UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-QFORM 10‑Q
(Mark One)
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2017March 31, 2019
¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______________ to _______________.
Commission file number: 000-54267
FREEZE TAG, INC. |
(Exact name of registrant as specified in its charter) |
Delaware |
| 20-4532392 |
(State or other jurisdiction of incorporation or organization) |
| (I.R.S. Employer Identification No.) |
|
|
|
18062 Irvine Blvd, Suite 103 Tustin, California |
|
92780 |
(Address of principal executive offices) |
| (Zip Code) |
Registrant’s telephone number, including area code ((714)714) 210-3850
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ¨ | Accelerated filer | ¨ | ||
Non-accelerated filer | ¨ | Smaller reporting company | x | ||
| Emerging growth company | ¨ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ________¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Applicable only to issuers involved in bankruptcy proceedings during the preceding five years:
Indicate by check mark whether the registrant filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. Yes ¨ No ¨
Applicable only to corporate issuers:
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. As of November 14, 2017,May 10, 2019, there were 66,486,12375,056,123 shares of common stock, $0.00001 par value, issued and outstanding.
FREEZE TAG, INC.
QUARTER ENDED SEPTEMBER 30, 2017MARCH 31, 2019
|
|
|
| |
|
| |||
|
|
|
| |
|
|
| ||
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
|
| |
|
|
| ||
|
|
| ||
|
|
|
| |
|
| |||
|
|
|
| |
|
|
| ||
|
|
| ||
|
|
| ||
|
|
| ||
|
|
| ||
|
|
| ||
|
|
|
2 |
Table of Contents |
PART I -– FINANCIAL INFORMATION
The accompanying condensed financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and in accordance with the instructions for Form 10-Q. Accordingly, they do not include all of the information and notes required by generally accepted accounting principles for complete financial statements.
In the opinion of management, the condensed financial statements contain all material adjustments, consisting only of normal recurring adjustments necessary to present fairly the financial condition, results of operations, and cash flows of the Company for the interim periods presented.
The results for the periodsperiod ended September 30, 2017March 31, 2019 are not necessarily indicative of the results of operations for the full year. These condensed financial statements and related notes should be read in conjunction with the financial statements and notes thereto included in the Company’s Form 10-K for the year ended December 31, 2018 filed with the Securities and Exchange Commission for the year ended December 31, 2016.on April 1, 2019.
3 |
Table of Contents |
FREEZE TAG, INC.
(A DELAWARE CORPORATION)
CONDENSED BALANCE SHEETS
|
| September 30, 2017 |
|
| December 31, 2016 |
| ||
|
| (Unaudited) |
|
|
|
| ||
ASSETS |
|
|
|
|
|
| ||
|
|
|
|
|
|
| ||
Current assets: |
|
|
|
|
|
| ||
Cash |
| $ | 31,367 |
|
| $ | 19,934 |
|
Accounts receivable |
|
| 7,693 |
|
|
| 7,745 |
|
Prepaid expenses and other current assets |
|
| 4,402 |
|
|
| 5,281 |
|
Total current assets |
|
| 43,462 |
|
|
| 32,960 |
|
|
|
|
|
|
|
|
|
|
Other assets |
|
| 38 |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
Total assets |
| $ | 43,500 |
|
| $ | 32,960 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
| $ | 126,499 |
|
| $ | 133,083 |
|
Accrued expenses |
|
| 517,904 |
|
|
| 495,473 |
|
Accrued interest payable - related party |
|
| 321,262 |
|
|
| 354,165 |
|
Accrued interest payable |
|
| 534,737 |
|
|
| 361,503 |
|
Unearned royalties |
|
| 127,187 |
|
|
| 127,201 |
|
Notes payable |
|
| 58,096 |
|
|
| 58,096 |
|
Convertible notes payable - related party |
|
| 1,447,041 |
|
|
| 1,447,041 |
|
Convertible notes payable, net of discount of $300,867 and $239,402, respectively |
|
| 2,359,014 |
|
|
| 1,952,734 |
|
Derivative liabilities |
|
| 4,005,735 |
|
|
| 1,934,617 |
|
Total current liabilities |
|
| 9,497,475 |
|
|
| 6,863,913 |
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
| 9,497,475 |
|
|
| 6,863,913 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit: |
|
|
|
|
|
|
|
|
Preferred stock, $0.00001 par value, 25,000,000 shares authorized: Series A, 1,000 and 0 shares issued and outstanding, respectively |
|
| - |
|
|
| - |
|
Common stock; $0.00001 par value, 800,000,000 shares authorized, 12,525,910 and 6,484,368 shares issued and outstanding, respectively |
|
| 125 |
|
|
| 65 |
|
Additional paid-in capital |
|
| 4,568,430 |
|
|
| 4,266,111 |
|
Common stock payable |
|
| 16,800 |
|
|
| 16,800 |
|
Accumulated deficit |
|
| (14,039,330 | ) |
|
| (11,113,929 | ) |
Total stockholders’ deficit |
|
| (9,453,975 | ) |
|
| (6,830,953 | ) |
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ deficit |
| $ | 43,500 |
|
| $ | 32,960 |
|
|
| March 31, 2019 |
|
| December 31, 2018 |
| ||
ASSETS |
| (Unaudited) |
|
|
| |||
|
|
|
|
|
|
| ||
Current assets: |
|
|
|
|
|
| ||
Cash |
| $ | 277,920 |
|
| $ | 309,216 |
|
Accounts receivable |
|
| 2,864 |
|
|
| 5,079 |
|
Prepaid expenses and other current assets |
|
| 9,792 |
|
|
| 27,001 |
|
Total current assets |
|
| 290,576 |
|
|
| 341,296 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
| 12,179 |
|
|
| 13,051 |
|
Intangible assets, net |
|
| 318,290 |
|
|
| 341,160 |
|
Other assets |
|
| 86,877 |
|
|
| 2,850 |
|
|
|
|
|
|
|
|
|
|
Total assets |
| $ | 707,922 |
|
| $ | 698,357 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
| $ | 192,459 |
|
| $ | 176,020 |
|
Accrued expenses |
|
| 455,665 |
|
|
| 452,655 |
|
Unearned royalties |
|
| 7,543 |
|
|
| 127,182 |
|
Notes payable–related party |
|
| 379,825 |
|
|
| 379,825 |
|
Other current liabilities |
|
| 27,233 |
|
|
| - |
|
Total current liabilities |
|
| 1,062,725 |
|
|
| 1,135,682 |
|
|
|
|
|
|
|
|
|
|
Other long-term liabilities |
|
| 54,697 |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
| 1,117,422 |
|
|
| 1,135,682 |
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ deficit: |
|
|
|
|
|
|
|
|
Preferred stock, $0.00001 par value, 25,000,000 shares authorized: |
|
|
|
|
|
|
|
|
Series B; 2,480,482 shares issued and outstanding |
|
| 25 |
|
|
| 25 |
|
Series C; 4,355,000 shares issued and outstanding |
|
| 44 |
|
|
| 44 |
|
Common stock; $0.00001 par value, 800,000,000 shares authorized, 75,056,123 shares issued and outstanding |
|
| 751 |
|
|
| 751 |
|
Additional paid-in capital |
|
| 9,010,906 |
|
|
| 8,997,457 |
|
Common stock payable |
|
| 16,800 |
|
|
| 16,800 |
|
Accumulated deficit |
|
| (9,438,026 | ) |
|
| (9,452,402 | ) |
Total stockholders’ deficit |
|
| (409,500 | ) |
|
| (437,325 | ) |
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ deficit |
| $ | 707,922 |
|
| $ | 698,357 |
|
The accompanying notes are an integral part of the condensed financial statements
4 |
Table of Contents |
FREEZE TAG, INC.
(A DELAWARE CORPORATION)
CONDENSED STATEMENTS OF OPERATIONS
(Unaudited)
|
| Three Months Ended September 30, |
|
| Nine Months Ended September 30, |
| ||||||||||
|
| 2017 |
|
| 2016 |
|
| 2017 |
|
| 2016 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Revenues |
| $ | 5,418 |
|
| $ | 15,969 |
|
| $ | 14,125 |
|
| $ | 62,794 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
| 29,754 |
|
|
| 68,486 |
|
|
| 85,751 |
|
|
| 215,484 |
|
Selling, general and administrative expenses |
|
| 161,850 |
|
|
| 124,424 |
|
|
| 451,466 |
|
|
| 417,553 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating costs and expenses |
|
| 191,604 |
|
|
| 192,910 |
|
|
| 537,217 |
|
|
| 633,037 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations |
|
| (186,186 | ) |
|
| (176,941 | ) |
|
| (523,092 | ) |
|
| (570,243 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
| (218,541 | ) |
|
| (215,225 | ) |
|
| (643,149 | ) |
|
| (657,271 | ) |
Gain (loss) on change in derivative liabilities |
|
| 926,943 |
|
|
| (592,785 | ) |
|
| (1,757,960 | ) |
|
| (398,509 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
| 708,402 |
|
|
| (808,010 | ) |
|
| (2,401,109 | ) |
|
| (1,055,780 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
| 522,216 |
|
|
| (984,951 | ) |
|
| (2,924,201 | ) |
|
| (1,626,023 | ) |
Provision for income taxes |
|
| - |
|
|
| (84 | ) |
|
| 1,200 |
|
|
| 2,282 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
| $ | 522,216 |
|
| $ | (984,867 | ) |
| $ | (2,925,401 | ) |
| $ | (1,628,305 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 11,313,453 |
|
|
| 3,759,175 |
|
|
| 9,284,279 |
|
|
| 3,195,788 |
|
Diluted |
|
| 255,695,703 |
|
|
| 3,759,175 |
|
|
| 9,284,279 |
|
|
| 3,195,788 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | 0.05 |
|
| $ | (0.26 | ) |
| $ | (0.32 | ) |
| $ | (0.51 | ) |
Diluted |
| $ | 0.00 |
|
| $ | (0.26 | ) |
| $ | (0.32 | ) |
| $ | (0.51 | ) |
|
| Three Months Ended March 31, |
| |||||
|
| 2019 |
|
| 2018 |
| ||
|
|
|
|
|
|
| ||
Revenues |
| $ | 560,203 |
|
| $ | 495,854 |
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
Cost of sales |
|
| 71,923 |
|
|
| 55,695 |
|
Selling, general and administrative expenses |
|
| 463,918 |
|
|
| 496,882 |
|
|
|
|
|
|
|
|
|
|
Total operating costs and expenses |
|
| 535,841 |
|
|
| 552,577 |
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
| 24,362 |
|
|
| (56,723 | ) |
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
Interest expense, net |
|
| (9,986 | ) |
|
| (25,913 | ) |
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
| (9,986 | ) |
|
| (25,913 | ) |
|
|
|
|
|
|
|
|
|
Net income (loss) |
| $ | 14,376 |
|
| $ | (82,636 | ) |
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding - basic |
|
| 75,056,123 |
|
|
| 70,626,123 |
|
Weighted average number of common shares outstanding - diluted |
|
| 94,073,373 |
|
|
| 70,626,123 |
|
|
|
|
|
|
|
|
|
|
Income (loss) per common share – basic and diluted |
| $ | 0.00 |
|
| $ | (0.00 | ) |
The accompanying notes are an integral part of the condensed financial statements
5 |
Table of Contents |
FREEZE TAG, INC.
(A DELAWARE CORPORATION)
CONDENSED STATEMENTS OF CASH FLOWSSTOCKHOLDERS’ EQUITY (DEFICIT)
(Unaudited)
|
| Nine Months Ended September 30, |
| |||||
|
| 2017 |
|
| 2016 |
| ||
Cash flows from operating activities: |
|
|
|
|
|
| ||
Net loss |
| $ | (2,925,401 | ) |
| $ | (1,628,305 | ) |
Adjustments to reconcile net loss to net cash used by operating activities: |
|
|
|
|
|
|
|
|
Amortization of debt discount to interest expense |
|
| 363,557 |
|
|
| 352,112 |
|
Loss on change in derivative liabilities |
|
| 1,757,960 |
|
|
| 398,509 |
|
Non-cash interest expense |
|
| - |
|
|
| 29,809 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
| 52 |
|
|
| 3,732 |
|
Prepaid expenses and other current assets |
|
| 879 |
|
|
| 804 |
|
Other assets |
|
| (38 | ) |
|
| - |
|
Accounts payable |
|
| (6,584 | ) |
|
| 59 |
|
Accrued expenses |
|
| 22,431 |
|
|
| 1,727 |
|
Accrued interest payable - related party |
|
| 101,154 |
|
|
| 108,330 |
|
Accrued interest payable |
|
| 178,437 |
|
|
| 160,018 |
|
Unearned royalties |
|
| (14 | ) |
|
| (3,686 | ) |
|
|
|
|
|
|
|
|
|
Net cash used by operating activities |
|
| (507,567 | ) |
|
| (576,891 | ) |
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
| - |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
Net cash provided by investing activities |
|
| - |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from convertible notes payable |
|
| 519,000 |
|
|
| 499,000 |
|
Proceeds from notes payable |
|
| - |
|
|
| 58,096 |
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
| 519,000 |
|
|
| 557,096 |
|
|
|
|
|
|
|
|
|
|
Net increase in cash |
|
| 11,433 |
|
|
| (19,795 | ) |
Cash at the beginning of the period |
|
| 19,934 |
|
|
| 42,052 |
|
|
|
|
|
|
|
|
|
|
Cash at the end of the period |
| $ | 31,367 |
|
| $ | 22,257 |
|
|
|
|
|
|
|
|
|
|
Non-cash transactions: |
|
|
|
|
|
|
|
|
Conversion of debt to common shares |
| $ | 51,255 |
|
| $ | 22,405 |
|
Reduction in debt discount due to conversion to common shares |
|
| (2,167 | ) |
|
| - |
|
Conversion of accrued interest to common shares |
|
| 5,203 |
|
|
| 5,308 |
|
Conversion of derivative liabilities to common shares |
|
| 114,031 |
|
|
| 42,365 |
|
Debt discount due to derivative |
|
| 427,189 |
|
|
| 397,487 |
|
Accrued interest payable - related party contributed to capital |
|
| 134,057 |
|
|
| - |
|
Series A Preferred Stock Series B Preferred Stock Series C Preferred Stock Common Stock Additional Paid-in Common Common Stock Retained Earnings Shares Amount Shares Amount Shares Amount Shares Amount Capital Payable Receivable (Deficit) Total Balance, January 1, 2018 Collection of stock subscription receivable Issuance of common stock for conversion of Series B preferred stock Imputed interest on related party debt Net loss Balance, March 31, 2018 Balance, January 1, 2019 Imputed interest on related party debt - Stock-based compensation Net income Balance, March 31, 2019 - $ - 2,585,882 $ 26 4,355,000 $ 44 69,786,123 $ 698 $ 8,919,980 $ 16,800 $ (5,000 ) $ (9,392,240 ) $ (459,692 ) - - - - - - - - - - 5,000 - 5,000 - - (50,400 ) (1 ) - - 2,520,000 25 (25 ) - - - - - - - - - - - - 25,911 - - - 25,911 - - - - - - - - - - - (82,636 ) (82,636 ) - $ - 2,535,482 $ 25 4,355,000 $ 44 72,306,123 $ 723 $ 8,945,867 $ 16,800 $ - $ (9,474,876 ) $ (511,417 ) - $ - 2,480,482 $ 25 4,355,000 $ 44 75,056,123 $ 751 $ 8,997,457 $ 16,800 $ - $ (9,452,402 ) $ (437,325 ) - - - - - - - 9,366 - - - 54,529 - - - - - - - - 4,083 - - - 23,000 - - - - - - - - - - - 14,376 14,376 - $ - 2,480,482 $ 25 4,355,000 $ 44 75,056,123 $ 751 $ 9,010,906 $ 16,800 $ - $ (9,438,026 ) $ (409,500 )
The accompanying notes are an integral part of the condensed financial statements
6 |
Table of Contents |
FREEZE TAG, INC.
