Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Nov. 30, 2018 | Jan. 08, 2019 | |
Lease Agreement Term | ||
Entity Registrant Name | Monaker Group, Inc. | |
Entity Central Index Key | 1,372,183 | |
Document Type | 10-Q | |
Trading Symbol | MKGI | |
Document Period End Date | Nov. 30, 2018 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --02-28 | |
Entity's Reporting Status Current | Yes | |
Entity Filer Category | Non-accelerated Filer | |
Emerging Growth Company | false | |
Entity a Small Business | true | |
Entity Common Stock, Shares Outstanding | 9,590,956 | |
Document Fiscal Period Focus | Q3 | |
Document Fiscal Year Focus | 2,019 |
Consolidated Balance Sheet (Una
Consolidated Balance Sheet (Unaudited) - USD ($) | Nov. 30, 2018 | Feb. 28, 2018 |
Current Assets | ||
Cash | $ 306,234 | $ 1,604,414 |
Prepaid expenses and other current assets | 26,583 | 37,857 |
Security deposits | 33,529 | 15,000 |
Total current assets | 366,346 | 1,657,271 |
Investment in unconsolidated affiliate | 4,271,429 | |
Note receivable, net | 2,900,000 | |
Website Development costs and intangible assets, net | 2,024,067 | 1,274,453 |
Total assets | 6,661,842 | 5,831,724 |
Current Liabilities | ||
Line of Credit | 1,193,000 | 1,193,000 |
Accounts payable and accrued expenses | 512,650 | 428,120 |
Other current liabilities | 45,384 | 106,204 |
Total current liabilities | 1,751,034 | 1,727,324 |
Deferred gain | 2,900,000 | |
Total liabilities | 1,751,034 | 4,627,324 |
Stockholders' equity | ||
Series A Preferred stock, $.01 par value; 3,000,000 authorized; 0 and 0 shares issued and outstanding at November 30, 2018 and February 28, 2018, respectively | 0 | 0 |
Common stock, $.00001 par value; 500,000,000 shares authorized; 9,173,956 and 8,001,266 shares issued and outstanding at November 30, 2018 and February 28, 2018, respectively | 91 | 80 |
Additional paid-in-capital | 113,454,528 | 111,901,094 |
Accumulated deficit | (108,543,811) | (110,696,774) |
Total stockholders' equity | 4,910,808 | 1,204,400 |
Total liabilities and stockholders' equity | $ 6,661,842 | $ 5,831,724 |
Consolidated Balance Sheet (U_2
Consolidated Balance Sheet (Unaudited) (Parenthetical) - $ / shares | Nov. 30, 2018 | Feb. 28, 2018 |
Statement of Financial Position [Abstract] | ||
Preferred stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred stock, authorized | 3,000,000 | 3,000,000 |
Preferred stock, issued | 0 | 0 |
Preferred stock, outstanding | 0 | 0 |
Common stock, par value (in dollars per share) | $ 0.00001 | $ 0.00001 |
Common stock, authorized | 500,000,000 | 500,000,000 |
Common stock, issued | 9,173,956 | 8,001,266 |
Common stock, outstanding | 9,173,956 | 8,001,266 |
Consolidated Statements of Oper
Consolidated Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Nov. 30, 2018 | Nov. 30, 2017 | Nov. 30, 2018 | Nov. 30, 2017 | |
Revenues | ||||
Travel and commission revenues | $ 183,153 | $ 142,063 | $ 456,192 | $ 410,907 |
Total revenues | 183,153 | 142,063 | 456,192 | 410,907 |
Operating expenses | ||||
General and administrative | 627,548 | 400,061 | 1,392,959 | 1,115,881 |
Salaries and benefits | 341,549 | 505,427 | 1,034,357 | 1,510,880 |
Stock-based compensation | 125,350 | 603,418 | 133,506 | 947,241 |
Technology and development | 481,629 | 269,520 | 628,331 | 587,816 |
Cost of revenues | 137,575 | 112,058 | 351,032 | 302,555 |
Selling and promotions expense | 18,326 | 37,032 | 72,154 | 65,634 |
Total operating expenses | 1,731,977 | 1,927,516 | 3,612,339 | 4,530,007 |
Operating loss | (1,548,824) | (1,785,453) | (3,156,147) | (4,119,100) |
Other income (expense) | ||||
Interest expense | (30,906) | (16,006) | (65,619) | (181,510) |
Loss on legal settlement | (46,200) | |||
Interest income | 150 | 150 | ||
Realized loss on sale of marketable securities | (21,429) | (21,429) | ||
Valuation gain, net | (307,142) | 382,358 | ||
Gain on sales of assets | (190,000) | 5,060,000 | ||
Total other income (expense) | (549,477) | (15,856) | 5,309,110 | (181,360) |
Net income (loss) | $ (2,098,301) | $ (1,801,309) | $ 2,152,963 | $ (4,300,460) |
Weighted average number of common shares outstanding | ||||
Basic (in shares) | 8,790,626 | 7,525,676 | 8,334,993 | 7,146,482 |
Diluted (in shares) | 8,790,626 | 7,525,676 | 8,334,993 | 7,146,482 |
Basic net loss per share (in dollar per shares) | $ (0.24) | $ (0.24) | $ 0.27 | $ (0.60) |
Diluted net loss per share (in dollar per shares) | $ (0.24) | $ (0.24) | $ 0.27 | $ (0.60) |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 9 Months Ended | |
Nov. 30, 2018 | Nov. 30, 2017 | |
Cash flows from operating activities: | ||
Net income (loss) applicable to Monaker Group, Inc. | $ 2,152,963 | $ (4,300,460) |
Adjustments to reconcile net loss to net cash from operating activities: | ||
Stock based compensation and consulting fees | 448,505 | 956,741 |
Amortization of intangibles and depreciation | 211,158 | 140,770 |
Valuation gain, net | (382,358) | |
Loss on sale of marketable securities | 21,429 | |
Gain on sale of assets | (5,060,000) | |
Loss on Settlement | 46,200 | |
Changes in operating assets and liabilities: | ||
Increase in prepaid expenses and other current assets | 11,274 | 34,816 |
Decrease in security deposits | (18,529) | |
Increase in accounts payable and accrued expenses | 84,529 | 257,114 |
Decrease in other current liabilities | (60,820) | (134,300) |
Net cash used in operating activities | (2,545,649) | (3,045,319) |
Cash flows from investing activities: | ||
Payment related to website development costs | (960,772) | (245,049) |
Proceeds from sale of marketable securities - related party | 300,000 | |
Proceeds from note receivable - related party | 40,000 | |
Payment for note receivable - related party | (230,000) | |
Net cash used in investing activities | (850,772) | (245,049) |
Cash flows from financing activities: | ||
Proceeds from issuance of common stock and warrants | 1,712,366 | 3,023,933 |
Proceeds from sale of assets | 75,000 | |
Payments on shareholder loans | (75,000) | |
Proceeds from exercise of common stock warrants | 385,875 | 154,888 |
Net cash provided by financing activities | 2,098,241 | 3,178,821 |
Net increase in cash | (1,298,180) | (111,547) |
Cash at beginning of period | 1,604,414 | 1,007,065 |
Cash at end of period | 306,234 | 895,518 |
Supplemental disclosure: | ||
Cash paid for interest | 65,619 | 181,510 |
Supplemental disclosure of non-cash investing and financing activity: | ||
Shares/warrants issued for conversion of debt to equity | 1,409,326 | |
Issuance of note receivable | 1,600,000 | |
Conversion of notes receivable to investment | $ 5,250,000 | |
Common stock for assets | 3,185,000 | |
Series A Preferred converted to common stock | $ 18,696 |
Summary of Business Operations
Summary of Business Operations and Significant Accounting Policies | 9 Months Ended |
Nov. 30, 2018 | |
Accounting Policies [Abstract] | |
Summary of Business Operations and Significant Accounting Policies | Note 1 – Summary of Business Operations and Significant Accounting Policies Nature of Operations and Business Organization Monaker Group, Inc. and its subsidiaries (“Monaker”, “we”, “our”, “us”, or “Company”) operate online marketplaces (described in greater detail below). We believe the most promising part of our business plan is the plan to incorporate alternative lodging rental units into our marketplaces while facilitating access to alternative lodging rentals to other distributors. Alternative lodging rentals (ALRs) are whole unit vacation homes or timeshare resort units that are fully furnished, privately owned residential properties, including homes, condominiums, apartments, villas and cabins that property owners and managers rent to the public on a nightly, weekly or monthly basis. NextTrip.com and NextTrip.biz, two of our marketplaces, provide access to airline, car rental, lodgings and activities products and, includes our ALR offering which unites travelers seeking ALRs located in countries around the world. Another one of our marketplaces, Maupintour.com, provides concierge tours and activities at destinations and our other marketplace, EXVG.com, provides our high-end ALR offering. Our online marketplaces are discussed in greater detail below. Our ambition is to become the largest instantly bookable vacation rental platform in the world, providing large travel distributors via a business-to-business model (B2B), our ALR inventory, as well as providing both ALR products and auxiliary services direct to consumers, so travelers can purchase vacations through NextTrip.com, NextTrip.biz, Maupintour.com, or EXVG.com. Additionally, we plan to provide the most qualified platform to assist property owners and managers the means to broaden their distribution for booking their homes. The Company serves three major constituents: (1) property owners and managers, (2) travelers, and (3) other travel/lodging distributors. Property owners and managers provide detailed listings of their properties to the Company with the goal of reaching a broad audience of travelers seeking ALRs. The property owners and managers provide us their properties, at a preferential rate for each booking, and in return, their properties are listed for free as an available ALR on NextTrip.com, NextTrip.biz, Maupintour.com or EXVG.com (as well as with distributors) where travelers are able to search and compare our large and detailed inventory of listings to find ALRs meeting their needs. Monaker is a technology driven Travel Company which has identified and sourced ALR products which it converts into instantly bookable products; this is its distinguishing niche. The ALRs are owned and leased by third parties and are available to rent through Monaker’s websites as well as other distributors. Monaker’s services include critical elements such as technology, an extensive film library, trusted brands and established partnerships that enhance product offerings and reach. We believe that consumers are quickly adopting video for researching and educating themselves prior to purchases, and Monaker has carefully amassed video content, key industry relationships and a prestigious travel brand as cornerstones for the development and deployment of core-technology on both proprietary and partnership platforms. Monaker sells travel services to leisure and corporate customers around the world. Our primary focus is to incorporate ALR options into our current offerings of scheduling, pricing and availability information for booking reservations for airlines, hotels, rental cars, and other travel products such as sightseeing tours, shows and event tickets and theme park passes. The Company sells these travel services both individually and as components of dynamically-assembled packaged travel vacations and trips. In addition, the Company provides content that presents travelers with information about travel destinations, maps and other travel details. In February 2018, the Company introduced its new travel platform under the NextTrip brand. This platform continues to be improved with a focus on maximizing the consumer’s experience and assisting them in the decision and purchasing process. The platform is a licensed technology (described below) that through our proprietary technology, will allow our users to search large travel suppliers of alternative lodging inventories and present consumers comprehensive and optimal alternatives at the most inexpensive rates to choose from. In March 2018, the Company introduced Travelmagazine.com, an online travel publication with the aim of giving travelers around the world inspiration for future travel destinations and trips. The publication offers written articles, videos, and podcasts. Moving forward, we plan for Travelmagazine.com to become a central hub of information for travelers who are looking to get detailed information on destinations all around the world. We also plan to move Travelmagazine.com from having content created by a team of staff writers, to a team of worldwide writers who will contribute content to the page for publication. The website is planned to be supported by advertising and allow for promotion of both ALR and Maupintour vacation products. The Company plans to sell its travel services through various distribution channels. The primary distribution channel will be through its B2B channel partners which include sales via (i) other travel companies’ websites and (ii) networks of third-party travel agents. Secondary distribution will occur through the Company’s own website at NextTrip.com, the NextTrip mobile application (“ app Monaker’s core holdings include NextTrip.com, NextTrip.biz, Maupintour.com and EXVG.com. NextTrip.com is the primary consumer website, where travel services and products are booked. The travel services and products include tours; activities/attractions; airlines; hotels; and car rentals and where ALRs will be booked. Maupintour complements the Nextrip.com offering by providing high-end tour packages and activities/attractions. EXVG.com is a specialized secondary website devoted to those ALRs that cannot be booked on a real-time basis. These ALRs tend to be sourced from owners and managers who have not invested in a reservation management system and/or the owner or manager prefers to personally vet the customer before accepting a booking; typically because the ALR is a high value property. EXVG.com travel services and products only include the aforementioned ALRs as well as tours and activities from Maupintour. NextTrip.biz is targeted at small to midsized businesses offering them a customized travel solution for business travel to meetings, conferences, conventions or even vacation travel and gives the companies lower costs, better expense control and the option for a “self-branded” website. Interim Financial Statements These unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“ US GAAP SEC The results of operations for the nine months ended November 30, 2018, are not necessarily indicative of the results to be expected for the full fiscal year ending February 28, 2019. Principles of Consolidation The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All material inter-company transactions and accounts have been eliminated in consolidation. Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates. These differences could have a material effect on the Company’s future results of operations and financial position. Significant items subject to estimates and assumptions include certain revenues, the allowance for doubtful accounts, the fair value of short-term investments, the carrying amounts of goodwill and other indefinite-lived intangible assets, depreciation and amortization, the valuation of stock options, deferred income taxes and the fair value of non-controlling interests. Cash and Cash Equivalents For purposes of balance sheet presentation and reporting of cash flows, the Company considers all unrestricted demand deposits, money market funds and highly liquid debt instruments with an original maturity of less than 90 days to be cash and cash equivalents. The Company had no cash equivalents at November 30, 2018 and February 28, 2018. Website Development Costs The Company accounts for website development costs in accordance with Accounting Standards Codification 350-50 “ Website Development Costs Software Development Costs The Company capitalizes internal software development costs subsequent to establishing technological feasibility of a software application in accordance with guidelines established by “ ASC 985-20-25 Impairment of Intangible Assets In accordance with ASC 350-30-65 “ Goodwill and Other Intangible Assets 1. Significant underperformance compared to historical or projected future operating results; 2. Significant changes in the manner or use of the acquired assets or the strategy for the overall business; and 3. Significant negative industry or economic trends. When the Company determines that the carrying value of an intangible asset may not be recoverable based upon the existence of one or more of the above indicators of impairment and the carrying value of the asset cannot be recovered from projected undiscounted cash flows, the Company records an impairment charge. The Company measures any impairment based on a projected discounted cash flow method using a discount rate determined by management to be commensurate with the risk inherent to the current business model. Significant management judgment is required in determining whether an indicator of impairment exists and in projecting cash flows. The Company did not record an impairment charge on its intangible assets during the nine months ended November 30, 2018 and November 30, 2017. Intangible assets that have finite useful lives are amortized over their useful lives. The Company incurred amortization expense of $211,158 and $140,772 during the nine months ended November 30, 2018 and November 30, 2017, respectively. Also, $1,485,000 of website development costs and $600,000 of rights to purchase land were impaired as of February 28, 2018. On May 31, 2018, the Company’s right to purchase land was sold for a promissory note in the amount of $1,600,000 and a deferred gain of $1,600,000 was reserved against the promissory note. On July 2, 2018, this promissory note was exchanged for 2,133,333 shares of Bettwork Industries, Inc. (“Bettwork”) common stock at $0.75 per share and the gain of $1,600,000 was realized. Convertible Debt Instruments The Company records debt net of debt discount for beneficial conversion features and warrants, on a relative fair value basis. Beneficial conversion features are recorded pursuant to the Beneficial Conversion and Debt Topics of the Financial Accounting Standards Board (FASB) Accounting Standards Codification. The amounts allocated to warrants and beneficial conversion rights are recorded as debt discount and as additional paid-in-capital. Debt discount is amortized to interest