In periods in which a net loss has been incurred, all potentially dilutive common shares are considered anti-dilutive and thus are excluded from the calculation. The Company’s convertible debt is considered anti-dilutive due to the Company’s net loss for the year ended February 29, 2016. As a result, the Company did not have any potentially dilutive common shares for that period. At February 28, 2017, the Company had 536,321,460 potentially issuable shares upon the conversion of convertible notes payable and interest. Based on our stock price on February 28, 2017, the value of these shares if exercised would be $13,294,122. The company also has 900,000 warrants.
The Company’s balance sheet includes certain financial instruments. The carrying amounts of current assets and current liabilities approximate their fair value because of the relatively short period between the origination of these instruments and their expected realization.
Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of February 28, 2017 and February 29, 2016. The respective carrying value of certain on-balance-sheet financial instruments approximated their fair values due to the short-term nature of these instruments. These financial instruments include accounts receivable, other current assets, accounts payable, and accrued expenses. The fair value of the Company’s notes payable is estimated based on current rates that would be available for debt of similar terms that is not significantly different from its stated value.
Certain reclassifications have been made to the prior year financial statements to conform with the current year presentation.
Commitments and Contingencies
The Company follows ASC 450-20, Loss Contingencies, to report accounting for contingencies. Liabilities for loss contingencies arising from claims, assessments, litigation, fines and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount of the assessment can be reasonably estimated. See Note 13 for a discussion of the Company’s commitments and contingencies.
Subsequent events
The Company follows the guidance in Section 855-10-50 of the FASB Accounting Standards Codification for the disclosure of subsequent events. The Company will evaluate subsequent events through the date when the financial statements were issued. Pursuant to ASU 2010-09 of the FASB Accounting Standards Codification, the Company as an SEC filer considers its financial statements issued when they are widely distributed to users, such as through filing them on EDGAR.
Recently Issued Accounting Pronouncements
We have reviewed the FASB issued Accounting Standards Update (“ASU”) accounting pronouncements and interpretations thereof that have effectiveness dates during the periods reported and in future periods. The Company has carefully considered the new pronouncements that alter previous generally accepted accounting principles and does not believe that any new or modified principles will have a material impact on the corporation’s reported financial position or operations in the near term. The applicability of any standard is subject to the formal review of our financial management and certain standards are under consideration.
In April 2015, the FASB issued ASU No. 2015-03,Simplifying the Presentation of Debt Issuance Costs. To simplify presentation of debt issuance costs, the amendments in ASU No. 2015-03 require that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The Company is required to adopt the provisions of ASU 2015-03 beginning with the fiscal year ending February 28, 2017. The Company has chosen to adopt this ASU during the year ended February 29, 2016. As a result, we reclassified debt issuance costs of $2,000 from current assets to current liabilities.
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842), which modifies the recognition of lease assets and lease liabilities by lessees for those leases classified as operating leases under previous GAAP. The core principle of Topic 842 is that a lessee should recognize the assets and liabilities that arise from all leases. A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. The amendments in this ASU are effective for fiscal years beginning after December 15, 2018, which is the year ending February 29, 2020 for the Company. Early application is permitted. The Company is currently evaluating the impact that the adoption of ASU 2016-02 will have on their financial position and results of operations.
Note 4. Advances
During the years ended February 28, 2017 and February 29, 2016, the Company received unsecured advances totaling $35,100 and $522,048, respectively. These advances are non-interest bearing and payable on demand. Vista View Ventures, Inc. provided $35,100 and $522,048 of these advances for years ended February 28, 2017 and February 29, 2016, respectively. As discussed in Note 5, the advances were paid from Vista View Ventures Inc. to KMDA and then by KMDA to the Company on behalf of Vista View Ventures, Inc. These advances are typically converted to convertible notes on a quarterly basis.
During the years ended February 28, 2017 and February 29, 2016, we refinanced $35,100 and $522,048, respectively, of non-interest bearing advances into convertible notes. See Note 6.
At February 28, 2017 and February 29, 2016, we did not owe Vista View Ventures Inc. anything for advances provided to us.
At February 28, 2017 and February 29, 2016, we owed a third party $1,594 and $1,594, respectively, for advances provided to us.
- 20 -
Note 5. Related Party Transactions
Our officers and are involved in other business activities and may, in the future, become involved in other business opportunities that become available. They may face a conflict in selecting between the Company and other business interests. We have not formulated a policy for the resolution of such conflicts.