(A DELAWARE CORPORATION)
Notes to Condensed Financial Statements
Nine Months Ended September 30, 2017CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
NOTE 1 - THE COMPANY
Freeze Tag, Inc. (the “Company”) is a leading creator of mobile social games that are fun and engaging for all ages. Based on a free-to-play business model that has propelled games like Candy Crush Saga to worldwide success, the Company employs state-of-the-art data analytics and proprietary technology to dynamically optimize the gaming experience for revenue generation. Players can download and enjoy the Company’s games for free, or they can purchase virtual items and additional features within the game to increase the fun factor. The Company’s games encourage players to compete and engage with their friends on major social networks such as Facebook and Twitter.
NOTE 2 - GOING CONCERN
As shown in the accompanying financial statements, the Company incurred net losses of $2,925,401 and $1,628,305 for the nine months ended September 30, 2017 and 2016, respectively. The Company has generally incurred net losses since its inception and, as of September 30, 2017, the Company’s accumulated deficit was $14,039,330. During the nine months ended September 30, 2017 and the year ended December 3l, 2016, the Company experienced negative cash flows from operations largely due to its continued investment spending for product development of game titles for smartphones and tablets that are expected to benefit future periods. Those facts, along with our lack of access to a significant bank credit facility, create an uncertainty about the Company’s ability to continue as a going concern. Accordingly, the Company is currently evaluating its alternatives to secure financing sufficient to support the operating requirements of its current business plan, as well as continuing to execute its business strategy of distributing game titles to digital distribution outlets, including mobile gaming app stores, online PC and Mac gaming portals, and opportunities for new devices such as tablet (mobile internet device) applications, mobile gaming platforms and international licensing opportunities.
|
| Three Months Ended March 31, |
| |||||
|
| 2019 |
|
| 2018 |
| ||
Cash flows from operating activities: |
|
|
|
|
|
| ||
Net income (loss) |
| $ | 14,376 |
|
| $ | (82,636 | ) |
Adjustments to reconcile net income (loss) to net cash used by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 23,742 |
|
|
| 23,584 |
|
Imputed interest expense |
|
| 9,366 |
|
|
| 25,911 |
|
Stock-based compensation |
|
| 4,083 |
|
|
| - |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
| 2,215 |
|
|
| (540 | ) |
Prepaid expenses and other current assets |
|
| 17,209 |
|
|
| (8,232 | ) |
Other assets |
|
| (2,097 | ) |
|
| - |
|
Accounts payable |
|
| 16,439 |
|
|
| 11,676 |
|
Accrued expenses |
|
| 3,010 |
|
|
| 8,232 |
|
Unearned royalties |
|
| (119,639 | ) |
|
| (5 | ) |
|
|
|
|
|
|
|
|
|
Net cash used by operating activities |
|
| (31,296 | ) |
|
| (22,010 | ) |
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
| - |
|
|
| (3,106 | ) |
|
|
|
|
|
|
|
|
|
Net cash used by investing activities |
|
| - |
|
|
| (3,106 | ) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds stock subscription receivable |
|
| - |
|
|
| 5,000 |
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
| - |
|
|
| 5,000 |
|
|
|
|
|
|
|
|
|
|
Net decrease in cash |
|
| (31,296 | ) |
|
| (20,116 | ) |
Cash at the beginning of the period |
|
| 309,216 |
|
|
| 167,492 |
|
|
|
|
|
|
|
|
|
|
Cash at the end of the period |
| $ | 277,920 |
|
| $ | 147,376 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for income taxes |
| $ | - |
|
| $ | - |
|
Cash paid for interest expense |
|
| - |
|
|
| 1 |
|
|
|
|
|
|
|
|
|
|
Non-cash transactions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common shares in conversion of Series B preferred stock |
| $ | - |
|
| $ | 25 |
|
Right-of-use asset obtained in exchange for lease obligation |
|
| 88,325 |
|
|
| - |
|
The Company’s ability to continue as a going concern is dependent upon its success in securing sufficient financing and in successfully executing its plans to return to positive cash flows during fiscal 2018. The Company’saccompanying notes are an integral part of the condensed financial statements do not include any adjustments that might be necessary if it were unable to continue as a going concern.
NOTE 3 - ACCRUED EXPENSES
Accrued liabilities consisted of the following at:
|
| September 30, 2017 |
|
| December 31, 2016 |
| ||
|
|
|
|
|
|
| ||
Accrued vacation |
| $ | 70,769 |
|
| $ | 66,194 |
|
Accrued royalties |
|
| 412,527 |
|
|
| 410,533 |
|
Technology payable |
|
| 18,000 |
|
|
| 18,000 |
|
Other |
|
| 16,608 |
|
|
| 746 |
|
|
|
|
|
|
|
|
|
|
|
| $ | 517,904 |
|
| $ | 495,473 |
|
7 |
Table of Contents |
Accrued royalties consist of amounts owedFREEZE TAG, INC.
(A DELAWARE CORPORATION)
Notes to other parties with whom the Company has revenue-sharing agreements or from whom it licenses certain trademarks or copyrights.Condensed Financial Statements
Three Months Ended March 31, 2019
(Unaudited)
Unearned royalties consist of royalties received from licensees, which have not yet been earned. Unearned royalties were $127,187 and $127,201 at September 30, 2017 and December 31, 2016, respectively.
As of September 30, 2017 and December 31, 2016, the Company had technology payable of $18,000 resulting from a technology transfer agreement with an unrelated party entered into in June 2011, payable in 24 installments of $1,500 without interest.NOTE 1 – THE COMPANY AND NATURE OF BUSINESS
NOTE 4 - DEBTNature of Operations
Notes PayableFreeze Tag, Inc. (“Freeze Tag” or the “Company”) is a leading creator of mobile location-based games for consumers and businesses. We also offer our gaming technology and services to businesses that want to leverage mobile gaming in their marketing and branding programs.
On February 1, 2016, the Company entered into a Game Marketing Agreement with an investor whereby the investor agreed, at its option, to loan up to $250,000 (the “Marketing Fund”) to the Company to exclusively fund user acquisition efforts for the game Kitty Pawp (the “Game”). The investor will receive 50%NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use of Net Receipts (as defined in the agreement) from the Game until the Marketing Fund is fully recouped. Once the Marketing Fund is recouped, the investor will receive 50% of Net Receipts from the Game until the investor receives a 50% return on the Marketing Funds advanced.Estimates
The Company has recorded Marketing Fund advances as notes payablepreparation of financial statements and related disclosures in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”) requires the Company’s management to make judgments, assumptions and estimates that affect the amounts reported in its financial statements and accompanying notes. Management bases its estimates on historical experience and on various other assumptions it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities. Actual results may differ from these estimates and these differences may be material.
The following accounting policies involve significant judgments, assumptions and estimates by management.
Revenue Recognition
The Company’s revenues are derived primarily by licensing software products in the accompanying condensed balance sheets. Upon receiving a Marketing Fund advance, the Company accrues the 50% return as interest expenseform of mobile games for smartphone and includes the obligation in accrued interest payable in the accompanying condensed balance sheets. As of September 30, 2017 and December 31, 2016, total advances recorded as notes payable were $58,096 and accrued interest payable included a total of $22,046tablet platforms. Revenue is recognized when control of the 50% guaranteed return.promised goods or services is transferred to our customers, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services.
On July 25, 2017, we entered into a Securities Exchange and Common Stock Purchase Agreement with an Accredited Investor (the “Accredited Investor #3 Securities Exchange Agreement”). UnderWe determine revenue recognition through the Accredited Investor #3 Securities Exchange Agreement, the Accredited Investor #3 agreed to accept 51,094 shares of a yet-to-be-created series of preferred stock (the “Accredited Investor #3 Pref Stock”), for all amounts due to Accredited Investor #3 under that certain Game Marketing Investment Agreement between us and Accredited Investor #3 dated February 1, 2016, as orally modified by the parties on June 9, 2016 (the “Game Marketing Agreement”). Once created, each share of the Preferred Stock will be convertible into fifty (50) shares of our common stock, on a post-reverse basis (based on a prospective 1-for-100 reverse stock split that was recognized by FINRA on October 5, 2017 - a subsequent event to this report - see Note 7), but the holder cannot convert the Accredited Investor #3 Pref Stock if it would cause the holder to own more than 4.99% of our outstanding common stock. The closing under the Accredited Investor #3 Securities Exchange Agreement for the exchange of the amounts due under the Game Marketing Agreement for the Accredited Investor #3 Pref Stock occurred automatically upon the effectiveness of the referenced reverse stock split with FINRA (see Note 12). At the closing, any interest due under the Game Marketing Agreement, as amended, will be waived.following steps:
· | identification of the contract, or contracts, with a customer; | |
· | identification of the performance obligations in the contract; | |
· | determination of the transaction price; | |
· | allocation of the transaction price to the performance obligations in the contract; and | |
· | recognition of revenue when, or as, we satisfy a performance obligation. |
8 |
Table of Contents |
Convertible Notes Payable - Related Party
Convertible notes payable, related party consisted of the following at:
|
| September 30, 2017 |
|
| December 31, 2016 |
| ||
Convertible note payable to the Holland Family Trust, maturing on December 31, 2017, with interest at 10% |
| $ | 222,572 |
|
| $ | 222,572 |
|
Convertible note payable to Craig Holland, maturing on December 31, 2017, with interest at 10% |
|
| 813,602 |
|
|
| 813,602 |
|
Convertible note payable to Craig Holland, maturing on December 31, 2017, with interest at 10% |
|
| 186,450 |
|
|
| 186,450 |
|
Convertible note payable to Mick Donahoo, maturing on December 31, 2017, with interest at 10% |
|
| 186,450 |
|
|
| 186,450 |
|
Convertible note payable to Craig Holland, maturing on December 31, 2017, with interest at 10% |
|
| 6,925 |
|
|
| 6,925 |
|
Convertible note payable to Mick Donahoo, maturing on December 31, 2017, with interest at 10% |
|
| 31,042 |
|
|
| 31,042 |
|
|
|
|
|
|
|
|
|
|
Total |
| $ | 1,447,041 |
|
| $ | 1,447,041 |
|
Holland Family Trust Convertible NoteProperty and Equipment
The “Holland Family Trust Convertible Note”Property and equipment is convertible into Company common stockstated at cost and is depreciated or amortized using the greater of (i)straight-line method over the Variable Conversion Price and (ii) the Fixed Conversion Price. The “Variable Conversion Price” shall mean 50% multiplied by the Market Price (representing a discount rate of 50%). “Market Price” means the averageestimated useful life of the three lowest trading prices forrelated asset as follows:
Computer equipment | 5 years | |
Office furniture and equipment | 7 years | |
Automobiles | 5 years | |
Leasehold improvements | 15 years |
Maintenance and repairs are charged to expense as incurred. Significant renewals and betterments will be capitalized. At the Company’s common stock duringtime of retirement or other disposition of equipment, the twenty-five (25) trading-day period ending oncost and accumulated depreciation will be removed from the latest complete trading day prior toaccounts and the date of conversion. “Fixed Conversion Price” shall mean $0.00005. The Holland Family Trust is a trust controlled by Craig Holland, our Chief Executive Officer.resulting gain or loss, if any, will be reflected in operations.
The Company evaluatedwill assess the Holland Family Trust Convertible Noterecoverability of property and equipment by determining whether the depreciation and amortization of these assets over their remaining life can be recovered through projected undiscounted future cash flows. The amount of equipment impairment, if any, will be measured based on fair value and is charged to operations in the period in which such impairment is determined by management.
Intangible Assets
Intangible assets consist primarily of intellectual property, customer base and non-compete agreements acquired in the Merger, which are amortized on a straight-line basis over their estimated useful lives of 5 years. Intangible assets are reviewed for impairment annually, or more frequently whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable.
Impairment of Long-Lived Assets
Long-lived assets, including intangible assets subject to amortization, are reviewed for impairment when changes in circumstances indicate that the shares issuable pursuantcarrying amount of the asset may not be recoverable. If the carrying amount of the asset exceeds the expected undiscounted cash flows of the asset, an impairment charge is recognized equal to the conversion option were determinate dueamount by which the carrying amount exceeds fair value. The testing of these intangibles under established guidelines for impairment requires significant use of judgment and assumptions. Changes in forecasted operations and other assumptions could materially affect the estimated fair values. Changes in business conditions could potentially require adjustments to these asset valuations.
Income Taxes
We account for income taxes using ASC Topic 740, Income Taxes. Under ASC Topic 740, income taxes are accounted for under the Fixed Conversion Priceasset and as such, does not constituteliability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a derivative liability aschange in tax rates is recognized in income in the period that includes the enactment date.
ASC Topic 740 includes accounting guidance which clarifies the accounting for the uncertainty in recognizing income taxes in an organization by providing detailed guidance for financial statement recognition, measurement and disclosure involving uncertain tax positions. This guidance requires an uncertain tax position to meet a more-likely-than-not recognition threshold at the effective date to be recognized both upon the adoption of the related guidance and in subsequent periods.
The Company has obtained authorization from a majority of shareholders such that should conversion occurno uncertain tax positions at the Fixed Conversion Price the appropriate number of shares will be available or issuable for settlement to occur. The note payable is convertible into common stock at the discretionany of the Holland Family Trust. Furthermore, at any time, the Company may pay the balance of the unconverted note payable in cash.
As of September 30, 2014, $72,107 of accrued interest was added to the note principal and $813,602 of the note was transferred to Craig Holland. A new convertible note for $222,572 was issued to the Holland Family Trust with the same terms as the previous note, with the exception of the maturity date, which was extended to December 31, 2017. As of September 30, 2017 and December 31, 2016, accrued interest related to the Holland Family Trust Convertible Note was $66,771 and $50,124, respectively.dates presented.
9 |
Table of Contents |
On July 25, 2017, we entered into a Securities Exchange and Common Stock Purchase Agreement with the Holland Family Trust (the “Holland Family Trust Securities Exchange Agreement”). Under the Holland Family Trust Securities Exchange Agreement, the Holland Family Trust agreed to exchange the Holland Family Trust Convertible Note into 10,354,150 shares of our common stock on a post-reverse basis (based on a prospective 1-for-100 reverse stock split - see Note 7). The closing under the Holland Family Trust Securities Exchange Agreement occurred on October 5, 2017 with the effectiveness of the referenced reverse stock split with FINRA (see Note 12). At the closing, all accrued interest payable due under the Holland Family Convertible Note, including the amount added to note principal in 2014, was waived.
Craig Holland Transferred Convertible NoteStock-Based Compensation
On September 30, 2014, $813,602 principal balance (including interest) of the Holland Family Trust Convertible Note was transferred to Craig Holland, our Chief Executive Officer, (the “Holland Transferred Convertible Note”). The Holland Transferred Convertible Note retained the same terms as the original Holland Family Trust Convertible Note with the exception of the maturity date, which was extended to December 31, 2017. As of September 30, 2017 and December 31, 2016, accrued interest related to the Holland Transferred Convertible Note was $244,081 and $183,228, respectively.
On July 25, 2017, we entered into a Securities Exchange and Common Stock Purchase Agreement with the Holland Family Trust (the “Holland Securities Exchange Agreement”). Under the Holland Securities Exchange Agreement, Mr. Holland agreed to exchange the Holland Transferred Convertible Note into 10,354,150 shares of our common stock on a post-reverse basis (based on a prospective 1-for-100 reverse stock split - see Note 7). The closing under the Holland Securities Exchange Agreement occurred on October 5, 2017 with the effectiveness of the referenced reverse stock split with FINRA (see Note 12). At the closing, all accrued interest payable due under the Holland Transferred Convertible Note, including the amount added to note principal in 2014, was waived.
