Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2017 | May 22, 2017 | |
Document And Entity Information | ||
Entity Registrant Name | LIFEAPPS BRANDS INC. | |
Entity Central Index Key | 1,510,247 | |
Document Type | 10-Q | |
Trading Symbol | LFAP | |
Document Period End Date | Mar. 31, 2017 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity a Well-known Seasoned Issuer | No | |
Entity a Voluntary Filer | No | |
Entity Current Reporting Status | Yes | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 25,311,186 | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2,017 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets (Unaudited) - USD ($) | Mar. 31, 2017 | Dec. 31, 2016 |
Current assets: | ||
Cash | $ 1,117 | $ 1,388 |
Other current assets | 940 | 940 |
Total current assets | 2,057 | 2,328 |
Intangible asset, net of amortization | 900 | 1,125 |
Total Assets | 2,957 | 3,453 |
Current liabilities: | ||
Accounts payable and accrued expenses | 130,709 | 130,708 |
Amount due to related party | 574,854 | 536,639 |
Total current liabilities | 705,563 | 667,347 |
Stockholders' Equity (Deficit) | ||
Preferred stock, $.001 par value, 10,000,000 authorized, none issued or outstanding | ||
Common stock, $0.001 par value, 300,000,000 shares authorized, 25,311,186 shares issued and outstanding, as of March 31, 2017 and December 31, 2016 | 25,311 | 25,311 |
Additional paid in capital | 2,101,795 | 2,099,358 |
Accumulated (deficit) | (2,829,712) | (2,788,563) |
Total stockholders' (deficit) | (702,606) | (663,894) |
Total Liabilities and Stockholders' Equity (Deficit) | $ 2,957 | $ 3,453 |
Condensed Consolidated Balance3
Condensed Consolidated Balance Sheets (Unaudited) (Parenthetical) - $ / shares | Mar. 31, 2017 | Dec. 31, 2016 |
Statement of Financial Position [Abstract] | ||
Preferred stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Preferred stock, authorized | 10,000,000 | 10,000,000 |
Preferred stock, issued | 0 | 0 |
Preferred stock, outstanding | 0 | 0 |
Common stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Common stock, authorized | 300,000,000 | 300,000,000 |
Common stock, issued | 25,311,186 | 25,311,186 |
Common stock, outstanding | 25,311,186 | 25,311,186 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Income Statement [Abstract] | ||
Revenue | $ 1,055 | $ 6,588 |
Cost of revenue | 49 | 6,456 |
Gross profit | 1,006 | 132 |
Operating expenses: | ||
General and administrative | 41,929 | 54,096 |
Depreciation and amortization | 225 | 9,027 |
Total operating expenses | 42,154 | 63,123 |
Loss before income taxes | (41,148) | (62,991) |
Provision for income taxes | ||
Net (loss) | $ (41,148) | $ (62,991) |
Per share information - basic and fully diluted: | ||
Weighted average shares outstanding (in shares) | 25,311,186 | 20,469,256 |
Net (loss) per share (in dollars per share) | $ 0 | $ 0 |
Condensed Consolidated Stateme5
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Statement of Cash Flows [Abstract] | ||
Net cash used in operations | $ (986) | $ (17,647) |
Cash flow from investing activities: | ||
Net Cash used in investing activities | ||
Cash flow from financing activities: | ||
Shareholder advances | 715 | 15,000 |
Net cash provided by financing activities | 715 | 15,000 |
Net (decrease) in cash | (271) | (2,647) |
Cash at beginning of period | 1,388 | 4,968 |
Cash at end of period | 1,117 | 2,321 |
Non-cash financing activities: | ||
Conversion of accounts payable to common stock | 8,058 | |
Officer salary accrual | $ 37,500 | $ 37,500 |
Nature of Business
Nature of Business | 3 Months Ended |
Mar. 31, 2017 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Nature of Business | Note 1. Nature of Business Throughout this report, the terms “our,” “we,” “us,” and the “Company” refer to LifeApps Brands Inc., including its subsidiaries. The accompanying unaudited condensed consolidated financial statements of LifeApps Brands Inc. at March 31, 2017 and 2016 have been prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial statements, instructions to Form 10-Q, and Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the financial statements and notes thereto included in our annual report on Form 10-K for the year ended December 31, 2016. In management’s opinion, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation to make our financial statements not misleading have been included. The results of operations for the periods ended March 31, 2017 and 2016 presented are not necessarily indicative of the results to be expected for the full year. The December 31, 2016 balance sheet has been derived from our audited financial statements included in our annual report on Form 10-K for the year ended December 31, 2016. We are building health, fitness and sports communities across multiple digital platforms including mobile apps, digital sports and fitness publications, sports and fitness products, sporting events, gateway platforms, online websites and social media. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2017 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | Note 2. Summary of Significant Accounting Policies The accompanying financial statements have been prepared in conformity with generally accepted accounting principles (“GAAP”), which contemplates our continuation as a going concern. We have incurred losses to date of 2,829,712. To date we have funded our operations through advances from a related party, issuance of convertible debt, and the sale of our common stock. We intend to raise additional funding through third party equity or debt financing. There is no certainty that funding will be available as needed. These factors raise substantial doubt about our ability to continue operating as a going concern. Our ability to continue our operations as a going concern, realize the carrying value of our assets, and discharge our liabilities in the normal course of business is dependent upon our ability to raise capital sufficient to fund our commitments and ongoing losses, and ultimately generate profitable operations. Principles of Consolidation The accompanying consolidated financial statements include the accounts of the Company and our wholly owned subsidiaries, LifeApps Inc. and Sports One Group Inc. All material inter-company transactions and balances have been eliminated in consolidation. Use of Estimates The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheets and revenues and expenses during the years reported. Actual results may differ from these estimates. Financial Instruments The estimated fair values for financial instruments were determined at discrete points in time based on relevant market information. These estimates involved uncertainties and could not be determined with precision. The carrying amounts of accounts receivable, accounts payable and accrued liabilities approximated fair value because of the short-term maturities of these instruments. The fair value of notes payable approximated their carrying value as generally their interest rates reflected our effective annual borrowing rate. Fair Value Measurements: Our financial instruments consist of cash, short-term trade receivables, prepaid expenses, payables, accruals and convertible notes payable. The carrying values of cash and cash equivalents, short-term trade receivables, prepaid expenses, payables, and accruals approximate fair value because of the short term maturities of these instruments. Accounts Receivable A significant majority of our sales are through credit cards and other electronic payment methods. When we do grant credit to our customers it is generally in the form of short term accounts receivables, normally due in 30 days. The credit worthiness of the customer is evaluated prior to the sale. As of March 31, 2017 all of our accounts receivable were fully reserved. There was no bad debt expense recorded during the three month periods ended March 31, 2017 and 2016. Intangibles Intangibles, which include websites and databases acquired, internet domain name costs, and customer lists, are being amortized over the expected useful lives which we estimate to be three to five years. In accordance with Financial Accounting Standards Board (“FASB”), Accounting Standards Codification (“ASC”) Topic 350 Intangibles – Goodwill and Other Fixed Assets Fixed assets consists of furniture and equipment and are stated at cost less accumulated depreciation and accumulated impairment loss, if any. Depreciation is calculated on a straight line basis over the estimated useful lives of the assets. The estimated useful lives used for financial statement purposes is 3 years. Revenue Recognition Revenue is derived primarily from the sale of sports and fitness apparel and equipment, and software applications designed for use on mobile devices such as smart phones and tablets. Revenue is recognized only when persuasive evidence of an arrangement exists, the fee is fixed or determinable, the product or service has been delivered, and collectability is probable. We sell our software directly via Internet download through third party agents. We recognize revenue when payment is received from the agent. Payment is received net of commission paid to the agent, usually 70% to us and 30% to the agent. We record the net amount received as revenue. We also publish and sell digital magazines through the internet. Magazines can be