During the years ended February 28, 2017 and February 29, 2016, we paid Robert Wilson $33,846 and $108,461, respectively, for his services as CEO.
During the year ended February 28, 2017, Garett Parsons made $2,000 for his services as CEO.
During the year ended February 28, 2017, Garett Parsons purchased the outstanding 1,000,000 shares of Series E Preferred Stock from Panama iPhone Corp. for $10,000. During the year ended February 28, 2017, the Company issued 1,000 shares of Series F Preferred Stock to Mr. Parsons for cash proceeds of $5,000.
Conversion of Related Party Convertible Note
On April 1, 2015, Panama iPhone Corp. (formerly Masclo Investment Corporation), a significant shareholder of the Company, converted $100,000 of principal and accrued interest on the convertible note dated January 31, 2015 into 1,000,000 shares of common stock.
On June 25, 2015, Panama iPhone Corp. converted $68,447 of principal and accrued interest on the convertible note dated January 31, 2015 into 684,467 shares of common stock. As of February 29, 2016, there was remaining principal balance or accrued interest on the convertible note.
Services Provided by KM Delaney & Assoc.
During the year ended February 28, 2017 and 2016, KM Delaney & Associates (“KMDA”), a service provider to the Company, has provide office space and certain administrative functions to us under a management services agreement. The services provide include a furnished executive suite, use of office equipment and supplies, accounting and bookkeeping services, treasury and cash management services, financial reporting, and other support staffing requirements. The management services agreement calls for monthly payments of $18,000 during calendar year 2015 and $17,550 during calendar year 2016. As part of the services provided to the Company, KMDA receives the advances from the lender (See Note 4) and disburses those funds to us. During the years ended February 28, 2017 and 2016, KMDA billed us $105,330 and $202,354, respectively, for those services. As of February 29, 2016, we owed KMDA $195,568 which was included in accounts payable on the balance sheet.
During the year ended February 28, 2017, the Company had a total forgiveness of debt of $201,704. KMDA forgave $85,934 and Robert Wilson forgave 44,616 and an accrued salary of 71,154. We paid KMDA $50,000 for prior outstanding accounts payable and We issued a note payable to KMDA in the amount of $85,000 to settle with various vendors., resulting in gain on settlement of $201,704 recognized as additional paid in capital. The note is non-interest bearing and requires five monthly principal payments of $17,000 beginning June 1, 2017.
Lease of Delivery Van
In December 2015, we leased a delivery van from an individual. The lessor is a relative of the owner of KMDA. The lease calls for monthly payments of $350 for a period of three years. The lease cost includes the operating cost and insurance on the van. We determined that the lease should be accounted for as a capital lease. We recorded the van as a fixed asset based on the present value of the future lease payments of $11,766. We immediately impaired the value of the van by comparing the present value of the future lease payments to the fair market value of the van and recognized impairment of $7,844. During the year ended February 28, 2017, this lease was terminated and the asset was returned to the lessor by mutual agreement of the parties.