expense over the life of the debt. Derivative Instruments The Company enters into financing arrangements that consist of freestanding derivative instruments or are hybrid instruments that contain embedded derivative features. The Company accounts for these arrangements in accordance with Accounting Standards Codification topic 815, Accounting for Derivative Instruments and Hedging Activities (“ ASC 815 The Company estimates fair values of derivative financial instruments using various techniques (and combinations thereof) that are considered consistent with the objective measuring fair values. In selecting the appropriate technique, the Company considers, among other factors, the nature of the instrument, the market risks that it embodies and the expected means of settlement. For less complex derivative instruments, such as freestanding warrants, the Company generally uses the Black-Scholes model, adjusted for the effect of dilution, because it embodies all of the requisite assumptions (including trading volatility, estimated terms, dilution and risk free rates) necessary to determine the fair value of these instruments. Estimating fair values of derivative financial instruments requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes in internal and external market factors. In addition, option-based techniques (such as Black-Scholes model) are highly volatile and sensitive to changes in the trading market price of our common stock. Since derivative financial instruments are initially and subsequently carried at fair values, our income (expense) going forward will reflect the volatility in these estimates and assumption changes. Under the terms of this accounting standard, increases in the trading price of the Company’s common stock and increases in fair value during a given financial quarter result in the application of non-cash derivative expense. Conversely, decreases in the trading price of the Company’s common stock and decreases in trading fair value during a given financial quarter result in the application of non-cash derivative income. Based upon ASC 815-25 the Company has adopted a sequencing approach regarding the application of ASC 815-40 to its outstanding convertible debentures. Pursuant to the sequencing approach, the Company evaluates its contracts based upon earliest issuance date. In July 2017, the FASB issued Accounting Standards Update (“ASU”) 2017-11, Earnings Per Share (Topic 260) Distinguishing Liabilities from Equity (Topic 480) 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 Noncontrolling Interests with a Scope Exception. ASU 2017-11 intends to reduce the complexity associated with the issuer’s accounting for certain financial instruments with characteristics of liabilities and equity. Specifically, the FASB determined that a down round feature (as defined) would no longer cause a freestanding equity-linked financial instrument (or an embedded conversion option) to be accounted for as a derivative liability at fair value with changes in fair value recognized in current earnings and is effective in fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020. The Company adopted the new standard during 2017, preventing the need to account for several outstanding warrants that contain down round features as derivative instruments. Reclassification For comparability, certain prior year amounts have been reclassified, where appropriate, to conform to the financial statement presentation used in 2018. The reclassifications have no impact on net loss. Earnings per Share Basic earnings per share are computed by dividing net income or loss by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed by dividing net income (loss) by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during each period. On February 12, 2018, we effected a 1:2.5 reverse stock-split of all of our outstanding shares of common stock, which has been retroactively reflected herein. Fair Value of Financial Instruments The Company has adopted the provisions of ASC Topic 820, Fair Value Measurements, which defines fair value, establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. ASC 820 does not require any new fair value measurements, but provides guidance on how to measure fair value by providing a fair value hierarchy used to classify the source of the information. The fair value hierarchy distinguishes between assumptions based on market data (observable inputs) and an entity’s own assumptions (unobservable inputs). The hierarchy consists of three levels: ● Level 1 - Quoted prices in active markets for identical assets or liabilities. ● Le.vel 2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets of liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. ● Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability. The Company analyzes all financial instruments with features of both liabilities and equity under ASC 480, “ Distinguishing Liabilities from Equity Derivatives and Hedging The Company uses Level 3 inputs for its valuation methodology for the warrant derivative liabilities and embedded conversion option liabilities as their fair values were determined by using the Black-Scholes option-pricing model based on various assumptions. The Company’s derivative liabilities are adjusted to reflect fair value at each period end, with any increase or decrease in the fair value being recorded in results of operations as adjustments to fair value of derivatives. The Company did not have exposure to derivative liabilities and the Company did not have exposure to embedded conversion options as those instruments were converted to equity positions by the note-holder. There are no derivative liabilities as of November 30, 2018 and February 28, 2018. The Company has $-0- convertible promissory notes that include embedded conversion options at November 30, 2018 and February 28, 2018. Going Concern As of November 30, 2018, and February 28, 2018, the Company had an accumulated deficit of $108,543,811 and $110,696,774, respectively. The accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern. As of November 30, 2018, the Company had negative working capital of $1,384,688, and for the nine months ended November 30, 2018, had net income of $2,152,963 (mainly due to $5,060,000 of gain on sale of assets, described below) and cash used in operations of $2,545,649. We have very limited financial resources. We will need to raise substantial additional capital to support the on-going operation and increased market penetration of our products including the development of national advertising relationships, increases in operating costs resulting from additional staff and office space until such time as we generate revenues sufficient to support current operations. We believe that in the aggregate, we could require several millions of dollars to support and expand the marketing and development of our travel products, repay debt obligations, provide capital expenditures for additional equipment and development costs, payment obligations, office space and systems for managing the business, and cover other operating costs until our planned revenue streams from travel products are fully-implemented and begin to offset our operating costs. Our failure to obtain additional capital to finance our working capital needs on acceptable terms, or at all, will negatively impact our business, financial condition and liquidity. As of November 30, 2018, we had $1,751,034 of current liabilities. We currently do not have the resources to satisfy these obligations, and our inability to do so could have a material adverse effect on our business and ability to continue as a going concern. Management’s plans with regard to this going concern are as follows: the Company will continue to raise funds with third parties by way of public or private offerings, and management and members of the Board are working aggressively to increase the viewership of our products by promoting it across other mediums which we anticipate will result in higher revenues. The ability of the Company to continue as a going concern is dependent on the Company’s ability to further implement its business plan and generate greater revenues. Management believes that the actions presently being taken to further implement its business plan and generate additional revenues provide the opportunity for the Company to continue as a going concern. Revenue from Contracts with Customers In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-9, “Revenue from Contracts with Customers.” The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which an entity expects to be entitled in exchange for those goods or services. Under the new guidance, an entity is required to perform the following five steps: (1) identify the contract(s) with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when (or as) the entity satisfies a performance obligation. In August 2015, the FASB issued ASU 2015-14 which deferred the effective date of ASU 2014-9 by one year. As a result, the amendments in ASU 2014-9 are effective for public companies for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. Additional ASUs have been issued that are part of the overall new revenue guidance, including: ASU No. 2016-8, “Principal versus Agent Considerations (Reporting Revenue Gross versus Net),” ASU No. 2016-10, “Identifying Performance Obligations and Licensing,” and ASU 2016-12, “Narrow Scope Improvements and Practical Expedients.” The new revenue recognition standard prescribes a five-step model that focuses on transfer of control and entitlement to payment when determining the amount of revenue to be recognized. The new model requires companies to identify contractual performance obligations and determine whether revenue should be recognized at a point in time or over time for each of these obligations. We adopted the requirements of the new standard effective March 1, 2018 and used the modified retrospective adoption approach. The impact to our results is not material because the analysis of our contracts under the new revenue recognition standard supports the recognition of revenue at a point in time since control over the asset passes to our customer and there are no more outstanding performance obligations to be satisfied for our travel or tour products or services we distribute to our customers, which is consistent with our current revenue recognition model. In addition, the number of performance obligations under the new standard is not materially different from our contract segments under the existing standard. Lastly, the accounting for the estimate of variable consideration is not materially different compared to our current practice. Performance Obligations and Revenue Recognition We account for revenue in accordance with ASC 606. A performance obligation is a promise in a contract to transfer a distinct good or service to the customer, and is the unit of account in ASC 606. Revenue is measured as the amount of consideration we expect to receive in exchange for transferring goods or providing services. The contract transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. We do not have any significant payment terms, as payment is received shortly after goods are delivered or services are provided. Contract Balances Accounts receivable, net The timing of revenue recognition may differ from the timing of invoicing to customers. Accounts receivable are recorded at the invoiced amount, net of any necessary allowance for doubtful accounts. A receivable is recognized in the period the Company provides the underlying services or when the right to consideration is unconditional. The balance of accounts receivable, net of the allowance for doubtful accounts, as of November 30, 2018 and February 28, 2018 is presented in the accompanying condensed consolidated balance sheets. Deferred revenue and deferred cost of sales Deferred revenue consists primarily of the transaction price allocated to performance obligations that are recognized on a point in time basis. Billings associated with such items are typically completed upon the transfer of control of promised products or services have been transferred to the customer at the earliest of the customer travel date or the expiration of a cancellation date. Deferred costs primarily refer to fees for the purchase of travel or tours from other travel vendors. Deferred revenue also consists of advance payments from customers for uncompleted contracts. Practical Expedients and Exemptions The Company does not disclose the value of unsatisfied performance obligations since its contracts generally have an original expected term of one year or less and the Company recognizes revenues at the amount to which it has the right to invoice for services performed. The Company applies a practical expedient, as permitted within ASC 340, to expense as incurred the incremental costs to obtain a contract when the amortization period of the asset that would have otherwise been recognized is one year or less. Recent Accounting Pronouncements Leases. Hedge Accounting. Measurement of Credit Losses on Financial Instruments. |
Note Receivable - Related Party
Note Receivable - Related Party | 9 Months Ended |
Nov. 30, 2018 | |
Receivables [Abstract] | |
Note Receivable - Related Party | Note 2 – Note Receivable – Related Party Current $230,000 Promissory Note from Bettwork Industries, Inc. On October 10, 2018, we entered into a Promissory Note with Bettwork, a related party, in the amount of $200,000 which was amended and superseded by an Amended Promissory Note dated October 19, 2018, in the amount of $230,000 (the “Bettwork Note”). The Bettwork Note bears interest at 12% per year and matures on February 28, 2019. All interest and the principal balance are due and payable on the maturity date. The Bettwork Note includes a “Default Rate” of eighteen percent (18.0%) per annum and is secured by all of the outstanding preferred stock shares held by the Chairman of the Board of Directors of Bettwork (which provide for super-majority voting rights) and Bettwork is precluded from issuing additional shares of common stock or preferred stock without consent from Monaker. In November 2018, a payment of $40,000 was received and the outstanding principal balance of the Bettwork Note as of November 30, 2018 and February 28, 2018 is $190,000 and $0, respectively. An allowance for bad debt of $190,000 (i.e., 100%) was reserved against the Bettwork Note as of November 30, 2018; this amount was recognized as a bad debt expense and is included in general and administrative expenses. Conversion of $750,000 Promissory Note Into 1,000,000 Common Stock Shares of Bettwork Industries, Inc. On May 16, 2016, the Company entered into a Membership Interest Purchase Agreement with Crystal Falls Investments, LLC (“Crystal Falls”), for the sale of its 51% membership interest in Name Your Fee, LLC, in exchange for a Promissory Note, maturing on May 15, 2018, in the amount of $750,000 (the “Name Your Fee Note”). The Name Your Fee Note does not accrue interest, is secured by the 51% membership interest in Name Your Fee, LLC and was to be repaid through 20% of the net earnings received in NameYourFee.com through maturity. The Name Your Fee Note contains standard and customary events of default. The principal amount of the note was due on May 15, 2018 and was in default. On August 31, 2017, we entered into an Assignment and Novation Agreement (the “Assignment”) with Bettwork and Crystal Falls. Pursuant to the Assignment, the Name Your Fee Note, which had a principal balance of $750,000 as of the date of the Assignment, was assigned from Crystal Falls to Bettwork, we agreed to only look to Bettwork for the repayment of the Name Your Fee Note, Bettwork agreed to repay the Name Your Fee Note pursuant to its terms, and we provided Crystal Falls a novation of amounts owed thereunder. Crystal Falls also released us from any and all claims in connection with such Name Your Fee Note and any other claims which Crystal Falls then had. The Assignment also amended the Name Your Fee Note to include an option which allowed us to convert the amount owed under the Name Your Fee Note into shares of Bettwork’s common stock at a conversion price of $1.00 per share. On July 2, 2018, this promissory note was exchanged for 1,000,000 shares of Bettwork’s common stock at $0.75 per share. The outstanding principal balance of the Name Your Fee Note as of November 30, 2018 and February 28, 2018 is $0 and $750,000, respectively, and, an allowance for bad debt of $750,000 (i.e., 100%) was reserved against the Name Your Fee Note as of February 28, 2018; this amount was recognized as a bad debt expense included in general and administrative expenses during the fiscal year ended February 28, 2018. Upon the exchange of the note for common stock shares of Bettwork, on July 2, 2018, the reserve of $750,000 was reversed and recognized in net income as Other income, Gain on sales of assets. Bettwork’s common stock is quoted on the OTC Pink market under the symbol “BETW”. Non-current Conversion of $1,600,000 Promissory Note Into 2,133,333 Common Stock Shares of Bettwork Industries, Inc On November 21, 2017, we entered into a Purchase Agreement and an addendum thereto (the “Purchase Addendum”) with A-Tech LLC (“A-Tech”) on behalf of its wholly-owned subsidiary Parula Village Ltd. (“Parula”) whereby we purchased from A-Tech, through Parula, ownership of 12 parcels of land on Long Caye, Lighthouse Reef, Belize (the “Property”) for 240,000 shares of restricted common stock valued at a total of $1,500,000. As part of the same consideration, A-Tech agreed to construct 12 vacation rental residences on the Property within 270 days of closing of the transaction (the “Construction Obligation”); and the agreement provided that if the vacation rental residences were not completed within the 270 days, Monaker would cancel 12,000 