purchased as individual volumes or as a subscription. To date we have not had any subscription sales. Cost of Revenue Cost of revenue includes the cost of amounts paid for articles, photography, editorial and production cost of the magazine and ongoing web hosting costs. Cost of revenue related to product sales includes the direct cost of those products sold. Research and development, Website Development Costs, and Software Development Costs All research and development costs are expensed as incurred. Software development costs eligible for capitalization under ASC 350-50, Website Development Cost Software-Costs of Software to be Sold, Leased or Marketed Advertising Costs We recognize advertising expense when incurred. Advertising expense was $0 and $130 for the three months ended March 31, 2017 and 2016, respectively. Rent Expense We recognize rent expense on a straight-line basis over the reasonably assured lease term as defined in ASC Topic 840, Leases Income Taxes The provision for income taxes is determined in accordance with the provisions of ASC Topic 740, Accounting for Income Taxes ASC 740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements, uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts. For the for three months ended March 31, 2017 and 2016 we did not have any interest, penalties or any significant unrecognized uncertain tax positions. Earnings per share We calculate earnings per share in accordance with ASC Topic 260 Earnings Per Share Recent Pronouncements From time to time, new accounting pronouncements are issued that we adopt as of the specified effective date. We believe that the recently issued standards that are not yet effective will not have an impact on our results of operations and financial position. |
Fixed Assets
Fixed Assets | 3 Months Ended |
Mar. 31, 2017 | |
Property, Plant and Equipment [Abstract] | |
Fixed Assets | Note 3. Fixed Assets At March 31, 2017 and December 31, 2016, fixed assets consisted of the following: 2017 2016 Furniture and Equipment $ 7,670 $ 7,670 Less accumulated depreciation (7,670 ) (7,670 ) $ — $ — The amount charged to depreciation expense for furniture and equipment was $0 and $607 for the three months ended March 31, 2017 and 2016, respectively. |
Intangible Assets
Intangible Assets | 3 Months Ended |
Mar. 31, 2017 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Intangible Assets | Note 4. Intangible Assets At March 31 2017 and December 31, 2016, intangible assets consist of the following: 2017 2016 Internet domain names $ 58,641 $ 58,641 Less accumulated amortization (58,641 ) (58,641 ) $ — $ — Website and data bases $ 56,050 $ 56,050 Less accumulated amortization (56,050 ) (51,380 ) $ — $ 4,760 Customer and supplier lists $ 4,500 $ 4,500 Less accumulated amortization (3,600 ) (3,375 ) $ 900 $ 1,125 Total intangibles $ 119,191 $ 119,191 (118,291 ) (118,066 ) $ 900 $ 1,125 We recognized goodwill and identifiable intangibles arising from the allocation of the purchase prices of assets acquired in accordance with ASC 805. Goodwill represents the excess of cost over fair value of all identifiable assets less any liabilities assumed. We have not recognized any goodwill in these financial statements. Additionally, ASC 805 gives guidance on five types of assets: marketing-related, customer-related, artistic-related, contract-related, and technology based intangible assets. We identified identifiable intangibles that are marketing-related, customer-related, and technology based. The amount charged to amortization expense for all intangibles was $225 and $8,419 for the three months ended March 31, 2017 and 2016, respectively. Estimated future amortization expense related to the intangibles as of March 31, 2017 is as follows: Year Ended December 31, 2017 $ 675 2018 225 $ 900 |
Amounts Due Related Parties
Amounts Due Related Parties | 3 Months Ended |
Mar. 31, 2017 | |
Related Party Transactions [Abstract] | |
Amounts Due Related Parties | Note 5. Amounts Due Related Parties Parties, which can be a corporation or an individual, are considered to be related if we have the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operating decisions. Companies are also considered to be related if they are subject to common control or common significant influence. Amount due to related parties represent cash advances, salary accruals and amounts paid on our behalf by officers and shareholders of the Company. These advances are non-interest bearing, short-term in nature and due on demand. The balance at March 31, 2017 and December 31, 2016, was $574,854 and $536,639, respectively. Salary accruals for each period amounted to $37,500 and net cash advances amounted to $715 and $15,000, respectively for the three months ended March 31, 2017 and 2016. |
