May 30, 2019
|
Issued Series D warrants on June 27, 2014
|
|
|
166,667
|
|
|
|
-
|
|
|
$
|
2.20
|
|
|
June 27, 2019
|
Issued Series D warrants on September 2, 2014 - Repriced
|
|
|
83,333
|
|
|
|
41,593
|
|
|
$
|
0.25
|
|
|
September 2, 2019
|
Issued Series D warrants on October 6, 2014 - Repriced
|
|
|
33,333
|
|
|
|
16,607
|
|
|
$
|
0.25
|
|
|
October 6, 2019
|
Issued Series D warrants on October 27, 2014
|
|
|
33,333
|
|
|
|
15,667
|
|
|
$
|
2.20
|
|
|
October 27, 2019
|
Issued warrants – consultants
|
|
|
330,000
|
|
|
|
165,330
|
|
|
$
|
1.50
|
|
|
May 30, 2019
|
Issued warrants on February 4, 2015 Typenex Co-Investments, LLC
|
|
|
70,000
|
|
|
|
-
|
|
|
$
|
1.00
|
|
|
February 4, 2020
|
Issued warrants – consultant on May 31, 2015
|
|
|
5,000
|
|
|
|
990
|
|
|
$
|
1.00
|
|
|
May 31, 2017
|
Issued warrants – consultant on May 31, 2015
|
|
|
15,000
|
|
|
|
2,970
|
|
|
$
|
1.50
|
|
|
May 31, 2017
|
Issued warrants to advisory board on September 28, 2015 - Repriced
|
|
|
300,000
|
|
|
|
233,490
|
|
|
$
|
0.25
|
|
|
August 31, 2020
|
Issued to Lender – Line of Credit on November 5, 2015
|
|
|
1,700,000
|
|
|
|
519,520
|
|
|
$
|
1.00
|
|
|
April 7, 2019
|
Issued warrants to consultant on November 5, 2015
|
|
|
100,000
|
|
|
|
23,240
|
|
|
$
|
1.00
|
|
|
October 16, 2017
|
Issued warrants on December 30, 2015
|
|
|
20,400,000
|
|
|
|
1,580,980
|
|
|
$
|
0.01
|
|
|
December 29, 2020
|
Issued warrants to advisory board on March 21, 2016
|
|
|
1,750,000
|
|
|
|
94,691
|
|
|
$
|
0.25
|
|
|
March 21, 2021
|
Issued warrants to consultant on May 1, 2016
|
|
|
4,000,000
|
|
|
|
721,200
|
|
|
$
|
0.25
|
|
|
May 1, 2021
|
Issued warrants on May 1, 2016
|
|
|
1,704,680
|
|
|
|
119,072
|
|
|
$
|
0.01
|
|
|
May 1, 2021
|
Issued warrants for private placement on April 18, 2016
|
|
|
1,008,000
|
|
|
|
94,854
|
|
|
$
|
0.25
|
|
|
April 18, 2021
|
Issued warrants for private placement on May 17, 2016
|
|
|
2,640,000
|
|
|
|
248,221
|
|
|
$
|
0.25
|
|
|
May 17, 2021
|
Exercised Warrants Typenex Co-Investments, LLC
|
|
|
(70,000
|
)
|
|
|
-
|
|
|
$
|
1.00
|
|
|
-
|
Total – as of May 31, 2016
|
|
|
39,055,346
|
|
|
|
8,162,487
|
|
|
|
|
|
|
|
Issued warrants to consultant on July 6, 2016
|
|
|
90,000
|
|
|
|
22,500
|
|
|
$
|
0.25
|
|
|
July 6, 2018
|
Issued warrants to advisory board member on August 25, 2016
|
|
|
250,000
|
|
|
|
559
|
|
|
$
|
0.25
|
|
|
August 25, 2021
|
Issued warrants for private placement on August 31, 2016
|
|
|
1,000,000
|
|
|
|
108,693
|
|
|
$
|
0.25
|
|
|
August 31, 2021
|
Issued warrants for private placement on September 23, 2016
|
|
|
780,000
|
|
|
|
82,673
|
|
|
$
|
0.25
|
|
|
September 23, 2021
|
Issued warrants to consultant on November 10, 2016
|
|
|
100,000
|
|
|
|
8,440
|
|
|
$
|
0.25
|
|
|
November 10, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total – as of February 28, 2017
|
|
|
41,275,346
|
|
|
|
8,385,352
|
|
|
|
|
|
|
|
As
at February 28, 2017, vested and exercisable common stock purchase warrants have a weighted average price of approximately $0.47
(May 31, 2016 - $0.87) and have a weighted-average remaining contractual term of 1.14 years (May 31, 2016 – 0.71 years).
It is expected the 25,499,347 unvested warrants will ultimately vest. The unvested warrants have a weighted average exercise price
of $0.11 (May 31, 2016 - $0.07) per share and a weighted average remaining term of 2.48 years (May 31, 2016 – 3.62 years).
Warrants
vesting terms and repricing related to Convertible Debentures, Secured Converted Debentures, and Common Stock Private
Placement are described in Notes 7, 8, and Note 9. All warrants not described in other notes to the interim condensed
consolidated financial statements vested immediately upon issuance. Warrants issued to consultants and the advisory board in
fiscal 2016 is described below.
The
Company issued 300,000 common stock purchase warrants on September 28, 2015 to new advisors in advance of their appointment to
the Board of Directors at an exercise price of $1.00 with expiry of five years from September 1, 2015. These were expensed as
stock based compensation. The warrants exercise price was repriced on March 21, 2016 to $0.25 and a nominal expense was recorded.
The assumptions used for initial and repricing valuation are: Volatility 178-180%, expected life of five years, risk free interest
rate of 1.38%-1.42%, and dividend rate of 0%.
The
Company issued 1,700,000 common stock purchase warrants to the line of credit holder included in financing expense in contemplation
of taking a pari passu security position and allowing Winterberry to act as collateral agent for the secured debenture financing.
These warrants were issued November 5, 2015 have an exercise price of $1.00 with expiry date of April 7, 2019. The assumptions
used for valuation were: Volatility 178%, expected life of five years, risk free interest rate of 1.65%, and dividend rate of
0%.
The
Company issued common stock purchase warrants to a consultant in the amount of 100,000 included in financing expense on November
5, 2015 at an exercise price of $1.00 with expiry date of October 16, 2017. The assumptions used for valuation were: Volatility
178%, expected life of approximately two years, risk free interest rate of 0.85%, and dividend rate of 0%.
The
Company issued 1,750,000 common stock purchase warrants on March 21, 2016 to new the advisory board at an exercise price of $0.25
with expiry date of March 21, 2021. These were expensed as stock based compensation. These warrants will vest in increments of
1/3 with the first 1/3 being vested on March 21, 2017, second increment of 1/3 on March 21, 2018, and last 1/3 on March 21, 2019.
The assumptions used for valuation were: Volatility 180%, expected life of five years, risk free interest rate of 1.38%, and dividend
rate of 0%.
On
May 1, 2016 the Company issued 4,000,000 common stock purchase warrants to an entity, Imagination 7 Ventures, LLC controlled by
the former CEO at an exercise price of $0.25 included in consulting expense with an expiry of May 1, 2021. These warrants will
vest in increments of 1/3 with the first 1/3 being vested on May 1, 2016, second increment of 1/3 on April 30, 2017, and last
1/3 on April 30, 2018. The assumptions used for valuation were: Volatility 180%, expected life of five years, risk free interest
rate of 1.28%, and dividend rate of 0%.
The
Company issued 250,000 common stock purchase warrants on August 25, 2016 to a new advisory board member at an exercise price of
$0.25 with expiry date of August 25, 2021. These were expensed as stock based compensation. These warrants will vest in increments
of 1/3 with the first 1/3 being vested on August 25, 2017, second increment of 1/3 on August 25, 2018, and last 1/3 on August
25, 2019. The assumptions used for valuation were: Volatility 191%, expected life of five years, risk free interest rate of 1.13%,
and dividend rate of 0%.