Mick Donahoo and Craig Holland Convertible Notes
On December 31, 2013, the Company converted a note payable to Mick Donahoo of $55,250 and accrued interest of $15,399 into a new convertible related party note in the amount of $70,649 (the “Mick Donahoo Convertible Note”).
On December 31, 2013, the Company converted a note payable to Craig Holland of $35,100 and accrued interest of $11,432 into a new convertible related party note in the amount of $46,532 (the “Craig Holland Convertible Note”).
The Mick Donahoo Convertible Note and the Craig Holland Convertible Note are convertible into Company common stock at the greater of (i) the Variable Conversion Price and (ii) the Fixed Conversion Price. The “Variable Conversion Price” shall mean 50% multiplied by the Market Price (representing a discount rate of 50%). “Market Price” means the average of the three lowest trading prices for the Company’s common stock during the twenty-five (25) trading-day period ending on the latest complete trading day prior to the Conversion Date. “Fixed Conversion Price” shall mean $0.00005. The maturity date of the notes was extended to December 31, 2017.
The Company evaluatedaccounts for stock-based compensation in accordance with ASC Topic 718-10, Compensation-Stock Compensation and ASC Subtopic 505-50, Equity-Based Payments to Non-Employees (“ASC stock-based compensation guidance”). Stock-based compensation expense recognized during the Mick Donahoo Convertible Note and the Craig Holland Convertible Note and determined that the shares issuable pursuant to the conversion option were determinate due to the Fixed Conversion Price and, as such, does not constitute a derivative liability as the Company has obtained authorization from a majority of shareholders such that should conversion occur at the Fixed Conversion Price the appropriate number of shares will be available or issuable for settlement to occur. The agreements modified the debt to make it convertible into common stock of the Company. As of September 30, 2017 and December 31, 2016, there was accrued interest payable related to the Mick Donahoo Convertible Note of $10,410 and $8,854, respectively. As of September 30, 2017 and December 31, 2016, there was accrued interest payable related to the Craig Holland Convertible Note of $1,372 and $1,025, respectively.
On October 23, 2014, Craig Holland converted $35,000 principal and $2,836 accrued interest into 398,298 shares of the Company’s common stock.
On October 23, 2014, Mick Donahoo converted $35,000 principal and $2,836 accrued interest into 398,298 shares of the Company’s common stock.
On October 8, 2015, Craig Holland converted $4,607 principal and $2,028 accrued interest into 126,379 shares of the Company’s common stock.
On October 8, 2015, Mick Donahoo converted $4,607 principal and $2,028 accrued interest into 126,379 shares of the Company’s common stock.
Effective October 15, 2015, the Company entered into an Amendment to Convertible Promissory Note with each of Craig Holland and Mick Donahoo with respect to the Craig Holland Convertible Note and the Mick Donahoo Convertible Note. The parties agreed to modify the terms of the notes such that in the event the lender issues a valid conversion notice and the conversion notice results in a conversion price less than the then-par value of the Company’s common stock, the conversion will be effected at par value with additional principal amounts added to the note equal torequisite services period is based on the value of the common shares that were not able to be issued due to the conversion price being less than the par value of the Company’s common stock. As the amendment did not alter the shares received by converting the notes, no additional value was recorded by the Company as a result of these amendments.
On July 25, 2017, we entered into a Securities Exchange and Common Stock Purchase Agreement with Mr. Donahoo (the “Donahoo Securities Exchange Agreement”). Under the Donahoo Securities Exchange Agreement, Mr. Donahoo agreed to exchange the Mick Donahoo Convertible Note into 1,552,100 shares of our common stock on a post-reverse basis (based on a prospective 1-for-100 reverse stock split - see Note 7). The closing under the Donahoo Securities Exchange Agreement occurred on October 5, 2017 with the effectiveness of the referenced reverse stock split with FINRA (see Note 12). At the closing, all accrued interest payable due under the Mick Donahoo Convertible Note was waived.
On July 25, 2017, the Company entered into an Amendment No. 1 to a Promissory Note with Craig Holland, under which the Company agreed to amend the terms of the Craig Holland Convertible Note in order to (i) make the note non-interest bearing, (ii) make the Holland Note non-convertible, and (iii) waive all interest due and owing under the note. Pursuant to this amendment, $1,243 in accrued interest payable to Mr. Holland was forgiven and contributed to capital.
Holland and Donahoo Accrued Salary Notes
On December 31, 2013, the Company converted $186,450 of accrued salaries due to Craig Holland into a convertible note (the “Holland Accrued Salary Note”) and converted $186,450 of accrued salaries due to Mick Donahoo, our Chief Financial Officer, into a convertible note (the “Donahoo Accrued Salary Note”). The Holland Accrued Salary Note and the Donahoo Accrued Salary Noteshare-based payment awards after reduction for estimated forfeitures. Forfeitures are convertible into Company common stockestimated at the greatertime of (i) the Variable Conversion Pricegrant and (ii) the Fixed Conversion Price. The “Variable Conversion Price” shall mean 50% multiplied by the Market Price (representing a discount rate of 50%). “Market Price” means the average of the three lowest trading prices for the Company’s common stock during the twenty-five (25) trading-day period ending on the latest complete trading day prior to the Conversion Date. “Fixed Conversion Price” shall mean $0.00005. The maturity date of the notes was extended to December 31, 2017.are revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates.
The Company evaluated the Holland Accrued Salary Note and the Donahoo Accrued Salary Note and determined that the shares issuable pursuant to the conversion option were determinate due to the Fixed Conversion Price and, as such, the conversion feature does not constitute a derivative liability as the Company has obtained authorization from a majorityhad stock-based compensation expense recognized in its statements of shareholders such that should conversion occur at the Fixed Conversion Price the appropriate numberoperations of shares will be available or issuable for settlement to occur.
On July 25, 2017, the Company entered into an Amendment No. 1 to a Promissory Note with each of Craig Holland and Mick Donahoo, under which the Company agreed to amend the terms of the Holland Accrued Salary Note and Donahoo Accrued Salary in order to (i) make the notes non-interest bearing, (ii) change the conversion price from a variable price to $0.0002 per share (share price before prospective 1-for-100 reverse stock split - see Note 7) , and (iii) waive all interest due and owing under the notes. Pursuant to these amendments, $66,407 in accrued interest payable to each individual was forgiven and contributed to capital. As of September 30, 2017 and December 31, 2016, there was $0 and $55,935, respectively, of accrued interest related to each of the notes.
Total accrued interest payable for the related party convertible notes was $462,396 and $354,165 as of September 30, 2017 and December 31, 2016, respectively.
Convertible Notes Payable - Non-Related Party
Convertible notes payable - non-related party consisted of the following at:
September 30, 2017 December 31, 2016 Convertible note payable to Robert Cowdell, maturing on December 31, 2017, with interest at 10% $ 61,443 $ 61,443 Tranche #2 from 12/20/2013 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than December 20, 2018, with interest at 10% Tranche #3 from 12/20/2013 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than December 20, 2018, with interest at 10% Tranche #4 from 12/20/2013 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than December 20, 2018, with interest at 10% Tranche #5 from 12/20/2013 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than December 20, 2018, with interest at 10% Tranche #6 from 12/20/2013 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than December 20, 2018, with interest at 10% Tranche #1 from 6/25/14 $500,000 convertible note payable to an accredited investor, maturing on June 25, 2017, with interest at 10% Tranche #2 from 6/25/14 $500,000 convertible note payable to an accredited investor, maturing on June 25, 2017, with interest at 10% Tranche #3 from 6/25/14 $500,000 convertible note payable to an accredited investor, maturing on June 25, 2017, with interest at 10% Tranche #4 from 6/25/14 $500,000 convertible note payable to an accredited investor, maturing on June 25, 2017, with interest at 10% Tranche #5 from 6/25/14 $500,000 convertible note payable to an accredited investor, maturing on June 25, 2017, with interest at 10% Tranche #6 from 6/25/14 $500,000 convertible note payable to an accredited investor, maturing on June 25, 2017, with interest at 10% 14,966 14,966 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 15,322 33,727 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 100,000 100,000
Tranche #7 from 6/25/14 $500,000 convertible note payable to an accredited investor, maturing on June 25, 2017, with interest at 10% Tranche #8 from 6/25/14 $500,000 convertible note payable to an accredited investor, maturing on June 25, 2017, with interest at 10% Tranche #9 from 6/25/14 $500,000 convertible note payable to an accredited investor, maturing on June 25, 2017, with interest at 10% Tranche #1 from 2/11/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than February 11, 2020, with interest at 10% Tranche #2 from 2/11/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than February 11, 2020, with interest at 10% Tranche #3 from 2/11/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than February 11, 2020, with interest at 10% Tranche #4 from 2/11/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than February 11, 2020, with interest at 10% Tranche #5 from 2/11/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than February 11, 2020, with interest at 10% Tranche #6 from 2/11/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than February 11, 2020, with interest at 10% Tranche #1 from 7/28/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than July 28, 2020, with interest at 10% Tranche #2 from 7/28/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than July 28, 2020, with interest at 10% Tranche #3 from 7/28/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than July 28, 2020, with interest at 10% Tranche #4 from 7/28/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than July 28, 2020, with interest at 10% Tranche #5 from 7/28/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than July 28, 2020, with interest at 10% Tranche #6 from 7/28/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than July 28, 2020, with interest at 10% 50,000 50,000 70,000 70,000 30,000 30,000 30,000 30,000 40,000 40,000 110,000 110,000 88,000 88,000 90,000 90,000 90,000 90,000 65,000 65,000 65,000 65,000 60,000 60,000 50,000 50,000 50,000 50,000 55,000 55,000
Tranche #7 from 7/28/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than July 28, 2020, with interest at 10% Tranche #8 from 7/28/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than July 28, 2020, with interest at 10% Tranche #9 from 7/28/15 $500,000 convertible note payable to an accredited investor, payable on demand, but due no later than July 28, 2020, with interest at 10% Tranche #1 from 4/7/16 $600,000 convertible note payable to an accredited investor, payable on demand, but due no later than April 7, 2021, with interest at 10% Tranche #2 from 4/7/16 $600,000 convertible note payable to an accredited investor, payable on demand, but due no later than April 7, 2021, with interest at 10% Tranche #3 from 4/7/16 $600,000 convertible note payable to an accredited investor, payable on demand, but due no later than April 7, 2021, with interest at 10% Tranche #4 from 4/7/16 $600,000 convertible note payable to an accredited investor, payable on demand, but due no later than April 7, 2021, with interest at 10% Tranche #5 from 4/7/16 $600,000 convertible note payable to an accredited investor, payable on demand, but due no later than April 7, 2021, with interest at 10% Tranche #6 from 4/7/16 $600,000 convertible note payable to an accredited investor, payable on demand, but due no later than April 7, 2021, with interest at 10% Tranche #7 from 4/7/16 $600,000 convertible note payable to an accredited investor, payable on demand, but due no later than April 7, 2021, with interest at 10% Tranche #8 from 4/7/16 $600,000 convertible note payable to an accredited investor, payable on demand, but due no later than April 7, 2021, with interest at 10% Tranche #9 from 4/7/16 $600,000 convertible note payable to an accredited investor, payable on demand, but due no later than April 7, 2021, with interest at 10% Tranche #10 from 4/7/16 $600,000 convertible note payable to an accredited investor, payable on demand, but due no later than April 7, 2021, with interest at 10% 25,000 25,000 55,000 55,000 50,000 50,000 60,000 60,000 45,000 45,000 55,000 55,000 27,000 27,000 10,000 10,000 48,000 48,000 24,000 24,000 50,000 50,000 50,000 50,000 50,000 50,000
Tranche #11 from 4/7/16 $600,000 convertible note payable to an accredited investor, payable on demand, but due no later than April 7, 2021, with interest at 10% Tranche #12 from 4/7/16 $600,000 convertible note payable to an accredited investor, payable on demand, but due no later than April 7, 2021, with interest at 10% Tranche #13 from 4/7/16 $600,000 convertible note payable to an accredited investor, payable on demand, but due no later than April 7, 2021, with interest at 10% Tranche #1 from 2/8/17 $500,000 convertible note payable to an accredited investor, maturing on February 8, 2018, with interest at 10% Tranche #2 from 2/8/17 $500,000 convertible note payable to an accredited investor, maturing on February 8, 2018, with interest at 10% Tranche #3 from 2/8/17 $500,000 convertible note payable to an accredited investor, maturing on February 8, 2018, with interest at 10% Tranche #4 from 2/8/17 $500,000 convertible note payable to an accredited investor, maturing on February 8, 2018, with interest at 10% Tranche #5 from 2/8/17 $500,000 convertible note payable to an accredited investor, maturing on February 8, 2018, with interest at 10% Tranche #6 from 2/8/17 $500,000 convertible note payable to an accredited investor, maturing on February 8, 2018, with interest at 10% Tranche #7 from 2/8/17 $500,000 convertible note payable to an accredited investor, maturing on February 8, 2018, with interest at 10% Tranche #8 from 2/8/17 $500,000 convertible note payable to an accredited investor, maturing on February 8, 2018, with interest at 10% Total Less discount Net 45,000 45,000 45,000 45,000 45,000 - 22,150 - 60,000 - 55,000 - 55,000 - 59,000 - 55,000 - 60,000 - 75,000 - 2,659,881 2,192,136 (300,867 ) (239,402 ) $ 2,359,014 $ 1,952,734
Convertible Cowdell Note
On December 31, 2013, the Company converted $55,429 of convertible debt and $6,014 in accrued interest due to Robert Cowdell (the “Convertible Cowdell Note”) into a convertible note. The Convertible Cowdell Note is convertible into Company common stock at the greater of (i) the Variable Conversion Price and (ii) the Fixed Conversion Price. The “Variable Conversion Price” shall mean 50% multiplied by the Market Price (representing a discount rate of 50%). “Market Price” means the average of the three lowest trading prices for the Company’s common stock during the twenty-five (25) trading-day period ending on the latest complete trading day prior to the Conversion Date. “Fixed Conversion Price” shall mean $0.00005. The maturity date of the note was extended to December 31, 2017. The Convertible Cowdell Note had accrued interest of $23,028 and $18,433 as of September 30, 2017 and December 31, 2016, respectively.
The Company evaluated the Convertible Cowdell Note and determined that the shares issuable pursuant to the conversion option were determinate due to the Fixed Conversion Price and, as such, does not constitute a derivative liability as the Company has obtained authorization from a majority of shareholders such that should conversion occur at the Fixed Conversion Price the appropriate number of shares will be available or issuable for settlement to occur. The agreement modified the debt to make it convertible into common stock of the Company.
On July 25, 2017, we entered into a Securities Exchange and Common Stock Purchase Agreement with Mr. Cowdell (the “Cowdell Securities Exchange Agreement”). Under the Cowdell Securities Exchange Agreement, Mr. Cowdell agreed to exchange the Convertible Cowdell Note into 3,072,100 shares of our common stock on a post-reverse basis (based on a prospective 1-for-100 reverse stock split - see Note 7). The closing under the Cowdell Securities Exchange Agreement occurred on October 5, 2017 with the effectiveness of the referenced reverse stock split with FINRA (see Note 12). At the closing, $21,900 of interest payable due under the Convertible Cowdell Note was waived.