Stockholders' Equity
Stockholders' Equity | 3 Months Ended |
Mar. 31, 2017 | |
Stockholders' Equity Note [Abstract] | |
Shareholders' Equity | Note 6. Stockholders’ Equity During the three months ended March 31, 2016 we issued 597,545 shares of common stock in settlement of $8,058 in previously accrued legal services. |
Stock Based Compensation
Stock Based Compensation | 3 Months Ended |
Mar. 31, 2017 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Stock Based Compensation | Note 7. Stock Based Compensation In prior periods, our Board of Directors adopted the 2012 Equity Incentive Plan (“2012 Plan”), which was approved by our shareholders. The 2012 Plan provided for the issuance of up to 666,667 shares of our common stock. During October 2015 the Board of Directors amended the plan to increase the number of shares issuable under the LifeApps Digital Media Inc. 2012 Equity Incentive Plan to 20,000,000, on a post-Reverse Stock Split basis. The plan provides for the award of options, stock appreciation rights, performance share awards, and restricted stock and stock units. The plan is administered by the Board of Directors. Pursuant to the 2012 Plan our Board of Directors granted options to purchase 418,333 shares of our common stock in periods prior to December 31, 2015. All of those options have been cancelled or lapsed as of December 31, 2016. On May 24, 2016 our Board of Directors granted options to purchase 15,000,000 shares of our common stock to officers and or directors and a consultant. The options are exercisable quarterly from the grant date over a four-year term. The fair value of the options granted, $39,000, was estimated at the date of grant using the Black-Scholes option pricing model, with the following assumptions: Expected life (in years) 4 Volatility 383 % Risk Free interest rate 0.68 % Dividend yield (on common stock) — Stock based compensation expense recorded for the periods ended March 31, 2017 and 2016 was $2,437 and $0, respectively. The following is a summary of stock options issued to employees and directors: Options Weighted Weighted Aggregate Outstanding January 1, 2017 10,000,000 $ 0.0026 3.4 — Granted — $ — — — Exercised — $ — — — Cancelled — $ — — — Outstanding March 31, 2017 10,000,000 $ .0026 3.15 — Exercisable March 31, 2017 1,875,000 $ .0026 3.15 — There will be approximately $21,125 of additional compensation expense recognized in future periods. The following is a summary of stock options issued to non-employees, excluding Directors:. Options Weighted Weighted Aggregate Outstanding January 1, 2016 5,000,000 $ 0.026 3.4 — Granted — $ — — — Exercised — $ — — — Cancelled — $ — — — Outstanding December 31, 2016 5,000,000 $ 0.0026 3.15 $ — Exercisable December31, 2016 937,500 $ 0.026 3.15 $ — There will be approximately $10,600 of additional compensation expense recognized in future periods. |
Outstanding Warrants
Outstanding Warrants | 3 Months Ended |
Mar. 31, 2017 | |
Outstanding Warrants Details Narrative | |
Outstanding Warrants | Note 8. Outstanding Warrants There were no warrants issued during the periods ended March 31, 2017 or 2016. The following is a summary of outstanding warrants as of March 31, 2017: Number of Exercise price Average Aggregate Warrants issued in connection with private placement of units in 2012 400,000 $ 15.00 1.47 $ — The warrants expire on September 20, 2017. |
Income Taxes
Income Taxes | 3 Months Ended |
Mar. 31, 2017 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | Note 9. Income Taxes Income tax provision (benefit) for the periods ended March 31, 2017 or 2016, is summarized below: 2017 2016 Current: Federal $ — $ — State — — Total current — — Deferred: Federal (14,000 ) (21,400 ) State (2,300 ) (3,500 ) Total deferred (16,300 ) (24,900 ) Increase in valuation allowance 16,300 24,900 Total provision $ — $ — The provision for income taxes differs from the amount computed by applying the statutory federal income tax rate to income before provision for income taxes. The sources and tax effects of the differences as of March 31, 2017 and 2016 are as follows: 2017 2016 Income tax provision at the federal statutory rate 34.0 % 34.0 % State income taxes, net of federal benefit 5.5 % 5.5 % Increase in valuation allowance (39.5 )% (39.5 )% 0.0 % 0.0 % There are open statutes of limitations for taxing authorities in federal and state jurisdictions to audit our tax returns from 2010 through the current period. Our policy is to account for income tax related interest and penalties in income tax expense in the consolidated statement of operations. There have been no income tax related interest or penalties assessed or recorded. The Company had deferred fix assets of $621,100 and $604,800 as of December 31, 2016 and 2015, respectively, resulting from net operating loss carry-forwards of approximately $1,572,000 at December 31, 2016. |
