Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
May 31, 2017 | Jul. 21, 2017 | |
Document And Entity Information | ||
Entity Registrant Name | GREENWOOD HALL, INC. | |
Entity Central Index Key | 1,557,644 | |
Document Type | 10-Q | |
Trading Symbol | ELRN | |
Document Period End Date | May 31, 2017 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --08-31 | |
Entity a Well-known Seasoned Issuer | No | |
Entity a Voluntary Filer | No | |
Entity's Reporting Status Current | Yes | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 62,266,683 | |
Document Fiscal Period Focus | Q3 | |
Document Fiscal Year Focus | 2,017 |
CONDENSED CONSOLIDATED BALANCE
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) - USD ($) | May 31, 2017 | Aug. 31, 2016 |
CURRENT ASSETS | ||
Cash and cash equivalents | ||
Accounts receivable, net | 603,687 | 800,836 |
Prepaid expenses and other current assets | 82,896 | 96,343 |
Current assets to be disposed of | 36,860 | 36,860 |
TOTAL CURRENT ASSETS | 723,443 | 934,039 |
PROPERTY AND EQUIPMENT, net | 35,132 | 80,315 |
OTHER ASSETS | ||
Deposits and other assets | 79,783 | 79,783 |
TOTAL OTHER ASSETS | 79,783 | 79,783 |
TOTAL ASSETS | 838,358 | 1,094,137 |
CURRENT LIABILITIES | ||
Accounts payable | 1,994,044 | 2,062,464 |
Accrued expenses | 428,303 | 687,624 |
Accrued payroll and related expenses | 956,509 | 745,405 |
Bank Overdraft | 47,026 | 801,784 |
Deferred revenue | 32,474 | 194,861 |
Accrued interest | 308,431 | 755,083 |
Due to shareholders / officer | 205,486 | 302,880 |
Notes payable, net of discount of $1,214,362 and $183,732 respectively | 5,518,922 | 5,329,149 |
Line of Credit | 2,000,000 | |
Derivative liability | 1,188,949 | 846,583 |
Current liabilities to be disposed of | 335,857 | 335,857 |
TOTAL CURRENT LIABILITIES | 11,016,001 | 14,061,690 |
TOTAL LIABILITIES | 11,016,001 | 14,061,690 |
STOCKHOLDERS' EQUITY (DEFICIT) | ||
Common stock, $0.001 par value; 937,500,000 shares authorized, 60,691,683 and 53,717,501 shares issued and outstanding, respectively | 60,684 | 53,718 |
Additional paid-in capital | 15,125,039 | 14,835,385 |
Subscription Receivable | (190,000) | |
Accumulated deficit | (25,363,366) | (27,666,656) |
TOTAL STOCKHOLDERS' EQUITY (DEFICIT) | (10,177,643) | (12,967,553) |
Noncontrolling interest | ||
TOTAL STOCKHOLDERS' EQUITY (DEFICIT) | (10,177,643) | (12,967,553) |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | $ 838,358 | $ 1,094,137 |
CONDENSED CONSOLIDATED BALANCE3
CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) | May 31, 2017 | Aug. 31, 2016 |
Statement of Financial Position [Abstract] | ||
Notes payable, current, discount | $ 71,215 | $ 183,732 |
Notes payable, non-current, discount | $ 1,143,147 | $ 0 |
Common stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Common stock, authorized | 937,500,000 | 937,500,000 |
Common stock, issued | 60,691,683 | 53,717,501 |
Common stock, outstanding | 60,691,683 | 53,717,501 |
CONDENSED CONSOLIDATED STATEMEN
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) - USD ($) | 3 Months Ended | 9 Months Ended | ||
May 31, 2017 | May 31, 2016 | May 31, 2017 | May 31, 2016 | |
Income Statement [Abstract] | ||||
REVENUES | $ 2,401,345 | $ 2,155,082 | $ 7,590,125 | $ 4,823,251 |
OPERATING EXPENSES | ||||
Direct cost of services | 1,303,683 | 1,212,169 | 4,276,108 | 3,396,866 |
Personnel | 809,020 | 809,815 | 2,311,026 | 2,121,787 |
Selling, general and administrative | 570,736 | 457,335 | 1,678,762 | 2,083,371 |
Equity-based expense | 73,289 | 222,566 | 130,233 | 748,992 |
TOTAL OPERATING EXPENSES | 2,756,728 | 2,701,885 | 8,396,129 | 8,351,016 |
INCOME (LOSS) FROM OPERATIONS | (355,383) | (546,803) | (806,004) | (3,527,765) |
OTHER INCOME (EXPENSE) | ||||
Subscription Receivable Write-Off | (190,000) | |||
Gain on Settlement | 4,359,054 | |||
Interest expense | (497,738) | (550,801) | (1,530,332) | (3,240,317) |
Change in value of derivatives | 49,670 | (412,115) | 470,987 | (189,380) |
Miscellaneous income (expense), net | (1,186) | (16,482) | (2,021) | (49,752) |
TOTAL OTHER INCOME (EXPENSE) | (449,254) | (979,398) | 3,107,688 | (3,479,449) |
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE PROVISION FOR (BENEFIT FROM) INCOME TAXES | (804,637) | (1,526,201) | 2,301,684 | (7,007,214) |
Provision for (benefit from) income taxes | ||||
INCOME (LOSS) FROM CONTINUING OPERATIONS | (804,637) | (1,526,201) | 2,301,684 | (7,007,214) |
INCOME (LOSS) FROM DISCONTINUED OPERATIONS, net of tax | ||||
NET INCOME (LOSS) | (804,637) | (1,526,201) | 2,301,684 | (7,007,214) |
Net income (loss) attributable to noncontrolling interests | ||||
Net income (loss) attributable to Greenwood Hall, Inc. common stockholders | $ (804,637) | $ (1,526,201) | $ 2,301,684 | $ (7,007,214) |
Earnings per share - basic and diluted | ||||
Income (loss) from continuing operations attributable to Greenwood Hall, Inc. common stockholders (in dollars per share) | $ (0.01) | $ (0.03) | $ 0.04 | $ (0.14) |
Income (loss) from discontinuing operations attributable to Greenwood Hall, Inc. common stockholders | ||||
Net income (loss) attributable to Greenwood Hall, Inc. common stockholders (in dollars per share) | $ (0.01) | $ (0.03) | $ 0.04 | $ (0.14) |
Weighted average common shares - basic (in shares) | 60,691,683 | 49,281,151 | 59,565,216 | 48,397,602 |
Weighted average common shares - diluted (in shares) | 60,691,683 | 49,281,151 | 60,168,241 | 48,397,602 |
CONDENSED CONSOLIDATED STATEME5
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($) | 9 Months Ended | |
May 31, 2017 | May 31, 2016 | |
Statement of Cash Flows [Abstract] | ||
Net income (loss) | $ 2,301,684 | $ (7,007,214) |
Net (income) loss from discontinued operations | ||
Net income (loss) from continuing operations | 2,301,684 | (7,007,214) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities of continuing operations: | ||
(Gain)/Loss in Extinguishment of Debt | (4,303,175) | |
Subscription Receivable Write-Off | 190,000 | |
Non-cash interest on convertible promissory notes | 766,489 | 1,091,761 |
Warrants issued for services | 130,033 | 123,772 |
Stock-based compensation | 73,289 | 170,215 |
Shares issued for services | 21,450 | 455,176 |
Shares issued for settlement | 35,494 | 1,572,675 |
Depreciation and amortization | 46,593 | 49,073 |
Change in value of derivatives | (470,987) | 189,380 |
Changes in operating assets and liabilities: | ||
Accounts receivable | 197,149 | (132,696) |
Prepaid expenses and other current assets | 13,447 | 46,804 |
Deposits and other assets | 251 | |
Accounts payable | (91,966) | 374,755 |
Accrued expenses | (259,307) | 280,976 |
Accrued payroll and related | 211,104 | 444,747 |
Deferred revenue | (162,388) | 349,748 |
Accrued interest | 170,867 | 377,228 |
Advances from officers, net | 82,049 | |
Net cash provided by (used in) operating activities of continuing operations | (1,130,224) | (1,531,300) |
Net cash provided by (used in) operating activities of discontinued operations | ||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | (1,130,224) | (1,531,300) |
CASH FLOWS FROM INVESTING ACTIVITIES: | ||
Purchase of property and equipment | (1,411) | |
Net cash used in investing activities of continuing operations | (1,411) | |
Net cash used in investing activities of discontinued operations | ||
NET CASH USED IN INVESTING ACTIVITIES | (1,411) | |
CASH FLOWS FROM FINANCING ACTIVITIES: | ||
Proceeds from issuance of notes payable | 3,554,850 | 595,000 |
Payments on notes payable | (2,101,634) | (30,542) |
Bank Overdraft | (224,187) | 445,117 |
Repayments of due to officers, net | (97,394) | |
Proceeds from the sale of stock | 310,000 | |
Net cash provided by (used in) financing activities of continuing operations | 1,131,635 | 1,319,575 |
Net cash provided by (used in) financing activities of discontinued operations | ||
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | 1,131,635 | 1,319,575 |
NET INCREASE (DECREASE) IN CASH FROM CONTINUING OPERATIONS | (211,725) | |
NET INCREASE (DECREASE) IN CASH FROM DISCONTINUED OPERATIONS | ||
NET INCREASE (DECREASE) IN CASH | (211,725) | |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 211,725 | |
CASH AND CASH EQUIVALENTS, END OF PERIOD | ||
Supplemental disclosures: | ||
Interest paid in cash | 219,163 | 181,340 |
Income taxes paid in cash | ||
Supplemental disclosure of non-cash investing and financing activities: | ||
Conversion of convertible note and accrued interest into common stock | $ 37,433 | $ 80,000 |
ORGANIZATION AND SUMMARY OF SIG
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 9 Months Ended |
May 31, 2017 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Organization Greenwood Hall, Inc., a Nevada corporation (hereinafter referred to as the “Company”, “Greenwood Hall”, “we”, “us” or “our”) is an emerging education management solutions provider that delivers end-to-end services that support the entire student lifecycle including offerings that increase student enrollment, improve student experience, optimize student success and outcomes, and help schools maximize operating efficiencies. Since 2006, we have developed and customized turnkey solutions that combine strategy, personnel, proven processes and robust technology to help schools effectively and efficiently improve student outcomes, expand into new markets such as online learning, increase revenues, and deliver enhanced student experiences. Our Company currently has 152 employees and has served more than 62 education clients and over 75 degree programs. Basis of Presentation On July 23, 2014, Greenwood Hall (formerly Divio Holdings, Corp. (“Divio”)) and its wholly owned subsidiary (“Merger Sub”) consummated the transactions contemplated under a Merger Agreement, dated July 22, 2014, by and among Divio, Merger Sub, and PCS Link, Inc. (“PCS Link”). Pursuant to the Merger Agreement, Merger Sub merged with and into PCS Link with PCS Link remaining as the surviving corporation (the “Merger”). Upon the consummation of the Merger, the separate existence of Merger Sub ceased, and PCS Link became a wholly owned subsidiary of Divio. As a result of the Merger, the holders of all of the issued and outstanding shares of PCS Link common stock exchanged all of such shares (other than “dissenting shares” as defined in California Corporations Code Section 1300) for a combined total of 25,250,000 shares of common stock of Divio, representing approximately 71% of the total outstanding shares on the effective date of the Merger. Immediately following the Merger, Divio Holdings, Corp. changed its name to Greenwood Hall, Inc. The Merger was accounted for as a “reverse merger,” with PCS Link as the accounting acquirer and the Company as the legal acquirer. Although, the Company acquired PCS Link from a legal perspective, the transaction is viewed as a recapitalization of PCS Link accompanied by an issuance of stock by PCS Link for the net assets of Greenwood Hall from an accounting perspective. This is because Greenwood Hall did not have operations immediately prior to the Merger, and PCS Link became the operating company as a result thereof. The board of directors of