The
Company issued common stock purchase warrants to a consultant in the amount of 100,000 included in consulting expense on November
10, 2016 at an exercise price of $0.25 with expiry date of November 10, 2020. The assumptions used for valuation were: Volatility
215%, expected life of approximately four years, risk free interest rate of 1.17%, and dividend rate of 0%.
11.
Employee Benefit and Incentive Plans
On
August 14, 2014, the Board of Directors approved the adoption of the 2014 Stock Option Plan, which was ratified by the shareholders
on December 22, 2014. On August 21, 2015, the Company amended its 2014 Stock Option Plan to increase the number of shares reserved
pursuant to the 2014 Stock Option Plan to 25,000,000.
The
following table outlines the options granted and related disclosures:
|
|
Stock
Options
|
|
|
Weighted-
Average
Exercise Price
|
|
Outstanding at May 31, 2015
|
|
|
1,804,500
|
|
|
$
|
1.00
|
|
Granted in fiscal 2016
|
|
|
8,775,000
|
|
|
|
0.25
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
Cancelled, forfeited or expired
|
|
|
(189,500
|
)
|
|
|
1.00
|
|
Outstanding at May 31, 2016
|
|
|
10,390,000
|
|
|
$
|
0.28
|
|
Granted in fiscal 2017
|
|
|
3,200,000
|
|
|
|
0.25
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
Cancelled, forfeited or expired
|
|
|
(385,000
|
)
|
|
|
1.00
|
|
Outstanding at February 28, 2017
|
|
|
13,205,000
|
|
|
$
|
0.25
|
|
Options exercisable at February 28, 2017
|
|
|
4,069,167
|
|
|
$
|
0.25
|
|
Fair value of options vested as at February 28, 2017
|
|
$
|
1,826,217
|
|
|
$
|
-
|
|
As
at February 28, 2017, vested and exercisable options do not have any intrinsic value and have a weighted-average remaining contractual
term of 3.77 years. It is expected the 9,135,833 unvested options will ultimately vest. These options have a weighted average
exercise price of $0.25 per share and a weighted average remaining term of 4.15 years. The aggregate intrinsic value of options
represents the total pre-tax intrinsic value, the difference between our closing stock price as at February 28, 2017 and the option’s
exercise price, for all options that are in the money. This value was $nil as at February 28, 2017.
As
at February 28, 2017, there is $1,800,919 of unearned stock based compensation cost related to stock options granted that have
not yet vested (9,135,833 options). This cost is expected to be recognized over a remaining weighted average vesting period of
1.15 years.
710,000
and 520,000 of the stock options granted on August 14, 2014 and March 2, 2015 respectively vest 1/3 immediately, 1/3 after one
year and 1/3 after two years. The remaining options have immediate vesting terms or have been cancelled or expired. 8,750,000
and 3,200,000 of the stock options granted on March 21, 2016 and August 25, 2016 respectively vest 1/4 immediately, 1/4 after
one year, 1/4 after two years, and 1/4 after three years. The remaining 25,000 options issued on March 21, 2016 have immediate
vesting terms.
The
estimated fair value of options granted is measured using the binomial model using the following assumptions:
|
|
Fiscal
2015
|
|
|
Fiscal
2016
|
|
|
Fiscal
2017
|
|
Total
number of shares issued under options
|
|
|
1,804,500
|
|
|
|
8,775,000
|
|
|
|
3,200,000
|
|
Stock
price
|
|
$
|
0.60-1.00
|
|
|
$
|
0.20
|
|
|
$
|
0.20
|
|
Exercise
price
|
|
$
|
1.00
|
|
|
$
|
0.25
|
|
|
$
|
0.25
|
|
Time
to expiration – days (2 year options)
|
|
|
730
|
|
|
|
NA
|
|
|
|
NA
|
|
Time
to expiration – days (5 year options)
|
|
|
1,826
|
|
|
|
1,826
|
|
|
|
1,826
|
|
Risk
free interest rate (2 year options)
|
|
|
.42-.66
|
%
|
|
|
NA
|
%
|
|
|
NA
|
%
|
Risk
free interest rate (5 year options)
|
|
|
1.57-1.58
|
%
|
|
|
1.38
|
%
|
|
|
1.13
|
%
|
Forfeiture
rate (all options)
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
Estimated
volatility (all options)
|
|
|
150
|
%
|
|
|
180
|
%
|
|
|
191
|
%
|
Weighted-average
fair value of options granted
|
|
|
0.50-0.90
|
|
|
|
0.25
|
|
|
|
0.25
|
|
Dividend
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
The assumptions used in the stock based
compensation binomial models are consistent with the methodology used in valuing the Company’s other derivatives from debt
and warrant financings. Due to a lack of history regarding the exercise of options, the Company has assumed the expected life of
the options is the contractual life of the options.
12.
Related Party Balances and Transactions
Services
provided by Intertainment Media, Inc. personnel in the prior fiscal year were 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. on
behalf of the Company for third party purchases are invoiced at cost. There were no services provided by Intertainment Media,
Inc. to Yappn for the three and nine month period ended February 28, 2017.
For the year ended May 31, 2016, related
party fees incurred and paid for general development and managerial services performed by Intertainment Media, Inc. and its
subsidiary totaled $146,982. $92,589 is related to managerial services and $54,393 related to development. As of May 31,
2016, the related party liability balance totaled $16,654. As at February 28, 2017, there is no obligation to Intertainment
Media, Inc.
On
September 15, 2015, the Company closed an agreement with Ortsbo to acquire all of its intellectual property assets. The purchased
assets include US Patent No. 8,983,850 B2, US Patent No. 8,917,631 B2, US Patent No. 9,053,097 B2, and other intellectual property
including Ecommerce and Customer Care know how. With this closing, the Company had an obligation to issue 31,987,000 shares of
common stock of Yappn. During the fiscal year 2016, 12,998,682 shares were issued comprising of 8,312,500 to Ortsbo and 4,686,182
to the former debt and minority shareholders of Ortsbo, which were valued at $1,806,608, leaving 18,988,318 shares (currently
reserved for issuance) to be issued at February 28, 2017 comprising 17,687,500 to Winterberry and 1,300,818 to a former holder
of Ortsbo stock. As of the filing date, these aforementioned shares remain to be issued and are subject to instructions from the
recipients. Yappn also assumed $975,388 of debt as part of the transaction. This assumed debt was immediately subscribed as part
of the secured debenture in Yappn (Note 6). The fair value for the agreed upon consideration for the acquisition of Intellectual
property from Ortsbo was $16,968,888. This transaction was completed on September 15, 2015. Due to the common control of Ortsbo
Inc. and Yappn Corp at the time of the acquisition, the value of the Intangible assets acquired from Ortsbo was recorded at the
carrying value in the financial records of Ortsbo. This value was $5,421,067 on September 15, 2015 (Note 4).
Directors
subscribed for $1,783,526 of $4,550,388 from the secured debenture private placement that closed in September 2015 at which
time they were not directors (Note 6). Significant investments made by directors include Luis Vasquez-Senties (a current
member of the Board of Directors) subscribed for $500,000 from the secured debenture offering that closed in September 2015,
David Berry (a current member of the Board of Directors) subscribed for $733,526 from the secured debenture offering that
closed in September 2015, and Winterberry Investments Inc. (an entity controlled by David Berry, a current member of the
Board of Directors) subscribed for $500,000 from the secured debenture offering that closed in September 2015.
Directors
also subscribed for $1,075,000 of the $2,040,000 convertible secured debentures issued on December 30, 2015 (Note 8). Significant
investments made by directors include Luis Vasquez-Senties (a current member of the Board of Directors) subscribed for $500,000
from the secured debenture offering that closed in December 2015, David Berry (a current member of the Board of Directors) through
a related entity which he does not control subscribed for $500,000 from the secured debenture offering that closed in December
2015.