Business Segments
Business Segments | 3 Months Ended |
Mar. 31, 2017 | |
Segment Reporting [Abstract] | |
Business Segments | Note 10. Business Segments We currently have two business segments; (i) the sale of physical products (“Products”) and (ii) digital publishing (“Publishing”). The accounting policies of the segments are the same as those described in the summary of significant accounting policies. The publishing segment does not meet the quantitative threshold for disclosure as outlined ASC Topic 280 Segment Reporting. All of our revenue is generated in the United States and accordingly no geographic segment reporting is included. No customers accounted for more than 10% of our revenues in the periods March 31, 2017 and 2016. |
Subsequent Events
Subsequent Events | 3 Months Ended |
Mar. 31, 2017 | |
Subsequent Events [Abstract] | |
Subsequent Events | Note 11. Subsequent Events Management has evaluated all activity and concluded that no subsequent events have occurred that would require recognition in these financial statements or disclosure in the notes to these financial statements. |
Summary of Significant Accoun17
Summary of Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2017 | |
Accounting Policies [Abstract] | |
Principles of Consolidation | Principles of Consolidation The accompanying consolidated financial statements include the accounts of the Company and our wholly owned subsidiaries, LifeApps Inc. and Sports One Group Inc. All material inter-company transactions and balances have been eliminated in consolidation. |
Use of Estimates | Use of Estimates The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheets and revenues and expenses during the years reported. Actual results may differ from these estimates. |
Financial Instruments | Financial Instruments The estimated fair values for financial instruments were determined at discrete points in time based on relevant market information. These estimates involved uncertainties and could not be determined with precision. The carrying amounts of accounts receivable, accounts payable and accrued liabilities approximated fair value because of the short-term maturities of these instruments. The fair value of notes payable approximated their carrying value as generally their interest rates reflected our effective annual borrowing rate. |
Fair Value Measurements | Fair Value Measurements: Our financial instruments consist of cash, short-term trade receivables, prepaid expenses, payables, accruals and convertible notes payable. The carrying values of cash and cash equivalents, short-term trade receivables, prepaid expenses, payables, and accruals approximate fair value because of the short term maturities of these instruments. |
Accounts Receivable | Accounts Receivable A significant majority of our sales are through credit cards and other electronic payment methods. When we do grant credit to our customers it is generally in the form of short term accounts receivables, normally due in 30 days. The credit worthiness of the customer is evaluated prior to the sale. As of March 31, 2017 all of our accounts receivable were fully reserved. There was no bad debt expense recorded during the three month periods ended March 31, 2017 and 2016. |
Intangibles | Intangibles Intangibles, which include websites and databases acquired, internet domain name costs, and customer lists, are being amortized over the expected useful lives which we estimate to be three to five years. In accordance with Financial Accounting Standards Board (“FASB”), Accounting Standards Codification (“ASC”) Topic 350 Intangibles – Goodwill and Other |
Fixed Assets | Fixed Assets Fixed assets consists of furniture and equipment and are stated at cost less accumulated depreciation and accumulated impairment loss, if any. Depreciation is calculated on a straight line basis over the estimated useful lives of the assets. The estimated useful lives used for financial statement purposes is 3 years. |
Revenue Recognition | Revenue Recognition Revenue is derived primarily from the sale of sports and fitness apparel and equipment, and software applications designed for use on mobile devices such as smart phones and tablets. Revenue is recognized only when persuasive evidence of an arrangement exists, the fee is fixed or determinable, the product or service has been delivered, and collectability is probable. We sell our software directly via Internet download through third party agents. We recognize revenue when payment is received from the agent. Payment is received net of commission paid to the agent, usually 70% to us and 30% to the agent. We record the net amount received as revenue. We also publish and sell digital magazines through the internet. Magazines can be purchased as individual volumes or as a subscription. To date we have not had any subscription sales. |