Greenwood Hall immediately after the Merger consisted of five directors, four of whom were nominated by PCS Link. Additionally, PCS Link’s stockholders owned 71% of the outstanding shares of Greenwood Hall immediately after completion of the transaction. This Quarterly Report on Form 10-Q for the quarter ended May 31, 2017 should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended August 31, 2016, filed with the Securities and Exchange Commission (“SEC”) on December 6, 2016. As contemplated by the SEC under Article 8 of Regulation S-X, the accompanying consolidated financial statements and footnotes have been condensed and therefore do not contain all disclosures required by generally accepted accounting principles. The interim financial data are unaudited; however, in the opinion of management, the interim data includes all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of the results for the interim periods. Results for interim periods are not necessarily indicative of those to be expected for the full year. Reclassifications Certain amounts from prior years have been reclassified to conform to current year presentation. Principles of Consolidation The consolidated financial statements include the accounts of Greenwood Hall, PCS Link, a wholly owned subsidiary of Greenwood Hall (“PCS Link”), and University Financial Aid Solutions, LLC (“UFAS”), collectively referred to herein as the “Company”, “we”, “us”, “our”, or “Greenwood Hall”. All significant intercompany accounts and transactions have been eliminated in consolidation. Through our affiliate UFAS we provided complete financial aid solutions. During 2013, UFAS ceased operations and is presently winding down its affairs. As a result, UFAS is presented in the accompanying consolidated financial statements as discontinued operations. Going Concern The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“US GAAP”), which contemplates the continuation of the Company as a going concern. The Company has an accumulated deficit and a working capital deficit as of May 31, 2017, and has continued to incur a loss from operations during the first nine months of fiscal year 2017. The Company has historically funded its activities through cash generated from operations, debt financing, the issuance of equity for cash, and advances from stockholders. During the nine months ended May 31, 2017, the Company generated $1,131,635 in financing activities. Management intends to become profitable by continuing to grow its operations and customer base. In addition, to maintain operations, the Company continues to seek to raise additional cash through debt and equity financing. As of June 30, 2017, the Company is negotiating the termination of the lease for office space in Los Angeles as part of a plan to reduce operating costs where possible. If the Company is not successful in becoming profitable, it may have to further delay or reduce expenses, or curtail operations. The accompanying consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that could result should the Company not continue as a going concern. Use of Estimates The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts and disclosures. Management uses its historical records and knowledge of its business in making these estimates. Accordingly, actual results may differ from these estimates. Cash and Cash Equivalents For the purpose of the statement of cash flows, the Company considers cash equivalents to include short-term, highly liquid investments with an original maturity of three months or less. Research and Development Costs relating to designing and developing new products are expensed in the period incurred. Revenue Recognition The Company’s contracts are typically structured into two categories, (i) fixed-fee service contracts that span a period of time, often in excess of one year, and (ii) service contracts at agreed-upon rates based on the volume of service provided or a flat monthly subscription fee. Some of the Company’s service contracts are subject to guaranteed minimum amounts of service volume. The Company recognizes revenue when all of the following have occurred: persuasive evidence of an agreement with the customer exists, services have been rendered, the selling price is fixed or determinable, and collectability of the selling price is reasonably assured. For fixed-fee service contracts, the Company recognizes revenue on a straight-line basis over the period of contract performance. Costs incurred under these service contracts are expensed as incurred. Deferred Revenue Deferred revenue primarily consists of prepayments received from customers for which the Company’s revenue recognition criteria have not been met. The deferred revenue will be recognized as revenue once the criteria for revenue recognition have been met. Accounts Receivable The Company extends credit to its customers. An allowance for doubtful accounts is maintained for estimated losses resulting from the inability of the Company’s customers to make required payments. Management specifically analyzes the age of customer balances, historical bad debt experience, customer credit-worthiness, and changes in customer payment terms when making estimates of the collectability of the Company’s trade accounts receivable balances. If the Company determines that the financial condition of any of its customers has deteriorated, whether due to customer specific or general economic issues, an increase in the allowance may be made. After all attempts to collect a receivable have failed, the receivable is written off. Based on the information available, management believes the Company’s accounts receivable, net of the allowance for doubtful accounts, are collectable. Property and Equipment Property and equipment are stated at cost. Depreciation and amortization are being provided using the straight-line method over the estimated useful lives of the assets. The estimated useful lives used are as follows: Classification Life Equipment 3-5 Years Computer equipment 3-7 Years Expenses for repairs and maintenance are charged to expense as incurred, while renewals and betterments are capitalized. Income Taxes The Company accounts for income taxes in accordance with ASC 740-10, “Income Taxes” which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each year-end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized. The provision for income taxes represents the tax payable for the period and the change during the period in deferred tax assets and liabilities. Earnings (Loss) per Share We report earnings per share in accordance with FASB ASC 260-10. Basic earnings (loss) per share is computed by dividing income available to common shareholders by the weighted-average number of common shares available. Diluted earnings (loss) per share is computed similar to basic earnings per share except that the denominator in increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the common shares were dilutive. The components of basic and diluted earnings per share for the three and nine months ended May 31, 2017 and May 31, 2016 were as follows: Three Months Ended Nine Months Ended May 31 2017 May 31 2016 May 31 2017 May 31 2016 Numerator: Income (loss) attributable to common shareholders $ (804,637 ) $ (1,526,201 ) $ 2,301,684 $ (7,007,214 ) Denominator: Weighted average number of common shares outstanding during the period 60,691,683 49,281,151 59,565,216 48,397,602 Dilutive effect of stock options and warrants 0 0 603,025 0 Common stock and common stock equivalents used for dilutive earnings per share 60,691,683 49,281,151 60,168,241 48,397,602 Variable Interest Entities Generally, an entity is defined as a variable interest entity (“VIE”) under current accounting rules if it has (a) equity that is insufficient to permit the entity to finance its activities without additional subordinated financial support from other parties, or (b) equity investors that cannot make significant decisions about the entity’s operations, or that do not absorb the expected losses or receive the expected returns of the entity. When determining whether an entity that is a business qualifies as a VIE, we also consider whether (i) we participated significantly in the design of the entity, (ii) we provided more than half of the total financial support to the entity, and (iii) substantially all of the activities of the VIE either involve us or are conducted on our behalf. A VIE is consolidated by its primary beneficiary, which is the party that absorbs or receives a majority of the entity’s expected losses or expected residual returns. University Financial Aid Services, LLC was 60% owned by John Hall and Zan Greenwood, who at the time held a combined 92.5% of our common stock and served as directors of PCS Link. John Hall is the CEO of the Company and Zan Greenwood served as the Company’s Chief Operating Officer through June 2013. The equity owners of UFAS have no equity at risk, Greenwood Hall has funded UFAS’ operations since it was formed in 2010, and we have the ability to exercise control over UFAS through our two stockholders / directors. Based on our assessment, we have determined that UFAS is a VIE and that we are the primary beneficiary, as defined in current accounting rules. Accordingly, we are required to consolidate the revenues and expenses of UFAS. To date, the Company has not allocated any income or loss of UFAS to noncontrolling interests as the noncontrolling interests never had any equity at risk. As previously discussed, UFAS ceased operations during 2013 and is presently winding down its affairs. The Company does not anticipate having any future involvement with UFAS after it is dissolved. Marketing and Advertising Marketing and advertising costs are expensed as incurred. Marketing and advertising amounted to $37,507 and $16,411 for the three months ended May 31, 2017 and May 31, 2016, respectively, and, $48,266 and $53,689 for the nine months ended May 31, 2017 and May 31, 2016, respectively, and are included in selling, general and administrative expenses. Stock-Based Compensation Compensation costs related to stock options and other equity awards are determined in accordance with FASB ASC 718-10, “Compensation-Stock Compensation.” Under this method, compensation cost is calculated based on the grant-date fair value estimated in accordance FASB ASC 718-10, amortized on a straight-line basis over the awards’ vesting period. Stock-based compensation was $70,970 and $71,465 for the three months ended May 31, 2017 and May 31, 2016, respectively, and $73,289 and $170,215 for the nine months ended May 31, 2017 and May 31, 2016, respectively. This expense is included in the condensed consolidated statements of operations as Equity-Based Compensation. Derivative Liabilities We account for warrants and conversion features as either equity or liabilities based upon the characteristics and provisions of each instrument. Warrants and conversion features classified as equity are recorded as additional paid-in capital on our Consolidated Balance Sheet and no further adjustments to their valuation are made. Some of our