David
Berry (a current member of the Board of Directors) through a related entity in which he does not control advanced $170,468 to
the Company on an anticipated second closing of the same convertible secured debenture financing closed on December 30, 2015 (Note
8). This $170,468 closing occurred on May 1, 2016.
The
Company issued 300,000 common stock purchase warrants on September 28, 2015 to advisors prior to their appointment as members
of the Board of Directors at an exercise price of $1.00 with expiry of five years from September 1, 2015. These were expensed
as stock based compensation. These warrants were repriced to $0.25 on March 21, 2016 and are valued at $233,490.
The
Company issued 1,750,000 common stock purchase warrants on March 21, 2016 to members of the Company’s Advisory Board at
an exercise price of $0.25 with expiry date of March 21, 2021. These were expensed as stock based compensation.
The
Company issued 250,000 common stock purchase warrants on August 25, 2016 to a recently appointed Advisory Board member at an exercise
price of $0.25 with expiry date of August 25, 2021. These were expensed as stock based compensation.
On
May 1, 2016, the Company completed secured debenture financing with a consultant, whose principal is the former CEO of the Company,
for $200,000 with no warrant financing, through the offering of units by way of private placement, with each unit consisting of
a 12% secured convertible debenture with a maturity date of five years from issuance convertible at $0.25 per common. This closing
was a conversion of $200,000 in consulting expense. The Company also issued 4,000,000 common stock purchase warrants at an exercise
price of $0.25 included in consulting expense with an expiry of May 1, 2021. Consultant was also granted a $100,000 signing bonus
payable in cash. All obligations prior to May 1, 2016 due directly or indirectly to the former CEO of Yappn including $294,906
in cash obligations as an employee and $18,200 as a consultant, have been forgiven. All obligations being forgiven were recorded
as general and administrative expenses within fiscal 2016 and were reversed out from general and administrative expenses.
1,200,000
of the shares from the 2
nd
tranche of common stock private placement at $0.25 per unit totaling $300,000 in cash proceeds
were issued to members of the Board of Directors. Significant investments made by Directors include Luis Vasquez-Senties (a current
member of the Board of Directors) who advanced $200,000 to the Company (Note 9).
1,000,000
of the shares from the 3
rd
tranche of common stock private placement at $0.25 per unit totaling $250,000 in cash proceeds
and compensation for consulting work were issued to members of the board of directors. Significant investments made by Directors
include Winterberry Investments Inc. (an entity controlled by David Berry, a current member of the Board of Directors) who advanced
$100,000 to the Company (Note 9).
80,000
of the shares from the 4
th
tranche of common stock private placement at $0.25 per unit totaling $195,000 in cash proceeds
were issued to a member of the advisory board (Note 9).
On
March 21, 2016, the Board of Directors passed a resolution for a contingent common stock award in line with the metrics used in
the CEO’s targets for additional bonus compensation. The award would see the members of the Board of Directors as well as
the Advisory Board receive common shares for the Company reaching revenue milestones. Per the resolution, 500,000 common shares
for each member of the Board of Directors and 250,000 for each Advisory Board member would be issued when the following milestones
are met: (i) $3.5 million in new revenue generated and realized within 12 months of the start date of the CEO which was February
22, 2016 and minimum of 5 new recurring revenue contracts being signed within 12 months of the start date; or (ii) $5 million
of new revenue generated and realized within 24 months of the start date and minimum of 5 new recurring revenue contracts being
signed within 12 months of the start date. As of February 22, 2017, milestone in (i) was not met.
On
August 25, 2016 a recently appointed Advisory Board member received the same contingent common stock award of 250,000 common shares
as described above for the March 21, 2016 award to Advisory Board members.
During the second and third quarter of fiscal
2017, three directors provided an aggregate total of $1,326,348 as an advance to the Company that will be part of a longer term
financing that has not yet closed.
13.
Subsequent events
Subsequent
to the quarter end, a director advanced $250,000 as an advance to the Company that will be part of a longer term financing that
has not yet closed.
On
March 14, 2017, the Company finalized warrant amendments for previous debenture holders as part of the settlement with DWF
stakeholders (Note 3). The Series A, B, and D warrants exercise price for those holders was repriced to $0.25 from $1.00,
$2.00, and $2.20 respectively and the maturity date was extended an additional one year to now expire in 2020.
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 Interim Condensed
consolidated 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, 2016 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.
The discussion and analysis of the Company’s financial condition and results of operations is based upon
its financial statements, which have been prepared in accordance with generally accepted accounting principles generally accepted
in the United States (or “GAAP”). The preparation of those financial statements requires us to make estimates and
judgments that affect the reported amount of assets and liabilities at the date of its financial statements. Actual results may
differ from these estimates under different assumptions or conditions.
Management’s
Discussion and Analysis of Results of Financial Condition and Results of Operations (“MD&A”) should be read in
conjunction with our financial statements included herein. Further, this quarterly report on Form 10-Q should be read in conjunction
with our Financial Statements and Notes to Financial Statements included in our Annual Report on Form 10-K for the year ended
May 31, 2016, filed with the Securities and Exchange Commission on August 18, 2016. Our actual results could differ materially
from those anticipated by the forward-looking statements due to important factors and risks including, but not limited to, those
set forth under “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K.
Business
History
We
were originally incorporated under the laws of the State of Delaware on November 3, 2010 with an initial business plan to import
consumer electronics, home appliances and plastic housewares. 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 December 22, 2014, our shareholders approved the increase of authorized and issued shares of common
stock to 400,000,000 shares of common stock.
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 7,000,000 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 prior Chief Executive Officer was the Chief Executive Officer of
IMI at that time. IMI, as a result of this transaction had 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”). On July 6, 2015, we entered
into a definitive agreement to acquire all of the intellectual property assets of Ortsbo (see below).
On
July 15, 2015, after the approval of the Board of Directors of each company, Intertainment Media and our company entered into
a definitive agreement to acquire all of the intellectual property assets of Ortsbo.
The
purchased assets include US Patent No. 8,983,850 B2, US Patent No. 8,917,631 B2, US Patent No. 9,053,097 B2, and other intellectual
property including Ecommerce and Customer Care know-how for a total purchase price of approximately $17 Million, which was paid
by the assumption of approximately $1 Million in debt and the obligation to issue $16 Million worth of our restricted common shares
(32 Million shares at $0.50 per share).
Intertainment
Media received Toronto Stock Venture Exchange final approval on September 14, 2015 to proceed with the transaction. On September
15, 2015, the acquisition of Ortsbo Intellectual property by our company was closed.
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 (Our website is expressly not incorporated into this filing).
Our
Business
Yappn
delivers real-time language translation products which enable vendors and consumers to communicate freely with one another, each
in their own preferred languages. The result is increased business and customer satisfaction.
Being
able to conduct business in multiple languages is essential. As per Common Sense Advisory (a research company specializing in
the areas of translation, localization, interpreting, internationalization, globalization, marketing, international strategy,
market intelligence, web content, and procurement), Global eCommerce sales continue to increase at a rate of 15 percent per year
and more than 72 percent of consumers say they are more likely to purchase online if the experience is in their preferred language.
Breaking
down language barriers creates business opportunities and promotes efficiency and effectiveness within organizations. While internet
challenges have largely been solved, resolving language barriers remains a costly issue for every company wishing to access global
markets.
Through
its proprietary innovative language solutions, we believe Yappn has altered the translation paradigm by offering a completely
customizable set of tools to engage consumers in up to 67 languages. Yappn’s technology gives people, brands and organizations
the power to be social, conduct commerce and communicate freely without a language barrier.
Generic
machine translation, which can be found from providers like Google Translate
TM
or Microsoft Bing
TM
, employ
a “word-for-word” approach. Unfortunately, the translated result does not always reflect the essence of the original
text and may not make sense. Context (cultural, political and ethnic), syntax and meaning are simply not captured through generic
machine translation methods.
Yappn
provides far more than simple word-for-word translation. Yappn translates the words as well as the context and syntax, thereby
ensuring that what is written in one language is translated into another in an accurate, meaningful and relevant way. This capability
is Yappn’s key differentiator.