shares, valued at $75,000 (of the previously issued 240,000 shares of restricted common stock) for each residence not completed. Additionally, in the event the average closing price of Monaker’s common stock for the 10 trading days prior to the 90th day after the closing of the transaction was less than $6.25 per share, Monaker was required to issue additional shares of restricted common stock such that the value of the shares issued to A-Tech totaled $1.5 million. On February 20, 2018 (the first business day following the 90th day after the closing), Monaker issued an additional 66,632 shares of common stock at $4.80 per share, for a total of $319,834, to meet the 90-day look-back provision for a guaranteed purchase price of $1.5 million. On May 31, 2018, Monaker and Bettwork entered into an agreement whereby Bettwork acquired the ‘right to own’ the Property from the Company in consideration for a Secured Convertible Promissory Note in the amount of $1.6 million (the “Secured Note”). The amount owed under the Secured Note accrues interest at a fluctuating interest rate, based on the prime rate, and is due and payable on May 31, 2020. The repayment of the Secured Note is secured by a first priority security interest in the ‘right to own’ and subsequent to the exercise thereof, the Property. Bettwork may prepay the Secured Note at any time, subject to its obligation to provide the Company 15 days prior written notice prior to any prepayment. The Secured Note was convertible into shares of Bettwork’s common stock, at our option, subject to a 9.99% beneficial ownership limitation. The conversion price of the Secured Note was $1.00 per share, unless, prior to the Secured Note being paid in full, Bettwork completed a capital raise or acquisition and issued common stock or common stock equivalents (including, but not limited to convertible securities) with a price per share (as determined in our reasonable discretion) less than the Conversion Price then in effect (each a “Transaction”), at which time the Conversion Price was to be adjusted to match such lower pricing structure associated with the Transaction (provided such repricing shall continue to apply to subsequent Transactions which occur prior to the Secured Note being paid in full as well). On July 2, 2018, this promissory note was exchanged for 2,133,333 shares of Bettwork’s common stock at $0.75 per share. The outstanding principal balance of the Secured Note as of November 30, 2018 and February 28, 2018 is $0 and $0, respectively. A deferred gain liability of $1.6 million had been reserved against the Secured Note on May 31, 2018. Upon the exchange of the note for common stock shares of Bettwork, on July 2, 2018, the deferred gain liability reserve of $1.6 million was reversed and recognized in net income as Other income, Gain on sales of assets. Bettwork’s common stock is quoted on the OTC Pink market under the symbol “BETW”. Conversion of $2,900,000 Promissory Note Into 3,866,667 Common Stock Shares of Bettwork Industries, Inc Effective on August 31, 2017, we entered into a Purchase Agreement (the “Purchase Agreement”) with Bettwork. Pursuant to the Purchase Agreement, we sold Bettwork: (a) Our 71.5% membership interest in Voyages North America, LLC, a Delaware limited liability company (“Voyages”), including the voyage.tv website and 16,000 hours of destination and promotional videos; (b) Our 10% ownership in Launch360 Media, Inc., a Nevada corporation (“Launch360”); (c) Rights to broadcast television commercials for 60 minutes every day on R&R TV network stations which rights remain in place until the earlier of (i) the date the shares of Launch360 are no longer held by Bettwork; and (ii) the date that Launch360 no longer has rights to broadcast television commercials on R&R TV network stations, for whatever reason; and (d) Our Technology Platform for Home & Away Club and supporting I.C.E. partnership (collectively (a) through (d), the “Assets”). Bettwork agreed to pay $2.9 million for the assets, payable in the form of a Secured Convertible Promissory Note (the “$2.9 Million Secured Note”). The amount owed under the $2.9 Million Secured Note accrues interest at the rate of (a) six percent per annum until the end of the last day of the month in which the sale occurred; and (b) the greater of (i) six percent per annum and (ii) the prime rate plus 3 3/4% per annum, thereafter through maturity, which maturity date is August 31, 2020, provided that the interest rate increases to twelve percent upon the occurrence of an event of default. As of November 30, 2018 and February 28, 2018, no interest income has been accrued. Bettwork may prepay the $2.9 Million Secured Note at any time, subject to its obligation to provide us 15 days prior written notice prior to any prepayment. The $2.9 Million Secured Note is convertible into shares of Bettwork’s common stock, at our option, subject to a 4.99% beneficial ownership limitation (which may be waived by us with at least 61 days prior written notice). The conversion price of the $2.9 Million Secured Note is $1.00 per share (the “Conversion Price”), unless, prior to the $2.9 Million Secured Note being paid in full, Bettwork completes a capital raise or acquisition and issues common stock or common stock equivalents (including, but not limited to convertible securities) with a price per share (as determined in our reasonable discretion) less than the Conversion Price then in effect (each a “Transaction”), at which time the Conversion Price will be adjusted to match such lower pricing structure associated with the Transaction (provided such repricing shall continue to apply to subsequent Transactions which occur prior to the Secured Note being paid in full as well). On July 2, 2018, this promissory note was exchanged for 3,866,667 shares of Bettwork’s common stock at $0.75 per share. The outstanding principal balance of the $2.9 Million Secured Note as of November 30, 2018 and February 28, 2018 is $0 and $2,900,000, respectively, and, an allowance of $2,900,000 (i.e., 100%) has been reserved against the $2.9 Million Secured Note since its inception on August 31, 2017. Upon the exchange of the note into common stock shares of Bettwork on July 2, 2018, the deferred gain liability reserve of $2.9 million was reversed and recognized in net income as Other income, Gain on sales of assets. Bettwork’s common stock is quoted on the OTC Pink market under the symbol “BETW”. |
Investment in Equity Instrument
Investment in Equity Instruments | 9 Months Ended |
Nov. 30, 2018 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Investment in Equity Instruments | Note 3 – Investment in Equity Instruments 44,470,101 shares of Verus International, Inc. (formerly known as RealBiz Media Group, Inc. (“Verus”) Series A Preferred Stock and 49,411 shares of Nestbuilder.com Corporation (“Nestbuilder”) Common Stock We assess the potential impairment of our equity method investments when indicators such as a history of operating losses, negative earnings and cash flow outlook, and the financial condition and prospects for the investee’s business segment might indicate a loss in value. We have recognized an impairment loss on investment in unconsolidated affiliate. As of February 28, 2018, Monaker owned 44,470,101 shares of Verus Series A Preferred Stock and, as of February 28, 2017, Monaker owned 44,470,101 shares of Verus Series A Preferred Stock and 10,359,890 shares of Verus common stock. This interest was been written down to zero ($0) as of February 28, 2015. On November 16, 2016, Verus notified Monaker that the Board of Directors of Verus voted to cancel and retire all issued and outstanding shares of Verus Preferred Stock and all but 1,341,533 shares of common stock of Verus held by Monaker. On January 18, 2017, Verus unilaterally cancelled all shares of common stock of Verus held by Monaker. Verus announced cancellation and retirement was without Monaker’s consent, and done in violation of Delaware law, federal law and the terms of Verus’s preferred and common stock. We filed a complaint on November 30, 2016 (Monaker Group, Inc., f/k/a Next 1 Interactive, Inc. v. RealBiz Media Group, Inc., f/k/a Webdigs, Inc. and American Stock Transfer & Trust Company, LLC Case No.: 1:16-cv-24978- DLG), seeking damages and injunctive and declaratory relief, arising from Verus’s declared cancellation and retirement of the shares. On December 22, 2017, we entered into a Settlement Agreement with Verus, NestBuilder.com Corp. (“Nestbuilder”) and American Stock Transfer & Trust Company, LLC (“AST”) relating to the dismissal with prejudice of certain pending lawsuits with Verus, including Case No.: 1:16-cv-24978-DLG, as described in greater detail below under “Note 10 - Commitments and Contingencies” – “Legal Matters”. As part of the Settlement Agreement, Monaker agreed to pay Nestbuilder $100,000 and to issue 20,000 shares of Monaker’s restricted common stock to person(s) to be designated by Nestbuilder; Verus reinstated to Monaker 44,470,101 shares of Verus Series A Convertible Preferred Stock and ratified all rights under the Certificate of Designation as reformed and amended (to provide for a conversion ratio of 1 share of Verus common stock for each 1 share of Verus Series A preferred stock converted) and remove any dividend obligations. The Verus designation was also amended to provide us with anti-dilution protection below $0.05 per share. Also, as part of the Settlement Agreement, Monaker received 49,411 shares of common stock of Nestbuilder. The agreement further provided for each party to dismiss the above referenced lawsuits with prejudice and for general releases from each party. As a result of the settlement, (i) the investment in equity securities, representing 44,470,101 shares of Verus Series A Preferred Stock, is recorded at $0 as of November 30, 2018 and February 28, 2018 and, (ii) the investment in equity securities, representing 49,411 shares of Nestbuilder’s common stock, is recorded at $0 as of November 30, 2018 and February 28, 2018. As of its most recent periodic report filing on Form 10-Q, as of September 21, 2018, Verus has 1,500,000,000 shares of common stock outstanding, 44,570,101 shares of Series A preferred stock outstanding and 160,000 shares of Series C preferred stock outstanding. The Company’s 44,470,101 shares of Series A preferred stock represent an approximately 2.89% interest in Verus (provided that Verus currently has no authorized but unissued shares of common stock available for future issuance). 6,571,428 shares of Bettwork Industries, Inc. Common Stock On July 2, 2018, three Secured Convertible Promissory Notes aggregating $5,250,000 (as described in Note 2 – Note Receivable), which were entered into with Bettwork, were exchanged for 7,000,000 shares of Bettwork’s common stock at $0.75 per share for a fair value of $5,250,000 as of July 2, 2018. Bettwork’s common stock has a readily determinable fair value as it is quoted on the OTC Pink market under the symbol “BETW”. As of August 31, 2018, the Company had valued the above-noted shares of Bettwork’s common stock at the stock’s trading price pursuant to ASC Topic 321 Investments – Equity Securities On November 30, 2018, the shares of Bettwork’s common stock were trading at $0.65 per share which reduced the fair value of the shares of Bettwork to $4,271,428 and caused an accumulated fair value loss of $657,142 ($678,571 less $21,429 of the loss allocated to the Monaco Trust) to be realized pursuant to ASC Topic 321 Investments – Equity Securities As of November 30, 2018, Bettwork shares closed at $0.65 per share and the Company did not have a contingency for share price greater than $0.70 per share. As of its recent filing on OTC Markets on August 31, 2018, and as confirmed by Bettwork to the Company, Bettwork has 41,414,924 shares of common stock issued and outstanding and the Company’s ownership of 6,571,428 shares of common stock represents a 15.9% interest in Bettwork. |
Acquisitions and Dispositions
Acquisitions and Dispositions | 9 Months Ended |
Nov. 30, 2018 | |
Business Combinations [Abstract] | |
Acquisitions and Dispositions | Note 4 – Acquisitions and Dispositions On October 23, 2017, Monaker entered into a Platform Purchase Agreement with Exponential, Inc. (“XPO”), which offers a white-label e-commerce platform. Pursuant to the Platform Purchase Agreement, XPO agreed to provide us software development services in connection with the development of an e-commerce platform (the Monaker Booking Engine (MBE)) and related application program interfaces (APIs), and to further manage all merchant relationships sold on the platform and reporting and accounting thereof. Monaker issued XPO 200,000 shares of restricted common stock at $7.425 per share for a total acquisition price of $1,485,000. Additional consideration for the issuance of the shares included Monaker becoming the exclusive provider of alternative lodging rentals (ALRs) for all travel sales on XPO’s platforms. The investment in the XPO platform included a platform and API to be delivered to Monaker by November 17, 2017. The 200,000 share purchase price included 140,000 shares for granting Monaker exclusivity for all travel sales on the platforms of all of XPO’s clients. Monaker was granted a 180 day review period for performance of the platform (through May 16, 2018) and if Monaker concluded, at its sole discretion, that the platform did not perform as expected, Monaker could serve notice to cancel travel exclusivity and only maintain exclusivity in the Alternative Lodging Rental (ALR) category by reducing the number of shares due under the Platform Purchase Agreement to 60,000 shares (i.e., cancelling 140,000 of the Shares). The platform, as contracted with XPO, was delivered and it was continuously upgraded by XPO through May 16, 2018. However, the platform did not perform as represented by XPO and Monaker notified XPO of its intent to cancel the travel exclusivity shares (i.e., 140,000 shares) and cancelled those shares on June 29, 2018. The Company maintained exclusivity with XPO and its clients in the ALR category as agreed in the Platform Purchase Agreement in consideration for 60,000 shares, which were not cancelled. Although the 140,000 shares had not been cancelled as of February 28, 2018, due to agreement to cancel the travel exclusivity shares and the failure to connect Monaker’s ALR products to XPO, Monaker reserved 100% of the investment (i.e., 200,000 shares valued at $1,485,000) retroactively to February 28, 2018, and recognized an impairment loss as of February 28, 2018 and reduced the value of the asset to $0 as of February 28, 2018. On June 28, 2018, the travel exclusivity shares were cancelled and $1,039,000 of equity was recovered from cancelling such 140,000 shares. Since the impairment cannot be restored and the asset has already been reduced to $0, a valuation gain of $1,039,000 is realized for the value recovered (ASC 360-10-35-40) in net income as Other income, Valuation gain, net, for the nine months ended November 30, 2018. On November 14, 2017, Monaker entered into a Purchase Agreement with Michael Heinze, Michael Kistner and Rebecca Dernbach whereby Monaker purchased the source code owned in connection with an alternative lodging platform for $75,000 in cash and 34,783 shares of restricted common stock with a market value of $5.75 per share and an aggregate value of $200,000 for a total acquisition price of $275,000. Michael Heinze, Michael Kistner and Rebecca Dernbach (the “Put Option Holders”) have the right to put the Shares back to Monaker after six months from the date of the Purchase Agreement for $125,000 in cash (i.e., May 13, 2018). On June 21, 2018, Monaker and the Put Option Holders entered into a Put Option Termination Agreement, whereby the Put Option Holders agreed to terminate the put option in consideration for $48,738, thus the common stock will not be put back to the Company. On November 29, 2018, the Company sold 428,572 shares of Bettwork common stock to the Donald P. Monaco Insurance Trust, of which Donald P. Monaco is the trustee and Chairman of the Board of Directors of the Company (the “Monaco Trust”) at $0.70 per share for a total of $300,000. As of November 30, 2018, the Company owned 6,571,428 shares of Bettwork Common Stock representing approximately a 15.9% interest in Bettwork. |
Line of Credit
Line of Credit | 9 Months Ended |
Nov. 30, 2018 | |
Line Of Credit | |
Line of Credit | Note 5 – Line of Credit On June 15, 2016, we entered into a revolving line of credit agreement with Republic Bank, Inc. of Duluth, Minnesota (“Republic”), in the maximum amount of $1,000,000. Amounts borrowed under the line of credit accrue interest at the Wall Street Journal U.S. Prime Rate plus 1% (updated daily until maturity), payable monthly in arrears beginning on July 15, 2016. Any amounts borrowed under the line of credit are originally due on June 15, 2017; however, on June 12, 2017, the line of credit was extended for 90 days through September 13, 2017. On December 22, 2016, the revolving line of credit was increased to $1,200,000; all other terms of the revolving line of credit remained unchanged. On September 15, 2017, we entered into a replacement revolving line of credit agreement with Republic, which replaced and superseded the prior line of credit with Republic. The replacement extended the due date of the Line of Credit to September 15, 2018. On September 15, 2018, we entered into a replacement revolving line of credit agreement with Republic, which replaced and superseded the prior line of credit with Republic. The Line of Credit remains at $1.2 million, which borrowed amount was due and payable by us on September 15, 2019. On September 28, 2018, we entered into a line of credit with Republic which replaced our prior line of credit, to extend the due date thereof to September 15, 2019. The line of credit provides that amounts borrowed under the line of credit accrue interest at the Wall Street Journal U.S. Prime Rate plus 1% (updated daily until maturity), payable monthly in arrears beginning on September 28, 2018. The loan contains standard and customary events of default and no financial covenants. As of November 30, 2018 and February 28, 2018, $1,193,000 is outstanding under the line of credit. Interest expense charged to operations relating to this line of credit was $65,619 and $46,510, respectively, for the nine months ended November 30, 2018 and 2017. As of November 30, 2018 and February 28, 2018, accrued interest is $0 and $0, respectively. Interest obligations on the line of credit are current. |