warrants and conversion features were determined to be ineligible for equity classification because of provisions that may result in an adjustment to their exercise price. Instruments classified as derivative liabilities and other derivative financial instruments that require separate accounting as assets or liabilities are recorded on our Consolidated Balance Sheet at their fair value on the date of issuance and are revalued on each subsequent balance sheet date until such instruments are exercised or expire, with any changes in the fair value between reporting periods recorded as other income or expense. We estimate the fair value of these liabilities using option pricing models that are based on the individual characteristics of the warrants or instruments on the valuation date, as well as assumptions for expected volatility, expected life and risk-free interest rate. During the three months ended May 31, 2017 and May 31, 2016, the Company recognized a change in value of the derivative liability of $49,670 and $(412,115), respectively. During the nine months ended May 31, 2017 and May 31, 2016, the Company recognized a change in value of the derivative liability of $470,987 and $(189,380), respectively. Fair Value of Financial Instruments The Company groups financial assets and financial liabilities measured at fair value into three levels of hierarchy in accordance with ASC 820-10, “Fair Value Measurements and Disclosure.” Assets and liabilities recorded at fair value in the accompanying balance sheet are categorized based upon the level of judgment associated with the inputs used to measure their fair value. Level Input: Input Definition: Level I Observable quoted prices in active markets for identical assets and liabilities. Level II Observable quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. Level III Model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models, and similar techniques. For certain of our financial instruments, including working capital instruments, the carrying amounts are approximate fair value due to their short-term nature. Our notes payable approximate fair value based on prevailing interest rates. The following table summarizes fair value measurements at May 31, 2017 and August 31, 2016 for assets and liabilities measured at fair value on a recurring basis. May 31, 2017 Level 1 Level 2 Level 3 Total Derivative Liabilities $ — $ — $ 1,188,949 $ 1,188,949 August 31, 2016 Level 1 Level 2 Level 3 Total Derivative Liabilities $ — $ — $ 846,583 $ 846,583 The assumptions used in valuing derivative instruments issued during the year ended August 31, 2016 were as follows: Risk free interest rate 0.68% - 0.71% Expected life 0.08 Years – 2.00 years Dividend yield None Volatility 100% The assumptions used in valuing derivative instruments issued during the nine months ended May 31, 2017 were as follows: Risk free interest rate 1.08% - 2.02% Expected life 0.59 Years- 6.37 years Dividend yield None Volatility 26.9% - 119.7% The following is a reconciliation of the derivative liability related to these instruments for the nine months ended May 31, 2017: Value at August 31, 2016 $ 846,583 Issuance of instruments 1,161,043 Change in value (470,987) Net settlements (347,690) Value as of May 31, 2017 $ 1,188,949 The derivative liabilities are estimated using option pricing models that are based on the individual characteristics of the warrants or instruments on the valuation date, as well as assumptions for expected volatility, expected life and risk-free interest rate. Changes in the assumptions used could have a material impact on the resulting fair value. The primary input affecting the value of our derivatives liabilities is the Company’s stock price, term and volatility. Other inputs have a comparatively insignificant effect. Effect of Recently Issued Accounting Standards There were no recently issued accounting standards during the period ended May 31, 2017 that impacted our consolidated financial statements or ongoing financial reporting. |
PROPERTY AND EQUIPMENT
PROPERTY AND EQUIPMENT | 9 Months Ended |
May 31, 2017 | |
Property, Plant and Equipment [Abstract] | |
PROPERTY AND EQUIPMENT | 2. PROPERTY AND EQUIPMENT Depreciation and amortization of the Company’s property and equipment amounted to $13,461 and $16,482 for the three months ended May 31, 2017 and the three months ended May 31, 2016, respectively, and $46,593 and $49,073 for the nine months ended May 31, 2017 and the nine months ended May 31, 2016, respectively, and is included in the accompanying consolidated statements of operations in selling, general and administrative expenses. At May 31, 2017 and August 31, 2016, property and equipment consists of the following: May 2017 August Computer equipment $ 554,665 553,255 Software and Equipment 42,398 42,398 Furniture & Fixtures 9,177 9,177 606,240 604,830 Accumulated depreciation (571,108) (524,515 ) Net property and equipment $ 35,132 80,315 |
NOTES PAYABLE
NOTES PAYABLE | 9 Months Ended |
May 31, 2017 | |
Debt Disclosure [Abstract] | |
NOTES PAYABLE | 3. NOTES PAYABLE On October 14, 2016, the Company executed a new credit agreement (“Moriah Agreement”) with Moriah Educational Management LLC (“Moriah”). The Moriah Agreement provided for a revolving loan (“Revolving Loan”) for up to $3,500,000. The Revolving Loan may be drawn in tranches of not less than $500,000. On October 14, 2016 (“Advance Date”) the Company borrowed the full $3,500,000 (“Principal”). Interest on the Revolving Loan shall be computed on the basis of the actual number of days elapsed and a year of 360 days and shall accrue on the outstanding principal balance of advances at an annual rate equal to the greater of (i) the sum of (A) the “Prime Rate” as reported in the “Money Rates” column of The Wall Street Journal, adjusted as and when such Prime Rate changes, plus (B) Seven and Three Quarters Percent (7.75%), or (ii) Ten Percent (10.0%), but in no event in excess of Fourteen Percent (14%) per annum unless an event of default has occurred and is continuing. The prime rate was 3.5% on the Advance date. The Principal is due and payable, with all accrued and unpaid interest on October 13, 2018 with monthly payments of $29,167 starting on April 1, 2017. The Moriah Agreement contains a prepayment penalty. The Moriah Agreement contains a prepayment penalty had the entire unpaid Principal and accrued interest thereon been paid before April 30, 2017. As part of the Moriah Agreement, the Company issued two warrants to Moriah for the purchase of the Company’s common stock: The Moriah Warrant is for the purchase, for a period of seven years, of up to 3,500,000 shares of the Company common stock at a purchase price of $0.12 per share, which is adjustable downward (“Ratchet-down”) if the Company issues share of its common stock, or securities convertible into or exercisable for the Company’s common stock at a price below $0.12. The Company has determined the Ratchet-down provision causes the Moriah Warrant to be a derivative, accordance with ASC 815 Derivatives and Hedging (ASC 815”). ASC 815 requires the Moriah Warrant to be recorded as a liability on the date of issuance and revalued every reporting period, with the increase or decrease in fair value recorded as a loss or gain in the Company’s statement of operations. As of the October 14, 2016, the fair value of the Moriah Warrant was approximately $23,000, which was recorded as a discount to the Revolving Loan and amortized as an expense over the life of the Revolving Loan. As of May 31, 2017, the fair value of the Moriah Warrant was approximately $50,949. Moriah Put is for the purchase, for a period of five years, of up to 8,125,000 shares of the Company common stock at a purchase price of $0.14 per share, which is adjustable downward (“Ratchet-down”) if the Company issues share of its common stock, or securities convertible into or exercisable for the Company’s common stock at a price below $0.14. Also, the Moriah Put grants the holder of the option to sell all or any portion of the Moriah Put or the Moriah Put Shares (“Put Option”) for which the Moriah Put has been exercised to the Company for a total purchase price of up to $1,137,500, pro-rated for any portion thereof, representing a purchase price of Fourteen Cents ($0.14) per Moriah Put Share, subject to adjustment. The Put Option may be exercised at any time and, if for a portion thereof, from time to time, during the fifteen-day period (the “Put Period”) commencing on the earliest of (1) the date when Moriah receives written notice from the Company of the Company’s intention to prepay the Revolving Loan, which notice shall be delivered by the Company to Moriah so as to be received by Moriah no later than fifteen days prior to the proposed date of prepayment; (2) the date of Moriah’s acceleration of the Obligations following an event of default, or (3) September 29, 2018 The Company has determined the Ratchet-down and Put Option provisions causes the Moriah Put to be a derivative, accordance with ASC 815 Derivatives and Hedging (ASC 815”). ASC 815 requires the Moriah Put to be recorded as a liability on the date of issuance and revalued every reporting period, with the increase or decrease in fair value recorded as a loss or gain in the Company’s statement of operations. As of the October 14, 2016, the fair value of the Moriah Put was approximately $1,137,500, which was recorded as a discount to the Revolving Loan and amortized as an expense over the life of the Revolving Loan. As of May 31, 2017, the fair value of the Moriah Put was approximately $1,137,500. Also, the Moriah Put provides the Company call the Moriah Put (“Call Option”) so long as any portion of this Warrant is outstanding, if the Company’s Common Stock has both (a) an average closing price greater than $0.50 per share, and (b) an average daily trading volume in excess of 300,000 shares, in each case for the immediately preceding ninety (90) consecutive trading days and continuing through the call notice period or such earlier date as the Moriah Put is exercised or transferred, the Company shall have the irrevocable right, but not the obligation, to demand automatic exercise, in whole or in part, by the Holder. The Company has determined the Call Option to be a derivative asset in a accordance with ASC 815 Derivatives and Hedging (ASC 815”). ASC 815 requires the Call Option to be recorded as an asset on the date of issuance and revalued every reporting period, with the increase or decrease in fair value recorded as a loss or gain in the Company’s statement of operations. As of October 14, 2016 and May 31, 2017, the Company has determined the Call Option fair value to be approximately $0. Under the Moriah Agreement the Company has the following reporting and financial covenants: Annual financial statements of Company, certified by the Chief Financial Officer of each and audited by an outside accounting firm acceptable to Lender, as soon as available, but in any event within ninety (90) days after the end of Borrower’s Fiscal Year during the Term. Such financial statements shall fairly present the