Cost of Revenue | Cost of Revenue Cost of revenue includes the cost of amounts paid for articles, photography, editorial and production cost of the magazine and ongoing web hosting costs. Cost of revenue related to product sales includes the direct cost of those products sold. |
Research and development, Website Development Costs, and Software Development Costs | Research and development, Website Development Costs, and Software Development Costs All research and development costs are expensed as incurred. Software development costs eligible for capitalization under ASC 350-50, Website Development Cost Software-Costs of Software to be Sold, Leased or Marketed |
Advertising Costs | Advertising Costs We recognize advertising expense when incurred. Advertising expense was $0 and $130 for the three months ended March 31, 2017 and 2016, respectively. |
Rent Expense | Rent Expense We recognize rent expense on a straight-line basis over the reasonably assured lease term as defined in ASC Topic 840, Leases |
Income Taxes | Income Taxes The provision for income taxes is determined in accordance with the provisions of ASC Topic 740, Accounting for Income Taxes ASC 740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements, uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts. For the for three months ended March 31, 2017 and 2016 we did not have any interest, penalties or any significant unrecognized uncertain tax positions. |
Earnings per share | Earnings per share We calculate earnings per share in accordance with ASC Topic 260 Earnings Per Share |
Recent Pronouncements | Recent Pronouncements From time to time, new accounting pronouncements are issued that we adopt as of the specified effective date. We believe that the recently issued standards that are not yet effective will not have an impact on our results of operations and financial position. |
Fixed Assets (Tables)
Fixed Assets (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Property, Plant and Equipment [Abstract] | |
Schedule of fixed assets | At March 31, 2017 and December 31, 2016, fixed assets consisted of the following: 2017 2016 Furniture and Equipment $ 7,670 $ 7,670 Less accumulated depreciation (7,670 ) (7,670 ) $ — $ — |
Intangible Assets (Tables)
Intangible Assets (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Schedule of intangible assets | At March 31 2017 and December 31, 2016, intangible assets consist of the following: 2017 2016 Internet domain names $ 58,641 $ 58,641 Less accumulated amortization (58,641 ) (58,641 ) $ — $ — Website and data bases $ 56,050 $ 56,050 Less accumulated amortization (56,050 ) (51,380 ) $ — $ 4,760 Customer and supplier lists $ 4,500 $ 4,500 Less accumulated amortization (3,600 ) (3,375 ) $ 900 $ 1,125 Total intangibles $ 119,191 $ 119,191 (118,291 ) (118,066 ) $ 900 $ 1,125 |
Schedule of estimated future amortization expense related to the intangibles | Estimated future amortization expense related to the intangibles as of March 31, 2017 is as follows: Year Ended December 31, 2017 $ 675 2018 225 $ 900 |
Stock Based Compensation (Table
Stock Based Compensation (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Schedule of fair value of the options of grant using the Black-Scholes option pricing model | The fair value of the options granted, $39,000, was estimated at the date of grant using the Black-Scholes option pricing model, with the following assumptions: Expected life (in years) 4 Volatility 383 % Risk Free interest rate 0.68 % Dividend yield (on common stock) — |
Schedule of stock option issued employees and directors | The following is a summary of stock options issued to employees and directors: Options Weighted Weighted Aggregate Outstanding January 1, 2017 10,000,000 $ 0.0026 3.4 — Granted — $ — — — Exercised — $ — — — Cancelled — $ — — — Outstanding March 31, 2017 10,000,000 $ .0026 3.15 — Exercisable March 31, 2017 1,875,000 $ .0026 3.15 — |
Schedule of stock option issued to non employees | The following is a summary of stock options issued to non-employees, excluding Directors:. Options Weighted Weighted Aggregate Outstanding January 1, 2016 5,000,000 $ 0.026 3.4 — Granted — $ — — — Exercised — $ — — — Cancelled — $ — — — Outstanding December 31, 2016 5,000,000 $ 0.0026 3.15 $ — Exercisable December31, 2016 937,500 $ 0.026 3.15 $ — |
