Debt | 3 Months Ended |
Nov. 30, 2014 |
Debt [Abstract] | |
Debt | Note 4 – Debt |
|
Debt consists of the following at November 30, 2014 and August 31, 2014: |
|
Description | | Nov. 30, | | | Aug. 31, | | | |
2014 | 2014 | | |
A. Unsecured convertible debt – Derivative Liabilities - net | | $ | 1,759,920 | | | $ | 1,533,154 | | | |
| | | | | | | | | | |
B. Convertible debt – Unsecured | | | 1,434,707 | | | | 1,378,207 | | | |
Less : debt discount | | | (451,836 | ) | | | (335,318 | ) | | |
Convertible debt – net | | | 982,871 | | | | 1,042,889 | | | |
| | | | | | | | | | |
C. Notes – Secured | | | 2,700,000 | | | | 2,700,000 | | | |
| | | | | | | | | | |
D. Notes – Unsecured | | | 798,074 | | | | 833,192 | | | |
| | | | | | | | | | |
Total debt | | $ | 6,240,865 | | | $ | 6,109,235 | | | |
|
Debt in default consists of secured and unsecured notes totaling $2,700,000 and $2,477,586 at November 30, 2014, and $2,546,597 and $1,646,768 at August 31, 2014, respectively. |
|
The corresponding debts above are more fully discussed below: |
|
(A) Unsecured Convertible Debt – Derivative Liabilities |
|
During the three months ended November 30, 2014, the Company issued unsecured convertible debt and warrants that had an embedded conversion feature in the form of an anti-dilution provision (ratchet feature); see Note 5. During the year ended August 31, 2014, the Company converted certain of its convertible debts to derivative debt because of the application of an embedded conversion feature in the form of an anti-dilution provision (ratchet feature); see Note 5. |
|
This debt includes the following terms: |
|
Description | | Information | | Nov. 30, | | | Aug. 31, | |
2014 | 2014 |
Interest Rate | | | | | 12 | % | | | N/A | |
Maturity Date(s) | | | | | Oct. 7, 2015 | | | | June 24, 2014 to | |
Dec. 9, 2014 |
| | | | | | | | | | |
Series 5 | | Converted to a derivative after 180 days; see Note 4(b). | | | - | | | | 73,404 | |
Series 10 | | Fixed conversion price of $0.04 (no warrants) | | | 283,739 | | | | - | |
|
During the year ended August 31, 2014, the Company entered into various debts that could have become a derivative if not pad within 180 days (Series 1 debts); the Company entered into no such debt during the three months ended November 30, 2014. During the year ended August 31, 2014, the Company paid $158,400 as a non-payment of debt penalty against these debts; the Company made no such payments during the three months ended November 30, 2014. |
|
Unsecured convertible debt recorded as a derivative liability consists of the following: |
|
Description | | Nov. 30, | | | Aug. 31, | | | |
2014 | 2014 | | |
Carry forward balance | | $ | 1,533,154 | | | $ | 1,732,250 | | | |
Borrowings | | | 300,000 | | | | - | | | |
Repayment of convertible debt | | | (16,261 | ) | | | (118,500 | ) | | |
Reclassification of convertible non-derivative debt to derivative debt | | | - | | | | 347,160 | | | |
Conversion of convertible non-derivative debt to stock | | | (56,973 | ) | | | (427,756 | ) | | |
Ending balance | | $ | 1,759,920 | | | $ | 1,533,154 | | | |
|
(B) Convertible Debt – Unsecured |
|
During the three months ended November 30, 2014, and the year ended August 31, 2014, the Company issued unsecured convertible debt (that was not recorded as a derivative liability.) This debt includes the following terms: |
|
| | Information | | Nov. 30, | | | Aug. 31, | |
2014 | 2014 |
Interest rate | | | | | 8 | % | | | 12 | % |
Default interest rate | | | | | 22 | % | | | N/A | |
Term | | | | | 9 months | | | | 1 year | |
Maturity | | | | | Jun. 9, 2015 | | | | Aug. 3, 2014 to | |
Aug. 20, 2014 |
Series 5 debt | | Zero percent (0%) interest if repaid within 3 months; Convertible at the lesser of $0.47 or 65% of the lowest trade price in the then prior 25 days, but only after 180 days from the loan date | | | - | | | | 1,380,526 | |
Series 7 debt | | 1-year, 12% interest, fixed conversion at $0.60 | | | 83,500 | | | | 280,000 | |
Series 8 debt | | 24 month, 8% interest, fixed conversion at $0.40 | | $ | - | | | $ | 100,000 | |
Series 9 debt | | 9 months, 8% interest, fixed conversion at $0.02 | | | 83,500 | | | | - | |
|
In connection with Series 5 debt and for the year ended August 31, 2014, the Company incurred $25,000 in debt issue costs. |
|