financial position of Company as of the dates thereof and the results of its operations, cash flows and stockholders’ equity for each of the periods then ended in all material aspects; and be prepared in accordance with GAAP. Quarterly financial statements of the Company, as soon as available but in any event no later than forty-five (45) days after the close of each calendar quarter, consisting of the unaudited balance sheet and the related statement of income of the Company, prepared in accordance with GAAP, subject to year-end audit adjustments, together with such other information with respect to the business of Company as Moriah may request. Monthly Financial Statements. Not later than eighteen (18) days after the end of the first three (3) calendar months ending after the date hereof, and thereafter not later than fifteen (15) days after the end of each subsequent calendar month, the unaudited balance sheets and the related statements of income of Company, certified by the Chief Financial Officer of Borrower, subject to year end audit adjustments, with an aging schedule for all accounts receivable and accounts payable and calculation of LTM EBITDA as of the date of such financial statements, together with such other information with respect to the business of Company as Moriah may request. Bi-Monthly Accounts Receivable and Accounts Payable Aging Reports. Twice a month, not later than the 15th day and the last day of each calendar month, respectively, an aging schedule for all accounts receivable and accounts payable, in form and substance satisfactory to Moriah. Borrower shall timely file all reports required to be filed with the SEC pursuant to Section 13 or 15(d) of the 1934 Act. The Company was late in the filing of the Company’s Form 10-Q for the quarter ended November 30, 2016, and such untimely filing was cured to the satisfaction of the lender. Adjusted Gross Revenues. Borrower will maintain (i) minimum monthly gross revenues of not less than eighty percent (80%) of the projected monthly plan provided by Borrower to Lender prior to the date hereof and annexed to our Annual Report on Form 10-k as Exhibit 9.18, as measured monthly as of the last day of each month during the Term, and (ii) minimum quarterly gross revenues of not less than eighty-five percent (85%) of the projected quarterly plan provided by Borrower to Lender prior to, as measured quarterly as of the last day of each fiscal quarter during the Term. As of May 31, 2017, the Company is not in compliance with the Adjusted Gross Revenues covenant. As a result of the noncompliance, the note may become payable immediately at the discretion of the lender, and is subject to a default interest rate. EBITDA. Borrower will maintain minimum quarterly EBITDA of not less than eighty-five percent (85%) of the projected quarterly plan provided by Borrower to Lender, as measured quarterly as of the last day of each fiscal quarter during the Term. As of May 31, 2017, the Company is not in compliance with the EBITDA covenant. From the Principal advances, the Company was required to make certain payments to the Company’s existing note holders, specifically $1,200,000 to Opus Bank (“Opus”), $177,578 to California United Bank (“CUB”), $150,000 to Colgan Financial Group, Inc. (“Colgan”), $305,000 to First Fire Capital (“First Fire”), $187,257 to Redwood Fund (“Redwood). Also, the Company prepaid approximately $131,000 of interest under the Revolving Loan. As consideration for Moriah to enter in to the Moriah Agreement, the Company was required to settle the Opus and CUB loans, settle or extend the maturity dates on all other existing notes to date after the repayment of Moriah Principal and the for the other notes holders to execute an agreement to subordinate their security position to Moriah. On October 7, 2016, CUB, agreed to tender its secured promissory note in the amount of $1,250,000 dated October 21, 2010 with a remaining balance of $876,251 and all accrued and unpaid interest of approximately $75,000 for a one-time payment of $177,578. Also, the Company was required to issue a new warrant to purchase 523,587 shares of the Company’s common stock at an exercise price of $0.10 per share. On October 13, 2016 Opus agreed to tender its secured promissory note and letter of credit agreement for total principal of $3,515,152 and all accrued and unpaid interest of approximately $218,000 for a one-time payment of $1,205,778. Also, the Company was required to issue a new warrant for to purchase 2,000,000 shares of the Company’s common stock at an exercise price of $0.10 per share. On October 16, 2016 Colgan agreed to amend the secured promissory note dated December 23, 2013. Colgan agreed to accept a payment of $150,000, forgive $150,000 of accrued and unpaid interest and subordinate its secured position to Moriah. Also, the maturity date was extended to the earlier of (a) the date that the Company’s obligation to Moriah is paid or (b) December 31, 2017. The note shall accrue interest at a rate of 12% per annum. On October 6, 2016 Colgan agreed to amend the secured promissory note dated December 18, 2014. Colgan agreed that the maturity date was extend to the earlier of (a) the date that the Company’s obligation to Moriah is paid or (b) December 31, 2017, with an interest rate of 12% per annum. On September 30, 2016, Colgan converted $12,932 in notes payable into 1,901,960 shares of Common Stock at $0.0068 per share. On October 13, 2016, First Fire agreed to tender its secured promissory note in the amount of $392,500 dated December 21, 2015 and all accrued and unpaid interest of approximately $18,000 for a one-time payment of $305,000. In addition, $24,500 of the outstanding balance of the note was converted into 3,122,222 shares of common stock. On September 30, 2016, Redwood agreed to accept a new promissory note, maturing on September 30, 2017 and an interest rate of 12% per annum, in the amount of $1,418,496 in exchange for a payment of $300,000 and the cancelation of the promissory notes dated March 31, 2015, August 14, 2015, November 6, 2015, December 14, 2015, and February 4, 2016 and all accrued and unpaid interest under these notes. Also, Redwood agreed to to tender its promissory notes dated November 6, 2015 and January 18, 2016 for total principal of $170,000 and all accrued and unpaid of approximately $17,000 for a one-time payment of $187,257. On October 3, 2016, Lincoln Park Capital Fund, LLC agreed to accept new promissory notes maturing on September 30, 2019 and an interest rate of 12% per annum, in the amount of $685,000 in exchange for the cancellation of the promissory notes dated April 24, 2015 in the amount of $295,000 and August 21, 2015 in the amount of $295,000 and all accrued and unpaid interest under these notes of approximately $95,000. In addition, Lincoln Park was issued a new promissory note maturing September 30, 2019 of $250,000 reflecting $200,000 in net proceeds to the Company. The following is a schedule, by year, of the aggregate maturities of the notes payable as of May 31, 2017: Periods Ending May 31, Note Principal Note Discount Total 2018 $ 6,733,284 $ (1,214,362 ) $ 5,518,922 2019 — — — 2020 — — — 2021 — — — Thereafter — — — $ 6,733,284 $ (1,214,362 ) $ 5,518,922 |
STOCKHOLDERS' EQUITY
STOCKHOLDERS' EQUITY | 9 Months Ended |
May 31, 2017 | |
Stockholders' Equity Note [Abstract] | |
STOCKHOLDERS' EQUITY | 4. STOCKHOLDERS’ EQUITY The Company is authorized to issue one class of stock, which represents 937,500,000 shares of Common Stock, par value $0.001. Stock Issued for Services During the nine months ended May 31, 2017, the Company issued 1,950,000 shares of its common stock in exchange for services valued at $21,450. Stock Option Plan In July 2014, the Board of Directors adopted, and the stockholders approved, the 2014 Stock Option Plan under which a total of 5,000,000 shares of Common Stock are reserved for issuance. The 2014 Stock Option Plan will terminate in September 2024. Stock Options Transactions in FY 2017 Quantity Weighted Weighted Outstanding, August 31, 2016 4,985,000 $ 0.23 8.53 Granted 500,000 $ 0.03 9.85 Exercised 0 $ — — Cancelled/Forfeited (492,534 ) $ 0.09 8.77 Outstanding, May 31, 2017 4,992,466 $ 0.23 8.33 Exercisable, May 31, 2017 3,353,711 $ 0.30 7.96 The fair value of these options was estimated at the date of grant using the Black Scholes option pricing model with the following assumptions: no dividends, expected volatility of 100%, risk free interest rate between 1.21% and 1.87%, and expected life of 5.5 years. The weighted average remaining contractual life of options outstanding issued under the Plan was 8.13 years at May 31, 2017. The exercise prices for the options outstanding at May 31, 2017 ranged from $0.01 to $0.75, and the information relating to these options is as follows: Quantity Weighted Weighted Quantity Weighted Weighted 700,000 $ 0.01 7.59 700,000 $ 0.01 7.59 600,000 $ 0.50 7.25 600,000 $ 0.50 7.25 450,000 $ 0.75 7.33 450,000 $ 0.75 7.33 910,000 $ 0.35 8.43 910,000 $ 0.35 8.43 1,425,000 $ 0.08 8.73 558,025 $ 0.08 8.73 407,466 $ 0.11 8.83 135,686 $ 0.11 8.83 500,000 $ 0.03 9.85 4,992,466 $ 0.23 8.33 3,353,711 $ 0.30 7.96 Warrants Outstanding The following is a summary of warrants outstanding at May 31, 2017: NUMBER OF WARRANTS Exercise Price Expiration 5/31/2017 $ 1.000 12/11/2024 1,264,023 $ 0.010 7/20/2016 100,000 $ 0.010 2/28/2018 150,000 $ 0.500 8/14/2020 1,176,473 $ 1.000 8/1/2021 1,200,000 $ 1.000 8/1/2021 20,000 $ 1.000 8/1/2021 10,000 $ 0.100 6/23/2018 800,000 $ 0.125 6/23/2018 800,000 $ 0.032 6/23/2018 3,184,126 $ 0.040 6/23/2018 3,184,126 $ 0.050 6/30/2021 100,000 $ 0.050 9/22/2021 100,000 $ 0.100 9/30/2026 3,571,429 $ 0.100 10/1/2026 1,428,571 $ 0.100 12/14/2020 523,587 $ 0.100 10/13/2020 2,000,000 $ 0.120 10/13/2021 3,500,000 $ 0.140 10/13/2021 8,125,000 $ 0.100 10/13/2021 5,000,000 36,237,335 Warrants were issued pursuant to certain consulting agreements and amendments to financing terms. Warrants are booked to additional paid in capital and to interest expense based on stock price at date of grant, exercise price, warrant life, risk free rate and annual volatility. During the nine months ended May 31, 2017, the Company granted warrants to purchase up to 24,248,587 shares of Common Stock, with exercise prices ranging from $0.05 to $0.14 per share. |
CONCENTRATIONS
CONCENTRATIONS | 9 Months Ended |
May 31, 2017 | |
Risks and Uncertainties [Abstract] | |
CONCENTRATIONS | 5. CONCENTRATIONS Concentration of Credit Risk The Company maintains its cash and cash equivalents at a financial institution which may, at times, exceed federally insured limits. Historically, the Company has not experienced any losses in such accounts. Major Customers For the nine months ended May 31, 2017, five (5) customers represented 60% of net revenues and for the nine months ended May 31, 2016, five (5) customers represented a total of 60% of revenues. A decision by these customers to cease business relations with the Company may have a material adverse effect on the Company’s financial condition and results of operations. On February 27, 2017, the Company ceased providing services to one of its major customers, Concordia University, representing 26% of the nine months net revenue, in exchange for an aggregate payment of $840,000 during March 2017. |