- 21 -
Note 6. Convertible Notes Payable
Convertible notes payable consist of the following as of February 28, 2017 and February 29, 2016:
| | | | | | | | | | | | | |
Issued | | Maturity | | Interest Rate | | Conversion Rate per Share | | Balance February 28, 2017 | | Balance February 29, 2016 | |
February 28, 2011 | | February 27, 2013 * | | 7% | | $0.015 | | $ | 32,600 | | $ | 32,600 | |
January 31, 2013 | | February 28, 2016 * | | 10% | | $0.01 | | | 119,091 | | | 120,562 | |
May 31, 2013 | | November 30,2016 * | | 10% | | $0.01 | | | 261,595 | | | 261,595 | |
November 30, 2013 | | November 30, 2017 | | 10% | | $0.01 | | | 394,458 | | | 396,958 | |
August 31, 2014 | | August 31, 2016 * | | 10% | | $0.002 | | | 355,652 | | | 355,652 | |
November 30, 2014 | | November 30, 2016 * | | 10% | | $0.002 | | | 103,950 | | | 103,950 | |
February 28, 2015 | | February 28, 2017 * | | 10% | | $0.001 | | | 63,357 | | | 63,357 | |
May 31, 2015 | | May 31, 2017 | | 10% | | $1.00 | | | 65,383 | | | 65,383 | |
August 31, 2015 | | August 31, 2017 | | 10% | | $0.30 | | | 91,629 | | | 91,629 | |
November 30, 2015 | | November 30, 2018 | | 10% | | $0.30 | | | 269,791 | | | 269,791 | |
February 3, 2016 | | February 3, 2017 * | | 5% | | 49% discount | | | 5,299 | | | 46,000 | |
February 29, 2016 | | February 28, 2019 | | 10% | | 60% discount | | | 95,245 | | | 95,245 | |
March 22, 2016 | | March 22, 2017 | | 10% | | .003 | | | 60,000 | | | — | |
May 31, 2016 | | May 31, 2019 | | 10% | | .003 | | | 35,100 | | | — | |
July 18,2016 | | July 18,2017 | | 10% | | .003 | | | 6,500 | | | — | |
August 30,2016 | | August 30,2017 | | 10% | | .003 | | | — | | | — | |
September 6, 2016 | | September 6, 2017 | | 10% | | .003 | | | 31,320 | | | — | |
January 4, 2017 | | January 4, 2018 | | — | | — | | | 1,320 | | | — | |
January 13, 2017 | | October 13, 2017 | | — | | — | | | 38,000 | | | — | |
| | | | | | | | | | | | | |
Total convertible notes payable | | | | $ | 2,030,290 | | $ | 1,902,722 | |
| | | | | | | | | |
Noncurrent convertible notes payable | | | | | 400,136 | | | 919,006 | |
Less: discount on noncurrent convertible notes payable | | | | | (358,159 | ) | | (500,485 | ) |
Noncurrent convertible notes payable, net of discount | | | | $ | 41,977 | | $ | 418,521 | |
| | | | | | | | | |
Current portion of convertible notes payable | | | | | 1,630,154 | | | 983,716 | |
Less: discount on current portion of convertible notes payable | | | | | (80,420 | ) | | (429,631 | ) |
Current portion of convertible notes payable, net of discount | | | | $ | 1,549,734 | | $ | 554,085 | |
* The indicated notes were is in default as of February 28, 2017 and bear default interest of between 18% and 25% per annum.
During the year ended February 28, 2017, we incurred original issue discounts of $17,820 and derivative discount of $59,500 on convertible notes issued during that period. These amounts are included in discounts on convertible notes payable and are being amortized to interest expense over the life of the notes.
During the year ended February 28, 2017, we incurred default penalties of $46,000 on the notes dated February 3, 2016 and March 22, 2016. The penalties were added to the principal of the notes.
We also issued a note of $75,000 to an individual for proceeds of $50,000 and a fee of $25,000 that was not paid as of February 28, 2017. The note is non-interest bearing.
All of the notes above are unsecured. As of February 28, 2017, we had accrued interest payable of $497,278.
- 22 -
Convertible notes issued
During the year ended February 28, 2017, we refinanced $35,100 of non-interest bearing advances into a convertible note. All principal and accrued interest is payable on the maturity date.
| | | | | | | | | | | | | | | | | |
Issued | | Maturity | | Interest Rate | | Conversion Rate per Share | | Amount of Note | | Original Issue Discount | | Beneficial Conversion Feature | |
May 31, 2016 | | May 31, 2017 | | 10% | | $ | 0.30 | | $ | 35,100 | | $ | — | | $ | 35,100 | |
Total | | | | | | | | | $ | 35,100 | | $ | 0 | | $ | 35,100 | |
During the year ended February 29, 2016, we refinanced $522,048 of non-interest bearing advances into a convertible note. All principal and accrued interest is payable on the maturity date.