Promissory Notes - Related Part
Promissory Notes - Related Party | 9 Months Ended |
Nov. 30, 2018 | |
Debt Disclosure [Abstract] | |
Promissory Notes - Related Party | Note 6 – Promissory Notes - Related Party On July 28, 2018, Monaker borrowed $200,000 from the Donald P. Monaco Insurance Trust, of which Donald P. Monaco is the trustee and a member of the Board of Directors of the Company (the “Monaco Trust”). The loan is evidenced by a Promissory Note in the amount of up to $300,000 (the “Monaco Trust Note”). The amount owed pursuant to the Monaco Trust Note accrues interest at the rate of 12% per annum (18% upon the occurrence of an event of default) and was due and payable on September 30, 2018, provided that the note may be prepaid at any time without penalty. The Monaco Trust Note contains standard and customary events of default. This note was repaid on October 2, 2018 through funds raised in our public offering which closed on October 2, 2018. On August 23, 2018, Monaker borrowed $300,000 from the Monaco Trust. The loan is evidenced by a Promissory Note in the amount of $300,000 (the “2 nd On August 14, 2018, William Kerby, the Chief Executive Officer of the Company loaned the Company $20,000, which was evidenced by a Promissory Note dated August 14, 2018. The loan is evidenced by a Promissory Note in the amount of $20,000 (the “Kerby Note”). The amount owed pursuant to the Kerby Note accrues interest at the rate of 12% per annum (18% upon the occurrence of an event of default) and was due and payable on September 30, 2018, provided that the note may be prepaid at any time without penalty. The Kerby Note contains standard and customary events of default. On September 26, 2018, Mr. Kerby advanced an additional $7,500 for operating expenses under the same terms and conditions of the $20,000 Promissory Note; however, the Promissory Note was not amended, nor was a new note entered into for the $7,500 advance. This Promissory Note, along with the $7,500 advance, was repaid on October 2, 2018 through funds raised in our public offering which closed on October 2, 2018. |
Deferred Gain
Deferred Gain | 9 Months Ended |
Nov. 30, 2018 | |
Revenue Recognition and Deferred Revenue [Abstract] | |
Deferred Gain | Note 7 – Deferred Gain On August 31, 2017, we sold non-core assets for $2.9 million (with a net book value of $0) which included our 71.5% membership interest in Voyages North America, LLC, our 10% ownership in Launch360 Media, Inc., rights to broadcast television commercials for 60 minutes every day on R&R TV network stations and our technology platform for Home & Away Club (as described in Note 2 and Note 4). On May 31, 2018, Monaker and Bettwork entered into an agreement whereby Bettwork acquired the ‘right to own’ the Property from the Company in consideration for a Secured Convertible Promissory Note in the amount of $1.6 million (see Note 2). This amount has been recognized as a deferred gain of $1.6 million as of May 31, 2018. The gain on the sale of the non-core assets and the sale of the right to own property (described above) is a deferred gain until it is probable that the note receivable will be collected. On July 2, 2018, the $2.9 million promissory note was exchanged for 3,866,667 shares of Bettwork’s common stock at $0.75 per share. Also, on July 2, 2018, the $1.6 million promissory note was exchanged for 2,133,333 shares of Bettwork’s common stock at $0.75 per share. The deferred gains of $1.6 million and $2.9 million, respectively, were realized on July 2, 2018 and included in net in net income as Other income, Gain on sales of assets, for the nine months ended November 30, 2018. |
Stockholders' Equity
Stockholders' Equity | 9 Months Ended |
Nov. 30, 2018 | |
Stockholders' Equity Note [Abstract] | |
Stockholders' Equity | Note 8 – Stockholders’ Equity Preferred stock The aggregate number of shares of preferred stock that the Company is authorized to issue is up to One Hundred Million (100,000,000), with a par value of $0.00001 per share (the “Preferred Stock”) with the exception of Series A Preferred Stock shares having a $0.01 par value per share. The Preferred Stock may be divided into and issued in series. The Board of Directors of the Company is authorized to divide the authorized shares of Preferred Stock into one or more series, each of which shall be so designated as to distinguish the shares thereof from the shares of all other series and classes. The Board of Directors of the Company is authorized, within any limitations prescribed by law and the articles of incorporation, to fix and determine the designations, rights, qualifications, preferences, limitations and terms of the shares of any series of Preferred Stock. On August 26, 2016, we converted all of our then outstanding Series B (110,200 shares), Series C (13,100 shares) and Series D (110,156 shares) Preferred Stock, into an aggregate of 444,712 shares of our common stock, pursuant to certain special conversion terms offered in connection therewith and the mandatory conversion terms thereof. On September 22, 2017, we filed a Certificate of Withdrawal of Certificate of Designations relating to our Series B, Series C and Series D Preferred Stock and terminated the designation of our Series B, Series C and Series D Preferred Stock. The designations previously included (a) 3,000,000 shares of preferred stock designated as Non-Voting Series B 10% Cumulative Convertible Preferred Stock; (b) 3,000,000 shares of preferred stock designated as Non-Voting Series C 10% Cumulative Convertible Preferred Stock; and (c) 3,000,000 shares of preferred stock designated as Non-Voting Series D 10% Cumulative Convertible Preferred Stock. The Certificate of Withdrawal of Certificate of Designations did not affect the Company’s previously designated shares of Series A 10% Cumulative Convertible Preferred Stock. All Series A, B, C and D Preferred Stock shares have been retired. There are no outstanding Series A, B, C, and D Preferred Stock shares. Dividends in arrears on the previously outstanding Series A Preferred Stock shares totaled $1,102,066 as of November 30, 2018 and February 28, 2018. These dividends will only be payable when and if declared by the Board. Common Stock On February 6, 2018, the Board of Directors of the Company approved a 1-for-2.5 reverse stock split of the Company’s outstanding common stock (the “Reverse Split”). The Company’s majority stockholders, effective on September 13, 2017, via a written consent to action without a meeting, provided the Board of Directors authority to affect a reverse stock split of the Company’s outstanding common stock in a ratio of between one-for-one and one-for-four, in their sole discretion, without further stockholder approval, by amending the Company’s Articles of Incorporation, at any time prior to the earlier of (a) September 13, 2018; and (b) the date of the Company’s 2018 annual meeting of stockholders (the “Stockholder Authority”). The Reverse Split was affected and approved by the Board of Directors pursuant to the Stockholder Authority. Effective on February 8, 2018, the Company filed a Certificate of Amendment to the Company’s Articles of Incorporation with the Secretary of State of Nevada to effect the 1-for-2.5 Reverse Split, which was effective on February 12, 2018. During the nine months ended November 30, 2018, the Company: ● Issued 905,000 shares of common stock valued at $1,712,465 in connection with a Securities Purchase Agreement. Additionally, the Company issued 724,000 warrants to purchase 724,000 shares of common stock. The warrants have an exercise price of $2.85 per share and will expire five years from date of issuance. ● Issued 4,390 shares of common stock valued at $0 in connection with the anti-dilution provisions of the July 31, 2017, Common Stock and Warrant Purchase Agreement, pursuant to which the Company sold certain accredited investors an aggregate of 613,000 shares of our common stock and 613,000 warrants to purchase one share of common stock for $5.00 per unit. ● Issued 147,000 shares of restricted common stock for $385,875 in proceeds in connection with the exercise of warrants. ● Issued 86,300 shares of restricted common stock valued at $133,506 for consulting services. ● Issued 20,000 shares of restricted common stock valued at $46,200 via a settlement agreement. ● Canceled and retired 140,000 shares of common stock valued at $1,039,500 due to non-performance pursuant to the terms of a Platform Purchase Agreement. ● Issued 150,000 shares of restricted common stock valued at $315,000 for investor relation services. The Company had 9,173,956 and 8,001,266 shares of common stock issued and outstanding as of November 30, 2018 and February 28, 2018, respectively. Common Stock Warrants The following table sets forth common stock purchase warrants outstanding as of November 30, 2018 and February 28, 2018, and changes in such warrants outstanding for the nine months ended November 30, 2018: Warrants Weighted Average Exercise Price Outstanding, February 28, 2018 1,118,941 $ 5.27 Warrants granted 724,000 $ 2.85 Warrants exercised/forfeited/expired (227,000 ) $ (3.20 ) Outstanding, November 30, 2018 1,615,941 $ 4.48 Common stock issuable upon exercise of warrants 1,615,941 $ 4.48 As of November 30, 2018, there were warrants to purchase 1,615,941 shares of common stock outstanding with a weighted average exercise price of $3.36 per share and weighted average life of 4.39 years. During the nine months ended November 30, 2018, the Company granted 724,000 warrants as part of the registered offering discussed below. Registered Offering Summary of Offering On September 28, 2018, we entered into a Securities Purchase Agreement with two institutional investors (collectively, the “Investors” and the “Securities Purchase Agreement”), in connection with the sale by the Company to the Investors of 905,000 shares of common stock (the “Shares”) at a purchase price of $2.10 per share (an aggregate of $1,900,500 in gross proceeds) (the “Offering”). Additionally, for each share of common stock purchased by an Investor, such Investor was to receive from the Company a registered warrant to purchase eight-tenths of a share of common stock (warrants to purchase 724,000 shares of common stock in aggregate)(the “Warrants”, and collectively with the Shares, the “Securities”). The warrants have an exercise price of $2.85 per share and expire five years from the date of issuance. Each Investor agreed to purchase 452,500 Shares and 362,000 Warrants in the Offering. Roth Capital Partners, LLC, served as sole placement agent for the transaction. After the placement agent fees and estimated offering expenses payable by the Company, the Company received net proceeds of approximately $1.7 million. The Company intends to use the net proceeds from the offering for general corporate purposes, including working capital and other general and administrative purposes, and to repay certain outstanding indebtedness. Securities Purchase Agreement The Securities Purchase Agreement contains customary representations, warranties and covenants for transactions of similar nature and size, including certain indemnification rights we have provided to the Investors and their agents. The transactions contemplated by the Securities Purchase Agreement and the sale of the securities closed on Tuesday, October 2, 2018. Pursuant to the Securities Purchase Agreement, until the twelve (12) month anniversary of the closing date of the sale of the Securities, October 2, 2018 (the “Closing Date”), upon any issuance by the Company or any of its subsidiaries of common stock or common stock equivalents (i.e., securities convertible or exercisable for common stock), for cash consideration, indebtedness or a combination of units thereof (a “Subsequent Financing”), we agreed to provide each Investor a right to participate in an amount of up to 35% of the Subsequent Financing on the same terms, conditions and price provided for in the Subsequent Financing, subject to terms and conditions of the Securities Purchase Agreement. The participation rights do not apply to any Exempt Issuance (defined below). We also agreed pursuant to the Securities Purchase Agreement, that (a) for a period of 90 days after the Closing Date, that neither the Company nor any subsidiary of the Company would issue, enter into any agreement to issue or announce the issuance or proposed issuance of any shares of common stock or common stock equivalents; and (b) for the period of time that the Warrants are outstanding, we would be prohibited from issuing or agreeing to issue any variable rate securities. Notwithstanding the above, we are not prohibited from issuing or granting Exempt Issuances pursuant to the restriction described in (a) above. “Exempt Issuance” means the issuance of (a) shares of common stock or options to employees, consultants, officers or directors of the Company pursuant to (i) any stock or option plan duly adopted for such purpose, by a majority of the non-employee members of the Board of Directors or a majority of the members of a committee of non-employee directors established for such purpose for services rendered to the Company; or (ii) the approval of a majority of the non-employee members of the Board of Directors or a majority of the members of a committee of non-employee directors established for such purpose for services rendered to the Company, with shareholder approval where applicable under the rules of any trading market, provided that any such issuances to consultants and pursuant to clause (ii) above shall be limited to 200,000 shares (subject to adjustment for forward and reverse stock splits and the like), in the aggregate, during any 12 month calendar period, provided further, that such securities are issued as “restricted securities” (as defined in Rule 144) and carry no registration rights that require or permit the filing of any registration statement in connection therewith during the ninety days following the Closing Date (collectively, the “Restricted Issuance Requirements”), (b) securities upon the exercise or exchange of or conversion of any securities issued under the Securities Purchase Agreement and/or other securities exercisable or exchangeable for or convertible into shares of common stock issued and outstanding on the date the Securities Purchase Agreement was entered into, provided that such securities are not amended to increase the number of such securities or to decrease the exercise price, exchange price or conversion price of such securities (other than in connection with stock splits or combinations) or to extend the term of such securities, and (c) securities issued pursuant to acquisitions or strategic transactions approved by a majority of the disinterested directors of the Company, subject to the Restricted Issuance Requirements, and provided that any such issuance shall only be to an operating company or an owner of an asset in a business synergistic with the business of the Company and shall provide to the Company additional benefits in addition to the investment of funds, but shall not include a transaction in which the Company is issuing securities primarily for the purpose of raising capital or to an entity whose primary business is investing in securities, each as described in greater detail in the Securities Purchase Agreement. Warrants Each Warrant has an exercise price of $2.85 per share. The Warrants are exercisable beginning any time after the grant date (October 2, 2018) and ending five years following the date of grant (October 2, 2023). The Warrant holders are entitled to a “cashless exercise” option if, at any time of exercise, there is no effective registration statement registering, or no current prospectus available for, the issuance or resale of the shares of common stock issuable upon exercise of the Warrants. The exercise price and number of shares of common stock issuable upon exercise of the Warrants are automatically adjusted in the event of a forward or reverse stock split, our declaration of a stock dividend payable in shares of common stock or other securities or other property and reclassifications of common stock. Additionally, upon the occurrence of a Fundamental Transaction (defined below) then, upon any subsequent exercise of the Warrant, the holder is to receive, at the option of the holder, the number of shares of common stock of the successor or acquiring corporation or of the Company, if it is the surviving corporation, and any additional consideration (the “Alternate Consideration”) receivable as a result of such Fundamental Transaction. If holders of common stock are given any choice as to the securities, cash or property to be received in a Fundamental Transaction, then the holder is given the same choice as to the Alternate Consideration it receives upon any exercise of the Warrant following such Fundamental Transaction. Subject to the terms of the Warrant, in the event of a Fundamental Transaction, the Company or any successor entity is required, at the holder’s option, to purchase the Warrant by paying to the holder an amount of cash equal to the Black Scholes Value of the remaining unexercised portion of the Warrant, as