Yappn
has the ability to detect the online or mobile user’s preferred language and translates the communication into the user’s
language in real-time. Yappn provides very “high fidelity” and accurate translation, without the necessity of direct
human translation or intervention, with an added option to customize translation settings, making the results simple, elegant
and cost effective.
Yappn
offers products for eCommerce, customer care, enhanced messaging collaboration (such as intranets, gaming or social platforms),
online marketing and custom translation solutions to a variety of verticals including entertainment, retail and marketing.
Continued
expansion of our business rollout will likely 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 early stage of commercialization, and management believes that we
have insufficient 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, in their audit report on our financial statements
for the fiscal year ended May 31, 2016 regarding concerns about our ability to continue as a going concern. Footnote 2 to the
Notes to this Form 10-Q 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
Our
management believes that Yappn approaches the challenge of real-time language translation in an entirely unique way. The result
is enhanced translations based on the context of the content or discussion, thereby significantly improving the translation result.
To
accomplish this, Yappn leverages the power of multiple generic machine translation (MT) providers, recognizing that many of these
commodity services specialize and produce substantially better results in some languages over others. This aggregated generic
machine translation is then passed through Yappn’s proprietary algorithms and enhancement processes which, in turn, provide
the optimal translation for the language requested. Yappn then applies yet another overlay of refinement through ‘lexicons’.
Lexicons are essentially custom dictionaries designed to improve the translation by contextualizing the result and making it relevant
to the specific commercial requirement. Lexicons can be industry or brand specific or both.
An
illustrative example of how Yappn’s lexicons work is reflected in its ability to distinguish between a car transmission
versus a radio transmission. Similarly, the system understands that the word “travel” means something different in
basketball than it does when planning a trip. Companies use various words in unique ways and Yappn’s lexicons continuously
evolve, improve and store these subtle nuances and then apply them to the final output to provide an enhanced and more optimal
translation.
Yappn
is not a generic machine translation provider but an enhancement to create better, customized results. Additionally, Yappn is
not a Language Service Provider (LSP) simply returning a document in another language; instead Yappn provides tools and solutions
to better utilize translation in the course of business.
Yappn’s
tools and solutions are built with industry leading technology and hosted on the Microsoft Azure® cloud-based platform which
provides Yappn with global reach, dependable presence, and dynamic scalability.
To
be certain that translation is highly accurate, Yappn’s services team initially works with the customer to develop an appropriate
database of lexicon additions which can be further improved after deployment using Yappn’s professional services or custom
tools. The lexicon can be enhanced on an on-going basis by the customer’s staff as-needed when additions and revisions are
required.
Yappn
can enable an auto update feature that can be used on demand or as a persistent connection that senses updates to the translation
source then has each addition either automatically changed or optionally human verified for fidelity, followed by an update to
the customer’s lexicon. For example, when a product description is updated; the machine translation will instantly display
the change in the store.
The
Yappn application suite is designed to provide a competitive advantage to commercial enterprises and power social users to communicate
more effectively without a language barrier, fostering and driving a competitive edge in a global marketplace.
Offering
an “a la carte” menu of tools to engage consumers, Yappn helps clients improve their customer’s experiences
and therefore increase customer satisfaction.
eCommerce
Platform Integration
: Dynamic translation encompassing the entire eCommerce experience, from online marketing to sales and
customer care
|
●
|
eCommerce
website
|
|
●
|
Vendor
input manager
|
|
●
|
Chat
|
|
●
|
Multilingual
search
|
Customer
Care
: Real-time translation of chat-based customer care
|
●
|
Customer
care integration
|
|
●
|
Custom
help solutions
|
Enhanced
Messaging
: Real-time translation support for messaging platforms
|
●
|
Intranet
|
|
●
|
Social
sharing & messaging
|
|
●
|
Business
sharing & messaging
|
|
●
|
Gaming
sharing & messaging
|
Marketing
:
Online marketing, engagement and socialization
|
●
|
Social
Wall
|
|
●
|
Global
tweets
|
|
●
|
Twitter
chats
|
|
●
|
Multilingual
live captioning & flash social events
|
Custom
Translation Solutions
: Solutions for unique translation requirements
|
●
|
Dynamic
website translations
|
|
●
|
Software
localization
|
|
●
|
Video
closed captioning
|
|
●
|
Virtual
trade shows
|
eCommerce
Platform Integration
Our
technology is, we contend, a game changing solution, providing a set of stand-alone commercial tools for brands to easily implement
cost effective globalization solutions that support the entire sales cycle, inclusive of the eCommerce website, shopping cart
checkout, marketing, sales and support. No longer is a company constrained to whom they can sell to because of language.
The
Yappn eCommerce experience is more than a simple translation of a store. eCommerce applications exist today to translate a copy
of a store to another language. However, creating a separate instance of a store in another language is problematic as it can
cause several business issues that are difficult to rectify, for example, inventory reconciliation and amalgamated sales reporting
would be left to the vendor to handle manually. The Yappn solution of enabling a single store that is presented in the customer’s
language of choice is a better business solution as we believe it will negate these issues.
We
have made the integration of these services into a store quite simple. We use standardized web technologies to connect a
secondary database of the translations of the text, metadata and keywords on the site. The benefit of the database connection
is the ability to call accompanying data such as imagery, (e.g. replacing an English ad with a Spanish ad) and the ability to
manage translation without coding expertise. This integration also allows Yappn to access the text components of a secure
third party checkout screen, thereby reducing cart abandonment, which, we contend, is unique to our services.
Security
and privacy is maintained via a variety of solutions such as SSL encryption and the exception of customer/user identification
and private information from machine translation services.
Customer
Care Platform Integration
Yappn
Customer Care allows customers to chat in their language of choice, while our clients can staff their customer care operations
in their language of choice.
Chat
is quickly becoming the preferred means for companies to communicate with their customers. Chat is replacing voice and e-mail
providing a window of opportunity for companies to better serve their customers and to do so more cost effectively.
Using
the Yappn system’s multilingual translation API in conjunction with the client’s existing chat portal, a
Customer Service Representative (CSR) can converse with customers in the customer’s language of choice with
Yappn’s technology bridging the language gap between the two individuals.
This
allows the CSR to think and type in their native language thereby providing better and more accurate service while reducing customer
care costs. Employing multilingual CSR staff is expensive and unnecessary with the use of Yappn’s customer care solution.
Enhanced
Messaging Platform Integration
Our
proprietary and easily integrated Enhanced Messaging Solution allows for real time communication between languages in a myriad
of platforms for social, business and gaming messaging. The translation is contextualized to provide superior translation results.
Much
of the communication that transpires on messaging platforms is conducted in a single language. This is not always by choice but
instead, is driven by the limitations of the platforms themselves.
Companies
that communicate internally but have staff, partners and customers with different languages can communicate more effectively when
the barrier of language is removed.
Our
management contends that our technology can securely integrate into existing chat platforms through a simple API connection
to our Microsoft Azure® cloud platform, reducing existing workflow disruptions which would require changes to
a client work environment.
Marketing
Platform Integration
We have created several tools to support online marketing customized for a global audience.
Social
Wall: a fully branded and customized page, which includes the aggregation of a company’s major social media accounts and
#hashtags automatically displayed in any of the 67 languages. This allows followers to interact with all their social media accounts,
in their language and on the company’s website, giving the company back control of its marketing initiatives. Essentially,
a company can present a variety of social media sources on a single page in the language of a customer’s choice, regardless
of the original language the social media content was written in.
Multilingual
Chat: provides companies, brands, organizations and consumers with the ability to have topical discussions in almost any language.
Each user sees the chat experience in their preferred language and communicates to others in that language, allowing every user
to have a native experience in their individual language. The chat can be embedded to facilitate commenting on blogs, special
event discussions with brand ambassadors or as a standalone program, providing a place to discuss the company’s brand.