INCOME TAXES
INCOME TAXES | 9 Months Ended |
May 31, 2017 | |
Income Tax Disclosure [Abstract] | |
INCOME TAXES | 6. INCOME TAXES The difference between income tax expense attributable to continuing operations and the amount of income tax expense that would result from applying domestic federal statutory rates to pre-tax income (loss) is mainly related to an increase in the valuation allowance, partially offset by state income taxes. Valuation allowances are established, when necessary, to reduce deferred income tax assets to the amount expected to be realized. Deferred income tax assets are mainly related to net operating loss carryforwards. Management has chosen to take a 100% valuation allowance against the deferred income tax asset until such time as management believes that its projections of future profits make the realization of the deferred income tax assets more likely than not. Significant judgment is required in the evaluation of deferred income tax benefits and differences in future results from management’s estimates could result in material differences. A majority of the Company’s deferred tax asset is comprised of net operating loss carryforwards, offset by a 100% valuation allowance at May 31, 2017 and August 31, 2016. As of May 31, 2017, the Company is in process of determining the amount of Federal and State net operating loss carry forwards (“NOL”) available to offset future taxable income. The Company’s NOLs expire at various dates through 2037. These NOLs may be used to offset future taxable income, to the extent the Company generates any taxable income, and thereby reduce or eliminate future federal income taxes otherwise payable. Section 382 of the Internal Revenue Code imposes limitations on a corporation’s ability to utilize NOLs if it experiences an ownership change as defined in Section 382. In general terms, an ownership change may result from transactions increasing the ownership of certain stockholders in the stock of a corporation by more than 50% over a three-year period. In the event that an ownership change has occurred, or were to occur, utilization of the Company’s NOLs would be subject to an annual limitation under Section 382. Any unused annual limitation may be carried over to later years. The Company could experience an ownership change under Section 382 as a result of events in the past in combination with events in the future. If so, the use of the Company’s NOLs, or a portion thereof, against future taxable income may be subject to an annual limitation under Section 382, which may result in expiration of a portion of the NOLs before utilization. Due to the existence of the valuation allowance, future changes in the Company’s unrecognized tax benefits will not impact its effective tax rate. Any carryforwards that expire prior to utilization as a result of such limitations will be removed, if applicable, from deferred tax assets with a corresponding reduction of the valuation allowance. |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 9 Months Ended |
May 31, 2017 | |
Commitments and Contingencies Disclosure [Abstract] | |
COMMITMENTS AND CONTINGENCIES | 7. COMMITMENTS AND CONTINGENCIES Lease Commitments The Company leases its operating facilities under non-cancelable operating leases that expire through 2024. Total rent expense for the nine months ended May 31, 2017 and the nine months ended May 31, 2016, amounted to $441,420 and $553,983, respectively. The Company is responsible for certain operating expenses in connection with these leases. The following is a schedule, by year, of future minimum lease payments required under non-cancelable operating leases as of May 31, 2017: Years Ending Property 2017 (remainder of) 141,477 2018 566,156 2019 581,867 2020 581,696 2021 477,606 Thereafter 1,281,167 Total 3,629,969 Employment Agreements At May 31, 2017, the Company maintains employment agreements with two officers, the terms of which may require the payment of severance benefits upon termination. Legal Matters The Company is involved from time to time in various legal proceedings in the normal conduct of its business. On August 26, 2016, Zantine Greenwood (“Greenwood”), a former officer and founder of the Company, commenced a proceeding in Arbitration alleging that the Company had breached its obligations under a consulting agreement entered into by and between Greenwood and the Company on or about July 24, 2014 (the “Consulting Agreement”). The Company did not appear at the Arbitration. On September 23, 2016, the Arbitrator issued an award to Greenwood against the Company in the sum of $236,251. On October 26, 2016, Greenwood filed a petition to confirm the award in the Los Angeles Superior Court, Case No. BS165962. The Company opposed the petition and requested that the court vacate the award, asserting that the arbitration provision in the Consulting Agreement was void under applicable law and therefore the Arbitrator had no jurisdiction over the dispute. Pursuant to a Settlement Agreement and Mutual Release (the “Settlement Agreement”) by and between the Company and Greenwood, dated January 9, 2017, the Company agreed to pay Greenwood $115,000 plus 5.5% simple interest in monthly installments of $10,000 until payment in full in exchange for a release of any and all claims against the Company arising from or relating to the dispute. Conditions to the settlement were that the Court vacate the award and retain jurisdiction until all payments have been made, which Order was entered by the Court on February 15, 2017. On March 11, 2016, StoryCorp Consulting, Inc. and David R. Wells filed suit against the Company and John R. Hall, in his individual capacity, in the Superior Court of the State of California for the County of Los Angeles (Central District) for breach of contract and promissory fraud/false promise, among other things, seeking an amount of not less than $ 100,000. While the Company believed it had strong defenses as it relates to this claim, in the interest of avoiding the cost of litigation, in exchange for full dismissal of the lawsuit against the Company and Hall, in his individual capacity, on July 10, 2017, the Company agreed to issue David R. Wells 625,000 shares of common stock and pay StoryCorp. a sum of $ 70,000 (“Cash Payment”). The Cash Payment will be made in installments with the first payment of $ 10,000 due to StoryCorp. by August 15, 2017 and ten (10) equ |
DISCONTINUED OPERATIONS
DISCONTINUED OPERATIONS | 9 Months Ended |
May 31, 2017 | |
Discontinued Operations and Disposal Groups [Abstract] | |
DISCONTINUED OPERATIONS | 8. DISCONTINUED OPERATIONS During 2013, we ceased operations in our affiliated company, UFAS. The operations of UFAS are now presented as discontinued operations in the accompanying consolidated financial statements. UFAS was inactive during the nine month periods ended May 31, 2017 and May 31, 2016. |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 9 Months Ended |
May 31, 2017 | |
Subsequent Events [Abstract] | |
SUBSEQUENT EVENTS | 9. SUBSEQUENT EVENTS On July 10, 2017, the Company entered into a Settlement Agreement with StoryCorp. Consulting, Inc. and David R. Wells. While the Company believed it had strong defenses as it relates to this claim, in the interest of avoiding the cost of litigation, in exchange for full dismissal of the lawsuit against the Company and Hall, in his individual capacity, the Company agreed to issue David R. Wells 625,000 shares of common stock and pay StoryCorp. a sum of $ 70,000 (“Cash Payment”). The Cash Payment will be made in installments with the first payment of $ 10,000 due to StoryCorp. by August 15, 2017 and ten (10) equal payments of $ 6,000 to be paid every thirty (30) days thereafter. |
ORGANIZATION AND SUMMARY OF S15
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 9 Months Ended |
May 31, 2017 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization | Organization Greenwood Hall, Inc., a Nevada corporation (hereinafter referred to as the “Company”, “Greenwood Hall”, “we”, “us” or “our”) is an emerging education management solutions provider that delivers end-to-end services that support the entire student lifecycle including offerings that increase student enrollment, improve student experience, optimize student success and outcomes, and help schools maximize operating efficiencies. Since 2006, we have developed and customized turnkey solutions that combine strategy, personnel, proven processes and robust technology to help schools effectively and efficiently improve student outcomes, expand into new markets such as online learning, increase revenues, and deliver enhanced student experiences. Our Company currently has 152 employees and has served more than 62 education clients and over 75 degree programs. |
Basis of Presentation | Basis of Presentation On July 23, 2014, Greenwood Hall (formerly Divio Holdings, Corp. (“Divio”)) and its wholly owned subsidiary (“Merger Sub”) consummated the transactions contemplated under a Merger Agreement, dated July 22, 2014, by and among Divio, Merger Sub, and PCS Link, Inc. (“PCS Link”). Pursuant to the Merger Agreement, Merger Sub merged with and into PCS Link with PCS Link remaining as the surviving corporation (the “Merger”). Upon the consummation of the Merger, the separate existence of Merger Sub ceased, and PCS Link became a wholly owned subsidiary of Divio. As a result of the Merger, the holders of all of the issued and outstanding shares of PCS Link common stock exchanged all of such shares (other than “dissenting shares” as defined in California Corporations Code Section 1300) for a combined total of 25,250,000 shares of common stock of Divio, representing approximately 71% of the total outstanding shares on the effective date of the Merger. Immediately following the Merger, Divio Holdings, Corp. changed its name to Greenwood Hall, Inc. The Merger was accounted for as a “reverse merger,” with PCS Link as the accounting acquirer and the Company as the legal acquirer. Although, the Company acquired PCS Link from a legal perspective, the transaction is viewed as a recapitalization of PCS Link accompanied by an issuance of stock by PCS Link for the net assets of Greenwood Hall from an accounting perspective. This is because Greenwood Hall did not have operations immediately prior to the Merger, and PCS Link became the operating company as a result thereof. The board of directors of Greenwood Hall immediately after the Merger consisted of five directors, four of whom were nominated by PCS Link. Additionally, PCS Link’s stockholders owned 71% of the outstanding shares of Greenwood Hall immediately after completion of the transaction. This Quarterly Report on Form 10-Q for the quarter ended May 31, 2017 should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended August 31, 2016, filed with the Securities and Exchange Commission (“SEC”) on December 6, 2016. As contemplated by the SEC under Article 8 of Regulation S-X, the accompanying consolidated financial statements and footnotes have been condensed and therefore do not contain all disclosures required by generally accepted accounting principles. The interim financial data are unaudited; however, in the opinion of management, the interim data includes all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of the results for the interim periods. Results for interim periods are not necessarily indicative of those to be expected for the full year. |
