UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
| (Mark One) | |
| ☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| For the quarterly period ended November 30, 2017 | |
| ☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ______to______
Commission File Number:000-54163
| Music of Your Life, Inc. |
| (Exact name of registrant as specified in its Charter) |
| Florida | 26-2091212 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employee Identification No.) | |
3225 McLeod Drive, Suite 100 Las Vegas, Nevada | 89121 | |
| (Address of principal executive office) | (Zip Code) |
(800) 351-3021
(Registrant’s telephone number, including area code)
Not Applicable
(Former Name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the issuer was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act:
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| Non-accelerated filer (Do not check if smaller reporting company) | ☐ | Smaller reporting company | ☒ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No☒
Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of the latest practicable date: As of January 16, 2018, there were 3,021,941,577 shares of $0.0001 par value common stock, issued and outstanding.
| 1 |
| PART I:FINANCIAL INFORMATION | |
| Item 1:Financial Statements | 3 |
| Item 2:Management’s Discussion and Analysis of Financial Condition and Results of Operation | 13 |
| Item 3:Quantitative and Qualitative Disclosures about Market Risk | 15 |
| Item 4:Controls and Procedures | 15 |
| PART II:OTHER INFORMATION | |
| Item 1:Legal Proceedings | 16 |
| Item 1A:Risk Factors | 16 |
| Item 2:Unregistered Sales of Equity Securities and Use of Proceeds | 16 |
| Item 3:Defaults Upon Senior Securities | 16 |
| Item 4:Mine Safety Disclosures | 16 |
| Item 5:Other Information | 16 |
| Item 6:Exhibits | 17 |
| SIGNATURES | 17 |
| 2 |
PART I - FINANCIAL INFORMATION
| MUSIC OF YOUR LIFE, INC. | ||||||||
| Consolidated Balance Sheets | ||||||||
| ASSETS | ||||||||
| November 30, | May 31, | |||||||
| 2017 | 2017 | |||||||
| (Unaudited) | ||||||||
| CURRENT ASSETS | ||||||||
| Cash and cash equivalents | $ | 547 | $ | 10,113 | ||||
| Loans receivable from related party | 15,950 | 15,950 | ||||||
| Total Current Assets | 16,497 | 26,063 | ||||||
| OTHER ASSETS | ||||||||
| Music inventory | 14,971 | 13,862 | ||||||
| Trademark | 7,665 | 7,340 | ||||||
| Total Other Assets | 22,636 | 21,202 | ||||||
| TOTAL ASSETS | $ | 39,133 | $ | 47,265 | ||||
| LIABILITIES AND STOCKHOLDERS' DEFICIT | ||||||||
| CURRENT LIABILITIES | ||||||||
| Accounts payable | $ | 26,459 | $ | 12,292 | ||||
| Accrued interest payable on notes payable | 79,553 | 59,489 | ||||||
| Accrued consulting fees | 270,350 | 171,550 | ||||||
| Notes payable | 825,285 | 733,562 | ||||||
| Notes payable to related parties | 21,161 | 12,261 | ||||||
| Derivative liability | 299,221 | 662,091 | ||||||
| Total Current Liabilities | 1,522,029 | 1,651,245 | ||||||
| TOTAL LIABILITIES | 1,522,029 | 1,651,245 | ||||||
| STOCKHOLDERS' DEFICIT | ||||||||
| Preferred Stock, $0.0001 par value; 20,000,000 shares | ||||||||
| authorized, 200 and 200 shares issued and outstanding | — | — | ||||||
| Common stock, $0.0001 par value; 10,000,000,000 shares | ||||||||
| authorized, 3,021,941,577 and 2,409,170,431 shares issued | ||||||||
| and outstanding, respectively | 302,194 | 240,917 | ||||||
| Common stock payable - 300,000 shares | 8,460 | 8,460 | ||||||
| Additional paid-in-capital | 1,792,049 | 1,818,773 | ||||||
| Accumulated deficit | (3,585,599 | ) | (3,672,130 | ) | ||||
| Total Stockholders' Deficit | (1,482,896 | ) | (1,603,980 | ) | ||||
| TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT | $ | 39,133 | $ | 47,265 | ||||
| The accompanying notes are an integral part of these financial statements | ||||||||
| 3 |
| MUSIC OF YOUR LIFE, INC. | ||||||||||||||||
| Consolidated Statements of Operations | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||
| November 30, | November 30, | |||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| NET REVENUES | $ | 401 | $ | 1,645 | $ | 3,237 | $ | 2,838 | ||||||||
| OPERATING EXPENSES | ||||||||||||||||
| Salaries and Consulting fees (including stock-based | ||||||||||||||||
| compensation of $-0-, $-0-, $-0- and $18,500, respectively) | 64,000 | 76,500 | 137,696 | 172,850 | ||||||||||||