Live
and Global Events: a tool to promote a company’s brand which embeds our interface directly onto the company’s website
where the company can direct their consumers to attend a live Q&A while promoting the company’s brand on social media.
The technology allows the company to filter and reply to questions posted on Twitter™ and display them in an easy to read
format on the company website, creating a captive audience to market to. Yappn’s easy-to-use backend even allows the company
to reply to the attendees in their native language while automatically displaying the entire event in a user’s individual
language automatically.
Video
Captioning: If video promotion is an element of a company’s marketing strategy, allowing a global audience to watch and
understand these videos is a natural complement. Yappn’s translation system provides simple and accurate video sub-titling
in up to 67 languages, on a live or pre-recorded video, without disruption to the company’s current broadcast process.
Custom
Translation Solutions
Our
company, we believe, is a consistent agile developer of tools and solutions to address the three important elements of
conducting business: online marketing, sales and customer care. We are, however, keenly aware that technologies and trends
are evolving almost as fast as we are. For this reason, Yappn publishes its technology via a secured API to enable
today’s entrepreneurs to enhance their innovations with language capabilities. This secure credential-enabled
connection is available in a SaaS or by way of pay per use models and can be tested in sandbox environments. Each
installation comes with full support from our development teams.
The
Services Agreement
We
acquired the rights to use the technology and management and development support services under the Services Agreement, dated
March 21, 2013 and amended October 2013, between Intertainment Media, Inc. (“IMI”), and IMI’s wholly owned Ortsbo
subsidiaries. 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”). The Services did not include the “chat” technology
itself and we were 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 could 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.
In
October 2013, we amended the Services Agreement. Under the terms of the amendment to the Services Agreement, we had the first
right of refusal to purchase the Ortsbo platform and all its assets and operations for a period of two years; increasing the 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 had a right to purchase a copy of the source code only applicable to Yappn programs for $2,000,000 which may be paid
in cash or restricted shares of our common stock at a per share price of $1.50 per share. As part of the agreement, we issued
Ortsbo 166,667 shares of our restricted common stock. On April 28, 2014, we exercised our right to purchase a copy of the source
code for the Ortsbo property in exchange for 1,333,333 shares of restricted common stock for a value of $2,000,000.
On
July 6, 2015, we entered into a definitive agreement to acquire all of the intellectual property assets of Ortsbo which closed
on September 15, 2015. The purchased assets include US Patent No. 8,983,850 B2, US Patent No. 8,917,631 B2, US Patent No. 9,053,097
B2, and other intellectual property including Ecommerce and Customer Care know-how for a total purchase price of approximately
$17 Million, which was paid by the assumption of approximately $1 Million in debt and the issuance of $16 Million worth of our
restricted common shares (32 Million shares at $0.50 per share). Upon the completion of the transaction on September 15, 2015
the amended Services Agreement was terminated.
Competition
Our
business relating to and arising from the development of our assets is characterized by innovation, rapid change, patented, proprietary,
and disruptive technologies. We may face significant competition, including from companies that provide translation and tools
to facilitate the sharing of information that enable marketers to display advertising and that provide users with multilingual
real-time translation of Ecommerce, events and proprietary social media and chat platforms. These may include:
|
●
|
Companies
that offer full-featured products that provide a similar range of communications and related capabilities that we provide.
|
|
|
|
|
●
|
Companies
that provide web and mobile-based information and entertainment products and services that are designed to engage users.
|
|
|
|
|
●
|
Companies
that offer Ecommerce solutions with built in language support.
|
|
|
|
|
●
|
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.
|
Competitors,
in some cases, may have access to significantly more resources than Yappn.
We
anticipate that we will compete to attract, engage, and retain clients and 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.
Intellectual
Property
We
own (i) the yappn.com domain name (which website is expressly not incorporated into this filing) 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 described above, we became
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.
On
July 16, 2015, we entered into a definitive agreement to acquire all of the intellectual property assets of Ortsbo which closed
on September 15, 2015. The purchased assets include US No. 8,983,850 B2, US Patent No. 8,917,631 B2, US Patent No. 9,053,097 B2,
and other intellectual property including Ecommerce and Customer Care know-how (Proprietary lexicons and linguistic databases
that integrate into our language services platform). Upon completion of the transaction on September 15, 2015 the amended Services
Agreement was terminated.
We
continue to engage in activities to maintain and further build differentiated technologies that increase our intellectual properties.
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. We are also monitoring the consequences on our industry as a result of the
new administration commencing January 20, 2017 including the legislation on the open Internet and the March 2017 repeal
of broadband privacy rules.
Legal
Proceedings
None.
Registration
Statement
On
October 3, 2016, the Company filed a Registration Statement on Form S-1 (File No.333-213947) (the “
Registration
Statement
”) with the Securities and Exchange Commission for up to 14,840,964 shares of our Company’s $0.0001
par value per share common stock (the "Common Stock") issuable to certain selling stockholders that are issued and outstanding
upon conversion of promissory notes, related past due accrued interest and penalties and/or warrants currently held by those selling
stockholders, specifically (i) 8,227,821 shares of Common Stock issued and outstanding (ii) 907,200 shares of Common Stock issuable
to them upon exercise of promissory notes (iii) 273,272 shares of Common Stock issuable underlying past due accrued interest and
penalties and (iv) 5,432,671 shares of Common Stock issuable to them upon exercise of common stock purchase warrants. The common
stock purchase warrants have an exercise price varying from $0.25 to $2.20 per share (subject to adjustment). The Registration
Statement covering the above noted shares was declared effective under the Securities Act of 1933 on January 24, 2017.
RESULTS
OF OPERATIONS
Three
months ended February 28, 2017
Revenues
We
are in the process of the commercialization of our various product offerings. We had revenues of $65,130 and $101,537 for the
three months ended February 28, 2017 and February 29, 2016, respectively. The majority of the revenue earned in the three months
ended February 28, 2017 is from two customers and accounts for 91% of the total revenue. No revenue earned for the three months
ended February 28, 2017 related to professional services provided for Intelligent Content Enterprises Inc. (“ICE”).
Comparative period revenues resulted from the professional services related to the Digital Widget Factory (Belize) (“DWF”)
program. The DWF assets were acquired by ICE effective February 29, 2016 and thus no further billings were made to DWF since that
date. Billings as part of professional and language services for the program subsequent to February 29, 2016 were through ICE
and as expected were lower than the average billings to DWF. Our management has focused on developing relationships with large
commercial partners and influencers, which has delayed revenue realization from prospective customers in recent quarters.
Cost
of revenue
We
incurred costs of revenues of $42,343 and $9,134, for the three months ended February 28, 2017 and February 29, 2016, respectively.
These costs were directly attributable to the revenues generated in the applicable periods and vary due to different customer
mix between the periods and resulted in a gross profit of $22,787 and $92,403, for the three months ended February 28, 2017 and
February 29, 2016, respectively.
Total
operating expenses
During
the three months ended February 28, 2017 and February 29, 2016, total operating expenses were $1,268,376 and $1,295,610, respectively.
For
the three months ended February 28, 2017, the operating expenses consisted of marketing expense of $3,251, research and development
expenses of $183,396, general and administrative expenses of $357,671, professional fees of $46,724, consulting fees of $72,438,
depreciation of $3,341, amortization of $265,880, and stock based compensation of $335,675. For the comparable three months ended
February 29, 2016 the operating expenses consisted of marketing expenses of $26,152, research and development expenses of $109,203,
general and administrative expenses of $497,826, professional fees of $241,025, consulting fees of $92,590, depreciation of $102,
amortization of $263,940 and stock based compensation of $64,772.
Marketing
Expenses
The
reduction in marketing expenses of $22,901 or 88% is due mainly to a realignment of spending by the company. In the three months
period ending February 29, 2016 we incurred higher costs as a result of promoting the Yappn brand through consultants and various
promotional expenses. In three months ending February 28, 2017, we substantially reduced the spending on consultants engaged in
marketing activities and focused our efforts on operationalizing the current products based on more direct sales channels.