Outstanding Warrants (Tables)
Outstanding Warrants (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Outstanding Warrants Details Narrative | |
Schedule of outstanding warrants | The following is a summary of outstanding warrants as of March 31, 2017: Number of Exercise price Average Aggregate Warrants issued in connection with private placement of units in 2012 400,000 $ 15.00 1.47 $ — |
Income Taxes (Tables)
Income Taxes (Tables) | 3 Months Ended |
Mar. 31, 2017 | |
Income Tax Disclosure [Abstract] | |
Schedule of income tax provision (benefit) | Income tax provision (benefit) for the periods ended March 31, 2017 or 2016, is summarized below: 2017 2016 Current: Federal $ — $ — State — — Total current — — Deferred: Federal (14,000 ) (21,400 ) State (2,300 ) (3,500 ) Total deferred (16,300 ) (24,900 ) Increase in valuation allowance 16,300 24,900 Total provision $ — $ — |
Schedule of sources and tax effects | The sources and tax effects of the differences as of March 31, 2017 and 2016 are as follows: 2017 2016 Income tax provision at the federal statutory rate 34.0 % 34.0 % State income taxes, net of federal benefit 5.5 % 5.5 % Increase in valuation allowance (39.5 )% (39.5 )% 0.0 % 0.0 % |
Summary of Significant Accoun23
Summary of Significant Accounting Policies (Details Narrative) - USD ($) | 3 Months Ended | ||
Mar. 31, 2017 | Mar. 31, 2016 | Dec. 31, 2016 | |
Accumulated (deficit) | $ 2,829,712 | $ 2,788,563 | |
Accounts receivables due | 30 days | ||
Furniture and equipment estimated useful lives | 3 years | ||
Advertising expense | $ 0 | $ 130 | |
Rent expense | 2,160 | 2,145 | |
General and Administrative Expense [Member] | |||
Research and development expenses | $ 0 | $ 0 | |
Minimum [Member] | |||
Intangibles assets estimated useful life | 3 years | ||
Maximum [Member] | |||
Intangibles assets estimated useful life | 5 years |
Fixed Assets (Details)
Fixed Assets (Details) - Furniture And Equipment [Member] - USD ($) | Mar. 31, 2017 | Dec. 31, 2016 |
Property, Plant and Equipment [Line Items] | ||
Property, Plant and Equipment, Gross | $ 7,670 | $ 7,670 |
Less accumulated depreciation | (7,670) | (7,670) |
Property, Plant and Equipment, Net |
Fixed Assets (Details Narrative
Fixed Assets (Details Narrative) - USD ($) | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Furniture And Equipment [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Depreciation expense | $ 0 | $ 607 |
Intangible Assets (Details)
Intangible Assets (Details) - USD ($) | Mar. 31, 2017 | Dec. 31, 2016 |
Gross intangibles | $ 119,191 | $ 119,191 |
Less accumulated amortization | (118,291) | (118,066) |
Total intangibles | 900 | 1,125 |
Internet Domain Names [Member] | ||
Gross intangibles | 58,641 | 58,641 |
Less accumulated amortization | (58,641) | (58,641) |
Total intangibles | ||
Website And Databases [Member] | ||
Gross intangibles | 56,050 | 56,050 |
Less accumulated amortization | (56,050) | (51,380) |
Total intangibles | 4,760 | |
Customer And Supplier Lists [Member] | ||
Gross intangibles | 4,500 | 4,500 |
Less accumulated amortization | (3,600) | (3,375) |
Total intangibles | $ 900 | $ 1,125 |
Intangible Assets (Details 1)
Intangible Assets (Details 1) | Mar. 31, 2017USD ($) |
Goodwill and Intangible Assets Disclosure [Abstract] | |
2,017 | $ 675 |
2,018 | 225 |
Estimated future amortization expense | $ 900 |
Intangible Assets (Details Narr
Intangible Assets (Details Narrative) - USD ($) | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Goodwill and Intangible Assets Disclosure [Abstract] | ||
Amortization expense | $ 225 | $ 8,419 |
Amounts Due Related Parties (De
Amounts Due Related Parties (Details Narrative) - USD ($) | Mar. 31, 2017 | Dec. 31, 2016 | Mar. 31, 2016 |
Related Party Transactions [Abstract] | |||
Accrued salary | $ 37,500 | $ 37,500 | |
Net cash advances | 715 | $ 15,000 | |
Maximum amount owed | $ 574,854 | $ 536,639 |
Stockholders' Equity (Details N
Stockholders' Equity (Details Narrative) | 3 Months Ended |
Mar. 31, 2016USD ($)shares | |
Stockholders' Equity Note [Abstract] | |
Number of shares issued for settlement | shares | 597,545 |
Accrued legal services | $ | $ 8,058 |
Stock Based Compensation (Detai
Stock Based Compensation (Details) | 3 Months Ended |
Mar. 31, 2017 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Expected life (in years) | 4 years |
Volatility | 383.00% |
Risk Free interest rate | 0.68% |
Dividend yield (on common stock) |
Stock Based Compensation (Det32
Stock Based Compensation (Details 1) - USD ($) | 3 Months Ended | 12 Months Ended |
Mar. 31, 2017 | Dec. 31, 2016 | |
Employees [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding [Roll Forward] | ||