| Professional fees (including stock-based compensation | ||||||||||||||||
| of $-0-, $-0-, $-0- and $50,500, respectively) | 30,105 | 40,542 | 39,369 | 131,007 | ||||||||||||
| Selling, general and administrative | 13,722 | 44,825 | 32,146 | 104,727 | ||||||||||||
| Total Operating Expenses | 107,827 | 161,867 | 209,211 | 408,584 | ||||||||||||
| LOSS FROM OPERATIONS | (107,426 | ) | (160,222 | ) | (205,974 | ) | (405,746 | ) | ||||||||
| OTHER INCOME (EXPENSES) | ||||||||||||||||
| Income (Loss) from derivative liability | (7,747 | ) | 154,617 | 399,870 | 209,565 | |||||||||||
| Interest expense (including amortization of debt discounts | ||||||||||||||||
| of $12,333, $73,120, $58,118 and $139,454, respectively) | (48,722 | ) | (81,829 | ) | (107,365 | ) | (162,110 | ) | ||||||||
| Total Other Income (Expenses) | (56,469 | ) | 72,788 | 292,505 | 47,455 | |||||||||||
| INCOME (LOSS) BEFORE INCOME TAXES | (163,895 | ) | (87,434 | ) | 86,531 | (358,291 | ) | |||||||||
| INCOME TAX EXPENSE | — | — | — | — | ||||||||||||
| NET INCOME (LOSS) | $ | (163,895 | ) | $ | (87,434 | ) | $ | 86,531 | $ | (358,291 | ) | |||||
| BASIC AND DILUTED: | ||||||||||||||||
| Net income (loss) per common share | $ | (0.00 | ) | $ | (0.00 | ) | $ | 0.00 | $ | (0.00 | ) | |||||
| Weighted average shares outstanding | 2,859,754,634 | 456,468,149 | 2,682,884,707 | 333,266,402 | ||||||||||||
| The accompanying notes are an integral part of these financial statements | ||||||||||||||||
| 4 |
| MUSIC OF YOUR LIFE, INC. | ||||||||
| Consolidated Statements of Cash Flows | ||||||||
| (Unaudited) | ||||||||
| For the Six Months Ended | ||||||||
| November 30, | ||||||||
| 2017 | 2016 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net income (loss) | $ | 86,531 | $ | (358,291 | ) | |||
| Adjustments to reconcile net income (loss) to net | ||||||||
| cash used by operating activities: | ||||||||
| Common stock issued for services | — | 81,000 | ||||||
| Income from derivative liability | (399,870 | ) | (209,565 | ) | ||||
| Amortization of debt discounts | 58,118 | 139,454 | ||||||
| Non-cash interest expense | 20,000 | — | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Music inventory | (1,109 | ) | (3,007 | ) | ||||
| Accounts payable | 14,167 | 11,217 | ||||||
| Accrued interest payable on notes payable | 29,247 | 22,657 | ||||||
| Accrued consulting fees | 98,800 | 49,000 | ||||||
| Net Cash Used by Operating Activities | (94,116 | ) | (267,535 | ) | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Trademark | (325 | ) | (700 | ) | ||||
| Net Cash Used by Investing Activities | (325 | ) | (700 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Proceeds from notes payable | 75,975 | 322,750 | ||||||
| Proceeds from notes payable to related parties | 8,900 | — | ||||||
| Payments on notes payable | — | (27,500 | ) | |||||
| Net Cash Provided by Financing Activities | 84,875 | 295,250 | ||||||
| NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (9,566 | ) | 27,015 | |||||
| CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 10,113 | 24,213 | ||||||
| CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 547 | $ | 51,228 | ||||
| SUPPLEMENTAL CASH FLOW INFORMATION | ||||||||
| Cash Payments For: | ||||||||
| Interest | $ | — | $ | — | ||||
| Income taxes | $ | — | $ | — | ||||
| Non-cash investing and financing activities: | ||||||||
| Initial derivative liability charged to debt discounts | $ | 37,000 | $ | 194,750 | ||||
| Conversion of debt and accrued interest into common stock | $ | 34,553 | $ | 167,063 | ||||
| The accompanying notes are an integral part of these financial statements | ||||||||
| 5 |
MUSIC OF YOUR LIFE, INC.
Notes to the Consolidated Financial Statements
November 30, 2017
(Unaudited)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION
Basis of Presentation
The accompanying unaudited financial statements are presented in accordance with generally accepted accounting principles for interim financial information and the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting only of normal recurring accruals) considered necessary in order to make the financial statements not misleading, have been included. Operating results for the six months ended November 30, 2017 are not necessarily indicative of results that may be expected for the year ending May 31, 2018.