Research
and Development
Research
and development expenses increased by $74,193 or 28% in the three months ended February 28, 2017 over the three months ended February
29, 2016. The increase in the current three month period is due to expansion of the internal development team while also keeping
third party consultants engaged. There were no research and development costs from Intertainment Media and Ortsbo in fiscal 2017.
There were significant costs incurred in development of the various technologies supporting the business towards the commencement
of commercialization. There will continue to be maintenance and ongoing development customization to ensure our technology solutions
meet required standards for our current and prospective customers.
General
and administrative expenses
General
and administrative expenses decreased by $140,155 or 68% in the three months ended February 28, 2017 over the three months ended
February 29, 2016. These costs generally include executive and office salaries, as well as general office expenses or costs. Salary
costs have remained relatively consistent due to a combination of factors. The overall headcount has decreased but employee costs
are higher due to the addition of executives in late fiscal 2016. Certain other costs have been reduced or eliminated such as
billings from Intertainment Media under the services agreement and employee headcount in the US office. Billings from Intertainment
Media ceased due to the acquisition of the Intellectual Property and assets from Ortsbo on September 15, 2015 and the subsequent
cancellation of the Services Agreement. We anticipate that costs in fiscal 2017 will be relatively consistent period over period
as we continue to work to develop a customer base and meet the needs of investors to finance our operation. Upon further significant
increases in revenue, management will continue to hire qualified personnel, but the growth of this cost, we believe, will be far
less than the impact to Net Loss.
Professional
fees
Professional
fees decreased by $194,301 or 81% for the three months ended February 28, 2017 over the three months ended February 29, 2016 and
includes audit and audit related services pertaining to the year-end audits, and legal fees related to both ongoing operational
compliance for the business and for financing closings. Although audit related fees have generally stayed consistent, the comparative
period had higher legal fees as a result of various financings that closed during fiscal 2016.
Consulting
fees
Consulting
fees decreased by $20,152 or 22% and are mainly due to a reduction in spending on consultants. In the comparative period, Company
had five different consultants engaged whereas in the current three month period, Company has only three consultants engaged.
This is expected to be consistent in the near term due to the Company’s overall realignment of spending.
Amortization
of Intangible Assets
Amortization
of $265,880 relates almost entirely to Technology and Intellectual Property purchased during fiscal 2016 which we are amortizing
over 5 years on a straight-line basis as well as a patent that was granted in late fiscal 2016. The difference of $1,940 or 1%
increase over the comparative period is nominal and due to amortization of a patent issued late fiscal 2016. On September 15,
2015, we finalized our purchase of Intellectual property assets of Ortsbo pursuant to an Asset Purchase Agreement executed and
closed on July 15, 2015.
Stock
based compensation
Stock
based compensation increased by $270,903 or 418%. This increase is due mainly to issuance of options to management and the Board
of Directors, and warrants to the new advisory board in late fiscal 2016. Additional warrants were also issued to the board of
directors and a new advisory board member in early fiscal 2017. Overall values ascribed will be different for each period based
on the underlying assumptions used at the time of each grant. The stock options expense is determined using the binomial tree
valuation method, which is an acceptable method under US GAAP.
Total
other income and expenses
Other
(income)/expenses totaled $(729,361) and $576,376, for the three months ended February 28, 2017 and February 29, 2016, respectively.
The change of $1,305,736 is due to interest expense, change in fair value of convertible debentures and notes, impairment of note
receivable, gain on debt settlement, and miscellaneous (income)/expense. During the three months ended February 28, 2017, total
other (income)/expense consisted of interest expense of $272,402, a loss resulting from the change in fair value of the convertible
debentures and notes of $108,950, other miscellaneous expense of $8,376, and gain on debt settlement of $(1,119,089). During the
three months ended February 29, 2016, total other (income)/expense consisted of interest expense of $268,222, a loss resulting
from the change in the fair value of the convertible debentures and notes of $289,881, prepayment fees on variable notes of $29,350,
and miscellaneous other income of $(11,077).
Interest
Expense
Interest
expense increased by $4,180 or 2% for the three months ended February 28, 2017 over the three months ended February 29,
2016. The slight increase is mainly due to an increase in interest expense due to additional financings closed in fiscal 2016
which were offset by lower interest expense on previous convertible debentures that converted late fiscal 2016 and early
fiscal 2017. We closed multiple secured debenture financings in fiscal 2016 totaling approximately $6.7 million, most of
which was new debt for us at the time. Additionally, we incurred a higher penalty interest on convertible debentures from
fiscal 2014 that reached maturity in late fiscal 2016 and early fiscal 2017.
Change
in fair value of convertible promissory notes and convertible secured debentures
Change
in fair value of convertible debentures and notes expense was a loss resulting in decrease in the recognized loss by $180,931
in the three months ended February 28, 2017 over three months ended February 29, 2016 as the existing debt instruments continued
to have fair value adjustments until they reached maturity in late fiscal 2016 and early fiscal 2017, in addition to the new secured
debentures that were issued during the prior fiscal year 2016. The loss from fair value adjustment largely relates to accretion
fair value changes on various convertible debentures and notes.
Payment
fees on variable conversion priced notes
Payment
fees on variable conversion priced promissory notes is significantly lower by $29,350 or 100% in three months ended February 28,
2017 over three months ended February 29, 2016, as we repaid the variable conversion priced notes in the prior fiscal year. As
of February 28, 2017, we do not have any further variable conversion priced promissory notes.
Miscellaneous
expense/(income)
Miscellaneous
expense/(income) was an expense of $8,376 for the three months ended February 28, 2017, compared to a gain of $(11,077) for the
three months ended February 29, 2016 resulting in incremental change in the recognized gain/loss by $19,453. The expense/(income)
is largely a function of foreign exchange expense/(income) and write-off of payables that Company is no longer required to pay
either due to a settlement or management has concluded the obligations are barred by the statute of limitations. A small portion
of the foreign exchange is a cash expense in bank spread for currency variance conversion between the US dollar and the Canadian
dollar. The remaining foreign exchange expense/ (income) was incurred on changes in the foreign exchange rate and the foreign
denominated liabilities.
Gain
on debt settlement
In the three month
period ending February 28, 2017, the gain on debt settlement of $1,119,089 was related entirely to settlement of various debt
obligations of our company in conjunction with a settlement arrangement with DWF. On February 28, 2017, management reached a go
forward resolution with DWF stakeholders. We agreed to reduce our stake in the DWF assets to $800,000 which will be in the form
of a new investment in DWF with the specific terms to be determined. This reduced position in DWF’s assets is in exchange
for DWF stakeholders forgiving all unsecured debentures, secured debenture, term debt and related interest that were obligations
of our company. More specifically, we settled $305,000 of unsecured convertible debentures and accrued interest of $91,408 with
Series A and B common stock purchase warrants repriced to $0.25 and an extension of one year to maturity of both warrants, $250,000
of unsecured convertible debentures and accrued interest of $43,613 with Series D warrants repriced to $0.25 and an extension
of one year to maturity of the warrants, $65,228 of unsecured term loans and related interest of $16,512, and $200,000 of secured
convertible debentures and accrued interest of $20,000 issued to a consultant.
Net
loss and comprehensive loss
During
the three months ended February 28, 2017 and February 29, 2016, we had net loss and comprehensive loss of $516,228 and $1,779,583
respectively.
Nine
months ended February 28, 2017
Revenues
We
are in the process of the commercialization of our various product offerings. We had revenues of $272,196 and $911,918 for the
nine months ended February 28, 2017 and February 29, 2016, respectively. The majority of the revenue earned in the nine months
ended February 28, 2017 is from three customers and accounts for 88% of the total revenue. $88,390 of revenue for the nine months
ended February 28, 2017 related to professional services provided for Intelligent Content Enterprises Inc. (“ICE”).