Reclassifications | Reclassifications Certain amounts from prior years have been reclassified to conform to current year presentation. |
Principles of Consolidation | Principles of Consolidation The consolidated financial statements include the accounts of Greenwood Hall, PCS Link, a wholly owned subsidiary of Greenwood Hall (“PCS Link”), and University Financial Aid Solutions, LLC (“UFAS”), collectively referred to herein as the “Company”, “we”, “us”, “our”, or “Greenwood Hall”. All significant intercompany accounts and transactions have been eliminated in consolidation. Through our affiliate UFAS we provided complete financial aid solutions. During 2013, UFAS ceased operations and is presently winding down its affairs. As a result, UFAS is presented in the accompanying consolidated financial statements as discontinued operations. |
Going Concern | Going Concern The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“US GAAP”), which contemplates the continuation of the Company as a going concern. The Company has an accumulated deficit and a working capital deficit as of May 31, 2017, and has continued to incur a loss from operations during the first nine months of fiscal year 2017. The Company has historically funded its activities through cash generated from operations, debt financing, the issuance of equity for cash, and advances from stockholders. During the nine months ended May 31, 2017, the Company generated $1,131,635 in financing activities. Management intends to become profitable by continuing to grow its operations and customer base. In addition, to maintain operations, the Company continues to seek to raise additional cash through debt and equity financing. As of June 30, 2017, the Company is negotiating the termination of the lease for office space in Los Angeles as part of a plan to reduce operating costs where possible. If the Company is not successful in becoming profitable, it may have to further delay or reduce expenses, or curtail operations. The accompanying consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that could result should the Company not continue as a going concern. |
Use of Estimates | Use of Estimates The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts and disclosures. Management uses its historical records and knowledge of its business in making these estimates. Accordingly, actual results may differ from these estimates. |
Cash and Cash Equivalents | Cash and Cash Equivalents For the purpose of the statement of cash flows, the Company considers cash equivalents to include short-term, highly liquid investments with an original maturity of three months or less. |
Research and Development | Research and Development Costs relating to designing and developing new products are expensed in the period incurred. |
Revenue Recognition | Revenue Recognition The Company’s contracts are typically structured into two categories, (i) fixed-fee service contracts that span a period of time, often in excess of one year, and (ii) service contracts at agreed-upon rates based on the volume of service provided or a flat monthly subscription fee. Some of the Company’s service contracts are subject to guaranteed minimum amounts of service volume. The Company recognizes revenue when all of the following have occurred: persuasive evidence of an agreement with the customer exists, services have been rendered, the selling price is fixed or determinable, and collectability of the selling price is reasonably assured. For fixed-fee service contracts, the Company recognizes revenue on a straight-line basis over the period of contract performance. Costs incurred under these service contracts are expensed as incurred. |
Deferred Revenue | Deferred Revenue Deferred revenue primarily consists of prepayments received from customers for which the Company’s revenue recognition criteria have not been met. The deferred revenue will be recognized as revenue once the criteria for revenue recognition have been met. |
Accounts Receivable | Accounts Receivable The Company extends credit to its customers. An allowance for doubtful accounts is maintained for estimated losses resulting from the inability of the Company’s customers to make required payments. Management specifically analyzes the age of customer balances, historical bad debt experience, customer credit-worthiness, and changes in customer payment terms when making estimates of the collectability of the Company’s trade accounts receivable balances. If the Company determines that the financial condition of any of its customers has deteriorated, whether due to customer specific or general economic issues, an increase in the allowance may be made. After all attempts to collect a receivable have failed, the receivable is written off. Based on the information available, management believes the Company’s accounts receivable, net of the allowance for doubtful accounts, are collectable. |
Property and Equipment | Property and Equipment Property and equipment are stated at cost. Depreciation and amortization are being provided using the straight-line method over the estimated useful lives of the assets. The estimated useful lives used are as follows: Classification Life Equipment 3-5 Years Computer equipment 3-7 Years Expenses for repairs and maintenance are charged to expense as incurred, while renewals and betterments are capitalized. |
Income Taxes | Income Taxes The Company accounts for income taxes in accordance with ASC 740-10, “Income Taxes” which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each year-end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized. The provision for income taxes represents the tax payable for the period and the change during the period in deferred tax assets and liabilities. |
Earnings (Loss) per Share | Earnings (Loss) per Share We report earnings per share in accordance with FASB ASC 260-10. Basic earnings (loss) per share is computed by dividing income available to common shareholders by the weighted-average number of common shares available. Diluted earnings (loss) per share is computed similar to basic earnings per share except that the denominator in increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the common shares were dilutive. The components of basic and diluted earnings per share for the three and nine months ended May 31, 2017 and May 31, 2016 were as follows: Three Months Ended Nine Months Ended May 31 2017 May 31 2016 May 31 2017 May 31 2016 Numerator: Income (loss) attributable to common shareholders $ (804,637 ) $ (1,526,201 ) $ 2,301,684 $ (7,007,214 ) Denominator: Weighted average number of common shares outstanding during the period 60,691,683 49,281,151 59,565,216 48,397,602 Dilutive effect of stock options and warrants 0 0 603,025 0 Common stock and common stock equivalents used for dilutive earnings per share 60,691,683 49,281,151 60,168,241 48,397,602 |
Variable Interest Entities | Variable Interest Entities Generally, an entity is defined as a variable interest entity (“VIE”) under current accounting rules if it has (a) equity that is insufficient to permit the entity to finance its activities without additional subordinated financial support from other parties, or (b) equity investors that cannot make significant decisions about the entity’s operations, or that do not absorb the expected losses or receive the expected returns of the entity. When determining whether an entity that is a business qualifies as a VIE, we also consider whether (i) we participated significantly in the design of the entity, (ii) we provided more than half of the total financial support to the entity, and (iii) substantially all of the activities of the VIE either involve us or are conducted on our behalf. A VIE is consolidated by its primary beneficiary, which is the party that absorbs or receives a majority of the entity’s expected losses or expected residual returns. University Financial Aid Services, LLC was 60% owned by John Hall and Zan Greenwood, who at the time held a combined 92.5% of our common stock and served as directors of PCS Link. John Hall is the CEO of the Company and Zan Greenwood served as the Company’s Chief Operating Officer through June 2013. The equity owners of UFAS have no equity at risk, Greenwood Hall has funded UFAS’ operations since it was formed in 2010, and we have the ability to exercise control over UFAS through our two stockholders / directors. Based on our assessment, we have determined that UFAS is a VIE and that we are the primary beneficiary, as defined in current accounting rules. Accordingly, we are required to consolidate the revenues and expenses of UFAS. To date, the Company has not allocated any income or loss of UFAS to noncontrolling interests as the noncontrolling interests never had any equity at risk. As previously discussed, UFAS ceased operations during 2013 and is presently winding down its affairs. The Company does not anticipate having any future involvement with UFAS after it is dissolved. |
Marketing and Advertising | Marketing and Advertising Marketing and advertising costs are expensed as incurred. Marketing and advertising amounted to $37,507 and $16,411 for the three months ended May 31, 2017 and May 31, 2016, respectively, and, $48,266 and $53,689 for the nine months ended May 31, 2017 and May 31, 2016, respectively, and are included in selling, general and administrative expenses. |
Stock-Based Compensation | Stock-Based Compensation Compensation costs related to stock options and other equity awards are determined in accordance with FASB ASC 718-10, “Compensation-Stock Compensation.” Under this method, compensation cost is calculated based on the grant-date fair value estimated in accordance FASB ASC 718-10, amortized on a straight-line basis over the awards’ vesting period. Stock-based compensation was $70,970 and $71,465 for the three months ended May 31, 2017 and May 31, 2016, respectively, and $73,289 and $170,215 for the nine months ended May 31, 2017 and May 31, 2016, respectively. This expense is included in the condensed consolidated statements of operations as Equity-Based Compensation. |