Accredited Investor #1 December 20, 2013 Convertible Note
The $500,000 principal amount convertible note dated December 20, 2013 to an accredited investor (“Accredited Investor #1”) with an outstanding balance of $214,966 at September 30, 2017 was funded in $50,000 tranches in January, February, March, April and May 2014. The note is convertible into Company common stock at the greater of (i) the Variable Conversion Price and (ii) the Fixed Conversion Price. The “Variable Conversion Price” shall mean 50% multiplied by the Market Price (representing a discount rate of 50%). “Market Price” means the average of the three lowest trading prices for the Company’s common stock during the twenty-five (25) trading-day period ending on the latest complete trading day prior to the Conversion Date. “Fixed Conversion Price” shall mean $0.00005. The note also includes conversion price reset features that are triggered when the Company issues certain new equity instruments; as a result, this feature caused the Company to consider this feature a derivative liability. The maturity date of the note initially was one year from the date of funding, but was subsequently extended and changed to be such that the note amount is payable upon demand (with ten days written notice) by the accredited investor, but in no event later than December 20, 2018.
On July 25, 2017, we entered into a Securities Exchange and Preferred Stock Purchase Agreement with Accredited Investor #1 (the “Accredited Investor #1 Securities Exchange Agreement”). Under the Accredited Investor #1 Securities Exchange Agreement, as amended, the Accredited Investor #1 agreed to exchange the December 20, 2013 convertible note and the $214,966 in principal owing under the note into 214,966 shares of the Company’s Series B Convertible Preferred Stock (see Note 7). The closing under the Accredited Investor #1 Securities Exchange Agreement for the exchange of the Accredited Investor #1 Note for the shares of Series B Preferred Stock occurred on October 5, 2017 with the effectiveness of the referenced reverse stock split with FINRA (see Note 12). At the closing, the $70,815 in interest due under the note was waived.
Accredited Investor #2 Convertible Notes
The $500,000 principal amount convertible note dated June 25, 2014 to an accredited investor (“Accredited Investor #2”) with an outstanding balance of $465,322 at September 30, 2017 was funded in $50,000 tranches in June, July, August, September, October, and December 2014, and tranches of $100,000 in November 2014, $70,000 in January 2015, and $30,000 in February 2015. The note is convertible into Company common stock at the greater of (i) the Variable Conversion Price and (ii) the Fixed Conversion Price. The “Variable Conversion Price” shall mean 50% multiplied by the Market Price (representing a discount rate of 50%). “Market Price” means the average of the three lowest trading prices for the Company’s common stock during the twenty-five (25) trading-day period ending on the latest complete trading day prior to the Conversion Date. “Fixed Conversion Price” shall mean $0.00005. The note also includes conversion price reset features that are triggered when the Company issues certain new equity instruments; as a result, this feature caused the Company to consider this feature a derivative liability. The maturity date of the note initially was one year from the date of funding, with the maturity date subsequently extended to June 25, 2017.
The $500,000 principal amount convertible note dated February 11, 2015 to Accredited Investor #2 with an outstanding balance of $448,000 at September 30, 2017 was funded by tranches of $30,000 in February 2015, $40,000 in February 2015, $110,000 in March 2015, $88,000 in April 2015, $90,000 in May and June 2015. The note is convertible into Company common stock at the lesser of (i) the Variable Conversion Price and (ii) the Fixed Conversion Price. The “Variable Conversion Price” shall mean 50% multiplied by the Market Price (representing a discount rate of 50%). “Market Price” means the average of the three (3) lowest trade prices on three (3) separate trading days of Common Stock recorded after the original Effective Date of the note. “Fixed Conversion Price” shall mean $0.003. The note also includes conversion price reset features that are triggered when the Company issues certain new equity instruments; as a result, this feature caused the Company to consider this feature a derivative liability. The maturity date of the note initially was nine months from the date of funding, but was subsequently extended and changed to be such that the note amount is payable upon demand (with ten days written notice) by the accredited investor, but in no event later than February 11, 2020.
The $500,000 principal amount convertible note dated July 28, 2015 to Accredited Investor #2 with an outstanding balance of $475,000 at September 30, 2017 was funded by tranches of $65,000 in July and August 2015, $60,000 in September 2015, $50,000 in October and November 2015, $55,000 in December 2015, $25,000 in January 2016, $55,000 in February 2016, and $50,000 in March 2016. The note is convertible into Company common stock at the lesser of (i) the Variable Conversion Price and (ii) the Fixed Conversion Price. The “Variable Conversion Price” shall mean 50% multiplied by the Market Price (representing a discount rate of 50%). “Market Price” means the average of the three (3) lowest trade prices on three (3) separate trading days of Common Stock recorded after the original Effective Date of the note. “Fixed Conversion Price” shall mean $0.003. The note also includes conversion price reset features that are triggered when the Company issues certain new equity instruments; as a result, this feature caused the Company to consider this feature a derivative liability. The maturity date of the note initially was nine months from the date of funding, but was subsequently extended and changed to be such that the note amount is payable upon demand (with ten days written notice) by the accredited investor, but in no event later than July 28, 2020.
The $600,000 principal amount convertible note, dated April 7, 2016 and amended on January 18, 2017, to Accredited Investor #2 with an outstanding balance of $554,000 at September 30, 2017 was funded by tranches of $60,000 in April 2016, $45,000 in May 2016, $55,000, $27,000 and $10,000 in June 2016, $48,000 and $24,000 in July 2016, $50,000 in August 2016, $50,000 in September 2016, $50,000 in October 2016 and $45,000 in November and December 2016 and $45,000 in July 2017. The note is convertible into Company common stock at the lesser of (i) the Variable Conversion Price and (ii) the Fixed Conversion Price. The “Variable Conversion Price” shall mean 50% multiplied by the Market Price (representing a discount rate of 50%). “Market Price” means the average of the three (3) lowest trade prices on three (3) separate trading days of Common Stock recorded after the original Effective Date of the note. “Fixed Conversion Price” shall mean $0.003. The note also includes conversion price reset features that are triggered when the Company issues certain new equity instruments; as a result, this feature caused the Company to consider this feature a derivative liability. The maturity date of the note was extended and changed to be such that the note amount is payable upon demand (with ten days written notice) by the accredited investor, but in no event later than April 7, 2021.
On July 25, 2017, we entered into a Securities Exchange and Preferred Stock Purchase Agreement with Accredited Investor #2 (the Accredited Investor #2 Securities Exchange Agreement”). Under the Accredited Investor #2 Securities Exchange Agreement, as amended, the Accredited Investor #2 agreed to exchange promissory notes issued by us dated June 25, 2014, February 11, 2015, July 28, 2015 and April 7, 2016 and the $1,942,322 in total principal owing under the notes, into 1,942,322 shares of the Company’s Series B Convertible Preferred Stock (see Note 7). The closing under the Accredited Investor #2 Securities Exchange Agreement occurred on October 5, 2017 with the effectiveness of the referenced reverse stock split with FINRA (see Note 12). At the closing, the $363,706 in interest due under the notes was waived.
The $500,000 principal amount convertible note, dated February 8, 2017 to Accredited Investor #2 with an outstanding balance of $444,150 at September 30, 2017, was funded by tranches of $55,000 in February 2017, April 2017, May 2017 and July 2017, $60,000 in March 2017 and August 2017, and $75,000 in September 2017. The note is convertible into Company common stock at the lesser of (a) $0.0003 per share, (b) 50% of the average three (3) lowest trade prices on three (3) separate trading days of Common Stock recorded after the original Effective Date of the note or (c) the lowest effective price per share granted to any person or entity after the Effective Date of the note. “Fixed Conversion Price” shall mean $0.003. Because of these and other variable features of the note, the Company considers the conversion feature to be a derivative liability. The maturity date of the note is February 8, 2018.
On July 25, 2017, we entered into a second Securities Exchange and Preferred Stock Purchase Agreement with Accredited Investor #2 (the Second Accredited Investor #2 Securities Exchange Agreement”). Under the Second Accredited Investor #2 Securities Exchange Agreement, as amended, the Accredited Investor #2 agreed to exchange a promissory note issued by us dated April 8, 2017 and the $441,150 in total principal owing under the note, into 441,150 shares of the Company’s Series B Convertible Preferred Stock (see Note 7). The closing under the Second Accredited Investor #2 Securities Exchange Agreement occurred on October 5, 2017 with the effectiveness of the referenced reverse stock split with FINRA (see Note 12). At the closing, the $15,082 in interest due under the notes was waived.
The January 2014 derivative was valued as of January 6, 2014 at $44,493, of which all was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The January 2014 note had accrued interest of $7,624 and $4,025 as of September 30, 2017 and December 31, 2016, respectively.
The February 2014 derivative was valued as of February 18, 2014 at $44,556, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The February 2014 note had accrued interest of $18,069 and $14,329 as of September 30, 2017 and December 31, 2016, respectively.
The March 2014 derivative was valued as of March 26, 2014 at $77,884, of which $50,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. The debt discount was fully amortized to interest expense at September 30, 2017. The March 2014 note had accrued interest of $17,575 and $13,836 as of September 30, 2017 and December 31, 2016, respectively.
The April 2014 derivative was valued as of April 25, 2014 at $90,605, of which $50,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. The debt discount was fully amortized to interest expense at September 30, 2017. The April 2014 note had accrued interest of $17,164 and $13,425 as of September 30, 2017 and December 31, 2016, respectively.
The May 2014 derivative was valued as of May 21, 2014 at $95,029, of which $50,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. The debt discount was fully amortized to interest expense at September 30, 2017. The May 2014 note had accrued interest of $14,329 and $13,068 as of September 30, 2017 and December 31, 2016, respectively.
The June 2014 derivative was valued as of June 25, 2014 at $83,184, of which $50,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. The debt discount was fully amortized to interest expense at September 30, 2017. The June 2014 note had accrued interest of $6,264 and $8,470 as of September 30, 2017 and December 31, 2016, respectively.
The July 2014 derivative was valued as of July 15, 2014 at $73,999, of which $50,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. The debt discount was fully amortized to interest expense at September 30, 2017. The July 2014 note had accrued interest of $16,041 and $12,301 as of September 30, 2017 and December 31, 2016, respectively.
The August 2014 derivative was valued as of August 19, 2014 at $64,104, of which $50,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. The debt discount was fully amortized to interest expense at September 30, 2017. The August 2014 note had accrued interest of $15,562 and $11,836 as of September 30, 2017 and December 31, 2016, respectively.
The September 2014 derivative was valued as of September 17, 2014 at $62,915, of which $50,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. The debt discount was fully amortized to interest expense at September 30, 2017. The September 2014 note had accrued interest of $15,178 and $11,438 as of September 30, 2017 and December 31, 2016, respectively.
The October 2014 derivative was valued as of October 13, 2014 at $63,347, of which $50,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. The debt discount was fully amortized to interest expense at September 30, 2017. The October 2014 note had accrued interest of $14,808 and $11,068 as of September 30, 2017 and December 31, 2016, respectively.
The November 2014 derivative was valued as of November 7, 2014 at $99,757, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The November 2014 note had accrued interest of $29,151 and $21,644 as of September 30, 2017 and December 31, 2016, respectively.
The December 2014 derivative was valued as of December 17, 2014 at $58,456, of which $50,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. The debt discount was fully amortized to interest expense at September 30, 2017. The December 2014 note had accrued interest of $13,918 and $10,178 as of September 30, 2017 and December 31, 2016, respectively.
The January 2015 derivative was valued as of January 14, 2015 at $29,360, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The January 2015 note had accrued interest of $18,986 and $13,751 as of September 30, 2017 and December 31, 2016, respectively.
The first February 2015 derivative was valued as of February 10, 2015 at $23,984, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The first February 2015 note had accrued interest of $7,915 and $5,671 as of September 30, 2017 and December 31, 2016, respectively.
The second February 2015 derivative was valued as of February 11, 2015 at $18,003, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The second February 2015 note had accrued interest of $7,913 and $5,669 as of September 30, 2017 and December 31, 2016, respectively.
The third February 2015 derivative was valued as of February 25, 2015 at $19,494, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The third February 2015 note had accrued interest of $10,389 and $11,096 as of September 30, 2017 and December 31, 2016, respectively.
The March 2015 derivative was valued as of March 10, 2015 at $31,885, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The March 2015 note had accrued interest of $28,178 and $19,951 as of September 30, 2017 and December 31, 2016, respectively.
The April 2015 derivative was valued as of April 17, 2015 at $31,397, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The April 2015 note had accrued interest of $21,626 and $15,044 as of September 30, 2017 and December 31, 2016, respectively.
The May 2015 derivative was valued as of May 22, 2015 at $36,550, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The May 2015 note had accrued interest of $21,255 and $14,523 as of September 30, 2017 and December 31, 2016, respectively.
The June 2015 derivative was valued as of June 23, 2015 at $41,878, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The June 2015 note had accrued interest of $20,466 and $13,734 as of September 30, 2017 and December 31, 2016, respectively.
The July 2015 derivative was valued as of July 28, 2015 at $38,600, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The July 2015 note had accrued interest of $14,158 and $9,296 as of September 30, 2017 and December 31, 2016, respectively.
The August 2015 derivative was valued as of August 21, 2015 at $37,269, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The August 2015 note had accrued interest of $13,730 and $8,869 as of September 30, 2017 and December 31, 2016, respectively.
The September 2015 derivative was valued as of September 24, 2015 at $37,820, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The September 2015 note had accrued interest of $12,115 and $8,263 as of September 30, 2017 and December 31, 2016, respectively.
The October 2015 derivative was valued as of October 23, 2015 at $35,290, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The October 2015 note had accrued interest of $9,699 and $5,959 as of September 30, 2017 and December 31, 2016, respectively.
The November 2015 derivative was valued as of November 30, 2015 at $36,448, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The November 2015 note had accrued interest of $9,178 and $5,438 as of September 30, 2017 and December 31, 2016, respectively.
The December 2015 derivative was valued as of December 21, 2015 at $37,163, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The December 2015 note had accrued interest of $9,779 and $5,666 as of September 30, 2017 and December 31, 2016, respectively.
The January 2016 derivative was valued as of January 22, 2016 at $30,855, of which $25,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. The debt discount was fully amortized to interest expense at September 30, 2017. The January 2016 note had accrued interest of $4,226 and $2,357 as of September 30, 2017 and December 31, 2016, respectively.
The February 2016 derivative was valued as of February 8, 2016 at $37,835, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The February 2016 note had accrued interest of $9,028 and $4,914 as of September 30, 2017 and December 31, 2016, respectively.
The March 2016 derivative was valued as of March 7, 2016 at $37,402, which was recorded as a debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The March 2016 note had accrued interest of $7,824 and $4,085 as of September 30, 2017 and December 31, 2016, respectively.
The April 2016 derivative was valued as of April 7, 2016 at $53,978, which was recorded as a debt discount. During the nine months ended September 30, 2017, $14,345 was amortized from the debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The April 2016 note had accrued interest of $8,881 and $4,393 as of September 30, 2017 and December 31, 2016, respectively.
The May 2016 derivative was valued as of May 10, 2016 at $47,249, of which $45,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. During the nine months ended September 30, 2017, $16,027 was amortized from the debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The May 2016 note had accrued interest of $6,267 and $2,902 as of September 30, 2017 and December 31, 2016, respectively.
The first June 2016 derivative was valued as of June 6, 2016 at $48,678, which was recorded as a debt discount. During the nine months ended September 30, 2017, $20,938 was amortized from the debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The first June 2016 note had accrued interest of $7,254 and $3,142 as of September 30, 2017 and December 31, 2016, respectively.
The second June 2016 derivative was valued as of June 9, 2016 at $35,935, of which $27,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. During the nine months ended September 30, 2017, $11,836 was amortized from the debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The second June 2016 note had accrued interest of $3,532 and $1,512 as of September 30, 2017 and December 31, 2016, respectively.
The third June 2016 derivative was valued as of June 30, 2016 at $14,630, of which $10,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. During the nine months ended September 30, 2017, $4,959 was amortized from the debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The third June 2016 note had accrued interest of $1,253 and $506 as of September 30, 2017 and December 31, 2016, respectively.