Comparative period revenues resulted from the professional services related to the Digital Widget Factory (Belize) (“DWF”)
program. The DWF assets were acquired by ICE effective February 29, 2016 and thus no further billings were made to DWF since that
date. Billings as part of professional and language services for the program subsequent to February 29, 2016 were through ICE,
and were expected and have been lower than the average billings to DWF. Our management has focused on developing relationships
with large commercial partners and influencers, which has delayed revenue realization from prospective customers in recent quarters.
Cost
of revenue
We
incurred costs of revenues of $93,760 and $146,068, for the nine months ended February 28, 2017 and February 29, 2016, respectively
and vary due to different client mix between the periods. These costs were directly attributable to the revenues generated in
the applicable periods and resulted in a gross profit of $178,436 and $765,850, for the nine months ended February 28, 2017 and
February 29, 2016, respectively.
Total
operating expenses
During
the nine months ended February 28, 2017 and February 29, 2016, total operating expenses were $3,938,554 and $3,457,744, respectively.
For
the nine months ended February 28, 2017, the operating expenses consisted of marketing expense of $20,596, research and development
expenses of $469,967, general and administrative expenses of $1,159,021, professional fees of $155,482, consulting fees of $184,747,
depreciation of $5,773, amortization of $797,630, and stock based compensation of $1,145,338. For the comparable nine months ended
February 29, 2016 the operating expenses consisted of marketing expenses of $224,900, research and development expenses of $301,168,
general and administrative expenses of $1,272,484, professional fees of $401,048, consulting fees of $295,665, depreciation of
$300, amortization of $483,890 and stock based compensation of $478,289.
Marketing
Expenses
The
reduction in marketing expenses of $204,304 or 91% is due mainly to a realignment of spending by the company. In the nine months
ending February 29, 2016 we incurred higher costs as a result of promoting the Yappn brand through consultants and various marketing
and promotional initiatives. In the nine months ending February 28, 2017, we reduced the spending on consultants engaged in marketing
activities and focused our efforts on operationalizing the current products based on more direct sales channels.
Research
and Development
Research
and development expenses increased by $168,799 or 56% in the nine months ended February 28, 2017 over the nine months ended February
29, 2016. Our research and development costs in the comparative period are partially for fees to technology consultants from Intertainment
Media and Ortsbo, with a much higher weighting on our own employees and arm’s length third party consultants. There were
no research and development costs from Intertainment Media and Ortsbo in fiscal 2017. There were significant costs incurred in
development of the various technologies supporting the business towards the commencement of commercialization. These included expanding
the internal development team while also keeping third party consultants engaged. There will continue to be maintenance and ongoing
development customization to ensure our technology solutions meet required standards for our current and prospective customers.
General
and administrative expenses
General
and administrative expenses decreased by $113,463 or 9% in the nine months ended February 28, 2017 over the nine months ended
February 29, 2016. These costs generally include executive and office salaries, as well as general office expenses or costs. Salary
costs have relatively remained consistent due to a combination of factors. The overall headcount has decreased but employee costs
are higher due to the addition of executives late in fiscal 2016. Certain other costs have been reduced or eliminated such as
billings from Intertainment Media under the services agreement and employee headcount in the US office. Billings from Intertainment
Media ceased due to the acquisition of the Intellectual Property and assets from Ortsbo on September 15, 2015 and the subsequent
cancellation of the Services Agreement. We anticipate that costs in fiscal 2017 will be relatively consistent period over period
as we continue to work to develop a customer base and meet the needs of investors to finance our operation. Upon further significant
increases in revenue, management will continue to hire qualified personnel, but the growth of this cost, we believe, will be far
less than the impact to Net Loss.
Professional
fees
Professional
fees decreased by $245,566 or 61% for the nine months ended February 28, 2017 over the nine months ended February 29, 2016 and
includes audit and audit related services pertaining to the year-end audits, and legal fees related to both ongoing operational
compliance for the business and for financing closings. Although audit related fees have generally stayed consistent, the comparative
period had higher legal fees as a result of our various financings that closed during fiscal 2016.
Consulting
fees
Consulting
fees went down by $110,918 or 38% and are mainly due to a significant reduction in spending on consultants. In the comparative
period, the Company had more consultants engaged at various times during the prior period whereas in the current nine
month period, the Company has had very few consultants engaged. This is expected to be consistent in the near term due to
the Company’s overall realignment of spending.
Amortization
of Intangible Assets
Amortization
of $797,630 relates entirely to Technology and Intellectual Property purchased during fiscal 2016 which we are amortizing over
5 years on a straight-line basis as well as a patent that was granted in late fiscal 2016. The difference of $313,740 or 65% increase
over the comparative period is due to the purchase taking place beginning of the second quarter in the prior fiscal year. On September
15, 2015, we finalized our purchase of Intellectual property assets of Ortsbo pursuant to an Asset Purchase Agreement executed
and closed on July 15, 2015.
Stock
based compensation
Stock
based compensation increased by $667,049 or 139%. This increase is due mainly to the issuance of options to management and
the Board of Directors, and warrants to the new advisory board in late fiscal 2016. Additional warrants were also issued to
the Board of Directors and a new advisory board member in early fiscal 2017. Overall values ascribed will be different for
each period based on the underlying assumptions used at the time of each grant. The stock options expense is determined using
the acceptable binomial tree valuation method, which is an acceptable method under US GAAP.
Total
other income and expenses
Other
expenses totaled $1,061,117 and $976,700, for the nine months ended February 28, 2017 and February 29, 2016, respectively. The
change of $84,417 is due to interest expense, financing expense on issuance of convertible notes and common stock, change in fair
value of convertible debentures and notes, prepayment fees on variable notes, miscellaneous (income)/expense, gain on debt settlement,
and impairment of note receivable. During the nine months ended February 28, 2017, total other expense consisted of interest expense
of $794,693, a loss resulting from the change in fair value of the convertible debentures and notes of $405,137, other miscellaneous
expense of $12,087, gain on debt settlement of $(1,119,089), and impairment of note receivable of $968,289. During the nine months
ended February 29, 2016, total other expense consisted of interest expense of $616,609, financing expenses on the issuance of
convertible promissory notes and common stock totaling $632,250, a gain resulting from the change in the fair value of convertible
debentures and notes of $(550,456), prepayment fees on variable notes of $306,140, and miscellaneous other income of $(27,843).
Interest
Expense
Interest
expense increased by $178,084 or 29% for the nine months ended February 28, 2017 over the nine months ended February 29, 2016.
The significant increase is mainly a result of the additional financings closed in fiscal 2016 which were offset by lower interest
expense on previous convertible debentures that converted late fiscal 2016 and early fiscal 2017. We closed multiple secured debenture
financings in fiscal 2016 totaling approximately $6.7 million, most of which was new debt for us at the time. Additionally, we
incurred a higher penalty interest on convertible debentures from fiscal 2014 that reached maturity in late fiscal 2016 and early
fiscal 2017.
Financing
expense on issuance of convertible promissory notes and common stock
Financing
expense decreased by $632,250 or 100% as common stock purchase warrants issued in the comparative period accounted for
most of the expense. In addition we did not fund our company through variable rate promissory notes in fiscal 2017 whereas
there was still a minor financing completed on a variable rate convertible promissory note in the nine month period ended
February 29, 2016. The expense is a function of the underlying assumptions at the time of the grant and is mainly
driven by the strike price of the instrument and the stock price at the time of the grant. As this is a non-cash expense,
based on financings and model outputs it is hard to estimate variability for this account.
During
the nine months ended February 28, 2017, we raised $1,326,348 through private placement financing of common stock and warrants
and other loans. During the nine months ended February 29, 2016, we raised $2,268,846, in net cash from short term notes payable,
line of credit, convertible notes, secured notes, and debentures through normal channels.