| | | | | | | | | | | | | | | | | |
Issued | | Maturity | | Interest Rate | | Conversion Rate per Share | | Amount of Note | | Original Issue Discount | | Beneficial Conversion Feature | |
May 31, 2015 | | May 31, 2017 | | 10% | | $ | 1.00 | | $ | 65,383 | | $ | — | | $ | 65,383 | |
August 31, 2015 | | August 31, 2017 | | 10% | | | 0.30 | | | 91,629 | | | — | | | 91,629 | |
November 30, 2015 | | November 30, 2018 | | 10% | | | 0.30 | | | 269,791 | | | — | | | 269,791 | |
February 3, 2016 | | February 3, 2017 | | 5% | | | 49% discount (1) | | | 46,000 | | | 6,000 | | | — | |
February 29, 2016 | | February 28, 2019 | | 10% | | | 60% discount (2) | | | 95,245 | | | — | | | 95,245 | |
Total | | | | | | | | | $ | 568,048 | | $ | 6,000 | | $ | 522,048 | |
__________
| |
(1) | This note is convertible beginning six months after the date of issuance at 49% discount to the lowest trading price over the preceding 20 trading days |
| |
(2) | This note is convertible at a 60% discount to the volume weighted average closing price over the preceding five trading days, subject to the condition that the conversion price shall never be less than $0.01 per share. |
The Company evaluated the terms of the notes in accordance with ASC Topic No. 815 – 40,Derivatives and Hedging - Contracts in Entity’s Own Stock and determined that the underlying common stock is indexed to the Company’s common stock. We determined that the conversion features did not meet the definition of a liability and therefore did not bifurcate the conversion feature and account for it as a separate derivative liability. The convertible note payable dated February 3, 2016 is not convertible until six months after the date of issuance; therefore, it is not considered a derivative until August 3, 2016. The convertible note payable dated February 29, 2016 has a minimum conversion price of $0.01 per share and does not meet the definition of a derivative. We evaluated the conversion features for a beneficial conversion feature. The effective conversion price was compared to the market price on the date of the notes and was deemed to be less than the market value of underlying common stock at the inception of the note. Therefore, during the years ended February 28, 2017 and February 29, 2016, we recognized a discount for the beneficial conversion features of $35,100 and $522,048, respectively and in aggregate, on the date the notes were signed. The beneficial conversion feature was recorded as an increase in additional paid-in capital and a discount to the convertible notes payable. The discount to the convertible notes payable will be amortized to interest expense over the life of the notes. During the year ended February 28, 2017 and 2016, we amortized discount on convertible notes payable of $603,957 and $481,220, respectively, to interest expense.
- 23 -
Conversions to common stock
During year ended February 28, 2017, the holders of certain Convertible Note Payable elected to convert principal and accrued interest in the amounts shown below into shares of common stock. No gain or loss was recognized on the conversions as they occurred within the terms of the agreement that provided for conversion.
| | | | | | | | | | | | |
Conversion | | Principal | | Interest | | Total Amount | | Shares | |
Date | | Converted | | Converted | | Converted | | Converted | |
March 1, 2016 | | $ | 1,471 | | $ | 429 | | $ | 1,900 | | 190,000 | |
August 8, 2016 | | | 9,870 | | | — | | | 9,870 | | 175,000 | |
August 26, 2016 | | | 9,425 | | | — | | | 9,425 | | 264,000 | |
September 8, 2016 | | | 6,000 | | | 3 | | | 6,003 | | 193,633 | |
September 9, 2016 | | | 7,268 | | | — | | | 7,268 | | 285,000 | |
September 22, 2016 | | | 3,065 | | | — | | | 3,065 | | 299,000 | |
September 29, 2016 | | | 1,550 | | | 8 | | | 1,558 | | 259,635 | |
September 29, 2016 | | | 1,928 | | | — | | | 1,928 | | 315,000 | |
October 7, 2016 | | | 973 | | | — | | | 973 | | 360,000 | |
October 10, 2016 | | | 1,700 | | | 13 | | | 1,713 | | 339,142 | |
November 7, 2016 | | | 1,870 | | | 25 | | | 1,895 | | 715,249 | |
November 23, 2016 | | | 2,110 | | | 36 | | | 2,146 | | 715,356 | |
December 2, 2016 | | | 2,930 | | | 56 | | | 2,986 | | 891,304 | |
December 19, 2016 | | | 3,620 | | | 82 | | | 3,702 | | 892,173 | |
December 28, 2016 | | | 2,605 | | | 65 | | | 2,670 | | 1,067,808 | |
January 5, 2017 | | | 580 | | | — | | | 580 | | 580,000 | |
January 24, 2017 | | | 1,865 | | | 57 | | | 1,922 | | 1,130,723 | |
January 25, 2017 | | | 1,077 | | | — | | | 1,077 | | 621,000 | |
January 27, 2017 | | | 750 | | | 24 | | | 774 | | 455,005 | |
January 30, 2017 | | | 600 | | | — | | | 600 | | 600,000 | |
February 7, 2017 | | | 1,630 | | | — | | | 1,630 | | 761,000 | |
February 13, 2017 | | | 1,711 | | | — | | | 1,711 | | 799,000 | |
February 22, 2017 | | | 1,754 | | | — | | | 1,754 | | 839,000 | |
Total | | $ | 66,352 | | $ | 798 | | $ | 67,150 | | 12,748,028 | |
- 24 -
During year ended February 29, 2016, the holders of certain Convertible Note Payable elected to convert principal and accrued interest in the amounts shown below into shares of common stock. No gain or loss was recognized on the conversions as they occurred within the terms of the agreement that provided for conversion.