Derivative Liabilities | Derivative Liabilities We account for warrants and conversion features as either equity or liabilities based upon the characteristics and provisions of each instrument. Warrants and conversion features classified as equity are recorded as additional paid-in capital on our Consolidated Balance Sheet and no further adjustments to their valuation are made. Some of our warrants and conversion features were determined to be ineligible for equity classification because of provisions that may result in an adjustment to their exercise price. Instruments classified as derivative liabilities and other derivative financial instruments that require separate accounting as assets or liabilities are recorded on our Consolidated Balance Sheet at their fair value on the date of issuance and are revalued on each subsequent balance sheet date until such instruments are exercised or expire, with any changes in the fair value between reporting periods recorded as other income or expense. We estimate the fair value of these liabilities using option pricing models that are based on the individual characteristics of the warrants or instruments on the valuation date, as well as assumptions for expected volatility, expected life and risk-free interest rate. During the three months ended May 31, 2017 and May 31, 2016, the Company recognized a change in value of the derivative liability of $49,670 and $(412,115), respectively. During the nine months ended May 31, 2017 and May 31, 2016, the Company recognized a change in value of the derivative liability of $470,987 and $(189,380), respectively. |
Fair Value of Financial Instruments | Fair Value of Financial Instruments The Company groups financial assets and financial liabilities measured at fair value into three levels of hierarchy in accordance with ASC 820-10, “Fair Value Measurements and Disclosure.” Assets and liabilities recorded at fair value in the accompanying balance sheet are categorized based upon the level of judgment associated with the inputs used to measure their fair value. Level Input: Input Definition: Level I Observable quoted prices in active markets for identical assets and liabilities. Level II Observable quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market. Level III Model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models, and similar techniques. For certain of our financial instruments, including working capital instruments, the carrying amounts are approximate fair value due to their short-term nature. Our notes payable approximate fair value based on prevailing interest rates. The following table summarizes fair value measurements at May 31, 2017 and August 31, 2016 for assets and liabilities measured at fair value on a recurring basis. May 31, 2017 Level 1 Level 2 Level 3 Total Derivative Liabilities $ — $ — $ 1,188,949 $ 1,188,949 August 31, 2016 Level 1 Level 2 Level 3 Total Derivative Liabilities $ — $ — $ 846,583 $ 846,583 The assumptions used in valuing derivative instruments issued during the year ended August 31, 2016 were as follows: Risk free interest rate 0.68% - 0.71% Expected life 0.08 Years – 2.00 years Dividend yield None Volatility 100% The assumptions used in valuing derivative instruments issued during the nine months ended May 31, 2017 were as follows: Risk free interest rate 1.08% - 2.02% Expected life 0.59 Years- 6.37 years Dividend yield None Volatility 26.9% - 119.7% The following is a reconciliation of the derivative liability related to these instruments for the nine months ended May 31, 2017: Value at August 31, 2016 $ 846,583 Issuance of instruments 1,161,043 Change in value (470,987) Net settlements (347,690) Value as of May 31, 2017 $ 1,188,949 The derivative liabilities are estimated using option pricing models that are based on the individual characteristics of the warrants or instruments on the valuation date, as well as assumptions for expected volatility, expected life and risk-free interest rate. Changes in the assumptions used could have a material impact on the resulting fair value. The primary input affecting the value of our derivatives liabilities is the Company’s stock price, term and volatility. Other inputs have a comparatively insignificant effect. |
Effect of Recently Issued Accounting Standards | Effect of Recently Issued Accounting Standards There were no recently issued accounting standards during the period ended May 31, 2017 that impacted our consolidated financial statements or ongoing financial reporting. |
ORGANIZATION AND SUMMARY OF S16
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables) | 9 Months Ended |
May 31, 2017 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Schedule of estimated useful lives of property and equipment | The estimated useful lives used are as follows: Classification Life Equipment 3-5 Years Computer equipment 3-7 Years |
Schedule of basic and diluted earnings per share | The components of basic and diluted earnings per share for the three and nine months ended May 31, 2017 and May 31, 2016 were as follows: Three Months Ended Nine Months Ended May 31 2017 May 31 2016 May 31 2017 May 31 2016 Numerator: Income (loss) attributable to common shareholders $ (804,637 ) $ (1,526,201 ) $ 2,301,684 $ (7,007,214 ) Denominator: Weighted average number of common shares outstanding during the period 60,691,683 49,281,151 59,565,216 48,397,602 Dilutive effect of stock options and warrants 0 0 603,025 0 Common stock and common stock equivalents used for dilutive earnings per share 60,691,683 49,281,151 60,168,241 48,397,602 |
Schedule of fair value measurements | The following table summarizes fair value measurements at May 31, 2017 and August 31, 2016 for assets and liabilities measured at fair value on a recurring basis. May 31, 2017 Level 1 Level 2 Level 3 Total Derivative Liabilities $ — $ — $ 1,188,949 $ 1,188,949 August 31, 2016 Level 1 Level 2 Level 3 Total Derivative Liabilities $ — $ — $ 846,583 $ 846,583 |
Schedule of derivative instruments | The assumptions used in valuing derivative instruments issued during the year ended August 31, 2016 were as follows: Risk free interest rate 0.68% - 0.71% Expected life 0.08 Years – 2.00 years Dividend yield None Volatility 100% The assumptions used in valuing derivative instruments issued during the nine months ended May 31, 2017 were as follows: Risk free interest rate 1.08% - 2.02% Expected life 0.59 Years- 6.37 years Dividend yield None Volatility 26.9% - 119.7% |
Schedule of reconciliation of the derivative liability | The following is a reconciliation of the derivative liability related to these instruments for the nine months ended May 31, 2017: Value at August 31, 2016 $ 846,583 Issuance of instruments 1,161,043 Change in value (470,987) Net settlements (347,690) Value as of May 31, 2017 $ 1,188,949 |
PROPERTY AND EQUIPMENT (Tables)
PROPERTY AND EQUIPMENT (Tables) | 9 Months Ended |
May 31, 2017 | |
Property, Plant and Equipment [Abstract] | |
Schedule of property and equipment | At May 31, 2017 and August 31, 2016, property and equipment consists of the following: May 2017 August Computer equipment $ 554,665 553,255 Software and Equipment 42,398 42,398 Furniture & Fixtures 9,177 9,177 606,240 604,830 Accumulated depreciation (571,108) (524,515 ) Net property and equipment $ 35,132 80,315 |
NOTES PAYABLE (Tables)
NOTES PAYABLE (Tables) | 9 Months Ended |
May 31, 2017 | |
Debt Disclosure [Abstract] | |
Schedule of aggregate maturities of notes payble | The following is a schedule, by year, of the aggregate maturities of the notes payable as of May 31, 2017: Periods Ending May 31, Note Principal Note Discount Total 2018 $ 6,733,284 $ (1,214,362 ) $ 5,518,922 2019 — — — 2020 — — — 2021 — — — Thereafter — — — $ 6,733,284 $ (1,214,362 ) $ 5,518,922 |
STOCKHOLDERS' EQUITY (Tables)
STOCKHOLDERS' EQUITY (Tables) | 9 Months Ended |
May 31, 2017 | |
Stockholders' Equity Note [Abstract] | |
Schedule of stock options activity | Stock Options Transactions in FY 2017 Quantity Weighted Weighted Outstanding, August 31, 2016 4,985,000 $ 0.23 8.53 Granted 500,000 $ 0.03 9.85 Exercised 0 $ — — Cancelled/Forfeited (492,534 ) $ 0.09 8.77 Outstanding, May 31, 2017 4,992,466 $ 0.23 8.33 Exercisable, May 31, 2017 3,353,711 $ 0.30 7.96 |
Schedule of stock options, exercise price | The exercise prices for the options outstanding at May 31, 2017 ranged from $0.01 to $0.75, and the information relating to these options is as follows: Quantity Weighted Weighted Quantity Weighted Weighted 700,000 $ 0.01 7.59 700,000 $ 0.01 7.59 600,000 $ 0.50 7.25 600,000 $ 0.50 7.25 450,000 $ 0.75 7.33 450,000 $ 0.75 7.33 910,000 $ 0.35 8.43 910,000 $ 0.35 8.43 1,425,000 $ 0.08 8.73 558,025 $ 0.08 8.73 407,466 $ 0.11 8.83 135,686 $ 0.11 8.83 500,000 $ 0.03 9.85 4,992,466 $ 0.23 8.33 3,353,711 $ 0.30 7.96 |
Schedule of warrants outstanding | The following is a summary of warrants outstanding at May 31, 2017: NUMBER OF WARRANTS Exercise Price Expiration 5/31/2017 $ 1.000 12/11/2024 1,264,023 $ 0.010 7/20/2016 100,000 $ 0.010 2/28/2018 150,000 $ 0.500 8/14/2020 1,176,473 $ 1.000 8/1/2021 1,200,000 $ 1.000 8/1/2021 20,000 $ 1.000 8/1/2021 10,000 $ 0.100 6/23/2018 800,000 $ 0.125 6/23/2018 800,000 $ 0.032 6/23/2018 3,184,126 $ 0.040 6/23/2018 3,184,126 $ 0.050 6/30/2021 100,000 $ 0.050 9/22/2021 100,000 $ 0.100 9/30/2026 3,571,429 $ 0.100 10/1/2026 1,428,571 $ 0.100 12/14/2020 523,587 $ 0.100 10/13/2020 2,000,000 $ 0.120 10/13/2021 3,500,000 $ 0.140 10/13/2021 8,125,000 $ 0.100 10/13/2021 5,000,000 36,237,335 |
COMMITMENTS AND CONTINGENCIES (
COMMITMENTS AND CONTINGENCIES (Tables) | 9 Months Ended |
May 31, 2017 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule of future minimum rental payments for operating leases | The following is a schedule, by year, of future minimum lease payments required under non-cancelable operating leases as of May 31, 2017: Years Ending Property 2017 (remainder of) 141,477 2018 566,156 2019 581,867 2020 581,696 2021 477,606 Thereafter 1,281,167 Total 3,629,969 |
ORGANIZATION AND SUMMARY OF S21
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details) | 9 Months Ended |
May 31, 2017 | |
Equipment [Member] | Minimum [Member] | |
Property, Plant and Equipment [Line Items] | |
Useful life | 3 years |
Equipment [Member] | Maximum [Member] | |
Property, Plant and Equipment [Line Items] | |
Useful life | 5 years |
Computer Equipment [Member] | Minimum [Member] | |
Property, Plant and Equipment [Line Items] | |
Useful life | 3 years |
Computer Equipment [Member] | Maximum [Member] | |
Property, Plant and Equipment [Line Items] | |
Useful life | 7 years |
ORGANIZATION AND SUMMARY OF S22
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 1) - USD ($) | 3 Months Ended | 9 Months Ended | ||
May 31, 2017 | May 31, 2016 | May 31, 2017 | May 31, 2016 | |
Numerator: | ||||
Income (loss) attributable to common shareholders | $ (804,637) | $ (1,526,201) | $ 2,301,684 | $ (7,007,214) |
Denominator: | ||||
Weighted average number of common shares outstanding during the period | 60,691,683 | 49,281,151 | 59,565,216 | 48,397,602 |
Dilutive effect of stock options and warrants | 0 | 0 | 603,025 | 0 |
Common stock and common stock equivalents used for dilutive earnings per share | 60,691,683 | 49,281,151 | 60,168,241 | 48,397,602 |
ORGANIZATION AND SUMMARY OF S23
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 2) - USD ($) | May 31, 2017 | Aug. 31, 2016 |
Derivative Liabilities | $ 1,188,949 | $ 846,583 |
Level 1 [Member] | ||
Derivative Liabilities | ||
Level 2 [Member] | ||
Derivative Liabilities | ||
Level 3 [Member] | ||
Derivative Liabilities | $ 1,188,949 | $ 846,583 |