Outstanding beginning | 10,000,000 | |
Granted | ||
Exercised | ||
Cancelled | ||
Outstanding ending | 10,000,000 | 10,000,000 |
Exercisable ending | 1,875,000 | |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price [Roll Forward] | ||
Outstanding beginning | $ 0.0026 | |
Granted | ||
Exercised | ||
Cancelled | ||
Outstanding ending | 0.0026 | $ 0.0026 |
Exercisable ending | $ 0.0026 | |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Remaining Contractual Term [Roll Forward] | ||
Outstanding beginning | 3 years 4 months 24 days | |
Outstanding ending | 3 years 1 month 24 days | |
Exercisable ending | 3 years 1 month 24 days | |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Aggregate Intrinsic Value At Date Grant [Roll Forward] | ||
Outstanding beginning | ||
Granted | ||
Exercised | ||
Cancelled | ||
Outstanding ending | ||
Exercisable ending | ||
Non Employees [Member] | ||
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding [Roll Forward] | ||
Outstanding beginning | 5,000,000 | 5,000,000 |
Granted | ||
Exercised | ||
Cancelled | ||
Outstanding ending | 5,000,000 | |
Exercisable ending | 937,500 | |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price [Roll Forward] | ||
Outstanding beginning | $ 0.026 | $ 0.026 |
Granted | ||
Exercised | ||
Cancelled | ||
Outstanding ending | 0.026 | |
Exercisable ending | $ 0.026 | |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Remaining Contractual Term [Roll Forward] | ||
Outstanding beginning | 3 years 4 months 24 days | |
Outstanding ending | 3 years 1 month 24 days | |
Exercisable ending | 3 years 1 month 24 days | |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Aggregate Intrinsic Value At Date Grant [Roll Forward] | ||
Outstanding beginning | ||
Granted | ||
Exercised | ||
Cancelled | ||
Outstanding ending | ||
Exercisable ending |
Stock Based Compensation (Det33
Stock Based Compensation (Details Narrative) - USD ($) | May 24, 2016 | Mar. 31, 2017 | Mar. 31, 2016 | Oct. 31, 2015 |
Stock based compensation expense | $ 2,437 | $ 0 | ||
Employees [Member] | ||||
Stock based compensation expense Compensation expense recognized in future periods | 21,125 | |||
Non Employees [Member] | ||||
Stock based compensation expense Compensation expense recognized in future periods | $ 10,600 | |||
2012 Equity Incentive Plan [Member] | ||||
Number of options authorized | 666,667 | |||
Number of options to purchase | 418,333 | |||
Fair value of options | $ 39,000 | |||
2012 Equity Incentive Plan [Member] | Director [Member] | ||||
Number of options to purchase | 15,000,000 | |||
Expiration term | 4 years | |||
Amended 2012 Equity Incentive Plan [Member] | ||||
Number of options authorized | 20,000,000 |
Outstanding Warrants (Details)
Outstanding Warrants (Details) | 3 Months Ended |
Mar. 31, 2017USD ($)$ / sharesshares | |
Outstanding Warrants Details Narrative | |
Number of warrants | shares | 400,000 |
Exercise price per share (in dollars per share) | $ / shares | $ 15 |
Average remaining term in years | 1 year 5 months 19 days |
Aggregate intrinsic value at date of grant | $ |
Outstanding Warrants (Details N
Outstanding Warrants (Details Narrative) | 3 Months Ended |
Mar. 31, 2017 | |
Outstanding Warrants Details Narrative | |
Warrants expiration date | Sep. 20, 2017 |
Income Taxes (Details)
Income Taxes (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Current: | ||
Federal | ||
State | ||
Total current | ||
Deferred: | ||
Federal | (14,000) | (21,400) |
State | (2,300) | (3,500) |
Total deferred | (16,300) | (24,900) |
Increase in valuation allowance | 16,300 | 24,900 |
Total provision |
Income Taxes (Details 1)
Income Taxes (Details 1) | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Income Tax Disclosure [Abstract] | ||
Income tax provision at the federal statutory rate | 34.00% | 34.00% |
State income taxes, net of federal benefit | 5.50% | 5.50% |
Increase in valuation allowance | (39.50%) | (39.50%) |
Effective income tax rate reconciliation | 0.00% | 0.00% |
Income Taxes (Details Narrative
Income Taxes (Details Narrative) - USD ($) | 12 Months Ended | |
Dec. 31, 2016 | Dec. 31, 2015 | |
Income Taxes Details Narrative | ||
Deferred fix assets | $ 621,100 | $ 604,800 |
Net operating loss carry forwards | $ 1,572,000 |
Business Segments (Details Narr
Business Segments (Details Narrative) - Number | 3 Months Ended | |
Mar. 31, 2017 | Mar. 31, 2016 | |
Product Information [Line Items] | ||
Number of reportable segments | 2 | |
Customer Concentration Risk [Member] | Revenue [Member] | Maximum [Member] | ||
Product Information [Line Items] | ||
Percentage of customers accounted revenues | 10.00% | 10.00% |