calculated as provided in the warrant agreement; provided, however, if the Fundamental Transaction is not within the Company’s control, the holder is only entitled to receive from the Company or any successor entity, the same type or form of consideration (and in the same proportion), at the Black Scholes Value of the unexercised portion of the Warrant, that is being offered and paid to the holders of common stock of the Company in connection with the Fundamental Transaction. “Fundamental Transaction” means (i) a merger or consolidation of the Company with or into another person, (ii) the sale, lease, license, assignment, transfer, conveyance or other disposition of all or substantially all of its assets of the Company, (iii) any, direct or indirect, purchase offer, tender offer or exchange offer is completed pursuant to which holders of common stock are permitted to sell, tender or exchange their shares for other securities, cash or property and has been accepted by the holders of 50% or more of the outstanding common stock of the Company, (iv) the Company, directly or indirectly, in one or more related transactions effects any reclassification, reorganization or recapitalization of its common stock or any compulsory share exchange pursuant to which its common stock is effectively converted into or exchanged for other securities, cash or property, or (v) the Company, directly or indirectly, in one or more related transactions consummates a stock or share purchase agreement or other business combination with another person or group of persons whereby such other person or group acquires more than 50% of the outstanding shares of common stock of the Company. The exercise of the Warrants is subject to a beneficial ownership limitation, which prohibits the exercise thereof, if upon such exercise the holder would hold 4.99% (9.99% for one of the Investors) of the number of shares of the common stock outstanding immediately after giving effect to the issuance of shares of common stock issuable upon exercise of the Warrant held by the applicable holder, provided that the holders may increase or decrease the beneficial ownership limitation upon not less than 61 days’ prior notice to the Company, but in no event will such beneficial ownership exceed 9.99%. If we fail for any reason to deliver shares of common stock upon the valid exercise of the Warrants, subject to our receipt of a valid exercise notice and the aggregate exercise price, by the time period set forth in the Warrants, we are required to pay the applicable holder, in cash, as liquidated damages and not as a penalty, for each $1,000 of shares subject to such exercise (as calculated in the Warrant), $10 per trading day (increasing to $20 per trading day on the fifth trading day after such liquidated damages begin to accrue) for each trading Day that such shares are not delivered. The Warrants also include customary buy-in rights in the event we fail to deliver shares of common stock upon exercise thereof within the time periods set forth in the Warrant. The Warrants also include anti-dilution rights, which provide that if at any time the Warrants are outstanding, we issue or are deemed to have issued (which includes shares issuable upon exercise of warrants and options and conversion of convertible securities) securities for consideration less than the then current exercise price of the Warrants, the exercise price of such Warrants is automatically reduced to the lowest price per share of consideration provided or deemed to have been provided for such securities, not to be less than $0.57 per share, subject to certain exemptions. Placement Agent Agreement As discussed above, Roth Capital Partners, LLC (the “Placement Agent”) served as sole placement agent for the offering pursuant to a placement agency agreement (the “Placement Agency Agreement”) between the Company and the Placement Agent dated September 28, 2018. The Placement Agency Agreement contains customary representations, warranties, and agreements by the Company, customary conditions to closing, indemnification obligations of the Company and the Placement Agent, including for liabilities under the Securities Act of 1933, as amended, other obligations of the parties and termination provisions. Pursuant to the terms of the Placement Agreement, in consideration for its placement agent services the Company paid the Placement Agent a cash fee equal to 7.0% of the aggregate gross proceeds received by the Company in the Offering ($133,035), in addition to payment to the Placement Agent of $55,000 of expenses. The offer and sale of the Shares and Warrants were made pursuant to the Company’s shelf registration statement on Form S-3 (SEC File No. 333-224309), which was declared effective by the Commission on July 2, 2018 (the “Shelf Registration Statement”), and a prospectus supplement thereto, which the Company filed on Tuesday, October 2, 2018, prior to the closing. |
Commitments and Contingencies
Commitments and Contingencies | 9 Months Ended |
Nov. 30, 2018 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Note 9 – Commitments and Contingencies The Company leases its office space under non-cancellable operating leases. In accordance with the terms of its prior office space lease agreement, the Company rented commercial office space, for a term of three years from January 1, 2016 through December 31, 2018. Contracted monthly rental costs for calendar years 2016, 2017 and 2018 were $6,500, $6,695 and $6,896, respectively. The rent for the years ended February 28, 2018 and February 28, 2017 was $79,864 and $79,665, respectively. This office lease was terminated early on March 31, 2018, at the request of the landlord, without penalties to the Company. Thereafter, the Company entered into a contract for new office space, for a term of three years from April 15, 2018 through April 14, 2021. Monthly average rental costs for the periods ending February 28, 2019, 2020 and 2021 are $6,243, $6,461 and $6,744, respectively. The rent for the nine months ended November 30, 2018 and 2017 was $49,139 and $40,470, respectively. Our future minimum rental payments through February 28, 2019 amount to $18,728. The following schedule represents obligations under written commitments on the part of the Company that are not included in liabilities: Current Long Term February 28, 2019 February 29, 2020 February 28, 2021 and thereafter Totals Leases $ 18,728 $ 77,534 $ 91,107 $ 187,369 Other 15,717 642 — 16,359 Totals $ 34,445 $ 78,176 $ 91,107 $ 203,728 Guaranty Compensation Agreement On October 31, 2018, and effective November 1, 2018, we entered into a Guaranty Compensation Agreement with Donald P. Monaco, the Chairman of the Company’s Board of Directors. Pursuant to the Guaranty Compensation Agreement and in consideration for Mr. Monaco previously providing a personal guaranty to a financial institution in connection with our line of credit with such financial institution, we agreed that for as long as Mr. Monaco continues to serve on the Board of Directors of the Company and continues to maintain the guaranty (and any future guarantees he may provide), we would pay him a $2,000 per month guarantee fee (the “ Guarantee Fee Triggering Termination Triggering Termination Date William Kerby Employment Agreement On October 31, 2018, the Company entered into an Employment Agreement with William Kerby, our Chief Executive Officer and Vice Chairman of its Board of Directors. The agreement is effective as of November 1, 2018, and replaces and supersedes the terms of Mr. Kerby’s prior employment agreement dated October 15, 2006. The agreement remains in effect (renewing automatically on a month-to-month basis), until either party provides the other at least 30 days prior written notice of its intent to terminate the agreement, or until terminated as discussed below. During the term of the agreement, Mr. Kerby is to receive a base salary of $400,000 per year, which may be increased at any time at the discretion of the Compensation Committee of the Board of Directors of the Company; an annual bonus payable at the discretion of the Compensation Committee, of up to 100% of his base salary (50% based on meeting short term goals and 50% based on meeting long-term goals, which are determined from time to time by the Compensation Committee); other bonuses which may be granted from time to time in the discretion of the Compensation Committee; 25,000 shares of common stock as a sign-on bonus to be issued under the terms of the Company’s 2017 Equity Incentive Plan; up to four weeks of annual paid time off, which can rolled-over year to year, or which in the discretion of Mr. Kerby, can be required to be paid in cash at the end of any year or the termination of the agreement; and a car allowance of $1,500 per month during the term of the agreement. The agreement provides Mr. Kerby with the option of receiving some or all of the base salary and/or any bonus in shares of the Company’s common stock, with such shares being based on the higher of (a) the closing sales price per share on the trading day immediately preceding the determination by Mr. Kerby to accept shares in lieu of cash; and (b) the lowest price at which such issuance will not require shareholder approval under the rules of the stock exchange where the Company’s common stock is then listed or Nasdaq ((a) or (b) as applicable, the “ Share Price Stock Option The agreement includes standard provisions relating to the reimbursement of business expenses, indemnification rights, rights to company property and inventions (which are owned by the Company), dispute resolutions, tax savings, clawback rights and provisions entitling Mr. Kerby to receive any fringe benefits offered by the Company to other executives (subsidized in full by Company) including, but not limited to, family coverage for health/medical/dental/vision, life and disability insurance, as well as amounts under the Company’s 401(k) Savings and Retirement. Additionally, in consideration for Mr. Kerby having entered into numerous personal guarantees with the Airline Reporting Commission, sellers of travel services, merchant providers, financial institutions, associations and service providers on behalf of the Company, the Company agreed that, for as long as Mr. Kerby is employed by the Company, provides services under the agreement and is willing to continue to support the Company in connection with such guarantees, he will receive a $2,000 per month guarantee fee. In the event Mr. Kerby resigns for Good Reason (defined below), or his employment is terminated by the Company, the Company agreed to eliminate any and all guarantees within thirty (30) days, failing which, for each month the guarantees remain in place, the monthly guarantee fee will rise to $10,000 per month, until such time as the Company has assumed or terminated all such guarantees. The agreement terminates upon Mr. Kerby’s death and can be terminated by the Company upon his disability (as described in the agreement), by the Company for Cause (defined below) or Mr. Kerby for Good Reason (defined below). For the purposes of the agreement, (A) “ Cause Good Reason In the event of termination of the agreement for death or disability by Mr. Kerby without Good Reason, or for Cause by the Company, Mr. Kerby is due all consideration due and payable to him through the date of termination. In the event of termination of the agreement by Mr. Kerby for Good Reason or the Company for any reason other than Cause (or if Mr. Kerby’s employment is terminated other than for Cause within six (6) months before or twenty-four (24) months following the occurrence of a Change of Control (defined in the agreement) of the Company), Mr. Kerby is due all consideration due and payable through the date of termination; a lump sum payment equal to twelve (12) months of base salary; continued participation in all benefit plans and programs of the Company for twelve (12) months after termination (or at the option of the Company, reimbursement of COBRA insurance premiums for substantially similar coverage as the Company’s plans); and the Non-Compete will not apply to Mr. Kerby. The agreement includes a non-compete provision, prohibiting Mr. Kerby from competing against the Company during the term of the agreement and for a period of 12 months after termination thereof (subject to certain exceptions described below), in any state or country in connection with (A) the offer of Alternative Lodging Rental properties (Vacation Home Rentals) which are distributed on a Business to Business Basis; (B) the commercial sale of specialty products sold by the Company during the six (6) months preceding the termination date; and (C) any services the Company commercially offered during the six (6) months prior to the termination date (collectively, the “ Non-Compete On November 29, 2018, 428,572 shares of Bettwork common stock owned by the Company were sold to the Donald P. Monaco Insurance Trust, of which Donald P. Monaco is the trustee and Chairman of the Board of Directors of the Company (the “Monaco Trust”) at $0.70 per share for a total of $300,000. In addition, for a period of twenty-four months after November 29, 2018, the Monaco Trust shall be provided an option to acquire an additional 1 million shares of Bettwork common stock from the Company for an aggregate of $700,000 or $0.70 per share, exercisable at any time in writing. As of November 30, 2018, Bettwork shares closed at $0.65 per share and the Company did not have a contingency for share price greater than $0.70 per share. On December 17, 2018, the Company sold 428,572 shares of Bettwork common stock to Charcoal Investment Ltd (“Charcoal”), which entity is owned by Simon Orange, a member of the Board of Directors of the Company at $0.70 per share for a total of $300,000. In addition, for a period of twenty-four months after November 29, 2018, Charcoal shall be provided an option to acquire an additional 1 million shares of Bettwork common stock from the Company for an aggregate of $700,000 or $0.70 per share, exercisable at any time in writing. As of November 30, 2018, Bettwork shares closed at $0.65 per share and the Company did not have a contingency for share price greater than $0.70 per share. The Company is committed to pay three to six months’ severance in the case of termination or death to certain key officers. Legal Matters The Company is involved, from time to time, in litigation, other legal claims and proceedings involving matters associated with or incidental to our business, including, among other things, matters involving breach of contract claims, intellectual property, employment issues, and other related claims and vendor matters. The Company believes that the resolution of currently pending matters will not individually or in the aggregate have a material adverse effect on our financial condition or results of operations. However, assessment of the current litigation or other legal claims could change in light of the discovery of facts not presently known to the Company or by judges, juries or other finders of fact, which are not in accord with management’s evaluation of the possible liability or outcome of such litigation or claims. On March 14, 2014, a lawsuit was filed by Lewis Global Partners in the Circuit Court for Broward County, Florida CASE NO. LACE 14-005009 alleging that: ● In or around July 2, 2012 the plaintiff, Lewis Global Partners, LLC (Lewis Global), entered into a Subscription Agreement with us. The Subscription Agreement provided Lewis Global would pay $13,500 in services rendered in consideration for 2,700 shares of Series B Preferred Stock (the “Preferred B Shares”). The-Subscription Agreement also provided Conversion Rights to convert each $5.00 Preferred B Share into either shares of the Company or 100 shares of ‘Next 1 Realty’ (our then wholly-owned real estate division, which subsequently became Verus). ● On or around June 10, 2013, plaintiff sent a Notice of Conversion to the Company and requested to convert its Preferred B Shares into 270,000 shares of common stock of Verus. ● The Company failed to deliver the 270,000 shares of common stock of Versus and because at the time of the Notice of Conversion the common stock in Verus was approximately $2.65 per share, the damages Lewis Global alleged are due total $715,500, provided that the value has depreciated significantly since the time of the Notice of Conversion. Lewis Global has brought claims against us alleging breach of contract and breach of implied covenant of good faith and fair dealing. We plan to vigorously defend against this action and the claims as the subject matter of the contract was not complied with and the contract was considered null and void for non-performance. The case is being strongly contested and is being sent to arbitration. On October 15, 2018, we filed Notice of Lack of Prosecution and Notice of Hearing Pursuant To Florida Rule of Civil Procedure 1.420(e) and an extension was granted to Lewis Global. On March 28, 2016, the Company was presented with a Demand for Arbitration, pursuant to Rule 4(a) of the American Arbitration Association Commercial Rules of Arbitration, whereby Acknew Investments, Inc. and Vice Regal Developments Inc. (Claimants) are arguing that $700,000 is due to them, even though they have already been paid said amounts through preferred shares that were issued as a guarantee and which Claimants converted into shares of common stock. In connection with the purchase of the stock of the entity that eventually became RealBiz Media Group, Inc. (now Verus International, Inc.), the Company issued 380,000 shares of Monaker Series D Preferred Stock shares with a value of $1,900,000, which was considered the $1,200,000 value of the stock portion of the purchase price, and was also meant to guaranty the payment of the balance of $700,000. The Company contends that the obligation to pay the $700,000 was extinguished with the conversion of the Monaker Series D Preferred Stock shares into shares of common stock. The date for arbitration has not been set and the Company will vehemently defend its position. The Company is unable to determine the estimate of the probable or reasonable possible loss or range of losses arising from the above legal proceedings. On December 9, 2016, a class action lawsuit McLeod v. Monaker Group, Inc. et al (Case No.: 0:16-cv-62902-WJZ) was filed against us, William Kerby, our Chief Executive Officer and director, Donald Monaco, our Chairman, and D’Arelli Pruzansky, P.A., our former auditor, in the U.S. District Court for the Southern District of Florida on behalf of persons who purchased our common stock and exercised options between April 6, 2012 and June 23, 2016 (the “Class Period”). The lawsuit focuses on whether the Company and its executives violated federal securities laws and whether the Company’s former auditor was negligent and makes allegations regarding the activities of certain Company executives. The lawsuit alleges and estimates total shareholders losses totaling approximately $20,000,000. The lawsuit stems from the Company’s announcement in June 2016 that it would have to restate its financial statements due to issues related to the Company’s investment in Verus. On February 16, 2017, we filed a Motion to Dismiss the lawsuit and on March 3, 2017, the Court entered an order staying discovery and all other proceedings pending resolution of the Motion to Dismiss. On March 16, 2017, the plaintiffs responded to the Motion to Dismiss, and on March 30, 2017, we filed a Reply memorandum in support of our Motion to Dismiss. On January 24, 2018, the Court granted our Motion to Dismiss and dismissed Plaintiff’s complaint and gave Plaintiff leave to file an amended complaint. On February 23, 2018, McLeod, joined by new plaintiff, Ronald Mims, filed an Amended Complaint with the same allegations of security fraud as alleged in the original complaint. On March 29, 2018, we filed a Motion to Dismiss Plaintiffs’ Amended Complaint, which the Plaintiffs have since filed a response to. On September 26, 2018, the parties amicably resolved the matter, resulting in the plaintiffs voluntarily dismissing the lawsuit with prejudice as reflected by a Final Order of Dismissal of the court on such date. On December 22, 2017, we entered into a Settlement Agreement with Verus, Nestbuilder and AST as described in greater detail above in Note 3. |