The first July 2016 derivative was valued as of July 13, 2016 at $46,259, which was recorded as a debt discount. During the nine months ended September 30, 2017, $24,587 was amortized from the debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The first July 2016 note had accrued interest of $5,846 and $2,256 as of September 30, 2017 and December 31, 2016, respectively.
The second July 2016 derivative was valued as of July 21, 2016 at $32,140, of which $24,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. During the nine months ended September 30, 2017, $13,282 was amortized from the debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The second July 2016 note had accrued interest of $2,870 and $1,075 as of September 30, 2017 and December 31, 2016, respectively.
The August 2016 derivative was valued as of August 15, 2016 at $20,723, which was recorded as a debt discount. During the nine months ended September 30, 2017, $12,888 was amortized from the debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The August 2016 note had accrued interest of $5,639 and $1,899 as of September 30, 2017 and December 31, 2016, respectively.
The September 2016 derivative was valued as of September 13, 2016 at $21,612, which was recorded as a debt discount. During the nine months ended September 30, 2017, $15,158 was amortized from the debt discount. The debt discount was fully amortized to interest expense at September 30, 2017. The September 2016 note had accrued interest of $5,246 and $1,503 as of September 30, 2017 and December 31, 2016, respectively.
The October 2016 derivative was valued as of October 11, 2016 at $52,130, of which $50,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. During the nine months ended September 30, 2017, $37,397 was amortized from the debt discount. The debt discount had a balance at September 30, 2017 of $1,507. The October 2016 note had accrued interest of $4,860 and $1,120 as of September 30, 2017 and December 31, 2016, respectively.
The November 2016 derivative was valued as of November 15, 2016 at $43,444, which was recorded as a debt discount. During the nine months ended September 30, 2017, $32,494 was amortized from the debt discount. The debt discount had a balance at September 30, 2017 of $5,475. The November 2016 note had accrued interest of $3,944 and $578 as of September 30, 2017 and December 31, 2016, respectively.
The December 2016 derivative was valued as of December 13, 2016 at $29,988, which was recorded as a debt discount. During the nine months ended September 30, 2017, $22,429 was amortized from the debt discount. The debt discount had a balance at September 30, 2017 of $6,080. The December 2016 note had accrued interest of $3,599 and $234 as of September 30, 2017 and December 31, 2016, respectively.
The January 2017 derivative was valued as of January 11, 2017 at $38,071, which was recorded as a debt discount. During the nine months ended September 30, 2017, $27,328 was amortized from the debt discount. The debt discount had a balance at September 30, 2017 of $10,743. The January 2017 note had accrued interest of $3,242 as of September 30, 2017.
The February 2017 derivative was valued as of February 8, 2017 at $24,398, which was recorded as a debt discount. During the nine months ended September 30, 2017, $15,641 was amortized from the debt discount and $2,167 debt discount was reduced due to note conversions. The debt discount had a balance at September 30, 2017 of $6,590. The February 2017 note had accrued interest of $2,848 as of September 30, 2017.
The March 2017 derivative was valued as of March 9, 2017 at $25,838, which was recorded as a debt discount. During the nine months ended September 30, 2017, $14,512 was amortized from the debt discount. The debt discount had a balance at September 30, 2017 of $11,326. The March 2017 note had accrued interest of $3,386 as of September 30, 2017.
The April 2017 derivative was valued as of April 12, 2017 at $46,692, which was recorded as a debt discount. During the nine months ended September 30, 2017, $21,875 was amortized from the debt discount. The debt discount had a balance at September 30, 2017 of $24,817. The April 2017 note had accrued interest of $2,604 as of September 30, 2017.
The May 2017 derivative was valued as of May 9, 2017 at $43,190, which was recorded as a debt discount. During the nine months ended September 30, 2017, $17,039 was amortized from the debt discount. The debt discount had a balance at September 30, 2017 of $26,151. The May 2017 note had accrued interest of $2,185 as of September 30, 2017.
The June 2017 derivative was valued as of June 12, 2017 at $161,459, of which $59,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. During the nine months ended September 30, 2017, $17,781 was amortized from the debt discount. The debt discount had a balance at September 30, 2017 of $41,219. The June 2017 note had accrued interest of $1,794 as of September 30, 2017.
The July 2017 derivative was valued as of July 10, 2017 at $114,292, of which $55,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. During the nine months ended September 30, 2017, $12,356 was amortized from the debt discount. The debt discount had a balance at September 30, 2017 of $42,644. The July 2017 note had accrued interest of $1,160 as of September 30, 2017.
The August 2017 derivative was valued as of August 11, 2017 at $101,979, of which $60,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. During the nine months ended September 30, 2017, $8,219 was amortized from the debt discount. The debt discount had a balance at September 30, 2017 of $51,781. The August 2017 note had accrued interest of $838 as of September 30, 2017.
The September 2017 derivative was valued as of September 18, 2017 at $89,771, of which $75,000 was recorded as a debt discount with the remaining amount that exceeded the face value of the note expensed. During the nine months ended September 30, 2017, $2,466 was amortized from the debt discount. The debt discount had a balance at September 30, 2017 of $72,534. The September 2017 note had accrued interest of $267 as of September 30, 2017.
Total accrued interest payable for the non-related party convertible notes was $534,737 and $361,503 as of September 30, 2017 and December 31, 2016, respectively.
The Company recorded total interest expense, including debt discount and beneficial conversion feature amortization, for all debt of $225,618 and $215,225$4,083 for the three months ended September 30, 2017March 31, 2019 and 2016, respectively, and $650,226 and $657,271$0 for the ninethree months ended September 30, 2017, respectively.March 31, 2018.
NOTE 5 - FAIR VALUE OF FINANCIAL INSTRUMENTSEarnings per Share
The Company adopted FASBcomputation of basic earnings per common share is based on the weighted average number of shares outstanding during the period. The computation of diluted earnings per common share is based on the weighted average number of shares outstanding during the period plus the weighted average common stock equivalents which would arise from the exercise of stock options, warrants, convertible preferred stock and other rights during the period.
For the three months ended March 31, 2018, the diluted weighted average number of shares is the same as the basic weighted average number of shares as the inclusion of any common stock equivalents would be anti-dilutive.
Fair Value of Financial Instruments
In accordance with current accounting standards, certain assets and liabilities must be measured at fair value. ASC 820 on October 1, 2008. Under this FASB,defines fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). The standard outlines a valuation framework and creates a fair value hierarchy in order to increase the consistency and comparability of fair value measurements and the related disclosures. Under GAAP,ASC 820 requires that certain assets and liabilities must be measured at fair value, and FASB ASC 820-10-50the standard details the disclosures that are required for items measured at fair value.
The Company has various financial instruments that must be measured under the new fair value standard including: cashhad no assets and debt. The Company currently does not have non-financial assets or non-financial liabilities that are required to be measured at fair value on a recurring basis. basis at March 31, 2019 and December 31, 2018.
The Company’s financialcurrent assets, and current liabilities are measured using inputs from the three levels of the fair value hierarchy. The three levels are as follows:
Level 1 - Inputs are unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date. The fair value of the Company’s cash is based on quoted prices and therefore classified as Level 1.
Level 2 - Inputs include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (e.g., interest rates, yield curves, etc.), and inputs that are derived principally from or corroborated by observable market data by correlation or other means (market corroborated inputs).
Level 3 - Unobservable inputs that reflect our assumptions about the assumptions that market participants would use in pricing the asset or liability.
Cash, accounts receivable, capitalized production costs, prepaid royalties, prepaid expenses, accounts payable, accrued compensation, accrued royalties, accrued interest, accrued expenses, unearned royalties, notes payable - related party and technology payables reported on the Company’s balance sheetsheets are estimated by management to approximate fair market value due to their short termshort-term nature.
Recent Accounting Pronouncements
In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-02 “Leases (Topic 842),” which amends existing accounting standards for leases. The ASU requires lessees to recognize most leases on their balance sheet as a lease liability with a corresponding right-of-use asset. Right-of-use assets and lease liabilities are recorded at the present value of minimum lease payments. For our operating lease, the asset is included in Other long-term assets on the consolidated balance sheet at March 31, 2019 and is amortized within operating income over the lease term. The long-term component of the lease liability is included in Other long-term liabilities, net, and the current component is included in Other current liabilities. The Company adopted the ASU effective January 1, 2019. We recognized an $88,325 right-of-use asset and $88,325 related lease liability as of January 1, 2019 for our operating lease. The adoption of ASC 842 did not have a material impact on the Company’s consolidated results of operations, equity or cash flows as of the adoption date. Under the alternative method of adoption, comparative information was not restated, but will continue to be reported under the standards in effect for those periods.
Table of Contents |
The following tables provide a summaryCompany considers the applicability and impact of the fair values of liabilities measuredall ASUs. Recently issued ASUs not listed above were assessed and determined to be either not applicable or are expected to have minimal impact on a recurring basis as of September 30, 2017 and December 31, 2016:our condensed financial statements.
September 30, 2017 |
| Total |
|
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Gains (Losses) |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Derivative liabilities |
| $ | 4,005,735 |
|
| $ | - |
|
| $ | - |
|
| $ | 4,005,735 |
|
| $ | (1,757,960 | ) |
December 31, 2016 |
| Total |
|
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Gains (Losses) |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Derivative liabilities |
| $ | 1,934,617 |
|
| $ | - |
|
| $ | - |
|
| $ | 1,934,617 |
|
| $ | (616,286 | ) |
NOTE 6 - DERIVATIVE FINANCIAL INSTRUMENTS
As discussed in Note 4, the Company issued convertible notes payable to non-related parties that contain anti-dilutive, or down round, price protection and other variable features. Pursuant to ASC 815-15, Embedded Derivatives, and ASC 815-40, Contracts in Entity’s Own Equity, the Company recorded a derivative liability for the price protection provisions issued within the convertible debt transactions.3 – GOING CONCERN UNCERTAINTY
The fair valuesaccompanying financial statements have been prepared on a going concern basis, which assumes continuity of operations and realization of assets and liabilities in the Company’s derivative liabilities are estimated atordinary course of business. As shown in the issuance date and are revalued at each subsequent reporting date using a multinomial lattice model simulation discussed below. At September 30, 2017 and December 31, 2016,accompanying financial statements, the Company recorded current derivative liabilitiesincurred net income of $4,005,735$14,376 and $1,934,617, respectively. Theused net changecash of $31,296 in fair value of the derivative liabilities resulted in a gain of $926,943operations for the three months ended September 30, 2017March 31, 2019. As of March 31, 2019, the Company had a working capital deficit of $772,149 and lossesa total stockholders’ deficit of $592,785$409,500. These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern.
Management believes that by implementing cost reductions and realizing cost efficiencies from the Merger, operating cash flows will be sufficient to support the Company’s business plan. The Company will also continue to develop and launch new games to maximize revenues. However, management is currently evaluating alternative financing sources to fund the Company’s current business plan should cash provided by operations be insufficient.
The Company’s ability to continue as a going concern is dependent upon successfully executing its plans to attain a successful level of operations. The Company’s financial statements do not include any adjustments that might be necessary if it were unable to continue as a going concern.
NOTE 4 – PROPERTY AND EQUIPMENT
Property and equipment consisted of the following at:
|
| March 31, 2019 |
|
| December 31, 2018 |
| ||
|
|
|
|
|
|
| ||
Computer equipment |
| $ | 7,971 |
|
| $ | 7,971 |
|
Office furniture and equipment |
|
| 10,055 |
|
|
| 10,055 |
|
Total |
|
| 18,026 |
|
|
| 18,026 |
|
Less accumulated depreciation |
|
| (5,847 | ) |
|
| (4,975 | ) |
|
|
|
|
|
|
|
|
|
Net |
| $ | 12,179 |
|
| $ | 13,051 |
|
Depreciation expense was $872 and $714 for the three months ended September 30, 2016, $1,757,960 for the nine months ended September 30, 2017March 31, 2019 and $398,509 for the nine months ended September 30, 2016. These gains and losses are reported as other income (expense) in the condensed statements of operations.
The following table presents details of the Company’s derivative liabilities for the nine months ended September 30, 2017:
Balance, December 31, 2016 |
| $ | 1,934,617 |
|
Increases in derivative value due to new issuances of notes |
|
| 427,189 |
|
Derivative adjustment due to debt conversion |
|
| (114,031 | ) |
Change in fair value of derivative liabilities |
|
| 1,757,960 |
|
|
|
|
|
|
Balance, September 30, 2017 |
| $ | 4,005,735 |
|
The Company calculated the fair value of the compound embedded derivatives using a multinomial lattice model simulation. The model is based on a probability weighted discounted cash flow model using projections of the various potential outcomes.2018, respectively.
Table of Contents |
Key inputsNOTE 5 – INTANGIBLE ASSETS
Intangible assets consisted of the following at:
|
| March 31, 2019 |
|
| December 31, 2018 |
| ||
|
|
|
|
|
|
| ||
Intellectual property |
| $ | 307,100 |
|
| $ | 307,100 |
|
Customer base |
|
| 142,000 |
|
|
| 142,000 |
|
Non-compete agreements |
|
| 8,300 |
|
|
| 8,300 |
|
Less accumulated depreciation |
|
| (139,110 | ) |
|
| (116,240 | ) |
|
|
|
|
|
|
|
|
|
Net |
| $ | 318,290 |
|
| $ | 341,160 |
|
Amortization expense was $22,870 for the three months ended March 31, 2019 and assumptions2018.
NOTE 6 – LEASES
Our adoption of ASU 2016-02, Leases (Topic 842), and subsequent ASUs related to Topic 842, requires us to recognize substantially all leases on the balance sheet as an ROU asset and a corresponding lease liability. The new guidance also requires additional disclosures as detailed below. We adopted this standard on the effective date of January 1, 2019 and used this effective date as the date of initial application. Under this application method, we were not required to restate prior period financial information or provide Topic 842 disclosures for prior periods. We elected the ‘package of practical expedients,’ which permitted us to not reassess our prior conclusions related to lease identification, lease classification, and initial direct costs, and we did not elect the use of hindsight.
We determine if a contract is a lease at the inception of the arrangement. We review all options to extend, terminate, or purchase the ROU assets, and when reasonably certain to exercise, we include the option in valuing the Company’s derivativedetermination of the lease term and lease liability. We have one operating lease related to our office space in Texas with a remaining lease terms of 3 years. We recognized $8,550 in operating lease costs for the three months ended March 31, 2019.
Lease ROU assets and liabilities are recognized at commencement date of the lease, based on the present value of lease payments over the lease term. The lease ROU asset also includes any lease payments made and excludes any lease incentives. When readily determinable, we use the implicit rate in determining the present value of lease payments. When leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at the lease commencement date, including the lease term.
Short-term leases with an initial term of 12 months or less are not recorded on the Balance Sheet. Lease expense for short-term leases is recognized on a straight-line basis over the lease term. As of March 31, 2019, we did not have any short-term leases.
The tables below present financial information associated with our lease. This information is only presented as followsof, and for issuances of notes:the three months ended, March 31, 2019. As noted above, we adopted Topic 842 using a transition method that does not require application to periods prior to adoption.
|
| Balance Sheet Classification |
| March 31, 2019 |
| |
|
|
|
|
|
| |
Right-of-use assets |
| Right-of-use assets |
| $ | 81,930 |
|
Current lease liabilities |
| Other current liabilities |
|
| 27,233 |
|
Non-current lease liabilities |
| Other long-term liabilities |
|
| 54,697 |
|
See Note 5 for a discussionAs of fair value measurements.March 31, 2019, our maturities of our lease liability is as follows:
2019 |
| $ | 25,650 |
|
2020 |
|
| 34,200 |
|
2021 |
|
| 34,200 |
|
Total |
| $ | 94,050 |
|
Less: Imputed interest |
|
| (12,120 | ) |
Present value of lease liabilities |
| $ | 81,930 |
|
NOTE 7 – NOTES PAYABLE – RELATED PARTY
Long-term notes payable - related party consisted of the following at March 31, 2019 and December 31, 2018:
Note payable to Craig Holland, non-interest bearing, maturing on December 31, 2019 |
| $ | 6,925 |
|
Convertible note payable to Craig Holland, non-interest bearing, maturing on December 31, 2019 |
|
| 186,450 |
|
Convertible note payable to Mick Donahoo, non-interest bearing, maturing on December 31, 2019 |
|
| 186,450 |
|
|
|
|
|
|
Total |
| $ | 379,825 |
|
Messrs. Holland and Donahoo have the right, at any time, at their election, to convert all or part of the amount due into shares of fully paid and non-assessable shares of common stock of the Company. The fixed conversion price is $0.02 per share.