Change
in fair value of convertible promissory notes and convertible secured debentures
Change in fair
value of convertible debentures and notes had an incremental change in the recognized gain/loss by $955,593 between the nine months
ended February 28, 2017 and the nine months ended February 29, 2016. There was a $405,137 expense for the nine months ended February
28, 2017 since the existing unsecured debt instruments continued to have fair value adjustments until they reached maturity, in
addition to the secured debentures that were issued during fiscal 2016. There was a $550,456 gain for the nine months ended February
29, 2016 due to the revaluations on the variable conversion priced notes and the underlying assumptions used to value them using
the binomial tree valuation method which includes elapsed time, and market price fluctuations.
For
the nine months ended February 28, 2017, the loss from fair value adjustment largely relates to accretion fair value changes on
various convertible debentures and notes and repricing of various warrants. In the comparative period in 2016, 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. 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 an expense recorded for fair value changes to the market price of variable convertible
notes.
Payment
fees on variable conversion priced notes
Payment
fees on variable conversion priced promissory notes is significantly lower by $306,140 or 100% in nine months ended February 28,
2017 over nine months ended February 29, 2016 as we repaid the variable conversion priced promissory notes in the prior fiscal
year. We have not had any further variable conversion priced promissory notes outstanding during fiscal 2017.
Miscellaneous
expense/(income)
Miscellaneous
expense/(income) was an expense of $12,087 for the nine months ended February 28, 2017 compared to a gain of $(27,843) for the
nine months ended February 29, 2016 resulting in incremental change in the recognized gain/loss by $39,930. The expense/(income)
is largely a function of foreign exchange expense/(income) and write-off of payables that the Company is no longer required to
pay either due to a settlement or management has concluded the obligations are barred by the statute of limitations. A small portion
of the foreign exchange is a cash expense in bank spread for currency variance conversion between the US dollar and the Canadian
dollar. The remaining foreign exchange expense/ (income) was incurred on changes in the foreign exchange rate and the foreign
denominated liabilities.
Gain
on debt settlement
In
the nine month period ending February 28, 2017, the gain on debt settlement of $1,119,089 was related entirely to settlement
of various debt obligations of Yappn in conjunction with a settlement arrangement with DWF. On February 28, 2017, management
reached a go forward resolution with DWF stakeholders. Yappn agreed to reduce its stake in the DWF assets to $800,000 which
will be in the form of a new investment in DWF with the specific terms to be determined. This reduced position in DWF’s
assets is in exchange for DWF stakeholders forgiving all unsecured debentures, secured debenture, term debt and related
interest that were obligations of Yappn. More specifically, the Company settled $305,000 of unsecured convertible debentures
and accrued interest of $91,408 with Series A and B common stock warrants repriced to $0.25 and an extension of one year to
maturity of both warrants, $250,000 of unsecured convertible debentures and accrued interest of $43,613 with Series D
warrants repriced to $0.25 and an extension of one year to maturity of the warrants, $65,228 of unsecured term loans and
related interest of $16,512, and $200,000 of secured convertible debentures and accrued interest of $20,000 issued to a
consultant. In addition to the above, the Company has negotiated its release from various past consulting
obligations.
Impairment
of note receivable
We
have not received any payments from DWF during the second quarter, and the secured note final payment date was contracted to be
fully paid by November 30, 2016. While management continued to work with DWF on a resolution as at November 30, 2016, the current
conditions resulted in a much greater uncertainty around collection of the note receivable as at November 30, 2016. Management
recorded a full impairment of $968,289 which was the remaining recorded amount previously recorded in its financial statements.
Impairment expense of $968,289 was recorded during the nine month period ended February 28, 2017, specifically on November 30,
2016.
Net
loss and comprehensive loss
During
the nine months ended February 28, 2017 and February 29, 2016, we had a net loss and comprehensive loss of $4,821,235 and
$3,668,594 respectively.
Liquidity
and Capital Resources
As
of February 28, 2017, we had a cash balance of $138,951, which is a decrease of $309,624 from the ending cash balance of $448,575
as of May 31, 2016. We do not have sufficient funds to fund our operations 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 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 raised $1,588,576 through private placement financing of common stock and common stock purchase
warrants as well as proceeds from a long term loan expected to be subscribed to a convertible secured debenture in the nine
months ended February 28, 2017. During the nine months ended February 29, 2016, we issued secured debentures, convertible
debt instruments, and received short term loans for net cash receipts of $2,268,846.
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.
On
July 15, 2015, we completed a secured debt financing of $4.5 Million of 12% Secured Debentures. The Secured Debentures had an
original maturity date of December 31, 2015. Subsequent to the end of the second quarter of fiscal 2016, the holders of the Secured
Debentures (the “Holders”) agreed to extend the maturity date of the Secured Debentures from December 31, 2015 to
July 15, 2020, and were provided with the right to amend the Secured Debenture such that a Holder shall have the right, at any
time after the earlier of (i) six (6) months from the date of first issuance of any subsequent Debentures; and (ii) June 30, 2016,
to require us to satisfy the outstanding obligations underlying the Secured Debenture; provided, however, that at least two thirds
(66.67%) of the Holders of the principal amount of the Secured Debentures consent to a put of their Secured Debentures to our
company.
We
received $2.5 million of this financing in the form of cash and cash commitments, including conversion of the short term loans
obtained on May 11, 2015 and June 19, 2015. $2,000,000 of the $4.5 million financing is conversion of a portion of our existing
debt that remained in the secured debenture. $925,000 was repaid out of the secured debenture, in the form of cash in the amount
of $465,000 with the remainder in the form of the release of secured deposit that was applied against accounts receivable. On
September 15, 2015, we closed the acquisition of intellectual property from Ortsbo and as part of this closing, assumed debt and
non-controlling equity interests from Ortsbo in the amount of $975,388 that was immediately subscribed to a second tranche of
secured debentures. The secured debentures balance as at February 28, 2017, was $4,550,388.
On
December 30, 2015, we completed a secured debenture and common stock purchase warrant financing for $2,040,000 through the offering
of units by way of private placement, with each unit consisting of (i) a 12% secured convertible debenture with a maturity date
of five years from issuance and (ii) ten (10) five year common share purchase warrants, vesting in 1/3 increments and having an
exercise price of $0.01 per share. The units were sold at $1.00 per unit. This closing includes conversion of $1,201,000 in short
term loans advanced during the quarter prior to the closing of this secured debenture. On May 1, 2015 we closed a final tranche
of this financing for $370,468 which includes $170,468 in cash and $200,000 in settlement of a consultant obligation. The $200,000
debenture did not include the attached warrants as they were waived by the consultant.
During
the nine months ended February 28, 2017, we raised $1,588,576 through various financial instruments, net of
repayments. Subsequent to February 28, 2017, we raised $250,000 in cash proceeds. During the nine months ended February 29,
2016, we raised $90,750 via various convertible promissory notes and debentures, $2,096,653 from secured debentures,
$2,040,000 from secured convertible debentures, and $168,823 from short term loans. We also repaid $883,564 of various
convertible promissory notes and debentures, $1,092,025 of line of credit, and $151,791 of short term loans.
Going
Concern Consideration
The
accompanying consolidated financial statements have been prepared assuming that we will continue as a going concern. We experienced
negative cash flows from operations since inception and have incurred a deficit of $26,485,660 through February 28, 2017.
As
of February 28, 2017, we had a working capital deficit of $977,033. During the nine months ended February 28, 2017, net cash used
in operating activities was $1,871,893. Management expects to have similar cash needs for the next twelve months. At the present
time, we do 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 realized 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 consolidated 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 us to continue as a going concern. Management continues to work on generating operating cash
flows from the commercialization of its business. Until those cash flows are sufficient, we will pursue other financing when deemed
necessary.
Management
is pursuing a number of different financing opportunities in order to execute our 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. During the nine months ended February 28, 2017, we raised $1,588,576 through various financial instruments, net
of repayments. Subsequent to February 28, 2017, we raised $250,000 in cash proceeds.
There
can be no assurance that the raising of future equity or debt will be successful or that our anticipated financing will be available
in the future, at terms satisfactory to us. Failure to achieve the equity and financing at satisfactory terms and amounts could
have a materially adverse effect on our ability to continue as a going concern. If we 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 we 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.