Organization
Music of Your Life, Inc. (hereafter, “we”, ”our”, ”us”, “MYL”, or the ”Company”) was incorporated on January 30, 2008, in the State of Florida, as ZhongSen International Tea Company, with the principal business objective of providing sales and marketing consulting services to small to medium sized Chinese tea producing companies who wish to export and distribute high quality Chinese tea products worldwide. The Company commenced business activities in August, 2008, when it entered into a related party Sales and Marketing Agreement with Yunnan Zhongsen Group, Ltd. However, due to lack of capital, the Company was unable to implement its business plan fully. On May 31, 2013, the Company entered into a merger agreement (the “Merger”) with Music of Your Life, Inc., a Nevada corporation (“MYL Nevada”). As a result of the Merger, MYL Nevada is a wholly-owned subsidiary of the Company, and the Company is now operating a multi-media entertainment company, producing television shows and radio programming. The Company changed its name to Music of Your Life, Inc. effective July 26, 2013.
NOTE 2 - LOANS RECEIVABLE – RELATED PARTY
During the year ended May 31, 2013, the Company loaned $174,950 to the Company’s current chief executive in anticipation of the merger agreement described in Note 1. The loans are non-interest bearing and due on demand. Effective May 31, 2015, the Company agreed to waive collection of $100,000 of the remaining $115,950 loans receivable balance in exchange for the chief executive officer’s agreement to waive payment of the $100,000 accrued consulting fees balance due him at May 31, 2015 (see Note 8). As of November 30, 2017, the balance due on this loan was $15,950.
NOTE 3 - MUSIC INVENTORY
The Company purchases digital music to broadcast over the radio and internet. During the six months ended November 30, 2017, the Company purchased $1,109 worth of music inventory. The amount of music inventory held at November 30, 2017 was $14,971.
NOTE 4 - NOTES PAYABLE
Notes payable consisted of the following:
| November 30, 2017 | May 31, 2017 | |||||||
| Notes payable to two corporations, non-interest bearing, due on demand, unsecured | $ | 78,250 | $ | 63,750 | ||||
| Note payable to an individual, due on May 22, 2015, in default (B) | 25,000 | 25,000 | ||||||
| Note payable to an entity, non interest bearing, due on February 1, 2016, in default (D) | 50,000 | 50,000 | ||||||
| 6 |
MUSIC OF YOUR LIFE, INC.
Notes to the Consolidated Financial Statements
November 30, 2017
(Unaudited)
| Note payable to a family trust, stated interest of $2,500, due on October 31, 2015, in default (E) | 7,000 | 7,000 | ||||||
| Note payable to a corporation, stated interest of $5,000, due on October 21, 2015, in default (G) | 50,000 | 50,000 | ||||||
| Note payable to a corporation, stated interest of $5,000, due on November 6, 2015, in default (H) | 50,000 | 50,000 | ||||||
| Note payable to an individual, stated interest of $2,500, due on December 20, 2015, in default (I) | 25,000 | 25,000 | ||||||
| Note payable to an individual, stated interest of $2,500, due on December 18, 2015, in default (K) | 25,000 | 25,000 | ||||||
| Convertible note payable to an entity, interest at 12%, due on December 29, 2016, in default (M) | 40,000 | 20,000 | ||||||
| Note payable to a family trust, interest at 10%, due on November 30, 2016, in default (P) | 25,000 | 25,000 | ||||||
| Convertible note payable to an entity, interest at 10%, due on March 17, 2017, in default (Q) | 33,686 | 46,126 | ||||||
| Convertible note payable to an entity, interest at 10%, due on April 1, 2017, in default (R) | 56,250 | 56,250 | ||||||
| Convertible note payable to an entity, interest at 10%, due on June 13, 2017, in default – net of discount of $-0- and $1,940, respectively (S) | 40,750 | 38,810 | ||||||
| Convertible note payable to an entity, interest at 12%, due on August 16, 2017, in default – net of discount of $-0- and $13,256, respectively (T) | 47,000 | 33,744 | ||||||
| Convertible note payable to an entity, interest at 12%, due on October 31, 2017, in default – net of discount of $-0- and $20,288, respectively (U) | 46,750 | 26,462 | ||||||
| Convertible note payable to an entity, interest at 12%, due on March 16, 2018 – net of discount of $14,366 and $-0-, respectively (Z) | 22,634 | — | ||||||
| Convertible note payable to an individual, interest at 10%, due on demand (V) | 46,890 | 59,820 | ||||||
| Convertible note payable to an individual, interest at 8%, due on demand (W) | 29,000 | 29,000 | ||||||
| Convertible note payable to an individual, interest at 8%, due on demand (X) | 21,500 | 21,500 | ||||||
| Convertible note payable to an individual, interest at 10%, due on demand (Y) | 8,600 | 8,600 | ||||||
| Notes payable to individuals, non-interest bearing, due on demand | 96,975 | 72,500 | ||||||
| Total Notes Payable | 825,285 | 733,562 | ||||||
| Less: Current Portion | (825,285 | ) | (733,562 | ) | ||||
| Long-Term Notes Payable | $ | — | $ | — |
| 7 |
MUSIC OF YOUR LIFE, INC.