The Company has imputed interest expense on the notes payable – related party using an annual rate of 10%. During the three months ended March 31, 2019 and 2018, total imputed interest expense was $9,366 and $25,911, respectively, which was recorded to additional paid-in capital.
NOTE 7 -8 – STOCKHOLDERS’ DEFICIT
Common Stock
On August 21, 2017,The Company is authorized to issue up to 800,000,000 shares of its $0.00001 par value common stock and had 75,056,123 common shares issued and outstanding as of March 31, 2019.
There was no common stock activity during the Board of Directors ofthree months ended March 31, 2019. During the three months ended March 31, 2018, the Company adopted resolutions authorizing an amendment to the Company’s Articles of Incorporation to approve a reverse stock split of the Company’s outstanding common stock at a ratio of 1-for-100 and to decrease the number of the Company’s authorized common shares from 2,000,000,000 shares to 800,000,000 shares. The par value of the Company’s common stock of $0.00001 per share was not adjusted in connection with the reverse stock split. The reverse stock split was approved by FINRA and went effective on October 5, 2017. The Company has given retroactive effect to the reverse stock split in the accompanying condensed financial statements for all periods presented.
As of September 30, 2017 and December 31, 2016, the Company had common stock payable of $16,800 resulting from a technology transfer agreement with an unrelated party that obligated the Company to issue a total of 960issued 2,520,000 shares of its common stock payable in 8 quarterly installmentsrecorded at par value of 120 shares.
During the nine months ended September 30, 2017, the Company issued a total of 6,041,531 shares of its common stock$25 to an accredited investor in conversion of $51,255 principal and $5,203 accrued interest payable at50,400 shares of its Series B preferred stock. As the conversion prices ranging from $0.005 to $0.02 per share and settled $114,031 of derivative liabilities and reduced debt discount by $2,167. As a resultwas within the terms of the debt conversions and derivative settlement, commonpreferred stock, no gain or loss was increased by $60 and additional paid-in capital was increased by $168,262. After giving retroactive effect to the reverse stock split, we increased the number of common shares outstanding by 11 shares due to rounding.recognized.
Preferred Stock
13 |
Table of Contents |
As of September 30, 2017, thePreferred Stock
The Company wasis authorized to issue up to 25,000,000 shares of its $.00001$0.00001 par value preferred stock. The shares of preferred stock may be issued from time to time in one or more series.
On August 18, 2017, we issued 1,000 shares As of our Series A Preferred Stock to Craig Holland, our Chief Executive Officer. TheMarch 31, 2019, there were 2,480,482 shares of Series A Preferred Stock entitle the holder to voting rightsB preferred stock and 4,355,000 shares of the company equal to 51% of the then-outstanding voting rights on any matter properly brought before our shareholders for a vote. The issuance of the shares was exempt from registration pursuant to Section 4(a)(2) of the Securities Act of 1933. The investor is one of our executive officers, accreditedSeries C preferred stock issued and sophisticated, familiar with our operations, and there was no solicitation. The 1,000 shares were recorded at par value of $0.00001 per share for a total value of $0.01.outstanding.
The Company’s Series AB Preferred Stock has One Thousand (1,000) shares authorized and the following rights: (i) no dividend rights; (ii) no liquidation preference over the Company’s common stock; (iii) no conversion rights; (iv) the shares are automatically redeemed by the Company in the event: (a) Mr. Craig Holland is no longer an officer, director or consultant with the Company, or (b) the Company’s common stock is listed on a national exchange, if the listing rules require the shares to be eliminated; (v) no call rights by the Company; (vi) non-transferable; and (vii) the aggregate 1,000 shares have votes equal to 51% of the then-outstanding voting rights of the Company (including all common stock and any other series of preferred stock) on any matter properly brought before the Company’s stockholders for a vote.
The Company’s Series B Preferred Stockpreferred stock has Two Million Seven Hundred Thousand (2,700,000)2,700,000 shares authorized and the following rights: (i) dividend rights equal to the Company’s common stock; (ii) no liquidation preference over the Company’s common stock; (iii) each share is convertible into 50 shares of the Company’s common stock (post reverse stock split that was effective with FINRA on 10/5/2017);stock; (iv) no redemption rights; (v) no call rights by the Company; and (vi) no voting rights. The holders of the Series B preferred stock cannot convert their shares of Series B preferred stock if such conversion would cause the holder to beneficially own more than 4.99% of our then-outstanding common stock.
There was no Series B preferred stock activity during the three months ended March 31, 2019. During the three months ended March 31, 2018, an accredited investor converted 50,400 shares of Series B preferred stock into 2,520,000 shares of the Company’s common stock.
Series C Preferred Stock
The Company’s Series C Preferred Stock has Four Million Five Hundred Thousand (4,500,000)4,500,000 shares authorized and the following rights: (i) dividend rights equal to the Company’s common stock; (ii) no liquidation preference over the Company’s common stock; (iii) each share is convertible into 50 shares of the Company’s common stock (post reverse stock split that was effective with FINRA on 10/5/2017);stock; (iv) no redemption rights; (v) no call rights by the Company; and (vi) each shares votes on an “as converted” basis, such that each share currently has 50 votes on all matters brought before the Company’s common stockholders for a vote.
There was no Series C preferred stock activity during the three months ended March 31, 2019 and March 31, 2018.
Stock Options
2017 Non-Qualified Stock Option Plan
On December 4, 2017, our Board of Directors approved the Freeze Tag, Inc. 2017 Non-Qualified Stock Option Plan (the “Plan”). Under the Plan, our Board of Directors may issue options to purchase up to an aggregate of 10,000,000 shares of common stock to individuals, including, but not limited to, our Board of Directors and/or our executive management. On December 5, 2017, our Board of Directors granted options to purchase a total of 1,512,821 shares of our common stock.
2006 Stock Option Plan
The Company’s 2006 Stock Option Plan adopted by our Board of Directors in March of 2006 terminated in the year ended December 31, 2016. As of September 30, 2017,March 31, 2019, there were 5,600 stock options outstanding under the 2006 Stock Option Plan.
We account for stock-based compensation in accordance with ASC Topic 718, Compensation – Stock Compensation. Under the fair value recognition provisions of this standard, stock-based compensation cost is measured at the grant date based on the estimated value of the award granted, using the Black-Scholes option pricing model, and recognized over the period in which the award vests in general and administrative expenses.
14 |
Table of Contents |
The Company did not grant any stock options or warrants during the nine months ended June 30, 2017, and did not record anyrecognized $4,083 of stock-based compensation expense during the three months or nineended March 31, 2019 and none during the three months ended September 30, 2017 and 2016.March 31, 2018. As of March 31, 2019, future compensation cost related to non-vested stock options not yet recognized in the statements of operations totaled $12,250.
A summary of the status of the stock options and warrants issued by the Company under both plans as of September 30, 2017,March 31, 2019, and changes during the ninethree months then ended is presented below:
|
|
| Weighted Average |
|
|
| Weighted Average |
| ||||||||
|
| Shares |
|
| Exercise Price |
|
| Shares |
|
| Exercise Price |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||||
Outstanding, December 31, 2016 |
| 5,600 |
| $ | 10.00 |
| ||||||||||
Outstanding, December 31, 2018 |
| 1,518,423 |
| $ | 0.076 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
| ||||||
Granted |
| - |
| - |
|
| - |
| - |
| ||||||
Canceled / Expired |
| - |
| - |
|
| - |
| - |
| ||||||
Exercised |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Outstanding, September 30, 2017 |
|
| 5,600 |
|
| $ | 10.00 |
| ||||||||
Outstanding, March 31, 2019 |
|
| 1,518,423 |
|
| $ | 0.076 |
|
The outstanding options expire on various dates beginning MayAugust 2020 through August 2020.December 2027.
NOTE 8 - INCOME (LOSS) PER COMMON SHARE
The computation of basic earnings per common share is based on the weighted average number of shares outstanding during the period. The computation of diluted earnings per common share is based on the weighted average number of shares outstanding during the period plus the weighted average common stock equivalents which would arise from the exercise of stock options, warrants and rights outstanding using the treasury stock method and the average market price per share during the period.
For the three months ended September 30, 2017, potential dilutive securities included 244,382,250 shares issuable for convertible debt, using the treasury stock method. For the three months ended September 30, 2016 and the nine months ended September 30, 2017 and 2016, the diluted weighted average number of shares is the same as the basic weighted average number of shares as the conversion of debt, options and warrants would be anti-dilutive.
NOTE 9 -– RELATED PARTY TRANSACTIONS
The Company had a note payable to Craig Holland, its Chief Executive Officer, with a balance of $6,925 at March 31, 2019 and 2018. The Company also had convertible notes payable to related parties totaling $1,447,041Mr. Holland and Mick Donahoo, its Chief Financial Officer, with a total balance of $372,900 as of September 30, 2017March 31, 2019 and December 31, 2016.2018. See Note 46 for a detailed disclosure of this related party debt, including interest rates, terms of conversion and other repayment terms. Accrued
The Company has imputed interest payable to related parties was $321,262 and $354,165 as of September 30, 2017 and December 31, 2016, respectively. Pursuant to amendments to convertibleexpense on the notes payable - related parties in July 2017, a total of $134,057 in accrued interest payable -– related party using an annual rate of 10%. During the three months ended March 31, 2019 and 2018, total imputed interest expense was forgiven$9,366 and contributed$25,911, respectively, which was recorded to additional paid-in capital.
As further discussed in Notes 4 and 11, on July 25, 2017, we entered into a series of Securities Exchange and Common Stock Purchase Agreements with related parties. The related parties agreed to exchange convertible notes payable into shares of our common stock on a post-reverse basis (based on a prospective 1-for-100 reverse stock split - see Note 7). The closing under Securities Exchange and Common Stock Purchase Agreements occurred on October 5, 2017 with the effectiveness of the referenced reverse stock split with FINRA. At the closing, substantially all accrued interest payable due under the convertible notes payable to related parties was waived.
NOTE 10 - MERGER
On July 26, 2017, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Munzee, Inc., a Delaware corporation (“Munzee”). The Merger Agreement provides for the merger of Munzee with and into the Company, with the Company being the surviving corporation (the “Merger”). Upon closing of the Merger, the Company will issue the current owners of all of Munzee’s outstanding common stock 4,355,000 shares of the Company’s Series C Convertible Preferred Stock, a series of preferred stock created subsequent to September 30, 2017 (see Note 12). On October 18, 2017, the Company closed the Merger (see Note 12.)
NOTE 11 - RECENT ACCOUNTING PRONOUNCEMENTS
In July 2017, the FASB issued Accounting Standards Update (“ASU”) 2017-11, “Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480) and Derivatives and Hedging (Topic 815): I. Accounting for Certain Financial Instruments with Down Round Features; II. Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Non-controlling Interests with a Scope Exception.” Part I of this update addresses the complexity of accounting for certain financial instruments with down round features. Down round features are features of certain equity-linked instruments (or embedded features) that result in the strike price being reduced on the basis of the pricing of future equity offerings. Current accounting guidance creates cost and complexity for entities that issue financial instruments (such as warrants and convertible instruments) with down round features that require fair value measurement of the entire instrument or conversion option. Part II of this update addresses the difficulty of navigating Topic 480, “Distinguishing Liabilities from Equity,” because of the existence of extensive pending content in the FASB Accounting Standards Codification. This pending content is the result of the indefinite deferral of accounting requirements about mandatorily redeemable financial instruments of certain nonpublic entities and certain mandatorily redeemable non-controlling interests. The amendments in Part II of this update do not have an accounting effect. This ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018. The Company is currently unable to determine the impact on its consolidated financial statements of the adoption of this new accounting pronouncement.
In January 2017, the FASB issued Accounting Standards Update (“ASU”) No. 2017-4, “Intangibles - Goodwill and Other (Topic 350): “Simplifying the Test for Goodwill Impairment.” This update simplifies how an entity is required to test goodwill for impairment by eliminating Step 2 from the goodwill impairment test. Step 2 measures a goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill with the carrying amount of that goodwill. Instead, under the amendments in this update, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value. An entity should apply the amendments in this update on a prospective basis. An entity is required to disclose the nature of and reason for the change in accounting principle upon transition. That disclosure should be provided in the first annual period and in the interim period within the first annual period when the entity initially adopts the amendments in this update. A public business entity that is an SEC filer should adopt the amendments in this Update for its annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. The Company is currently unable to determine the impact on its financial statements of the adoption of this new accounting pronouncement.
In January 2017, the FASB issued ASU No. 2017-1, “Business Combinations (Topic 805): Clarifying the Definition of a Business.” The amendments in this update clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The definition of a business affects many areas of accounting including acquisitions, disposals, goodwill, and consolidation. The amendments of this ASU are effective for public business entities for annual periods beginning after December 15, 2018, and interim periods within annual periods beginning after December 15, 2019. The amendments in this Update are to be applied prospectively on or after the effective date. The Company is currently unable to determine the impact on its financial statements of the adoption of this new accounting pronouncement.
Although there are several other new accounting pronouncements issued or proposed by the FASB, which the Company has adopted or will adopt, as applicable, the Company does not believe any of these accounting pronouncements has had or will have a material impact on its financial position or results of operations.
NOTE 12 -10 – SUBSEQUENT EVENTS
Convertible Note ConversionManagement has evaluated subsequent events according to the requirements of ASC TOPIC 855, and has reported the following:
On October 6, 2017, we received a notice from a holder of one of the last remaining convertible promissory notesNo subsequent events to issue 567,500 shares of our common stock pursuant to the holder notifying us of its election to convert $11,350 of principal due under the promissory note into the shares. The shares were issued on October 10, 2017.
Additional Borrowing
On October 10, 2017, the Company received additional proceeds of $25,000 from the February 8, 2017 Convertible Promissory Note to an Accredited Investor. The note bears interest at 10% per annum and matures 12 months from its effective date. The Convertible Promissory Note was subsequently converted to Preferred Stock as outlined below.
Merger Agreement
On October 18, 2017, we closed the Merger with Munzee. At closing, in accordance with the Merger Agreement, Munzee merged with and into the Company, with the Company being the surviving corporation. At the closing, we issued the current owners of all of Munzee’s outstanding common stock 4,355,000 shares of our Series C Convertible Preferred Stock. Each share of our Series C Convertible Preferred Stock is convertible into 50 shares of our common stock.report.
Table of Contents |
Securities Exchange and Common Stock Agreements
As discussed in Note 4, on July 25, 2017, we entered into Securities Exchange and Common Stock Agreements “CS Exchange Agreements”) with Craig Holland, Mick Donahoo, Robert Cowdell and the Holland Family Trust (together, the “CS Exchangers”), under which the CS Exchangers agreed to exchange certain promissory notes issued us to them into shares of our common stock automatically upon us completing a reverse stock split of our common stock with FINRA. On October 5, 2017, FINRA took our reverse stock split effective at the open of market. As a result, on October 5, 2017, we issued the CS Exchangers, the following shares of our post-split common stock: 37,849,200 shares to Craig Holland, 1,552,100 shares to Mick Donahoo, 3,072,100 shares to the assignee of Robert Cowdell, and 10,354,152 shares to the Holland Family Trust. These shares are all subject to a two-year lockup provision of the CS Exchange Agreements.