| | | | | |
Date | | Amount Converted | | Number of Shares Issued |
April 22, 2015 | | $ | 500 | | 50,000 |
April 23, 2015 | | | 500 | | 50,000 |
May 20, 2015 | | | 1,650 | | 165,000 |
May 21, 2015 | | | 250 | | 25,000 |
June 11, 2015 | | | 600 | | 60,000 |
June 19, 2015 | | | 400 | | 40,000 |
July 1, 2015 | | | 1,200 | | 120,000 |
July 10, 2015 | | | 450 | | 45,000 |
July 16, 2015 | | | 940 | | 94,000 |
July 17, 2015 | | | 950 | | 95,000 |
August 3, 2015 | | | 1,450 | | 145,000 |
August 5, 2015 | | | 1,670 | | 167,000 |
August 10, 2015 | | | 1,930 | | 193,000 |
August 13, 2015 | | | 1,000 | | 100,000 |
August 24, 2015 | | | 540 | | 54,000 |
August 25, 2015 | | | 800 | | 80,000 |
September 11, 2015 | | | 1,200 | | 120,000 |
September 17, 2015 | | | 875 | | 87,500 |
September 24, 2015 | | | 1,720 | | 172,000 |
September 29, 2015 | | | 600 | | 60,000 |
October 2, 2015 | | | 1,290 | | 129,000 |
October 14, 2015 | | | 1,020 | | 102,000 |
October 16, 2015 | | | 3,014 | | 301,400 |
December 22, 2015 | | | 3,010 | | 301,000 |
January 7, 2016 | | | 800 | | 80,000 |
January 18, 2016 | | | 1,493 | | 149,300 |
February 17, 2016 | | | 1,530 | | 153,000 |
Total | | $ | 31,382 | | 3,138,200 |
- 25 -
Note 7. Fixed Assets
Racecar Lease
On February 29, 2016, we came to a mutual agreement with our vendor to discontinue the lease on our racecar. We had originally leased the racecar on May 1, 2014. The lease called for 60 monthly payments of $680. Upon disposal of the racecar, we recognized a gain on the disposal of $1,808.
Tri-axel Trailers
On August 14, 2014, we purchased ten 53-foot tri-axle trailers for $60,000 to be used in its specialty transportation segment. We paid a $15,000 down payment and have paid an additional $15,000 toward this purchase. The remaining $30,000 is included in accounts payable as of February 28, 2015.
On August 14, 2014, we purchased ten 53-foot tri-axle trailers for $60,000 to be used in our specialty transportation segment. As of February 29, 2016, we determined that the value of the trailers was impaired and recognized loss on impairment of $41,458. We have paid $30,000 toward this purchase. The remaining $30,000 is included in accounts payable as of February 29, 2016 and subsequently realized as a gain when the debt was forgiven on August 17, 2016.
Delivery Van Lease
On December 23, 2015, we agreed to lease for a delivery van, beginning January 10, 2015. The lease agreements stipulated 36 monthly payments of $350. The lease for the delivery van meets the accounting criteria for a capital lease covering over 75% of the economic life of the asset.
Upon the start of the lease, we determined that the present value of minimum lease payments exceeded the fair market value, and we recorded the delivery van asset at $3,921 and recognized an impairment expense of $7,844. During the year ended February 28, 2017, this lease was terminated by mutual agreement of the parties and we recognized a gain of $5,789.
Depreciation
Depreciation on the leased vehicle is provided on the straight-line method over the five-year term of the lease. Depreciation of the trailers is calculated on the straight-line method over the estimated useful lives of five years. The Company recognized depreciation expense of $767 and $18,583 during the years ended February 28, 2017 and February 29, 2016, respectively.
Note 8. Capital Lease Obligations