Notes to the Consolidated Financial Statements
November 30, 2017
(Unaudited)
(B) On April 22, 2015, the Company issued a $25,000 Promissory Note, non-interest bearing (interest at 24% per annum after May 22, 2015), due at maturity on May 22, 2015. The Company also agreed to issue 500,000 shares of common stock, valued at $50,000 on April 22, 2015, as part of the note agreement. The proceeds of the note were allocated between the principal and the market value of the stock resulting in the Company recording a discount on the debt of $16,667. This amount was amortized over the 30 days life of the promissory note.
(D) On July 24, 2015, the Company issued a $50,000 Promissory Note to Kodiak Capital Group, LLC (“Kodiak”) for services rendered in association with the Equity Purchase Agreement (See Note 8). As amended and restated January 4, 2016, the note is non-interest bearing and was due on February 1, 2016.
(E) On July 31, 2015, the Company issued a $25,000 Promissory Note with a stated interest amount of $2,500 due at maturity on October 31, 2015. The Company also issued 1,000,000 shares of common stock, valued at $38,000, as part of the note agreement. The proceeds of the note were allocated between the principal and the market value of the stock resulting in the Company recording a discount on the debt of $15,079. This amount was amortized over the 90 days life of the promissory note.
(G) On August 6, 2015, the Company issued a $50,000 Promissory Note with a stated interest amount of $5,000 due at maturity on October 21, 2015. The Company also agreed to issue 2,000,000 shares of common stock, valued at $76,000, as part of the note agreement. The proceeds of the note were allocated between the principal and the market value of the stock resulting in the Company recording a discount on the debt of $30,159. This amount was amortized over the 75 days life of the promissory note.
(H) On August 21, 2015, the Company issued a $50,000 Promissory Note with a stated interest amount of $5,000 due at maturity on November 6, 2015. The Company also agreed to issue 2,000,000 shares of common stock, valued at $60,000, as part of the note agreement. The proceeds of the note were allocated between the principal and the market value of the stock resulting in the Company recording a discount on the debt of $27,273. This amount was amortized over the 75 days life of the promissory note.
(I) On September 21, 2015, the Company issued a $25,000 Promissory Note with a stated interest amount of $2,500 due at maturity on December 20, 2015. The Company also agreed to issue 1,000,000 shares of common stock, valued at $30,000, as part of the note agreement. The proceeds of the note were allocated between the principal and the market value of the stock resulting in the Company recording a discount on the debt of $13,636. This amount was amortized over the 90 days life of the promissory note. In the event that all principal and interest are not paid to the lender by January 20, 2016, the Company is obligated to issue another 1,000,000 shares of common stock to the lender and for interest to accrue at a rate of 24% per annum commencing on January 21, 2016.
(K) On November 13, 2015, the Company issued a $25,000 Promissory Note with a stated interest amount of $2,500 due at maturity on December 18, 2015. The Company also agreed to issue 200,000 shares of common stock, valued at $6,000, as part of the note agreement. The proceeds of the note were allocated between the principal and the market value of the stock resulting in the Company recording a discount on the debt of $4,839. This amount was amortized over the 35 days life of the promissory note. In the event that all principal and interest are not paid to the lender by December 18, 2015, the Company is obligated to pay late fees of 5,000 shares of common stock per day for the first 60 days after December 18, 2015, and beginning with the 61st day after December 18, 2015, any balance owed shall accrue interest at a rate of 10% per annum.
(M) On December 29, 2015, the Company issued a $20,000 Convertible Promissory Note to a lender for net loan proceeds of $15,000. The note bears interest at a rate of 12% per annum, is due on December 29, 2016, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to 50% of the lowest closing bid price during the 30 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
| 8 |
MUSIC OF YOUR LIFE, INC.
Notes to the Consolidated Financial Statements
November 30, 2017
(Unaudited)
(P) On June 3, 2016, the Company issued a $25,000 Promissory Note. The note bears interest at a rate of 10% per annum and was due on November 30, 2016.
(Q) On June 17, 2016, the Company issued a $50,750 Convertible Promissory Note to a lender for net loan proceeds of $44,000. The note bears interest at a rate of 10% per annum (24% per annum default rate), was due on March 17, 2017, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to 55% of the lowest Trading Price during the 25 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(R) On July 21, 2016, the Company issued a $56,250 Convertible Promissory Note to a lender for net loan proceeds of $50,000. The note bears interest at a rate of 10% per annum (24% per annum default rate), was due on April 21, 2017, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to $0.0005 per share.
(S) On September 13, 2016, the Company issued a $40,750 Convertible Promissory Note to a lender for net loan proceeds of $35,000. The note bears interest at a rate of 10% per annum (24% per annum default rate), was due on June 13, 2017, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to $0.0005 per share.