Business Segment Reporting
Business Segment Reporting | 9 Months Ended |
Nov. 30, 2018 | |
Segment Reporting [Abstract] | |
Business Segment Reporting | Note 10 – Business Segment Reporting Accounting Standards Codification 280-16 “Segment Reporting”, established standards for reporting information about operating segments in annual consolidated financial statements and required selected information about operating segments in interim financial reports issued to stockholders. It also established standards for related disclosures about products, services, and geographic areas. Operating segments are defined as components of the enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker, or decision-making group, in deciding how to allocate resources and in assessing performance. The Company has one operating segment consisting of various products and services related to its online marketplace of travel and related logistics including destination tours / activities, accommodation rental listings, hotel listings, air and car rental. The Company’s chief operating decision maker is considered to be the Chief Executive Officer. The chief operating decision maker allocates resources and assesses performance of the business and other activities at the single operating segment level. |
Subsequent Events
Subsequent Events | 9 Months Ended |
Nov. 30, 2018 | |
Subsequent Events [Abstract] | |
Subsequent Events | Note 11 – Subsequent Events The Company has evaluated subsequent events occurring after the balance sheet date and has identified the following: On December 11, 2018, the Company agreed to issue 50,000 shares of restricted common stock to Simon Orange, a director of the Company, in consideration for past services rendered to the Board, valued at $65,500. On December 11, 2018, the Company agreed to issue 100,000 shares of restricted common stock to Donald P. Monaco, the Chairman of the Board, in consideration for past services rendered to the Board, valued at $131,000. On December 17, 2018 (effective November 29, 2018), the Company sold 428,572 shares of Bettwork common stock to Charcoal, which entity is owned by Simon Orange, a member of the Board of Directors of the Company at $0.70 per share for a total of $300,000. In addition, for a period of twenty-four months after November 29, 2018, Charcoal shall be provided an option to acquire an additional 1 million shares of Bettwork common stock from the Company for an aggregate of $700,000 or $0.70 per share, exercisable at any time in writing. As of November 30, 2018, Bettwork shares closed at $0.65 per share and the Company did not have a contingency for share price greater than $0.70 per share. On December 19, 2018, the Company issued 40,000 shares of restricted common stock to Doug Checkeris, a director of the Company, in consideration for past services rendered to the Board, valued at $52,400. On December 19, 2018, the Company issued 40,000 shares of restricted common stock to Pasquale LaVecchia, a director of the Company, in consideration for past services rendered to the Board, valued at $52,400. On December 19, 2018, the Company issued 15,000 shares of restricted common stock, valued at $30,000, as a result of an Employment Incentive Agreement. On December 21, 2018, the Company entered into a Capital Markets Advisory Agreement and issued 32,000 shares of restricted stock, vesting in quarterly installments of 8,000 shares with a value of $64,000. On December 21, 2018, the Company entered into an Investor Relations Agreement and issued 50,000 shares of restricted stock, valued at $100,000, for services rendered. On December 24, 2018, the Company entered into a Marketing and Consulting Agreement and issued 50,000 shares of restricted common stock, valued at $100,000, of which 50,000 shares vest on December 24, 2018 but are earned in monthly installments of 8,333 shares per month pursuant to the terms of the contract. In addition, the Company paid a cash retainer of $7,500. On December 26, 2018, Robert J. Post, a member of the Company’s Board of Directors, notified the Board of Directors of the Company of his intention to resign from the Board of Directors of the Company to pursue other business opportunities, with such resignation effective on January 24, 2019. Mr. Post does not currently serve on any committees of the Board. On January 3, 2018, the Company entered into a Consulting Agreement pursuant to which the Company agrees to issue a three-year cashless warrant for the purchase of 125,000 common shares at an exercise price of $2.85 per share, for services rendered. On January 15, 2019, we and each of the investors in our October 2, 2018 offering of shares and warrants, entered into a First Amendment to Securities Purchase Agreement and Warrants, each of which amended the Securities Purchase Agreement entered into with the investors on September 28, 2018, and the warrants granted to the investors, on October 2, 2018 (the “First Amendment to SPA and Warrants”). Pursuant to the First Amendment to SPA and Warrants, the terms of the Exempt Issuances, described above under “Note 8 – Stockholders’ Equity” – “Common Stock” – “Registered Offering” – “Securities Purchase Agreement”, were revised such that the restriction on us issuing no more than 200,000 shares (subject to adjustment for forward and reverse stock splits and the like), in the aggregate, during any ‘12 month calendar period’ to consultants was amended to provide that such restriction instead applied to any ‘calendar year’. The First Amendment to SPA and Warrants also amended the warrants to provided that the Exempt Issuances, as amended, were also exempt from the anti-dilutive provisions set forth in the warrants. On January 14, 2019, the Company amended an Investor Relations Agreement to provide additional compensation to the consultant party thereto equal to 50,000 cashless warrants for the purchase of 50,000 common shares at an exercise price of $2.85 per share, expiring December 20, 2020, for services rendered. |
Summary of Business Operation_2
Summary of Business Operations and Significant Accounting Policies (Policies) | 9 Months Ended |
Nov. 30, 2018 | |
Accounting Policies [Abstract] | |
Interim Financial Statements | Interim Financial Statements These unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States (“ US GAAP SEC The results of operations for the nine months ended November 30, 2018, are not necessarily indicative of the results to be expected for the full fiscal year ending February 28, 2019. |
Principles of Consolidation | Principles of Consolidation The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All material inter-company transactions and accounts have been eliminated in consolidation. |
Use of Estimates | Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates. These differences could have a material effect on the Company’s future results of operations and financial position. Significant items subject to estimates and assumptions include certain revenues, the allowance for doubtful accounts, the fair value of short-term investments, the carrying amounts of goodwill and other indefinite-lived intangible assets, depreciation and amortization, the valuation of stock options, deferred income taxes and the fair value of non-controlling interests. |
Cash and Cash Equivalents | Cash and Cash Equivalents For purposes of balance sheet presentation and reporting of cash flows, the Company considers all unrestricted demand deposits, money market funds and highly liquid debt instruments with an original maturity of less than 90 days to be cash and cash equivalents. The Company had no cash equivalents at November 30, 2018 and February 28, 2018. |
Website Development Costs | Website Development Costs The Company accounts for website development costs in accordance with Accounting Standards Codification 350-50 “ Website Development Costs |
Software Development Costs | Software Development Costs The Company capitalizes internal software development costs subsequent to establishing technological feasibility of a software application in accordance with guidelines established by “ ASC 985-20-25 |
Impairment of Intangible Assets | Impairment of Intangible Assets In accordance with ASC 350-30-65 “ Goodwill and Other Intangible Assets 1. Significant underperformance compared to historical or projected future operating results; 2. Significant changes in the manner or use of the acquired assets or the strategy for the overall business; and 3. Significant negative industry or economic trends. When the Company determines that the carrying value of an intangible asset may not be recoverable based upon the existence of one or more of the above indicators of impairment and the carrying value of the asset cannot be recovered from projected undiscounted cash flows, the Company records an impairment charge. The Company measures any impairment based on a projected discounted cash flow method using a discount rate determined by management to be commensurate with the risk inherent to the current business model. Significant management judgment is required in determining whether an indicator of impairment exists and in projecting cash flows. The Company did not record an impairment charge on its intangible assets during the nine months ended November 30, 2018 and November 30, 2017. Intangible assets that have finite useful lives are amortized over their useful lives. The Company incurred amortization expense of $211,158 and $140,772 during the nine months ended November 30, 2018 and November 30, 2017, respectively. Also, $1,485,000 of website development costs and $600,000 of rights to purchase land were impaired as of February 28, 2018. On May 31, 2018, the Company’s right to purchase land was sold for a promissory note in the amount of $1,600,000 and a deferred gain of $1,600,000 was reserved against the promissory note. On July 2, 2018, this promissory note was exchanged for 2,133,333 shares of Bettwork Industries, Inc. (“Bettwork”) common stock at $0.75 per share and the gain of $1,600,000 was realized. |
Convertible Debt Instruments | Convertible Debt Instruments The Company records debt net of debt discount for beneficial conversion features and warrants, on a relative fair value basis. Beneficial conversion features are recorded pursuant to the Beneficial Conversion and Debt Topics of the Financial Accounting Standards Board (FASB) Accounting Standards Codification. The amounts allocated to warrants and beneficial conversion rights are recorded as debt discount and as additional paid-in-capital. Debt discount is amortized to interest expense over the life of the debt. |
Derivative Instruments | Derivative Instruments The Company enters into financing arrangements that consist of freestanding derivative instruments or are hybrid instruments that contain embedded derivative features. The Company accounts for these arrangements in accordance with Accounting Standards Codification topic 815, Accounting for Derivative Instruments and Hedging Activities (“ ASC 815 The Company estimates fair values of derivative financial instruments using various techniques (and combinations thereof) that are considered consistent with the objective measuring fair values. In selecting the appropriate technique, the Company considers, among other factors, the nature of the instrument, the market risks that it embodies and the expected means of settlement. For less complex derivative instruments, such as freestanding warrants, the Company generally uses the Black-Scholes model, adjusted for the effect of dilution, because it embodies all of the requisite assumptions (including trading volatility, estimated terms, dilution and risk free rates) necessary to determine the fair value of these instruments. Estimating fair values of derivative financial instruments requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes in internal and external market factors. In addition, option-based techniques (such as Black-Scholes model) are highly volatile and sensitive to changes in the trading market price of our common stock. Since derivative financial instruments are initially and subsequently carried at fair values, our income (expense) going forward will reflect the volatility in these estimates and assumption changes. Under the terms of this accounting standard, increases in the trading price of the Company’s common stock and increases in fair value during a given financial quarter result in the application of non-cash derivative expense. Conversely, decreases in the trading price of the Company’s common stock and decreases in trading fair value during a given financial quarter result in the application of non-cash derivative income. Based upon ASC 815-25 the Company has adopted a sequencing approach regarding the application of ASC 815-40 to its outstanding convertible debentures. Pursuant to the sequencing approach, the Company evaluates its contracts based upon earliest issuance date. In July 2017, the FASB issued Accounting Standards Update (“ASU”) 2017-11, Earnings Per Share (Topic 260) Distinguishing Liabilities from Equity (Topic 480) 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 Noncontrolling Interests with a Scope Exception. ASU 2017-11 intends to reduce the complexity associated with the issuer’s accounting for certain financial instruments with characteristics of liabilities and equity. Specifically, the FASB determined that a down round feature (as defined) would no longer cause a freestanding equity-linked financial instrument (or an embedded conversion option) to be accounted for as a derivative liability at fair value with changes in fair value recognized in current earnings and is effective in fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020. The Company adopted the new standard during 2017, preventing the need to account for several outstanding warrants that contain down round features as derivative instruments. |
Reclassification | Reclassification For comparability, certain prior year amounts have been reclassified, where appropriate, to conform to the financial statement presentation used in 2018. The reclassifications have no impact on net loss. |
Earnings per Share | Earnings per Share Basic earnings per share are computed by dividing net income or loss by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed by dividing net income (loss) by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during each period. On February 12, 2018, we effected a 1:2.5 reverse stock-split of all of our outstanding shares of common stock, which has been retroactively reflected herein. |