As discussed in Note 4, on July 25, 2017, we entered into Securities Exchange and Preferred Stock Agreements (the “PS Exchange Agreements”) with two accredited investors (together, the “PS Exchangers”). Under the PS Exchange Agreements, as amended, the PS Exchangers agreed to exchange certain promissory notes issued us to them into shares of our Series B Convertible Preferred Stock automatically upon us completing a reverse stock split of our common stock with FINRA. On October 5, 2017, FINRA took our reverse stock split effective at the open of market. As a result, on October 5, 2017, we issued the PS Exchangers, the following shares of our Series B Convertible Preferred stock: 214,966 shares to Accredited Investor #1, 1,942,322 shares and 51,094 shares to Accredited Investor #2. Also, one of the promissory notes with PS Exchangers remained open until it was closed on October 10, 2017. On October 10, 2017, we issued the 454,800 preferred shares to Accredited Investor #2. Each share of our Series B Convertible Preferred Stock is convertible into 50 shares of our common stock, but the PS Exchangers cannot convert their shares if such conversion would cause the holder to beneficially own more than 4.99% of our then-outstanding common stock.
Preferred Stock Conversion
On November 9, 2017, we received a notice from Accredited Investor #2, who is a shareholder of our Series B Preferred Stock, to convert 11,300 shares of Series B Preferred Stock into Common Stock. Each share of Series B Preferred Stock is convertible into 50 shares of Common Stock, and the 565,000 shares of Common Stock will be issued to the Accredited Investor within 5 business days from receiving the notice.
ITEM 2 Management’s Discussion and Analysis of Financial Condition and Results of Operations
Our Management’s Discussion and Analysis contains not only statements that are historical facts, but also statements that are forward-looking. Forward-looking statements are, by their very nature, uncertain and risky. These risks and uncertainties include international, national and local general economic and market conditions; demographic changes; our ability to sustain, manage, or forecast growth; our ability to successfully make and integrate acquisitions; raw material costs and availability; new product development and introduction; existing government regulations and changes in, or the failure to comply with, government regulations; adverse publicity; competition; the loss of significant customers or suppliers; fluctuations and difficulty in forecasting operating results; changes in business strategy or development plans; business disruptions; the ability to attract and retain qualified personnel; the ability to protect technology; and other risks that might be detailed from time to time in our filings with the Securities and Exchange Commission.Forward-Looking Statements
Although the forward-looking statements in this Quarterly Report reflect the good faith judgment of our management, such statements can only be based on facts and factors currently known by them. Consequently, and because forward-looking statements are inherently subject to risks and uncertainties, the actual results and outcomes may differ materially from the results and outcomes discussed in the forward-looking statements. You are urged to carefully review and consider the various disclosures made by us in this report and in our other reports as we attempt to advise interested parties of the risks and factors that may affect our business, financial condition, and results of operations and prospects.
The following discussion and analysis of our financial condition and results of operations is based upon, and should be read in conjunction with, its unaudited condensed financial statements and related notes located elsewhere in thisThis Quarterly Report on Form 10-Q of Freeze Tag, Inc. (“Freeze Tag” or the “Company”) for the three months ended March 31, 2019 contains forward-looking statements, principally in this Section and “Business.” Generally, you can identify these statements because they use words like “anticipates,” “believes,” “expects,” “future,” “intends,” “plans,” and similar terms. These statements reflect only our current expectations. Although we do not make forward-looking statements unless we believe we have a reasonable basis for doing so, we cannot guarantee their accuracy and actual results may differ materially from those we anticipated due to a number of uncertainties, many of which are unforeseen, including, among others, the risks we face as described in this filing. You should not place undue reliance on these forward-looking statements, which apply only as of the date of this annual report. To the extent that such statements are not recitations of historical fact, such statements constitute forward-looking statements that, by definition, involve risks and uncertainties. In any forward-looking statement where we express an expectation or belief as to future results or events, such expectation or belief is expressed in good faith and believed to have been prepared in accordance with accounting principles generally accepteda reasonable basis, but there can be no assurance that the statement of expectation of belief will be accomplished.
We believe it is important to communicate our expectations to our investors. There may be events in the United States.future; however, that we are unable to predict accurately or over which we have no control. The risk factors listed in this filing, as well as any cautionary language in this annual report, provide examples of risks, uncertainties and events that may cause our actual results to differ materially from the expectations we describe in our forward-looking statements. Factors that could cause actual results or events to differ materially from those anticipated, include, but are not limited to: distributors not accepting our games; price reductions; unforeseen delays in game production; changes in product strategies; general economic, financial and business conditions; changes in and compliance with governmental regulations; changes in various tax laws; and the availability of key management and other personnel.
Summary Overview
Freeze Tag, Inc. has beenis a leading creator of location-based, mobile social games that are fun and engaging for all ages.consumers and businesses. Based on a free-to-play business model that has propelled games built and marketed by some of our competitors to worldwide to worldwide success, we employ state-of-the-art data analytics and proprietary technology to dynamically optimize the gaming experience for revenue generation. Players can download and enjoy our games for free, orand, if they so choose, they can purchase virtual items and additional features within the game to increase the fun factor.
Founded by gaming industry veterans, Freeze Tag has launched several successful games over the course of its history. Our games encourage players to compete and engage with their friends on major social networkscurrent portfolio includes hits such as FacebookMunzee®, a social platform with over 7 million locations worldwide and Twitter. We arehundreds of thousands of players that blends gamification and geolocation into an experience that rewards players for going places in the creator ofphysical world; Garfield GO,Go, a PokémonPokemon Go style augmented reality (“AR”) game based on Garfield the food-lovingiconic cat (www.garfieldgo.com).
On July 31, 2017, we announced the signingGarfield; WallaBee®, an addictive collecting game with over 2,000 beautifully drawn digital cards; as well as many social mobile games that provide endless hours of a definitive merger agreement dated July 26, 2017 between the Companyfamily-friendly fun. We also offer our technology and Munzee Inc. (“Munzee”). Munzee is known for the global scavenger hunt game of the same name (www.munzee.com). The two companies have been collaborating on AR games since 2016. Garfield GO was launched by using Munzee’s location dataservices to instantly provide Garfield GO players with millions of digital treasure locations. The transaction closed on October 18, 2017. The combined company will retain the Freeze Tag name and continue to trade under the “FRZT” stock symbol.
Central to the combined company’s core strategy is capitalizing on two fast-growing trends in the mobile applications world: augmented reality gaming and location-based advertising. We planthird party businesses that want to leverage the combined company’s proprietary technologymobile gaming in their marketing and expertisebranding programs. For example, our Eventzee® solution allows businesses to create more exciting augmented reality location-based games that can serveprivate scavenger hunts in physical places such as a location-based advertising network.malls, tradeshows, company events or campuses to create immersive brand experiences.
Additionally, the combined company intends to offer services to help advertisers explore new possibilities in location-based advertising where captive users are roaming around in the real world. For example, AR games can help drive foot traffic to malls and movie theatres, or create memorable real world interactions that help connect users to brands with deeply emotional experiences. This kind of experience based location-specific advertising can have consumer impacts far beyond that of Google AdWords or Facebook news feed videos.
Results of Operations
Revenues
Our revenues decreased $10,551 to $5,418 for the three months ended September 30, 2017 from $15,969 for the three months ended September 30, 2016, and decreased $48,669 to $14,125 for the nine months ended September 30, 2017 from $62,794 for the nine months ended September 30, 2016. Our revenue can typically fluctuate based on when we release our games and the popularity of the games we release. Previously, the majority of our released game titles were “pay-per-download”, where the consumer paid to download the game onto their device, leading to revenue per download. Now our games are free to download and play, but have built-in features that require the consumer to pay if they want to access the feature, which means our revenue is tied to when the consumer pays to access the features, if they do. We anticipate the vast majority of our revenue in future years will be derived from consumers making in-game purchases in one of our free-to-play games and that revenue from consumers paying to download a game will be minimal. With the closing of our merger with Munzee, we anticipate our revenues will increase starting with the quarter ended December 31, 2017.
Operating Costs and Expenses
Our cost of sales decreased $38,732 to $29,754 for the three months ended September 30, 2017 from $68,486 for the three months ended September 30, 2016, and decreased $129,733 to $85,751 for the nine months ended September 30, 2017 from $215,484 for the nine months ended September 30, 2016. The decrease in cost of sales is due to fewer new titles that we have in development. Our cost of sales includes royalties, subcontractors and internal costs of programming, analytics, and design. With the closing of our merger with Munzee, we anticipate our cost of sales will increase starting with the quarter ended December 31, 2017.
Our selling, general and administrative expenses increased $37,426 to $161,850 for the three months ended September 30, 2017 from $124,424 for the three months ended September 30, 2016, and increased $33,913 to $451,466 for the nine months ended September 30, 2017 from $417,553 for the nine months ended September 30, 2016. The increase in selling, general and administrative expenses is due primarily from increased professional fees and travel expenses related to the Munzee merger and to professional fees related to the agreements to convert debt to equity. With the closing of our merger with Munzee, we anticipate our selling, general and administrative expenses will increase starting with the quarter ended December 31, 2017.
Other Income (Expense)
Our interest expense increased $3,316 to $218,541 for the three months ended September 30, 2017 from $215,225 for the three months ended September 30, 2016, and decreased $14,122 to $643,149 for the nine months ended September 30, 2017 from $657,271 for the nine months ended September 30, 2016. During the nine months ended September 30, 2017, we continued to increase our convertible debt and the related debt discount that is amortized to interest expense. However, on a year-to-date basis, the increased interest expense attributable to the new debt was offset by decreased interest expense attributable to prior years’ debt resulting from debt discount being fully amortized in prior periods.
Table of Contents |
Our estimatemission is to design, develop and deliver innovative digital entertainment that surprises and delights. Our products bring families together by providing fun to kids of the fair value of the derivative liabilities for the conversion featureall ages. We also strive to create a workplace environment where creativity and fun can thrive in a demanding industry.
In 2018, our main focus as a company was centered on our flagship product, Munzee. We dedicated virtually all of our convertible notes payable is based on multiple inputs, includingproduct strategy, design, engineering, creative, and testing resources to bring the “next generation” version (called Munzee 4.0) to market. We successfully introduced the new version to the market pricein January 31, 2019.
During the first quarter of 2019, we began implementing growth marketing programs to capitalize on the launch of our stock, interest rates,Munzee 4.0 app. To date, those efforts have been very successful, resulting in thousands of new users signing up to become Munzee players. The economic impact of these new players is already rippling through the company, although it will take time for new users to begin spending at the level of players who have been active Munzee players for years. In July of 2019, Munzee, as a game, will be 8 years old. Many players are still active who began playing back in 2011.
During the remaining months in 2019, we will also focus development and marketing resources to growing other Freeze Tag games to strengthen our stock price volatility,product portfolio.
Going Concern Uncertainty
The accompanying financial statements have been prepared on a going concern basis, which assumes continuity of operations and variable conversion prices based on market prices as definedrealization of assets and liabilities in the respective loan agreements. These inputs are subject to significant changes from period to period; therefore,ordinary course of business. As shown in the estimated fair valueaccompanying financial statements, the Company incurred net income of the derivative liability will fluctuate from period to period$14,376 and the fluctuation may be material. Our derivative liabilities also increase with the increaseused net cash of $31,296 in our convertible debt. We reported a gain on change in derivative liabilities of $926,943operations for the three months ended September 30, 2017 and losses on change in derivative liabilities of $592,785 for the three months ended September 30, 2016 and $1,757,960 and $398,509 for the nine months ended September 30, 2017 and $2016, respectively.
With the closing of share exchange agreements with most of our noteholders we anticipate our interest expense and change in derivative liabilities will substantially decrease beginning with the quarter ended DecemberMarch 31, 2017.
Provision for Income Taxes
Currently our provision for income taxes is not material to our operations, and is comprised of minimum state income taxes, recognized in the period when paid.
Net Loss
As a result of the above, we reported net income of $522,216 for the three months ended September 30, 2017 and net losses of $984,867 for the three months ended September 30, 2016 and $2,925,401 and $1,628,305 for the nine months ended September 30, 2017 and 2016, respectively.
Liquidity and Capital Resources
Introduction
2019. As of September 30, 2017, weMarch 31, 2019, the Company had current assets of $43,462 and current liabilities of $9,497,475, resulting in a working capital deficit of $9,454,013. In addition, we had an accumulated$772,149 and a total stockholders’ deficit of $14,039,330 at September 30, 2017. Our current liabilities and working capital deficit are negatively impacted by our derivative liabilities, which had$409,500. These factors, among others, raise substantial doubt about the Company’s ability to continue as a balance of $4,005,735 as of September 30, 2017. We do not believe, however, that our derivative liabilities will require cash to be extinguished.going concern.
DuringManagement believes that by implementing cost reductions and realizing cost efficiencies from the nine months ended September 30, 2017, because of our operating losses, we did not generate positiveMerger, operating cash flows. Our cash balance as of September 30, 2017 was $31,367,flows will be sufficient to support the Company’s business plan. The Company will also continue to develop and our monthly cash flow burn ratelaunch new games to maximize revenues. However, management is currently approximately $56,000. As a result, we have significant short-term cash needs. These needs are currently being satisfied primarily fromevaluating alternative financing sources to fund the proceeds from short-term convertible debt. We intend to raise additional capital through the issuance of debt from third parties and other related parties until such time as our cash flows from operations will satisfy our cash flow needs. There can be no assurance that we will be successful in these efforts.
Sources and Uses of Cash
We used net cash of $507,567 in operating activities for the nine months ended September 30, 2017 as a result of our net loss of $2,925,401, increase in other assets of $38, and decreases in accounts payable of $6,584 and unearned royalties of $14, partially offset by non-cash expenses totaling $2,121,517, decreases in accounts receivable of $52 and prepaid expenses and otherCompany’s current assets of $879 and increases in accrued expenses of $22,431, accrued interest payable - related party of $101,154 and accrued interest payable of $178,437.
By comparison, we used net cash of $576,891 in operating activities for the nine months ended September 30, 2016 as a result of our net loss of $1,628,305 and decrease in unearned royalties of $3,686, partially offset by non-cash expense of $780,430, decreases in accounts receivable of $3,732 and prepaid expenses and other current assets of $804, and increases in accounts payable of $59, accrued expenses of $1,727, accrued interest payable - related party of $108,330 and accrued interest payable of $160,018.
We had no netbusiness plan should cash provided by or used in investing activities for the nine months ended September 30, 2017 and 2016.
For the nine months ended September 30, 2017, we had net cash provided by financing activities of $519,000, comprised of proceeds from convertible notes payable. We had net cash provided by financing activities of $557,096 for the nine months ended September 30, 2016, comprised of proceeds from note payable of $58,096 and proceeds from convertible notes payable of $499,000.
Convertible Note Payable
On February 8, 2017, we entered into a convertible promissory note (the “Note”) with an accredited investor (the “Accredited Investor”) under which the Accredited Investor agreed to loan us up to $500,000. The Note bears interest at 10% per annum and matures on February 8, 2018. Under the terms of the Note, the Accredited Investor loaned us $55,000 upon execution of the Note, $55,000 on July 10, 2017, $60,000 on August 11, 2017 and $75,000 on September 18, 2017, and can loan us the additional amounts up to $500,000 at any time in their sole discretion. The Accredited Investor has the right, at any time after February 8, 2017, at its election, to convert all or part of the amounts due to it under the Note into shares of our common stock. The conversion price shalloperations be the lesser of (a) $0.0003 per share of our common stock or (b) Fifty Percent (50%) of the average of the three (3) lowest trade prices on three (3) separate trading days of our common stock recorded after February 8, 2017, or (c) the lowest effective price per share granted to any person or entity after February 8, 2017 to acquire our common stock or adjust, whether by operation of purchase price adjustment, settlement agreements, exchange agreements, reset provision, floating conversion or otherwise, any outstanding warrant, option or other right to acquire our common stock or outstanding our common stock equivalents, excluding any lower price per share offered to any of our officers and directors. However, the Accredited Investor may not convert the amounts due under the Note into shares of our common stock if such conversion would cause it to own more than 4.99% of our then-outstanding common stock. The Note also contains piggyback registration rights. In the event we default under the terms of the Note, we immediately owe 150% of the principal amount then due under the Note.