(T) On November 16, 2016, the Company issued a $47,000 Convertible Promissory Note to a lender for net loan proceeds of $40,000. The note bears interest at a rate of 12% per annum (24% per annum default rate), was due on August 16, 2017, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to 50% of the lowest Trading Price during the 25 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(U) On January 31, 2017, the Company issued a $46,750 Convertible Promissory Note to a lender for net loan proceeds of $40,000. The note bears interest at a rate of 12% per annum (24% per annum default rate), was due on October 31, 2017, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to 50% of the lowest Trading Price during the 25 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(V) On May 3, 2017, the Company issued a $72,750 Convertible Promissory Note to a lender as a replacement for the principal and interest due on an earlier promissory note. The note bears interest at a rate of 10% per annum, is due on demand, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to $0.0001293 per share.
(W) On April 5, 2017, the Company issued a $35,000 Convertible Promissory Note to a lender as a replacement for the principal and interest due on an earlier promissory note. The note bears interest at a rate of 8% per annum, is due on demand, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to 40% of the lowest Trading Price during the 5 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(X) On April 5, 2017, the Company issued a $27,500 Convertible Promissory Note to a lender as a replacement for the principal and interest due on an earlier promissory note. The note bears interest at a rate of 8% per annum, is due on demand, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to 40% of the lowest Trading Price during the 5 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(Y) On March 1, 2017, the Company issued a $8,600 Convertible Promissory Note to a vendor of the Company to convert certain accounts payable due to the vendor. The note bears interest at a rate of 10% per annum, is due on demand, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to the higher of $0.00004 per share or 60% of the lowest Trading Price during the 5 Trading Day period prior to the Conversion Date.
| 9 |
MUSIC OF YOUR LIFE, INC.
Notes to the Consolidated Financial Statements
November 30, 2017
(Unaudited)
(Z) On June 16, 2017, the Company issued a $37,000 Convertible Promissory Note to a lender for net loan proceeds of $31,000. The note bears interest at a rate of 12% per annum (24% per annum default rate), is due on March 16, 2018, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to 50% of the lowest Trading Price during the 25 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
NOTE 5 - NOTES PAYABLE – RELATED PARTIES
Notes payable – related parties consisted of the following:
| November 30, 2017 | May 31, 2017 | |||||||
| Note payable to wife of Company’s chief executive officer, non-interest bearing, due on demand, unsecured | $ | 19,088 | $ | 10,188 | ||||
| Note payable to Company law firm, non-interest bearing, due on demand, unsecured | 2,073 | 2,073 | ||||||
| Total Notes Payable | 21,161 | 12,261 | ||||||
| Less: Current Portion | (21,161 | ) | (12,261 | ) | ||||
| Long-Term Notes Payable | $ | — | $ | — | ||||
NOTE 6 - DERIVATIVE LIABILITY
The derivative liability at November 30, 2017 and May 31, 2017 consisted of:
| November 30, 2017 | May 31, 2017 | |||||||||||||||
| Face Value | Derivative Liability | Face Value | Derivative Liability | |||||||||||||
| Convertible note payable issued December 29, 2015, due December 29, 2016 (M) | $ | 40,000 | $ | 40,000 | $ | 20,000 | $ | 60,000 | ||||||||
| Convertible note payable issued June 17, 2016, due March 17, 2017 (Q) | 33,686 | 27,561 | 46,126 | 121,607 | ||||||||||||
| Convertible note payable issued November 16, 2016, due August 16, 2017 (T) | 47,000 | 47,000 | 47,000 | 166,098 | ||||||||||||
| Convertible note payable issued January 31, 2017, due October 31, 2017 (U) | 46,750 | 46,750 | 46,750 | 168,552 | ||||||||||||
| Convertible note payable issued April 5, 2017, due on demand (W) | 29,000 | 43,500 | 29,000 | 81,667 | ||||||||||||
| Convertible note payable issued April 5, 2017, due on demand (X) | 21,500 | 32,250 | 21,500 | 64,167 | ||||||||||||
| Convertible note payable issued June 16, 2017, due on March 16, 2018 (Z) | 37,000 | 62,160 | — | — | ||||||||||||
| Totals | $ | 254,936 | $ | 299,221 | $ | 210,376 | $ | 662,091 | ||||||||
| 10 |
MUSIC OF YOUR LIFE, INC.
Notes to the Consolidated Financial Statements
November 30, 2017
(Unaudited)
The above convertible notes contain a variable conversion feature based on the future trading price of the Company common stock. Therefore, the number of shares of common stock issuable upon conversion of the notes is indeterminate. Accordingly, we have recorded the fair value of the embedded conversion features as a derivative liability at the respective issuance dates of the notes and charged the applicable amounts to debt discounts and the remainder to other expense. The increase (decrease) in the fair value of the derivative liability from the respective issuance dates of the notes to the measurement dates is charged (credited) to other expense (income). The fair value of the derivative liability of the notes is measured at the respective issuance dates and quarterly thereafter using the Black Scholes option pricing model.