Holders of Series 5 debt are entitled, at their option, to convert all or part of the principal and accrued interest into shares of the Company’s common stock at the conversion prices and terms discussed above. |
|
In connection with its series 7 debt, and for the years ended August 31, 2014 the Company issued 900,000 shares of its common stock with a fair value of $270,000; there were no shares issued during the three months ended November 30, 2014. |
|
Convertible debt consists of the following activity and terms: |
|
| | Nov. 30, | | | Aug. 31, | | | |
2014 | 2014 | | |
Carry forward balance | | $ | 1,378,207 | | | $ | 479,097 | | | |
Borrowings | | | 83,500 | | | | 1,246,270 | | | |
Repayment of convertible debt | | | - | | | | - | | | |
Conversion of convertible debt to stock | | | (27,000 | ) | | | - | | | |
Reclassification of convertible debt to derivative debt | | | - | | | | (347,160 | ) | | |
Ending balance | | $ | 1,434,707 | | | $ | 1,378,207 | | | |
|
(C) Notes - Secured |
|
Secured notes consist of the following activity and terms: |
|
| | Information | | Nov. 30, | | | Aug. 31, | |
2014 | 2014 |
Interest Rate | | | | | 7% - 12.75 | % | | | 7% - 12.75 | % |
Maturity | | | | | Sep. 1, 2014- | | | | Sep. 1, 2014- | |
Aug. 28, 2014 | Aug. 28, 2014 |
SKI debts | | Secured by all the assets of OSM | | | 2,700,000 | | | | 2,700,000 | |
|
The total amounts owed to both secured debt holders represent amounts originally owed by SKI which were guaranteed by the Company. |
|
| | Nov. 30, | | | Aug. 31, | | | |
2014 | 2014 | | |
Carry forward balance | | $ | 2,700,000 | | | $ | 3,246,902 | | | |
Repayment of debt | | | - | | | | (50,000 | ) | | |
Conversion of debt to common stock | | | - | | | | (206,000 | ) | | |
Removal of secured debt associated with deconsolidation of VIE | | | - | | | | (290,902 | ) | | |
Ending balance | | $ | 2,700,000 | | | $ | 2,700,000 | | | |
|
(D) Notes – Unsecured Demand Notes |
|
Unsecured demand notes consist of the following: |
|
Description | | Nov. 30, | | | Aug. 31, | | | |
2014 | 2014 | | |
Carry forward balance | | $ | 833,192 | | | $ | 1,127,183 | | | |
Borrowings | | | - | | | | 626,870 | | | |
Repayments | | | (35,118 | ) | | | (708,861 | ) | | |
Conversion of demand debt to stock | | | - | | | | (212,000 | ) | | |
Ending balance | | $ | 798,074 | | | $ | 833,192 | | | |
|
Unsecured demand notes at August 31, 2014 and 2013 consist of the following: |
|
Amount | | | Information | | Maturity | | | | |
$ | 750,574 | | | Represents current convertible demand debt | | Nov. 6, 2014 – May 10, 2014 | | | | |
$ | 10,000 | | | Represents an advance from a third party | | Due on demand | | | | |
$ | 37,500 | | | The Company is in litigation regarding this debt; see Note 8. | | In litigation | | | | |
|
E) Debt discount |
|
For the three months ended November 30, 2014 and the year ended August 31, 2014, the Company recorded debt discount of $300,000 and $610,064, respectively. |
|
For the three months ended November 30, 2014, debt discount consisted of $300,000 related to its series 10 debt, which contained embedded conversion options that are required to be bifurcated and reported at fair value (see Note 4(A)). |
|
For the year ended August 31, 2014, debt discount consists of $66,843 related to notes that contained embedded conversion options that are required to be bifurcated and reported at fair value (see Note 4(A)) and, $543,221 related to convertible debt that contained a beneficial conversion feature (see Note 4(B)). |
|
Debt – net of discount consist of the following: |
|
| | Nov. 30, | | | Aug. 31, | | | |
2014 | 2014 | | |
Total outstanding debt | | $ | 6,692,701 | | | $ | 6,444,553 | | | |
Carry forward debt discount – net | | | (335,318 | ) | | | (584,768 | ) | | |
Additional debt discount | | | (300,000 | ) | | | (610,064 | ) | | |
Amortization of debt discount | | | 183,482 | | | | 859,514 | | | |
Debt – net | | $ | 6,240,865 | | | $ | 6,109,235 | | | |
|
The Company’s remaining debt discount of $451,837 will be fully amortized during fiscal year 2016. |
|
The Company recorded debt discount relating to its derivative debt to the extent of gross proceeds raised in its debt financing transactions, and immediately expensed the remaining value of the derivative if it exceeded the gross proceeds of the note. The Company recorded a derivative expense of $529,808 and $0 for the three months ended November 30, 2014 and the year ended August 31, 2014, respectively. |
|