Fair Value of Financial Instruments | Fair Value of Financial Instruments The Company has adopted the provisions of ASC Topic 820, Fair Value Measurements, which defines fair value, establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. ASC 820 does not require any new fair value measurements, but provides guidance on how to measure fair value by providing a fair value hierarchy used to classify the source of the information. The fair value hierarchy distinguishes between assumptions based on market data (observable inputs) and an entity’s own assumptions (unobservable inputs). The hierarchy consists of three levels: ● Level 1 - Quoted prices in active markets for identical assets or liabilities. ● Le.vel 2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets of liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. ● Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability. The Company analyzes all financial instruments with features of both liabilities and equity under ASC 480, “ Distinguishing Liabilities from Equity Derivatives and Hedging The Company uses Level 3 inputs for its valuation methodology for the warrant derivative liabilities and embedded conversion option liabilities as their fair values were determined by using the Black-Scholes option-pricing model based on various assumptions. The Company’s derivative liabilities are adjusted to reflect fair value at each period end, with any increase or decrease in the fair value being recorded in results of operations as adjustments to fair value of derivatives. The Company did not have exposure to derivative liabilities and the Company did not have exposure to embedded conversion options as those instruments were converted to equity positions by the note-holder. There are no derivative liabilities as of November 30, 2018 and February 28, 2018. The Company has $-0- convertible promissory notes that include embedded conversion options at November 30, 2018 and February 28, 2018. |
Going Concern | Going Concern As of November 30, 2018, and February 28, 2018, the Company had an accumulated deficit of $108,543,811 and $110,696,774, respectively. The accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern. As of November 30, 2018, the Company had negative working capital of $1,384,688, and for the nine months ended November 30, 2018, had net income of $2,152,963 (mainly due to $5,060,000 of gain on sale of assets, described below) and cash used in operations of $2,545,649. We have very limited financial resources. We will need to raise substantial additional capital to support the on-going operation and increased market penetration of our products including the development of national advertising relationships, increases in operating costs resulting from additional staff and office space until such time as we generate revenues sufficient to support current operations. We believe that in the aggregate, we could require several millions of dollars to support and expand the marketing and development of our travel products, repay debt obligations, provide capital expenditures for additional equipment and development costs, payment obligations, office space and systems for managing the business, and cover other operating costs until our planned revenue streams from travel products are fully-implemented and begin to offset our operating costs. Our failure to obtain additional capital to finance our working capital needs on acceptable terms, or at all, will negatively impact our business, financial condition and liquidity. As of November 30, 2018, we had $1,751,034 of current liabilities. We currently do not have the resources to satisfy these obligations, and our inability to do so could have a material adverse effect on our business and ability to continue as a going concern. Management’s plans with regard to this going concern are as follows: the Company will continue to raise funds with third parties by way of public or private offerings, and management and members of the Board are working aggressively to increase the viewership of our products by promoting it across other mediums which we anticipate will result in higher revenues. The ability of the Company to continue as a going concern is dependent on the Company’s ability to further implement its business plan and generate greater revenues. Management believes that the actions presently being taken to further implement its business plan and generate additional revenues provide the opportunity for the Company to continue as a going concern. |
Revenue from Contracts with Customers | Revenue from Contracts with Customers In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-9, “Revenue from Contracts with Customers.” The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which an entity expects to be entitled in exchange for those goods or services. Under the new guidance, an entity is required to perform the following five steps: (1) identify the contract(s) with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when (or as) the entity satisfies a performance obligation. In August 2015, the FASB issued ASU 2015-14 which deferred the effective date of ASU 2014-9 by one year. As a result, the amendments in ASU 2014-9 are effective for public companies for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. Additional ASUs have been issued that are part of the overall new revenue guidance, including: ASU No. 2016-8, “Principal versus Agent Considerations (Reporting Revenue Gross versus Net),” ASU No. 2016-10, “Identifying Performance Obligations and Licensing,” and ASU 2016-12, “Narrow Scope Improvements and Practical Expedients.” The new revenue recognition standard prescribes a five-step model that focuses on transfer of control and entitlement to payment when determining the amount of revenue to be recognized. The new model requires companies to identify contractual performance obligations and determine whether revenue should be recognized at a point in time or over time for each of these obligations. We adopted the requirements of the new standard effective March 1, 2018 and used the modified retrospective adoption approach. The impact to our results is not material because the analysis of our contracts under the new revenue recognition standard supports the recognition of revenue at a point in time since control over the asset passes to our customer and there are no more outstanding performance obligations to be satisfied for our travel or tour products or services we distribute to our customers, which is consistent with our current revenue recognition model. In addition, the number of performance obligations under the new standard is not materially different from our contract segments under the existing standard. Lastly, the accounting for the estimate of variable consideration is not materially different compared to our current practice. Performance Obligations and Revenue Recognition We account for revenue in accordance with ASC 606. A performance obligation is a promise in a contract to transfer a distinct good or service to the customer, and is the unit of account in ASC 606. Revenue is measured as the amount of consideration we expect to receive in exchange for transferring goods or providing services. The contract transaction price is allocated to each distinct performance obligation and recognized as revenue when, or as, the performance obligation is satisfied. We do not have any significant payment terms, as payment is received shortly after goods are delivered or services are provided. Contract Balances Accounts receivable, net The timing of revenue recognition may differ from the timing of invoicing to customers. Accounts receivable are recorded at the invoiced amount, net of any necessary allowance for doubtful accounts. A receivable is recognized in the period the Company provides the underlying services or when the right to consideration is unconditional. The balance of accounts receivable, net of the allowance for doubtful accounts, as of November 30, 2018 and February 28, 2018 is presented in the accompanying condensed consolidated balance sheets. Deferred revenue and deferred cost of sales Deferred revenue consists primarily of the transaction price allocated to performance obligations that are recognized on a point in time basis. Billings associated with such items are typically completed upon the transfer of control of promised products or services have been transferred to the customer at the earliest of the customer travel date or the expiration of a cancellation date. Deferred costs primarily refer to fees for the purchase of travel or tours from other travel vendors. Deferred revenue also consists of advance payments from customers for uncompleted contracts. |
Practical Expedients and Exemptions | Practical Expedients and Exemptions The Company does not disclose the value of unsatisfied performance obligations since its contracts generally have an original expected term of one year or less and the Company recognizes revenues at the amount to which it has the right to invoice for services performed. The Company applies a practical expedient, as permitted within ASC 340, to expense as incurred the incremental costs to obtain a contract when the amortization period of the asset that would have otherwise been recognized is one year or less. |
Recent Accounting Pronouncements | Recent Accounting Pronouncements Leases. Hedge Accounting. Measurement of Credit Losses on Financial Instruments. |
Stockholders' Equity (Tables)
Stockholders' Equity (Tables) | 9 Months Ended |
Nov. 30, 2018 | |
Stockholders' Equity Note [Abstract] | |
Schedule of common stock purchase warrants and changes in warrants outstanding | Common Stock Warrants The following table sets forth common stock purchase warrants outstanding as of November 30, 2018 and February 28, 2018, and changes in such warrants outstanding for the nine months ended November 30, 2018: Warrants Weighted Average Exercise Price Outstanding, February 28, 2018 1,118,941 $ 5.27 Warrants granted 724,000 $ 2.85 Warrants exercised/forfeited/expired (227,000 ) $ (3.20 ) Outstanding, November 30, 2018 1,615,941 $ 4.48 Common stock issuable upon exercise of warrants 1,615,941 $ 4.48 |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 9 Months Ended |
Nov. 30, 2018 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule of obligations under written commitments | The following schedule represents obligations under written commitments on the part of the Company that are not included in liabilities: Current Long Term February 28, 2019 February 29, 2020 February 28, 2021 and thereafter Totals Leases $ 18,728 $ 77,534 $ 91,107 $ 187,369 Other 15,717 642 — 16,359 Totals $ 34,445 $ 78,176 $ 91,107 $ 203,728 |
Summary of Business Operation_3
Summary of Business Operations and Significant Accounting Policies (Details Narrative) | May 31, 2018USD ($) | Feb. 12, 2018 | Feb. 06, 2018 | Feb. 28, 2018USD ($) | Nov. 30, 2018USD ($) | Nov. 30, 2017USD ($) | Nov. 30, 2018USD ($) | Nov. 30, 2017USD ($) | Jul. 02, 2019USD ($)shares | Jul. 02, 2018$ / shares |
Deferred gain from sale | $ 2,900,000 | |||||||||
Accumulated deficit | 110,696,774 | $ 108,543,811 | $ 108,543,811 | |||||||
Working capital | (1,384,688) | (1,384,688) | ||||||||
Net loss | (2,098,301) | $ (1,801,309) | 2,152,963 | $ (4,300,460) | ||||||
Net cash used in operating activities | (2,545,649) | (3,045,319) | ||||||||
Reverse stock split | 0.40 | 0.40 | ||||||||
Amortization expense of intangible assets | 211,158 | $ 140,772 | ||||||||
Current liabilities | 1,727,324 | 1,751,034 | 1,751,034 | |||||||
Convertible promissory notes with embedded conversion options | 0 | $ 0 | $ 0 | |||||||
Website Development Costs [Member] | ||||||||||
Impairment of assets | 1,485,000 | |||||||||
Estimated useful life | 3 years | |||||||||
Rights to Purchase Land (Member) | ||||||||||
Impairment of assets | $ 600,000 | |||||||||
Promissory note receivable received from sale | $ 1,600,000 | |||||||||
Deferred gain from sale | $ 1,600,000 | |||||||||
Bettwork Industries, Inc. [Member] | Secured Convertible Promissory Note - Right to Own [Member] | ||||||||||
Conversion price (in dollars per share) | $ / shares | $ 0.75 | |||||||||
Bettwork Industries, Inc. [Member] | Rights to Purchase Land (Member) | ||||||||||
Promissory note receivable converted to common stock | shares | 2,133,333 | |||||||||
Realized gain from sale | $ 1,600,000 |
Note Receivable - Related Par_2
Note Receivable - Related Party (Details Narrative) | Jul. 02, 2018USD ($)$ / sharesshares | Nov. 30, 2017USD ($)$ / shares | Nov. 21, 2017USD ($)$ / sharesshares | Aug. 29, 2017USD ($) | Feb. 20, 2017USD ($)$ / sharesshares | May 16, 2016USD ($) | Nov. 30, 2018USD ($)shares | Nov. 29, 2018$ / shares | Oct. 19, 2018USD ($) | Oct. 10, 2018USD ($) | Aug. 31, 2018$ / shares | Feb. 28, 2018USD ($) | Aug. 30, 2017Number |
Ownership interest | 100.00% | ||||||||||||
Deferred gain | $ 2,900,000 | ||||||||||||
Amount received from related party | $ 40,000 | ||||||||||||
Voyages North America, LLC [Member] | |||||||||||||
Ownership interest | 71.50% | ||||||||||||
Number of hours of destination and promotional videos | Number | 16,000 | ||||||||||||
Launch360 Media, Inc. [Member] | |||||||||||||
Ownership interest | 10.00% | ||||||||||||
Crystal Falls Investments [Member] | Name Your Fee, LLC [Member] | |||||||||||||
Notes receivable face amount | $ 750,000 | ||||||||||||
Ownership interest | 51.00% | ||||||||||||
Net earnings to repay promissory note | 20.00% | ||||||||||||
Bettwork Industries, Inc. [Member] | |||||||||||||
Conversion of common stock | shares | 750,000 | ||||||||||||
Purchase price of assets sold | $ 2,900,000 | ||||||||||||
Bettwork Industries, Inc. [Member] | Common Stock [Member] | |||||||||||||
Conversion of common stock | shares | 750,000 | ||||||||||||
Ownership interest | 15.90% | ||||||||||||
Share price (in dollar per shares) | $ / shares | $ 0.70 | $ 0.70 | |||||||||||
Bettwork Industries, Inc. [Member] | Secured Convertible Promissory Note [Member] | |||||||||||||
Conversion of common stock | shares | 1,000,000 | ||||||||||||
Notes receivable face amount | $ 2,900,000 | ||||||||||||
Interest rate | 6.00% | ||||||||||||
Variable Interest rate spread | 3.75% | ||||||||||||
Basis of Variable Rate | Prime Rate | ||||||||||||
Conversion price (in dollars per share) | $ / shares | $ 1 | ||||||||||||
Outstanding principal balance | $ 190,000 | 0 | |||||||||||
Allowance for bad debt | 2,900,000 | 2,900,000 | |||||||||||
Promissory note repurchased | 2,133,333 | ||||||||||||
Promissory note repurchased provisory | 3,866,667 | ||||||||||||
Deferred gain | $ 2,900,000 | ||||||||||||
Amount received from related party | 40,000 | ||||||||||||
Bettwork Industries, Inc. [Member] | Secured Convertible Promissory Note [Member] | General and Administrative Expense [Member] | |||||||||||||
Allowance for bad debt | 190,000 | ||||||||||||
Bettwork Industries, Inc. [Member] | Secured Convertible Promissory Note - Right to Own [Member] | |||||||||||||
Amended note receivable face amount | $ 230,000 | ||||||||||||
Notes receivable face amount | $ 200,000 | ||||||||||||
Interest rate | 12.00% | ||||||||||||
Conversion price (in dollars per share) | $ / shares | $ 0.75 | ||||||||||||
Outstanding principal balance | 1,600,000 | 1,600,000 | |||||||||||
Allowance for bad debt | 600,000 | ||||||||||||
Promissory note repurchased | $ 2,133,333 | ||||||||||||
Promissory note repurchased provisory | $ 3,866,667 | ||||||||||||
Default rate | 18.00% | ||||||||||||
Purchase Agreement [Member] | Restricted Common Stock [Member] | |||||||||||||
Share price (in dollar per shares) | $ / shares | $ 6.25 | ||||||||||||
Purchase Agreement [Member] | Restricted Common Stock [Member] | A-Tech LLC [Member] | |||||||||||||
Number of shares issued under acquisitions | shares | 240,000 | 66,632 | |||||||||||
Value of shares issued under acquisitions | $ 1,500,000 | $ 1,500,000 | |||||||||||
Acquisition share price (in dollar per shares) | $ / shares | $ 4.80 | ||||||||||||
Additional amount of shares issued under land acquisition | $ 319,834 | ||||||||||||
Assignment and Novation Agreement [Member] | Name Your Fee, LLC [Member] | |||||||||||||
Outstanding principal balance | 750,000 | 750,000 | |||||||||||
Allowance for bad debt | $ 750,000 | $ 750,000 |
Investment in Equity Instrume_2
Investment in Equity Instruments (Details Narrative) - USD ($) | Aug. 31, 2018 | Jul. 02, 2018 | Dec. 22, 2017 | Nov. 30, 2018 | Nov. 29, 2018 | Sep. 21, 2018 | Feb. 28, 2018 | Nov. 16, 2016 |
Allowance for doubtful accounts receivable | $ 1,000,000 | $ 600,000 | ||||||
Common stock outstanding, percentage | 100.00% | |||||||
Common stock, outstanding (in shares) | 9,173,956 | 8,001,266 | ||||||
Preferred stock, outstanding | 0 | 0 | ||||||
Common Stock [Member] | Bettwork Industries, Inc. [Member] | ||||||||
Investment owned, balance, shares | 7,000,000 | 6,571,428 | ||||||
Number of shares issued | 428,572 | |||||||
Amount shares issued | $ 321,429 | |||||||
Revaluation of shares amount | $ 300,000 | |||||||
Conversion of shares | 5,250,000 | |||||||
Conversion price (in dollars per share) | $ 0.75 | |||||||
Fair value | $ 5,250,000 | $ 4,271,428 | ||||||
Accumulated fair value loss | 678,571 | |||||||
Other income Valuation gain, net | $ 41,414,924 | |||||||
Common stock outstanding, percentage | 15.90% | |||||||
Share price (in dollars per share) | $ 0.70 | $ 0.70 | ||||||
Held in trust account | $ 300,000 | $ 300,000 | ||||||
Description of option under trust | The Monaco Trust shall be provided an option to acquire an additional 1 million shares of Bettwork common stock from the Company for an aggregate of $700,000 or $0.70 per share, exercisable at any time in writing. | |||||||
Additional options available | 1,000,000 | |||||||
Aggregate purchase price of options exerciseable | 700,000 | |||||||
Trading price | $ 0.65 | |||||||
Common Stock [Member] | Bettwork Industries, Inc. [Member] | Other Income [Member] | ||||||||
Accumulated fair value loss | $ 657,142 | |||||||
Common Stock [Member] | Monaco Trust [Member] | ||||||||
Accumulated fair value loss | $ 21,429 | |||||||
Common Stock [Member] | Settlement Agreement [Member] | ||||||||
Number of shares issued | 20,000 | |||||||
Amount shares issued | $ 46,200 | |||||||
NestBuilder.com Corp ("Nestbuilder") and American Stock Transfer & Trust Company, LLC ("AST") [Member] | Settlement Agreement [Member] | ||||||||
Settlement amount | $ 100,000 | |||||||
Amount of anti-dilution protection per shares (in dollar per shares) | $ 0.05 | |||||||
NestBuilder.com Corp ("Nestbuilder") and American Stock Transfer & Trust Company, LLC ("AST") [Member] | Settlement Agreement [Member] | Restricted Common Stock [Member] | ||||||||