Assumptions used for the calculations of the derivative liability of the notes at November 30, 2017 include (1) stock price of $0.0001 per share, (2) exercise prices ranging from $0.00004 to $0.000055 per share, (3) terms ranging from -0- days to 197 days, (4) expected volatility of 433% and (5) risk free interest rates ranging from 1.14% to 1.44%.
Assumptions used for the calculations of the derivative liability of the notes at May 31, 2017 include (1) stock price of $0.0002 per share, (2) exercise prices ranging from $0.00005 to $0.00006 per share, (3) terms ranging from 0 days to 92 days, (4) expected volatility of 490% and (5) risk free interest rates ranging from 0.86% to 0.98%.
NOTE 7 - EQUITY TRANSACTIONS
During the six months ended November 30, 2017 the Company issued an aggregate of 612,771,146 shares of common stock for the conversion of notes payable and accrued interest in the aggregate amount of $34,553.
On October 3, 2016, the Company amended its Articles of Incorporation to increase the number of authorized shares of common stock from 500,000,000 to 2,000,000,000 shares and to change the par value of both the common stock and preferred stock from $0.001 per share to $0.0001 per share.
On November 9, 2016, the Company amended its Articles of Incorporation to increase the number of authorized shares of common stock from 2,000,000,000 to 10,000,000,000 shares and to amend the voting rights for the Series A Preferred Stock. As amended, each share of Series A Preferred Stock shall have voting rights equal to four times the sum of (a) all shares of Common Stock issued and outstanding at the time of voting; plus (b) the total number of votes of all other classes of preferred stock which are issued and outstanding at the time of voting; divided by (c) the number of shares of Series A Preferred Stock issued and outstanding at the time of voting. The Series A Preferred Stock has no conversion, liquidation, or dividend rights.
NOTE 8 - COMMITMENTS AND CONTINGENCIES
Service Agreements
On November 5, 2012, the Company executed a General Services Agreement with the Company’s chief executive officer. The agreement provided for monthly compensation of $10,000 and was to remain in full force and effect until either party provided 30 days notice of termination to the other party. Effective May 31, 2015, the chief executive officer agreed to waive payment of the $100,000 accrued consulting fees balance due him at May 31, 2015 in exchange for the Company’s agreement to waive collection of $100,000 of the remaining $115,950 loans receivable balance due from the chief executive officer at May 31, 2015 before this transaction (see Note 2). On May 31, 2015, this agreement was terminated.
On March 1, 2017, the Company executed a Consulting Agreement with the Company’s chief executive officer. The agreement provides for monthly compensation of $10,000 through December 31, 2020. The Company may terminate the agreement at any time without cause. For the six months ended November 30, 2017 and 2016, the chief executive officer was paid $21,000 and $32,000, respectively.
| 11 |
MUSIC OF YOUR LIFE, INC.
Notes to the Consolidated Financial Statements
November 30, 2017
(Unaudited)
On November 15, 2012 and June 3, 2013, the Company executed General Services Agreements with two other service providers. The agreements provided for monthly compensation of $1,000 and $500, respectively, and were to remain in full force and effect until either party provided 90 days and 30 days, respectively, notice of termination to the other party. Effective September 1, 2015, these two agreements were replaced by Consulting Agreements to provide for monthly compensation of $5,000 to each of the two service providers. The term of the agreements is from September 1, 2015 to December 31, 2016 and thereafter on a month-to-month basis. The Company may terminate both of these Consulting Agreements at any time without cause.
Effective September 1, 2015, the Company entered into a Consulting Agreement with another service provider. The agreement provides for monthly compensation of $1,000 for a term from September 1, 2015 to December 31, 2016 and thereafter on a month-to-month basis. The Company may terminate this Consulting Agreement at any time without cause.
NOTE 9 - GOING CONCERN
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business. At November 30, 2017, the Company had negative working capital of $1,505,532 and an accumulated deficit of $3,585,599. These factors raise substantial doubt regarding the Company’s ability to continue as a going concern.
To date the Company has funded its operations through a combination of loans and sales of common stock. The Company anticipates another net loss for the fiscal year ended May 31, 2018 and with the expected cash requirements for the coming year, there is substantial doubt as to the Company’s ability to continue operations.
The Company is attempting to improve these conditions by way of financial assistance through issuances of notes payable and additional equity and by generating revenues through sales of products and services.
The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
| 12 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operation
The following discussion contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 relating to future events or our future performance. Actual results may materially differ from those projected in the forward-looking statements as a result of certain risks and uncertainties set forth in this prospectus. Although management believes that the assumptions made and expectations reflected in the forward-looking statements are reasonable, there is no assurance that the underlying assumptions will, in fact, prove to be correct or that actual results will not be different from expectations expressed in this report.