Securities Exchange and Note Amendment Agreements
As more fully discussed in Notes 4 and 12 to our Condensed Financial Statements, on July 25, 2017, we entered into a series of Securities Exchange and Common Stock Purchase Agreements with the holders of substantially all of our related party convertible notes payable. Pursuant to the agreements, the related parties agreed to exchange promissory notes issued by us into shares of our common stock, on a post-reverse stock split basis (based on a prospective 1-for-100 reverse stock split effective October 5, 2017). The closing under the exchange agreements occurred on October 5, 2017 automatically upon the effectiveness of the referenced reverse stock split with FINRA. At the closing, the accrued interest payable due under the related party convertible notes payable was waived.
The Company and the related parties holding the related party convertible notes payableCompany’s ability to continue as a going concern is dependent upon successfully executing its plans to attain a successful level of operations. The Company’s financial statements do not extinguished through the Securities Exchange and Common Stock Purchase Agreements entered into amendmentsinclude any adjustments that might be necessary if it were unable to the notes in order to: (i) make the notes non-interest bearing, (ii) change the conversion price tocontinue as a fixed conversion price of $0.0002 per share (on a post-reverse stock split basis), and (iii) waive all accrued interest payable. As a result, a total of $134,057 accrued interest payable - related party was forgiven and contributed to capital.
As more fully discussed in Notes 4 and 12 to our Condensed Financial Statements, on July 25, 2017, we entered into a series of Securities Exchange and Preferred Stock Purchase Agreements with the holders of all of our non-related party convertible notes payable. Pursuant to the agreements, the note holders agreed to exchange promissory notes issued by us into shares of our Series B Convertible Preferred Stock. The closing under the exchange agreements occurred on October 5, 2017 upon the effectiveness of the referenced reverse stock split with FINRA. At the closing, the accrued interest payable due under convertible notes payable was waived.
Debt Instruments, Guarantees, and Related Covenants
We have no disclosures required by this item.going concern.
Critical Accounting Policies
The preparation of our condensed consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, costs, expenses and related disclosures. These estimates and assumptions are often based on historical experience and judgments that we believe to be reasonable under the circumstances at the time made. However, all such estimates and assumptions are inherently uncertain and unpredictable and actual results may differ. For further information on our significant accounting policies, see the notes to our condensed financial statements included in this filing and Note 2 to our financial statements included in this filing.
The following is a summary of our Annual Report on Form 10-K for the year ended December 31, 2016. There have been no changes to our significantcritical accounting policies since December 31, 2016.that involve estimates and management’s judgment.
Table of Contents |
Revenue Recognition
The Company’s revenues are derived primarily by licensing software products in the form of mobile games for smartphone and tablet platforms. Revenue is recognized when control of the promised goods or services is transferred to our customers, in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services.
We determine revenue recognition through the following steps:
· | identification of the contract, or contracts, with a customer; | |
· | identification of the performance obligations in the contract; | |
· | determination of the transaction price; | |
· | allocation of the transaction price to the performance obligations in the contract; and | |
· | recognition of revenue when, or as, we satisfy a performance obligation. |
Intangible Assets
Intangible assets consist primarily of intellectual property, customer base and non-compete agreements acquired in the Merger, which are amortized on a straight-line basis over their estimated useful lives of 5 years. Intangible assets are reviewed for impairment annually, or more frequently whenever events or changes in circumstances indicate the carrying value of goodwill may not be recoverable.
Impairment of Long-Lived Assets
Long-lived assets, including intangible assets subject to amortization, are reviewed for impairment when changes in circumstances indicate that the carrying amount of the asset may not be recoverable. If the carrying amount of the asset exceeds the expected undiscounted cash flows of the asset, an impairment charge is recognized equal to the amount by which the carrying amount exceeds fair value. The testing of these intangibles under established guidelines for impairment requires significant use of judgment and assumptions. Changes in forecasted operations and other assumptions could materially affect the estimated fair values. Changes in business conditions could potentially require adjustments to these asset valuations.
Accounting for Stock-Based Compensation
We account for stock-based compensation in accordance with ASC Topic 718-10, Compensation-Stock Compensation and ASC Subtopic 505-50, Equity-Based Payments to Non-Employees (“ASC stock-based compensation guidance”). Stock-based compensation expense recognized during the requisite services period is based on the value of share-based payment awards after reduction for estimated forfeitures. Forfeitures are estimated at the time of grant and are revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates.
18 |
Table of Contents |
Recent Accounting Pronouncements
In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-02 “Leases (Topic 842),” which amends existing accounting standards for leases. The ASU requires lessees to recognize most leases on their balance sheet as a lease liability with a corresponding right-of-use asset. Right-of-use assets and lease liabilities are recorded at the present value of minimum lease payments. For our operating lease, the asset is included in Other long-term assets on the consolidated balance sheet at March 31, 2019 and is amortized within operating income over the lease term. The long-term component of the lease liability is included in Other long-term liabilities, net, and the current component is included in Other current liabilities. The Company adopted the ASU effective January 1, 2019. We recognized an $88,235 right-of-use asset and a $88,325 related lease liability as of January 1, 2019 for our operating lease. The adoption of ASC 842 did not have a material impact on the Company’s consolidated results of operations, equity or cash flows as of the adoption date. Under the alternative method of adoption, comparative information was not restated, but will continue to be reported under the standards in effect for those periods.
The Company considers the applicability and impact of all ASUs. Recently issued ASUs not listed above were assessed and determined to be either not applicable or are expected to have minimal impact on our condensed financial statements.
Results of Operations for the Three Months Ended March 31, 2019 Compared to the Three Months Ended March 31, 2018.
Revenues
Revenues increased $64,349 to $560,203 for the three months ended March 31, 2019 from $495,854 for the three months ended March 31, 2018. The primary reason for the increase in revenues in the current year was due to the close-out of a significant mobile distribution contract in the period allowing us to recognize deferred revenue.
Cost of Sales
Cost of sales increased $16,228 to $71,923 for the three months ended March 31, 2019 from $55,695 for the three months ended March 31, 2018. The increase was a result of increased server and server usage fees, as well as increased physical product costs.
Selling, General and Administrative Expenses
Selling, general and administrative expenses decreased $32,964 to $463,918 for the three months ended March 31, 2019 from $496,882 for the three months ended March 31, 2018. The decrease is primarily due to the cost savings related to our Texas office relocation, partially offset by expenses related to additional development resources added during the first quarter of the current fiscal year.
Other Income (Expense)
Interest expense decreased to $9,986 for the three months ended March 31, 2019 from $25,913 for the three months ended March 31, 2018. These amounts relate primarily to the imputed interest on related party debt.
Net Income (Loss)
As a result of the above, we reported net income of $14,376 for the three months ended March 31, 2019 and a net loss of $82,636 for the three months ended March 31, 2018.
19 |
Table of Contents |
Liquidity and Capital Resources
Introduction
As of March 31, 2019, we had current assets of $290,576, including cash of $277,920, and current liabilities of $1,062,725, resulting in a working capital deficit of $772,149. In addition, we had a total stockholders’ deficit of $409,500 at March 31, 2019.
During the three months ended March 31, 2019, we used net cash of $31,296 from operating activities. Management believes that by implementing cost reductions and realizing cost efficiencies from the Merger, operating cash flows will be sufficient to support our business plan. We will also continue to develop and launch new games to maximize revenues. As a result, we may have short-term cash needs. Therefore, management is currently evaluating alternative financing sources to fund our current business plan should cash provided by operations be insufficient. There can be no assurance that we will be successful in these efforts.
Sources and Uses of Cash
We used net cash of $31,296 in operating activities for the three months ended March 31, 2019 mainly as a result of net income of $14,376, decreases of our prepaid expenses and other assets of $17,209 and increases in our accounts payable and accrued expenses of $16,439 and $3,010 being more than offset by the decrease of unearned royalties of $119,639.
By comparison, we used net cash of $22,010 in operating activities for the three months ended March 31, 2018 as a result of our net loss of $82,636, increases in accounts receivable of $540 and prepaid and other expenses of $8,232 and decrease in unearned royalties of $5, partially offset by non-cash expenses totaling $49,495 and increases in accounts payable of $11,676 and accrued expenses of $8,232.
For the three months ended March 31, 2019, we did not have any cash provided by or used in investing activities. For the three months ended March 31, 2018, we used net cash in investing activities of $3,106 for the purchase of property and equipment.
For the three months ended March 31, 2019, we did not have any cash provided by or used in financing activities. For the three months ended March 31, 2018, we had net cash provided by financing activities of $5,000, comprised of proceeds from stock subscription receivable.
Notes Payable – Related Party
As of March 31, 2019, our debt was comprised of notes payable totaling $379,825 to Craig Holland, our Chief Executive Officer and Mick Donahoo, our Chief Financial Officer. These notes are non-interest bearing and mature on December 31, 2019. Of this related party indebtedness, there are two convertible notes payable of $186,450 to each of Messrs. Holland and Donahoo, who have the right, at any time, at their election, to convert all or part of the amount due into shares of fully paid and non-assessable shares of our common stock. The fixed conversion price is $0.02 per share. We have imputed interest on these notes payable using an annual rate of 10%.
20 |
Table of Contents |
ITEM 3 Quantitative and Qualitative Disclosures About Market Risk
As a smaller reporting company, we are not required to provide the information required by this Item.
ITEM 4 Controls and Procedures
(a) Evaluation of Disclosure Controls and Procedures
We carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined) in Exchange Act Rules 13a -– 15(c) and 15d -– 15(e). Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer, who are our principal executive officer and principal financial officers, respectively, concluded that, as of the end of the three month period ended September 30, 2017,March 31, 2019, our disclosure controls and procedures were effective (1) to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms and (2) to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to us, including our chief executive and chief financial officers, as appropriate to allow timely decisions regarding required disclosure.
(b) Changes in Internal Control over Financial Reporting
There was no change in our internal control over financial reporting identified in connection with the evaluation required by Rule 13a-15(d) and 15d-15(d) of the Exchange Act that occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
Table of Contents |
We are not a party to or otherwise involved in any legal proceedings.
In the ordinary course of business, we are from time to time involved in various pending or threatened legal actions. The litigation process is inherently uncertain and it is possible that the resolution of such matters might have a material adverse effect upon our financial condition and/or results of operations. However, in the opinion of our management, other than as set forth herein, matters currently pending or threatened against us are not expected to have a material adverse effect on our financial position or results of operations.
As a smaller reporting company, we are not required to provide the information required by this Item.
ITEM 2 Unregistered Sales of Equity Securities and Use of Proceeds
During the three months ended September 30, 2017, we had the following unregistered sales of equity securities:
During the three months ended September 30, 2017, we issued a total of 1,642,500 shares of our common stockThere is no information required to a non-affiliate holder of one of our outstanding convertible promissory notes pursuant to notices of conversion submitted to us from the holder notifying us of their election to convert a total of $32,850 principal due under the promissory note into the shares. Due to the length of time since the holder lent us the funds and that the holder has held the note, the shares were issued without a standard Rule 144 restrictive legend. Based on the representations of the investor in the Convertible Promissory Note and the Notice of Conversion, the issuance of the shares was exempt from registration pursuant to Section 4(a)(2) of the Securities Act of 1933. The investor was accredited and sophisticated, familiar with our operations, and there was no solicitation.be disclosed by this Item.
ITEM 3 Defaults Upon Senior Securities
There is no information required to be disclosed by this Item.
ITEM 4 Mine Safety Disclosures
There is no information required to be disclosed by this Item.
ThereMunzee Tax Audit
As noted in our previous filings, the Internal Revenue Service is no information requiredcurrently conducting a tax audit of Munzee’s tax returns for 2015 and 2016. We are working diligently to be disclosed byresolve and outstanding issues. At this Item.time, we do not know if Munzee will owe any additional amounts.
Table of Contents |
23 |
Table of Contents |
| Amendment to Convertible Promissory Note dated December 31, 2013 |
|
|
|
|
|
|
| Amendment to Convertible Promissory Note with an accredited investor dated December 30, 2013 |
|
|
| |
|
|
|
|
|
|
| Convertible Promissory Note with an accredited investor dated April 7, 2016 |
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| License Agreement with Paws, Incorporation dated November 1, 2016 (Redacted Version) |
|
|
| |
|
|
|
|
|
|
| Amendment #1 to Convertible Promissory Note with an accredited investor dated April 7, 2016 |
|
|
| |
|
|
|
|
|
|
| Convertible Promissory Note with an accredited investor dated February 8, 2017 |
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| Form of Amendment No. 1 to Promissory Note with Craig Holland and Mick Donahoo dated July 25, 2017 |
|
|
| |
|
|
|
|
|
|
| Amendment No. 1 to Promissory Note with Craig Holland dated July 25, 2017 |
|
|
| |
|
|
|
|
|
|
| Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer | ||
|
|
| |
|
|
|
|
|
|
| Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer |
| ||
| ||
|
Table of Contents |
|
|
| 101.INS** |
| XBRL Instance Document |
|
| |
|
|
| 101.SCH** |
| XBRL Taxonomy Extension Schema Document |
|
| |
|
|
| 101.CAL** |
| XBRL Taxonomy Extension Calculation Linkbase Document |
|
| |
|
|
| 101.DEF** |
| XBRL Taxonomy Extension Definition Linkbase Document |
|
| |
|
|
| 101.LAB** |
| XBRL Taxonomy Extension Label Linkbase Document |
|
| |
|
|
| 101.PRE** |
| XBRL Taxonomy Extension Presentation Linkbase Document |
_________________
* | Filed herewith. |
** | Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Act of 1934 and otherwise are not subject to liability. |
(1) | Incorporated by reference from our Registration Statement on Form S-1, filed with the Commission on August 16, 2010. |
|
|
(2) | Incorporated by reference from |
|
|
Incorporated by reference from Definitive Information Statement on Schedule 14-C filed with the Commission on December 31, 2013. | |
|
|
Incorporated by reference from our Quarterly Report on Form 10-Q filed with the Commission on November 14, 2014. | |
|
|
Incorporated by reference from our Quarterly Report on Form 10-Q filed with the Commission on May 15, 2015. | |
|
|
Incorporated by reference from our Quarterly Report on Form 10-Q filed with the Commission on November 16, 2015. | |
|
|
Incorporated by reference from Annual Report on Form 10-K filed with the Commission on March 30, 2016. | |
|
|
Incorporated by reference from our Quarterly Report on Form 10-Q filed with the Commission on August 14, 2016. | |
|
|
Incorporated by reference from our Quarterly Report on Form 10-Q filed with the Commission on November 14, 2016. | |
|
|
Incorporated by reference from Annual Report on Form 10-K filed with the Commission on March 31, 2017. | |
|
|
Incorporated by reference from Current Report on Form 8-K filed with the Commission on July 31, | |
(12) | Incorporated by reference from Current Report on Form 8-K filed with the Commission on April 11, 2018 |
Table of Contents |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| Freeze Tag, Inc. |
| |
|
| ||
Dated: | By: | /s/ Craig Holland |
|
| Craig Holland |
| |
| Its: |
|
|
|