Number of shares issued | 20,000 | |||||||
NestBuilder.com Corp ("Nestbuilder") and American Stock Transfer & Trust Company, LLC ("AST") [Member] | Common Stock [Member] | ||||||||
Investment owned, balance, shares | 49,411 | 0 | ||||||
Series A Preferred Stock [Member] | NestBuilder.com Corp ("Nestbuilder") and American Stock Transfer & Trust Company, LLC ("AST") [Member] | Settlement Agreement [Member] | ||||||||
Number of shares issued | 44,470,101 | |||||||
Verus International, Inc. (formerly known as RealBiz Media Group, Inc [Member] | ||||||||
Common stock, outstanding (in shares) | 1,500,000,000 | |||||||
Verus International, Inc. (formerly known as RealBiz Media Group, Inc [Member] | Common Stock [Member] | ||||||||
Investment owned, balance, shares | 10,359,890 | 10,359,890 | 1,341,533 | |||||
Verus International, Inc. (formerly known as RealBiz Media Group, Inc [Member] | Series A Preferred Stock [Member] | ||||||||
Investment owned, balance, shares | 44,470,101 | 44,470,101 | ||||||
Preferred stock, outstanding | 44,570,101 | |||||||
Verus International, Inc. (formerly known as RealBiz Media Group, Inc [Member] | Series C Preferred Stock [Member] | ||||||||
Preferred stock, outstanding | 160,000 |
Acquisitions and Dispositions (
Acquisitions and Dispositions (Details Narrative) - USD ($) | Jun. 21, 2018 | Nov. 14, 2017 | Oct. 23, 2017 | Nov. 30, 2018 | Nov. 29, 2018 | Aug. 31, 2018 | Jul. 02, 2018 | Nov. 21, 2017 |
Amount of shares issued under services | $ 140,000 | |||||||
Put option termination cost | $ 48,738 | |||||||
Share price amount | 140,000 | |||||||
Cancellation of shares | $ 60,000 | |||||||
Common stock outstanding, percentage | 100.00% | |||||||
Impairment loss | $ 0 | |||||||
Bettwork Industries, Inc. [Member] | Common Stock [Member] | ||||||||
Conversion price (in dollars per share) | $ 0.75 | |||||||
Share price (in dollar per shares) | $ 0.70 | $ 0.70 | ||||||
Number of shares issued | 428,572 | |||||||
Held in trust account | $ 300,000 | $ 300,000 | ||||||
Common stock outstanding, percentage | 15.90% | |||||||
Investment owned, balance, shares | 6,571,428 | 7,000,000 | ||||||
Platform Purchase Agreement [Member] | Exponential, Inc. ("XPO") [Member] | Restricted Common Stock [Member] | ||||||||
Share price (in dollar per shares) | $ 7.425 | |||||||
Amount of shares issued under services | $ 1,485,000 | |||||||
Number of shares issued under services | 200,000 | |||||||
Purchase Agreement [Member] | Restricted Common Stock [Member] | ||||||||
Share price (in dollar per shares) | $ 6.25 | |||||||
Purchase Agreement [Member] | Michael Heinze, Michael Kistner and Rebecca Dernbach [Member] | ||||||||
Acquisition amount paid in cash | $ 75,000 | |||||||
Total acquisition amount | $ 275,000 | |||||||
Purchase Agreement [Member] | Michael Heinze, Michael Kistner and Rebecca Dernbach [Member] | Restricted Common Stock [Member] | ||||||||
Share price (in dollar per shares) | $ 5.75 | |||||||
Number of shares issued under acquisitions | 34,783 | |||||||
Value of shares issued under acquisitions | $ 200,000 | |||||||
Value of right to put shares | $ 125,000 |
Line of Credit (Details Narrati
Line of Credit (Details Narrative) - Line of Credit [Member] - USD ($) | Sep. 15, 2017 | Jun. 15, 2016 | Nov. 30, 2018 | Nov. 30, 2017 | Feb. 28, 2018 | Dec. 22, 2016 |
Short-term Debt [Line Items] | ||||||
Interest charged | $ 65,619 | $ 46,510 | ||||
Accrued interest | 0 | $ 0 | ||||
Revolving Line Of Credit Agreement [Member] | Republic Bank, Inc. [Member] | ||||||
Short-term Debt [Line Items] | ||||||
Debt maturity date | Jun. 15, 2017 | |||||
Borrowing capacity | $ 1,000,000 | $ 1,200,000 | ||||
Basis spread on line of credit | 1.00% | |||||
New Revolving Line of Credit Agreement [Member] | ||||||
Short-term Debt [Line Items] | ||||||
Debt maturity date | Sep. 15, 2018 | |||||
Borrowing capacity | $ 1,200,000 | |||||
Basis spread on line of credit | 1.00% | |||||
Current draws amount | $ 1,193,000 | $ 1,193,000 |
Promissory Notes - Related Pa_2
Promissory Notes - Related Party (Details Narrative) - USD ($) | Aug. 23, 2018 | Aug. 14, 2018 | Jul. 28, 2018 | Nov. 30, 2018 | Nov. 30, 2017 | Nov. 30, 2018 | Nov. 30, 2017 |
Operating expenses | $ 1,731,977 | $ 1,927,516 | $ 3,612,339 | $ 4,530,007 | |||
Chief Executive Officer [Member] | |||||||
Number of shares issued | 20,000 | ||||||
Debt face amount | $ 20,000 | ||||||
Debt default interest rate | 18.00% | ||||||
Accrued intrest rate | 12.00% | ||||||
Operating expenses | $ 7,500 | ||||||
Donald P. Monaco Insurance Trust [Member] | |||||||
Number of shares issued | 300,000 | 200,000 | |||||
Debt face amount | $ 300,000 | $ 300,000 | |||||
Debt default interest rate | 18.00% | 18.00% | |||||
Accrued intrest rate | 12.00% | 12.00% |
Deferred Gain (Details Narrativ
Deferred Gain (Details Narrative) - USD ($) | Nov. 30, 2018 | Jul. 02, 2018 | Feb. 28, 2018 | Nov. 30, 2017 |
Deferred gain | $ 2,900,000 | |||
Bettwork Industries, Inc. [Member] | Secured Convertible Promissory Note [Member] | ||||
Amount of assets sold | $ 2,900,000 | |||
Allowance for bad debt | $ 2,900,000 | 2,900,000 | ||
Outstanding principal balance | 190,000 | 0 | ||
Promissory note repurchased provisory | 3,866,667 | |||
Promissory note repurchased | 2,133,333 | |||
Conversion price (in dollars per share) | $ 1 | |||
Deferred gain | 2,900,000 | |||
Bettwork Industries, Inc. [Member] | Secured Convertible Promissory Note - Right to Own [Member] | ||||
Allowance for bad debt | 600,000 | |||
Outstanding principal balance | $ 1,600,000 | $ 1,600,000 | ||
Promissory note repurchased provisory | 3,866,667 | |||
Promissory note repurchased | $ 2,133,333 | |||
Conversion price (in dollars per share) | $ 0.75 | |||
Purchase Agreement [Member] | Voyages North America, LLC [Member] | ||||
Business acquisition, percentage of voting interests acquired | 71.50% | |||
Purchase Agreement [Member] | Voyages North America, LLC [Member] | Non-core [Member] | ||||
Amount of assets sold | $ 2,900,000 | |||
Net book value of sold assets | $ 0 | |||
Purchase Agreement [Member] | Launch360 Media, Inc. [Member] | ||||
Business acquisition, percentage of voting interests acquired | 10.00% |
Stockholders' Equity (Details)
Stockholders' Equity (Details) - Warrant [Member] | 9 Months Ended |
Nov. 30, 2018$ / sharesshares | |
Warrants, Outstanding [Roll Forward] | |
Outstanding, beginning | shares | 1,118,941 |
Warrants granted | shares | 724,000 |
Warrants exercised/cancelled/expired | shares | (227,000) |
Outstanding, ending | shares | 1,615,941 |
Common stock issuable upon exercise of warrants | shares | 1,615,941 |
Warrants, Weighted Average Exercise Price [Roll Forward] | |
Outstanding, beginning | $ / shares | $ 5.27 |
Warrants granted | $ / shares | 2.85 |
Warrants exercised/cancelled/expired | $ / shares | (3.20) |
Outstanding, ending | $ / shares | 4.48 |
Common stock issuable upon exercise of warrants | $ / shares | $ 4.48 |
Stockholders' Equity (Details N
Stockholders' Equity (Details Narrative) | Feb. 12, 2018 | Feb. 06, 2018 | Sep. 22, 2017shares | Jul. 31, 2017USD ($)$ / sharesshares | Aug. 26, 2016shares | Nov. 30, 2018USD ($)$ / sharesshares | Nov. 30, 2017USD ($)shares | Feb. 28, 2018USD ($)$ / sharesshares |
Preferred stock, authorized | 3,000,000 | 3,000,000 | ||||||
Preferred stock, par value (in dollars per share) | $ / shares | $ 0.01 | $ 0.01 | ||||||
Common stock, authorized | 500,000,000 | 500,000,000 | ||||||
Reverse stock split, ratio | 0.40 | 0.40 | ||||||
Common stock, issued | 9,173,956 | 8,001,266 | ||||||
Common stock, outstanding | 9,173,956 | 8,001,266 | ||||||
Securities Purchase Agreement [Member] | ||||||||
Number of shares issued | 905,000 | |||||||
Value of number of shares issued | $ | $ 1,712,465 | |||||||
Non-Voting Series B 10% Cumulative Convertible Preferred Stock [Member] | ||||||||
Aggregate number of shares agreed to convert | 110,200 | |||||||
Non-Voting Series B 10% Cumulative Convertible Preferred Stock [Member] | Certificate of Withdrawal of Certificate of Designations [Member] | ||||||||
Preferred stock, authorized | 3,000,000 | |||||||
Preferred stock, dividend rate, percentage | 10.00% | |||||||
Non-Voting Series C 10% Cumulative Convertible Preferred Stock [Member] | ||||||||
Aggregate number of shares agreed to convert | 13,100 | |||||||
Non-Voting Series C 10% Cumulative Convertible Preferred Stock [Member] | Certificate of Withdrawal of Certificate of Designations [Member] | ||||||||
Preferred stock, authorized | 3,000,000 | |||||||
Preferred stock, dividend rate, percentage | 10.00% | |||||||
Non-Voting Series D 10% Cumulative Convertible Preferred Stock [Member] | ||||||||
Aggregate number of shares agreed to convert | 110,156 | |||||||
Non-Voting Series D 10% Cumulative Convertible Preferred Stock [Member] | Certificate of Withdrawal of Certificate of Designations [Member] | ||||||||
Preferred stock, authorized | 3,000,000 | |||||||
Preferred stock, dividend rate, percentage | 10.00% | |||||||
Series A Preferred Stock [Member] | ||||||||
Arrears of dividend | $ | $ 1,102,066 | $ 1,102,066 | ||||||
Preferred Stock [Member] | ||||||||
Preferred stock, authorized | 100,000,000 | |||||||
Preferred stock, par value (in dollars per share) | $ / shares | $ 0.00001 | |||||||
Common Stock [Member] | ||||||||
Stock issued during period, shares, conversion of convertible securities | 444,712 | |||||||
Common Stock [Member] | Assets Purchase Agreement [Member] | ||||||||
Number of shares issued | 140,000 | |||||||
Value of number of shares issued | $ | $ 1,039,500 | |||||||
Common Stock [Member] | Consulting Services [Member] | ||||||||
Number of shares issued | 86,300 | |||||||
Value of number of shares issued | $ | $ 133,506 | |||||||
Common Stock [Member] | Settlement Agreement [Member] | ||||||||
Number of shares issued | 20,000 | |||||||
Value of number of shares issued | $ | $ 46,200 | |||||||
Warrant [Member] | ||||||||
Number of warrants issued | 724,000 | |||||||
Number of shares warrants maybe converted (shares) | 724,000 | |||||||
Exercise price of warrant | $ / shares | $ 2.85 | |||||||
Maturity term of warrant | 5 years | |||||||
Warrant [Member] | Private Placement [Member] | ||||||||
Number of shares issued | 613,000 | 147,000 | ||||||
Value of number of shares issued | $ | $ 613,000 | $ 385,875 | ||||||
Exercise price of warrant | $ / shares | $ 5 | |||||||
Restricted Common Stock [Member] | ||||||||
Number of shares issued | 150,000 | |||||||
Value of number of shares issued | $ | $ 315,000 | |||||||
Restricted Common Stock [Member] | Omar Jimenez [Member] | ||||||||
Number of shares issued | 40,000 | |||||||
Restricted Common Stock [Member] | Assets Purchase Agreement [Member] | ||||||||
Number of shares issued | 4,390 | |||||||
Value of number of shares issued | $ | $ 0 |
Commitments and Contingencies_2
Commitments and Contingencies (Details) | Nov. 30, 2018USD ($) |
FY 2,019 | $ 34,445 |
FY 2,020 | 78,176 |
FY 2021 and thereafter | 91,107 |
Totals | 203,728 |
Leases [Member] | |
FY 2,019 | 18,728 |
FY 2,020 | 77,534 |
FY 2021 and thereafter | 91,107 |
Totals | 187,369 |
Other [Member] | |
FY 2,019 | 15,717 |
FY 2,020 | 642 |
Totals | $ 16,359 |
Commitments and Contingencies_3
Commitments and Contingencies (Details Narrative) - USD ($) | Dec. 17, 2018 | Nov. 29, 2018 | Nov. 01, 2018 | Mar. 28, 2016 | Nov. 30, 2018 | Nov. 30, 2017 | Feb. 28, 2018 | Feb. 28, 2017 | Mar. 31, 2018 |
Lease agreement term | 3 years | ||||||||
Rent expense | $ 49,139 | $ 40,470 | $ 79,864 | $ 79,665 | |||||
Future minimum rental payments | $ 18,728 | ||||||||
Number of preferred share issued | 0 | 0 | |||||||
Value of preferred shares issued | $ 0 | $ 0 | |||||||
Monthly rent 2016 | 6,500 | ||||||||
Monthly rent 2017 | 6,695 | ||||||||
Monthly rent 2018 | 6,896 | ||||||||
Monthly rent 2019 | 6,243 | ||||||||
Monthly rent 2020 | 6,461 | ||||||||
Monthly rent 2021 | $ 6,744 | ||||||||
Guarantee Compensation Agreement [Member] | Donald P. Monaco [Member] | |||||||||
Guarantee fee per month | $ 2,000 | ||||||||
Increase of guarantee fees per month after triggering termination date | 10,000 | ||||||||
Employment Agreement [Member] | William Kerby [Member] | |||||||||
Guarantee fee per month | $ 2,000 | ||||||||
Management [Member] | |||||||||
Counter claim amount | $ 20,000,000 | ||||||||
Domacile litigation | U.S. District Court for the Southern District of Florida | ||||||||
Bettwork Industries, Inc. [Member] | Donald P. Monaco Insurance Trust [Member] | Common Stock [Member] | |||||||||
Number of invested owned shares sold (in shares) | 428,572 | ||||||||
Per share value of invested owned shares sold (in dollars per share) | $ 0.70 | ||||||||
Proceeds from sale of investment owned shares | $ 300,000 | ||||||||
Bettwork Industries, Inc. [Member] | Charcoal Investment Ltd [Member] | Common Stock [Member] | |||||||||
Number of invested owned shares sold (in shares) | 428,572 | ||||||||
Per share value of invested owned shares sold (in dollars per share) | $ 0.70 | ||||||||
Proceeds from sale of investment owned shares | $ 300,000 | ||||||||
Demand For Arbitration Litigation [Member] | Series D Preferred Stock [Member] | |||||||||
Claim amount | $ 700,000 | ||||||||
Name of the claimants | Acknew Investments, Inc. and Vice Regal Developments Inc. (Claimants) | ||||||||
Demand For Arbitration Litigation [Member] | Series D Preferred Stock [Member] | Verus International, Inc. (formerly known as RealBiz Media Group, Inc [Member] | |||||||||
Number of preferred share issued | 380,000 | ||||||||
Value of preferred shares issued | $ 1,900,000 | ||||||||
Actual value of preferred shares | 1,200,000 | ||||||||
Balance value of preferred shares | $ 700,000 |
Subsequent Events (Details Narr
Subsequent Events (Details Narrative) - USD ($) | Jan. 15, 2019 | Jan. 14, 2019 | Jan. 03, 2019 | Dec. 24, 2018 | Dec. 21, 2018 | Dec. 19, 2018 | Dec. 11, 2018 | Dec. 17, 2018 | Nov. 30, 2018 | Nov. 29, 2018 | Dec. 02, 2018 | Aug. 31, 2018 | Jul. 02, 2018 |
Warrant [Member] | |||||||||||||
Number of warrants issued | 724,000 | ||||||||||||
Number of shares warrants maybe converted (shares) | 724,000 | ||||||||||||
Bettwork Industries, Inc. [Member] | Common Stock [Member] | |||||||||||||
Number of shares issued | 428,572 | ||||||||||||
Share price (in dollar per shares) | $ 0.70 | $ 0.70 | |||||||||||
Investment owned, balance, shares | 6,571,428 | 7,000,000 | |||||||||||
Trading price | $ 0.65 | ||||||||||||
Conversion price (in dollars per share) | $ 0.75 | ||||||||||||
Subsequent Event [Member] | Amendment Securities Purchase Agreement [Member] | Maximum [Member] | |||||||||||||
Number of shares issueable to consultants during calendar year | 200,000 | ||||||||||||
Subsequent Event [Member] | Warrant [Member] | Investor Relations Agreement [Member] | |||||||||||||
Number of warrants issued | 50,000 | ||||||||||||
Number of shares warrants maybe converted (shares) | 50,000 | ||||||||||||
Exercise price (in dollar per shares) | $ 2.85 | ||||||||||||
Warrant expiration date | Dec. 20, 2020 | ||||||||||||
Subsequent Event [Member] | Warrant [Member] | Consulting Agreement [Member] | |||||||||||||
Stock issued in execise of cashless warrant (in shares) | 125,000 | ||||||||||||
Exercise price (in dollar per shares) | $ 2.85 | ||||||||||||
Agreement term | 3 years | ||||||||||||
Subsequent Event [Member] | Bettwork Industries, Inc. [Member] | Common Stock [Member] | |||||||||||||
Share price (in dollar per shares) | $ 0.70 | ||||||||||||
Investment owned, balance, shares | 700,000 | ||||||||||||
Trading price | $ 0.65 | ||||||||||||
Conversion price (in dollars per share) | $ 0.70 | ||||||||||||
Restricted Common Stock [Member] | Subsequent Event [Member] | Employment Incentive Agreement [Member] | |||||||||||||
Number of shares issued | 15,000 | ||||||||||||
Debt face amount | $ 30,000 | ||||||||||||
Restricted Common Stock [Member] | Subsequent Event [Member] | Capital Markets Advisory Agreement [Member] | |||||||||||||
Number of shares issued | 32,000 | ||||||||||||
Debt face amount | $ 64,000 | ||||||||||||
Number of vesting shares | 8,000 | ||||||||||||
Vesting Period | 3 months | ||||||||||||
Restricted Common Stock [Member] | Subsequent Event [Member] | Investor Relations Agreement [Member] | |||||||||||||
Number of shares issued under agreement | 50,000 | ||||||||||||
Amount of shares issued under agreement | $ 100,000 | ||||||||||||
Restricted Common Stock [Member] | Subsequent Event [Member] | Marketing And Consulting Agreement [Member] | |||||||||||||
Number of vesting shares | 50,000 | ||||||||||||
Number of shares issued under agreement | 50,000 | ||||||||||||
Amount of shares issued under agreement | $ 100,000 | ||||||||||||
Number of shares issued for monthly installment | 8,333 | ||||||||||||
Cash retainer | $ 7,500 | ||||||||||||
Mr. Simon Orange [Member] | Restricted Common Stock [Member] | Subsequent Event [Member] | |||||||||||||
Number of shares issued | 50,000 | ||||||||||||
Debt face amount | $ 65,500 | ||||||||||||
Mr. Donald P. Monaco [Member] | Restricted Common Stock [Member] | Subsequent Event [Member] | |||||||||||||
Number of shares issued | 100,000 | ||||||||||||
Debt face amount | $ 131,000 | ||||||||||||
Mr. Simon Orange (Charcoal Investments Ltd) [Member] | Subsequent Event [Member] | Bettwork Industries, Inc. [Member] | Common Stock [Member] | |||||||||||||
Number of shares issued | 428,572 | ||||||||||||
Debt face amount | $ 300,000 | ||||||||||||
Share price (in dollar per shares) | $ 0.70 | ||||||||||||
Mr. Doug Checkeris [Member] | Restricted Common Stock [Member] | Subsequent Event [Member] | |||||||||||||
Number of shares issued | 40,000 | ||||||||||||
Debt face amount | $ 52,400 | ||||||||||||
Pasquale LaVecchia [Member] | Restricted Common Stock [Member] | Subsequent Event [Member] | |||||||||||||
Number of shares issued | 40,000 | ||||||||||||
Debt face amount | $ 52,400 |