Debt | Note 2 - Debt Debt consists of the following at February 29, 2016 and August 31, 2015: Description February 29, August 31, A. Unsecured convertible debt – derivative liabilities $ 87,500 $ 1,296,597 Less : debt discount — — Convertible debt – net 87,500 1,296,597 B. Unsecured convertible debt – non-derivatives 904,097 — Less : debt discount — — Convertible debt – net 904,097 — C. Unsecured demand/term debt 229,683 382,563 D. Secured debt 2,150,000 2,700,000 Total debt $ 3,371,280 $ 4,379,160 On February 24, 2016, the Company, with shareholder approval, increased its number of common shares from 75 million to 500 million. As a result, the Company reclassed debts that were recorded as derivatives due to tainting, back to their original classifications. Debt in default consists of secured and unsecured notes totaling approximately $1.9 million and $2.6 million at February 29, 2016 and August 31, 2015, respectively. The corresponding debts above are more fully discussed below: (A) Unsecured Convertible Debt – Derivative Liabilities Description February 29, August 31, Carry forward balance $ 1,296,597 $ 1,533,154 Borrowings — 300,000 Repayment of derivative debt — (32,692 ) Conversion of derivative debt to stock (305,000 ) (790,712 ) Reclassification of derivative debt back to convertible debt (tainting removed) (904,097 ) 286,847 Ending balance $ 87,500 $ 1,296,597 A summation of derivative debt issued during the six months ended February 29, 2016 and the year ended August 31, 2015, respectively, are set out below: Description Information February 29, August 31, Interest Rate 10% Maturity Date(s) Oct. 6, 2016 Series 10 10% per annum interest; convertible on demand at $0.04 300,000 During the six months ended February 29, 2016, the Company recorded a gain on the settlement of derivative debt of $48,653, which is included in “Gain (loss) on the settlement of debt” on the Company’s consolidated statement of operations. The Company also incurred a loss on the conversion of debt to stock of $520,163, which is included in “Loss on Debt Extinguishment” on the Company’s consolidated statement of operations. Total derivative debt at February 29, 2016 and August 31, 2015 consists of the following. Description Information February 29, August 31, Series 2 Convertible at $1.00 per share $ 75,000 $ 120,000 Series 3 Convertible at $0.75 per share 12,500 72,500 Series 4 Convertible at $0.75 per share — 724,097 Series 7 Convertible at $0.60 per share — 280,000 Series 8 Convertible at $0.40 per share — 100,000 Total $ 87,500 $ 1,296,597 (B) Unsecured Convertible Debt – Non-derivatives Description February 29, August 31, Carry forward balance $ — $ 1,378,207 Borrowings 70,000 83,500 Repayment of convertible debt — (631,819 ) Conversion of convertible debt to stock (70,000 ) (844,250 ) Gain on debt settlement — (48,791 ) Reclassification of derivative debt to convertible debt (tainting removed) 904,097 63,153 Ending balance $ 904,097 $ — A summation of unsecured convertible non-derivative debt issued during the six months ended February 29, 2016 and the year ended August 31, 2015, respectively, are set out below: Description Information February 29, August 31, Interest rate 8% Default interest rate N/A Term 9 months Maturity Sep. 5, 2015 to June 9, 2015 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 — Series 7 debt 1-year, 12% interest, fixed conversion at $0.60 — Series 8 debt 24 month, 8% interest, fixed conversion at $0.40 — Series 9 debt 9 month, 8% interest, convertible after 180 days at $0.02 per share. $ $ 83,500 (C) Unsecured Demand/Term Debt Unsecured demand notes consist of the following at February 29, 2016 and August 31, 2015: Description February 29, August 31, Carry forward balance $ 382,563 $ 833,192 Borrowings — 100,000 Repayments (65,380 ) (150,629 ) Conversion into master license agreement (100,000 ) Conversion of demand debt to stock — (50,000 ) Rollup of accrued commissions to term debt 12,500 — Reclassification to derivative debt due to tainting — (350,000 ) Ending balance $ 229,683 $ 382,563 Unsecured demand notes consisted of the following at February 29, 2016 and August 31, 2015: Information Maturity February 29, August 31, Represents current unsecured demand debt Nov. 6, 2015 – Sep. 30, 2015 $ 196,350 $ 335,063 Represents an advance from a third party Due on demand 10,000 10,000 The Company settled litigation in this matter during the period; see Note 5. Settled 23,333 37,500 Total $ 229,683 $ 382,563 During the six months ended February 29, 2016, the Company settled a debt dispute with GSM for $50,000 plus 1,500,000 shares of common stock, having a fair value of $120,000, based upon the quoted closing price of the Company’s common stock on the date of the settlement. The Company recorded a loss of $120,000 in connection with the settlement, which is included in “Gain (loss) on the settlement of debt” on the Company’s consolidated statement of operations. The Company also recorded a gain on settlement of accounts payable brought about by the reduction of accrued commissions due GSM of $9,474; the remaining accrued commissions were reclassed to debt. (D) Secured Debt Description February 29, August 31, Carry forward balance $ 2,700,000 $ 2,700,000 Additional debt brought about in debt settlement 155,242 — Repayment of debt (50,000 ) — Conversion of secured debt to stock (1,100,000 ) — Reclassification of accrued interest to debt 444,758 — Ending balance $ 2,150,000 $ 2,700,000 During the six months ended February 29, 2016, the Company settled a debt dispute with Penny Hart (“Hart”), incurring a loss of $155,242 in connection with the settlement, which is included in “Gain (loss) on the settlement of debt” on the Company’s statement of operations. As part of the settlement, Hart agreed to convert $1,100,000 of the total $2,100,000 debt into shares of the Company’s stock at $0.04 per share; the Company incurred a loss on the conversion of $134,750, which is included in “Loss on Debt Extinguishment” on the Company’s statement of operations. Because the agreement calls for payment of the remaining $1 million over 3 years, the Company reclassed the long-term portion of the note to long-term liabilities. Secured debt consisted of the following activity and terms for the six months ended February 29, 2016 and the year ended August 31, 2015, respectively: Information February 29, August 31, Interest Rate 5.00% 12.75% Maturity November 9, 2018 Aug. 8, 2015 Secured by all the assets of OSM $ 2,150,000 $ 2,700,000 (E) Debt discount February 29, August 31, Total outstanding debt $ 3,371,280 $ 4,379,160 Carry forward debt discount – net — (335,318 ) Debt discount — (316,102 ) Amortization of debt discount — 621,009 Reclassification of debt discount — 30,411 Debt – net $ 3,371,280 $ 4,379,160 The Company records debt discount relating to its derivative debt to the extent of gross proceeds raised in its debt financing transactions, and immediately expenses the remaining value of the derivative if it exceeded the gross proceeds of the note. No derivative expenses were incurred during the six months ended February 29, 2016. |