BUSINESS OVERVIEW
We are a multi-media entertainment company that currently produces live radio programming 24 hours a day, syndicated to AM, FM and HD terrestrial radio stations around the country. The network is also heard streaming across the Internet using our registered trademark, iRadio®. Music of Your Life® has been on the air since 1978, making it the longest running syndicated music radio network in the world. Our principal source of revenue comes from selling radio spots, or commercials on the network, and licensing our trade names. Expenses which comprise the costs of goods sold will include licensing agreements and royalties, as well as operational and staffing costs related to the management of the Company’s syndicated network. General and administrative expenses are comprised of administrative wages and benefits; occupancy and office expenses; outside legal, accounting and other professional fees; travel and other miscellaneous office and administrative expenses. Selling and marketing expenses include selling/marketing wages and benefits, advertising and promotional expenses, as well as travel and other miscellaneous related expenses.
Because we have incurred losses, income tax expenses are immaterial. No tax benefits have been booked related to operating loss carryforwards, given our uncertainty of being able to utilize such loss carryforwards in future years. We anticipate incurring additional losses during the coming year.
RESULTS OF OPERATION
Following is management’s discussion of the relevant items affecting results of operations for the three and six months ended November 30, 2017 and 2016.
Revenues. The Company generated net revenues of $401 and $1,645 during the three months ended November 30, 2017 and 2016, respectively. The Company generated net revenues of $3,237 and $2,838 during the six months ended November 30, 2017 and 2016, respectively. Revenues were generated from spot sales, digital sales and subscription based sales from the live radio programming through radio stations around the country.
Cost of Sales. Our cost of sales were $-0- for the three and six months ended November 30, 2017 and 2016. Our cost of sales in the future will consist principally of licensing costs and royalties associated with our syndicated radio network, other related services provided directly or outsourced through our affiliates, as well as operational and staffing costs with respect thereto.
Salaries and Consulting Fees. Salaries and consulting fees were $64,000 and $76,500 for the three months ended November 30, 2017 and 2016, respectively. Salaries and consulting fees were $137,696 and $172,850 for the six months ended November 30, 2017 and 2016, respectively. We expect that salaries and consulting expenses, that are cash instead of share-based, will increase as we add personnel to build our multi-media entertainment business.
Professional Fees. Professional fees were $30,105 and $40,542 for the three months ended November 30, 2017 and 2016, respectively. Professional fees were $39,369 and $131,007 for the six months ended November 30, 2017 and 2016, respectively. This expense category included stock based compensation to service providers of $50,500 for the six months ended November 30, 2016. We anticipate that professional fees will increase in future periods as we scale up our operations.
| 13 |
Selling, General and Administrative Expenses. Selling, general and administrative expenses were $13,722 and $44,825 for the three months ended November 30, 2017 and 2016, respectively. Selling, general and administrative expenses were $32,146 and $104,727 for the six months ended November 30, 2017 and 2016, respectively. We anticipate that SG&A expenses will increase commensurate with an increase in our operations.
Other Income (Expenses). The Company had net other expenses of $56,469 and net other income of $72,788 for the three months ended November 30, 2017 and 2016, respectively. The Company had net other income of $292,505 and $47,455 for the six months ended November 30, 2017 and 2016, respectively. During the six months ended November 30, 2017 and 2016, the company recorded a gain on the change in the fair value of the derivative liability in the amount of $399,870 and $209,565, respectively. Other expenses incurred were comprised of interest expenses related to notes payable in the amount of $107,365, which included the amortization of debt discounts of $58,118 during the six months ended November 30, 2017.
LIQUIDITY AND CAPITAL RESOURCES
As of November 30, 2017, our primary source of liquidity consisted of $547 in cash and cash equivalents. We hold most of our cash reserves in local checking accounts with local financial institutions. Since inception, we have financed our operations through a combination of short and long-term loans, and through the private placement of our common stock.
We have sustained significant net losses which have resulted in negative working capital and an accumulated deficit at November 30, 2017 of $1,505,532 and $3,585,599, respectively, which raises doubt about our ability to continue as a going concern. We generated net income for the six months ended November 30, 2017 of $86,531 due to the gain on the change in the fair value of the derivative liability of $399,870. Without this gain, we would have generated a net loss of $313,339. Without additional revenues, working capital loans, or equity investment, there is substantial doubt as to our ability to continue operations.
We believe these conditions have resulted from the inherent risks associated with small public companies. Such risks include, but are not limited to, the ability to (i) generate revenues and sales of our products and services at levels sufficient to cover our costs and provide a return for investors, (ii) attract additional capital in order to finance growth, and (iii) successfully compete with other comparable companies having financial, production and marketing resources significantly greater than those of the Company.
We believe that our capital resources are insufficient for ongoing operations, with minimal current cash reserves, particularly given the resources necessary to expand our multi-media entertainment business. We will likely require considerable amounts of financing to make any significant advancement in our business strategy. There is presently no agreement in place that will guarantee financing for our Company, and we cannot assure you that we will be able to raise any additional funds, or that such funds will be available on acceptable terms. Funds raised through future equity financing will likely be substantially dilutive to current shareholders. Lack of additional funds will materially affect our Company and our business, and may cause us to substantially curtail or even cease operations. Consequently, you could incur a loss of your entire investment in the Company.
CRITICAL ACCOUNTING PRONOUNCEMENTS
Our financial statements and related public financial information are based on the application of generally accepted accounting principles in the United States (“GAAP”). GAAP requires the use of estimates, assumptions, judgments and subjective interpretations of accounting principles that have an impact on the assets, liabilities, revenues and expense amounts reported. These estimates can also affect supplemental information contained in our external disclosures including information regarding contingencies, risk and financial condition. We believe our use of estimates and underlying accounting assumptions adhere to GAAP and are consistently and conservatively applied. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Actual results may differ materially from these estimates under different assumptions or conditions. We continue to monitor significant estimates made during the preparation of our financial statements.
| 14 |
Our significant accounting policies are summarized in Note 2 of our financial statements included in our May 31, 2017 Form 10-K. While all of these significant accounting policies impact our financial condition and results of operations, we view certain of these policies as critical. Policies determined to be critical are those policies that have the most significant impact on our financial statements and require management to use a greater degree of judgment and estimates. Actual results may differ from those estimates. Our management believes that given current facts and circumstances, it is unlikely that applying any other reasonable judgments or estimate methodologies would cause a material effect on our results of operations, financial position or liquidity for the periods presented in this report.
We recognize revenue on arrangements in accordance with FASB ASC No. 605, “Revenue Recognition”. In all cases, revenue is recognized only when the price is fixed and determinable, persuasive evidence of an arrangement exists, the service is performed and collectability of the resulting receivable is reasonably assured.
RECENT ACCOUNTING PRONOUNCEMENTS
We have reviewed accounting pronouncements issued during the past two years and have adopted any that are applicable to the Company. We have determined that none had a material impact on our financial position, results of operations, or cash flows for the periods presented in this report.
OFF-BALANCE SHEET ARRANGEMENTS
We do not have any off-balance sheet arrangements, financings, or other relationships with unconsolidated entities or other persons, also known as “special purpose entities” (“SPE”s).
Item 3. Quantitative and Qualitative Disclosures about Market Risks
Not applicable because we are a smaller reporting company.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Pursuant to Rule 13a-15(b) under the Securities Exchange Act of 1934 (“Exchange Act”), the Company carried out an evaluation, with the participation of the Company’s management, including the Company’s Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of the Company’s disclosure controls and procedures (as defined under Rule 13a-15(e) under the Exchange Act) as of the end of the period covered by this report. Based upon that evaluation, the Company’s CEO and CFO concluded that the Company’s disclosure controls and procedures were not effective to ensure that information required to be disclosed by the Company in the reports that the Company files or submits under the Exchange Act, is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including the Company’s CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure as a result of continuing material weaknesses (such as the absence of an audit committee and absence of qualified independent directors) in its internal control over financial reporting.
Changes in Internal Controls Over Financial Reporting
There have been no changes in the Company's internal control over financial reporting during the latest fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.
| 15 |
Currently we are not aware of any litigation pending or threatened by or against the Company.
Not applicable because we are a smaller reporting company.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
During the six months ended November 30, 2017 the Company issued an aggregate of 612,771,146 shares of common stock for the conversion of notes payable and accrued interest in the aggregate amount of $34,553.
With respect to the transactions noted above, each of the recipients of securities of the Company was an accredited investor, or is considered by the Company to be a “sophisticated person”, inasmuch as each of them has such knowledge and experience in financial and business matters that they are capable of evaluating the merits and risks of receiving securities of the Company. No solicitation was made and no underwriting discounts were given or paid in connection with these transactions. The Company believes that the issuance of its securities as described above was exempt from registration with the Securities and Exchange Commission pursuant to Section 4(2) of the Securities Act of 1933.
Item 3. Defaults Upon Senior Securities.
The Company has not paid the principal and interest due on 14 notes payable aggregating $521,436 at November 30, 2017. See Note 4 to the Consolidated Financial Statements.
Item 4. Mine Safety Disclosures
Not Applicable.
None.
| 16 |
| Exhibit No. | Description | |
| 3.1 | Amended and Restated Articles of Incorporation of Music of Your life, Inc. | |
| 3.2 | Amended and Restated Bylaws of Music of Your Life, Inc. | |
| 31.1 | Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
| 32.1 | Certification of Principal Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
| 101.INS | XBRL Instance Document | |
| 101.SCH | XBRL Taxonomy Extension Schema Document | |
| 101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |
| 101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | |
| 101.LAB | XBRL Taxonomy Extension Label Linkbase Document | |
| 101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| Music of Your Life, Inc. | ||
| Date: January 22, 2018 | By: | /s/ Marc Angell |
| Marc Angell | ||
| Chief Executive Officer | ||
| (Duly Authorized Officer and Principal Executive Officer) | ||
| 17 |