ORGANIZATION AND SUMMARY OF S24
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 3) | 9 Months Ended | 12 Months Ended |
May 31, 2017 | Aug. 31, 2016 | |
Dividend yield | ||
Volatility | 100.00% | |
Minimum [Member] | ||
Risk free interest rate | 1.08% | 0.68% |
Expected life | 7 months 2 days | 29 days |
Volatility | 26.90% | |
Maximum [Member] | ||
Risk free interest rate | 2.02% | 0.71% |
Expected life | 6 years 4 months 12 days | 2 years |
Volatility | 119.70% |
ORGANIZATION AND SUMMARY OF S25
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 4) | 9 Months Ended |
May 31, 2017USD ($) | |
Reconciliation of derivative liability [Roll Forward] | |
Value at beginning | $ 846,583 |
Issuance of instruments | 1,161,043 |
Change in value | (470,987) |
Net settlements | (347,690) |
Value at ending | $ 1,188,949 |
ORGANIZATION AND SUMMARY OF S26
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) | 3 Months Ended | 9 Months Ended | ||
May 31, 2017USD ($)Numbershares | May 31, 2016USD ($) | May 31, 2017USD ($)Numbershares | May 31, 2016USD ($) | |
Marketing and advertising expense | $ 37,507 | $ 16,411 | $ 48,266 | $ 53,689 |
Net cash from financing activities | $ 1,131,635 | 1,319,575 | ||
Description of organization | Our Company currently has 152 employees and has served more than 62 education clients and over 75 degree programs. | |||
Stock-based compensation | 70,970 | 71,465 | $ 73,289 | 170,215 |
Change in value of derivatives | $ 49,670 | $ (412,115) | $ 470,987 | $ (189,380) |
John Hall and Zan Greenwood [Member] | ||||
Percentage of variable interest ownership | 60.00% | |||
Percentage of equity ownership | 92.50% | 92.50% | ||
PCS Link, Inc. [Member] | ||||
Number of outstanding common shares | shares | 25,250,000 | 25,250,000 | ||
Total percentage of common stock | 71.00% | |||
Total number of directors | Number | 5 | 5 | ||
Number of directors nominated | Number | 4 | 4 |
PROPERTY AND EQUIPMENT (Details
PROPERTY AND EQUIPMENT (Details) - USD ($) | May 31, 2017 | Aug. 31, 2016 |
Property, Plant and Equipment [Line Items] | ||
Gross property and equipment | $ 606,240 | $ 604,830 |
Accumulated depreciation | (571,108) | (524,515) |
Net property and equipment | 35,132 | 80,315 |
Computer Equipment [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Gross property and equipment | 554,665 | 553,255 |
Software And Equipment [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Gross property and equipment | 42,398 | 42,398 |
Furniture & Fixtures [Member] | ||
Property, Plant and Equipment [Line Items] | ||
Gross property and equipment | $ 9,177 | $ 9,177 |
PROPERTY AND EQUIPMENT (Detai28
PROPERTY AND EQUIPMENT (Details Narrative) - USD ($) | 3 Months Ended | 9 Months Ended | ||
May 31, 2017 | May 31, 2016 | May 31, 2017 | May 31, 2016 | |
Property, Plant and Equipment [Abstract] | ||||
Depreciation and amortization expense | $ 13,461 | $ 16,482 | $ 46,593 | $ 49,073 |
NOTES PAYABLE (Details)
NOTES PAYABLE (Details) | May 31, 2017USD ($) |
Debt Instrument [Line Items] | |
2,018 | $ 5,518,922 |
2,019 | |
2,020 | |
2,021 | |
Thereafter | |
Total | 5,518,922 |
Note Principal [Member] | |
Debt Instrument [Line Items] | |
2,018 | 6,733,284 |
2,019 | |
2,020 | |
2,021 | |
Thereafter | |
Total | 6,733,284 |
Note Discount [Member] | |
Debt Instrument [Line Items] | |
2,018 | (1,214,362) |
2,019 | |
2,020 | |
2,021 | |
Thereafter | |
Total | $ (1,214,362) |
NOTES PAYABLE (Details Narrativ
NOTES PAYABLE (Details Narrative) - USD ($) | Oct. 16, 2016 | Oct. 14, 2016 | Oct. 13, 2016 | Oct. 07, 2016 | Oct. 06, 2016 | Oct. 03, 2016 | Sep. 30, 2016 | May 31, 2017 |
Opus Bank [Member] | ||||||||
Repayment of debt | $ 1,200,000 | |||||||
Opus Bank [Member] | Secured Promissory Note and Letter of Credit Agreement [Member] | ||||||||
Repayment of debt | $ 1,205,778 | |||||||
Face amount | 3,515,152 | |||||||
Accrued and unpaid interest | 218,000 | |||||||
California United Bank [Member] | ||||||||
Repayment of debt | 177,578 | |||||||
California United Bank [Member] | Secured Promissory Note [Member] | ||||||||
Repayment of debt | $ 177,578 | |||||||
Face amount | 1,250,000 | |||||||
Debt outstanding | 876,251 | |||||||
Accrued and unpaid interest | $ 75,000 | |||||||
Issuance date | Oct. 21, 2010 | |||||||
Colgan Financial Group, Inc. [Member] | ||||||||
Repayment of debt | 150,000 | |||||||
Amount of debt converted | $ 12,932 | |||||||
Number of shares issued upon debt conversion | 1,901,960 | |||||||
Conversion price (in dollars per share) | $ 0.0068 | |||||||
Colgan Financial Group, Inc. [Member] | Secured Promissory Note [Member] | ||||||||
Maturity date | Dec. 31, 2017 | Dec. 31, 2017 | ||||||
Repayment of debt | $ 150,000 | |||||||
Accrued and unpaid interest forgiven | $ 150,000 | |||||||
Issuance date | Dec. 23, 2013 | Dec. 18, 2014 | ||||||
Interest rate | 12.00% | 12.00% | ||||||
First Fire Capital [Member] | ||||||||
Repayment of debt | 305,000 | |||||||
First Fire Capital [Member] | Secured Promissory Note [Member] | ||||||||
Repayment of debt | 305,000 | |||||||
Face amount | 392,500 | |||||||
Debt outstanding | 24,500 | |||||||
Accrued and unpaid interest | $ 18,000 | |||||||
Issuance date | Dec. 21, 2015 | |||||||
Number of shares issued upon debt conversion | 3,122,222 | |||||||
Redwood Fund [Member] | ||||||||
Repayment of debt | 187,257 | |||||||
Redwood Fund [Member] | Secured Promissory Note Due September 30, 2017 [Member] | ||||||||
Repayment of debt | $ 300,000 | |||||||
Face amount | $ 1,418,496 | |||||||
Interest rate | 12.00% | |||||||
Description of new promissory note issued | Exchange for a payment of $300,000 and the cancelation of the promissory notes dated March 31, 2015, August 14, 2015, November 6, 2015, December 14, 2015, and February 4, 2016 and all accrued and unpaid interest under these notes. | |||||||
Redwood Fund [Member] | Secured Promissory Note Dated November 6, 2015 and January 18, 2016 [Member] | ||||||||
Repayment of debt | $ 187,257 | |||||||
Debt outstanding | 170,000 | |||||||
Accrued and unpaid interest | $ 17,000 | |||||||
Lincoln Park Capital Fund LLP [Member] | Promissory Note Due September 30, 2019 [Member] | ||||||||
Face amount | $ 685,000 | |||||||
Accrued and unpaid interest | $ 75,000 | |||||||
Interest rate | 12.00% | |||||||
Description of new promissory note issued | Exchange for the cancelation of the promissory notes dated April 24, 2015 in the amount of $295,000 and August 21, 2015 in the amount of $295,000 and all accrued and unpaid interest under these notes of approximately $75,000. | |||||||
Lincoln Park Capital Fund LLP [Member] | Promissory Note Two Due September 30, 2019 [Member] | ||||||||
Interest rate | 12.00% | |||||||
Lincoln Park Capital Fund LLP [Member] | Promissory Note Due September 30, 2019 [Member] | ||||||||
Face amount | $ 250,000 | |||||||
Net proceeds from debt | $ 200,000 | |||||||
Warrant [Member] | Opus Bank [Member] | Secured Promissory Note and Letter of Credit Agreement [Member] | ||||||||
Number of shares issued | 2,000,000 | |||||||
Exercise price (in dollars per share) | $ 0.10 | |||||||
Warrant [Member] | California United Bank [Member] | Secured Promissory Note [Member] | ||||||||
Number of shares issued | 523,587 | |||||||
Exercise price (in dollars per share) | $ 0.10 | |||||||
Revolving Loan [Member] | ||||||||
Prepaid interest | 131,000 | |||||||
New Credit Agreement [Member] | Moriah Educational Management, LLC [Member] | 5 years Put Option [Member] | ||||||||
Number of common shares indexed | 8,125,000 | |||||||
Strike price (in dollars per share) | $ 0.14 | |||||||
Purchase price of option | $ 1,137,500 | |||||||
Fair value of option | 1,137,500 | |||||||
New Credit Agreement [Member] | Moriah Educational Management, LLC [Member] | Call Option [Member] | ||||||||
Fair value of option | 0 | 0 | ||||||
New Credit Agreement [Member] | Moriah Educational Management, LLC [Member] | 7 years Warrant [Member] | ||||||||
Fair value of warrant | $ 23,000 | 50,949 | ||||||
Number of shares issued | 3,500,000 | |||||||
Exercise price (in dollars per share) | $ 0.12 | |||||||
New Credit Agreement [Member] | Revolving Loan [Member] | Moriah Educational Management, LLC [Member] | ||||||||
Maximum borrowing capacity | $ 3,500,000 | $ 3,500,000 | ||||||
Advance Date | Oct. 14, 2016 | |||||||
Description of debt interest rate | Interest on the Revolving Loan shall be computed on the basis of the actual number of days elapsed and a year of 360 days and shall accrue on the outstanding principal balance of advances at an annual rate equal to the greater of (i) the sum of (A) the “Prime Rate” as reported in the “Money Rates” column of The Wall Street Journal, adjusted as and when such Prime Rate changes, plus (B) Seven and Three Quarters Percent (7.75%), or (ii) Ten Percent (10.0%), but in no event in excess of Fourteen Percent (14%) per annum unless an event of default has occurred and is continuing. The prime rate was 3.5% on the Advance date. | |||||||
Maturity date | Oct. 13, 2018 | |||||||
Frequency of payment | monthly | |||||||
Debt Instrument, Periodic Payment | $ 29,167 | |||||||
First required payment date | Apr. 1, 2017 | |||||||
Description of covenant | Adjusted Gross Revenues. Borrower will maintain (i) minimum monthly gross revenues of not less than eighty percent (80%) of the projected monthly plan provided by Borrower to Lender prior to the date hereof and annexed hereto as Exhibit 9.18, as measured monthly as of the last day of each month during the Term, and (ii) minimum quarterly gross revenues of not less than eighty-five percent (85%) of the projected quarterly plan provided by Borrower to Lender prior to, as measured quarterly as of the last day of each fiscal quarter during the Term . EBITDA. Borrower will maintain minimum quarterly EBITDA of not less than eighty-five percent (85%) of the projected quarterly plan provided by Borrower to Lender, as measured quarterly as of the last day of each fiscal quarter during the Term. | |||||||
New Credit Agreement [Member] | Revolving Loan [Member] | Moriah Educational Management, LLC [Member] | Minimum [Member] | ||||||||
Amount to be drawn | $ 500,000 |
STOCKHOLDERS' EQUITY (Details)
STOCKHOLDERS' EQUITY (Details) | 9 Months Ended |
May 31, 2017$ / sharesshares | |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding [Roll Forward] | |
Outstanding, beginning balance | shares | 4,985,000 |
Granted | shares | 500,000 |
Exercised | shares | 0 |
Cancelled/Forfeited | shares | (492,534) |
Outstanding, ending balance | shares | 4,992,466 |
Exercisable, ending balance | shares | 3,353,711 |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price [Roll forward] | |
Outstanding, beggining balance | $ / shares | $ 0.23 |
Granted | $ / shares | 0.03 |
Exercised | $ / shares | |
Cancelled/Forfeited | $ / shares | 0.09 |
Outstanding, ending balance | $ / shares | 0.25 |
Exercisable, ending balance | $ / shares | $ 0.30 |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted-Average Remaining Contractual Life [Roll Forward] | |
Outstanding, beginning balance | 8 years 6 months 11 days |
Granted | 9 years 10 months 6 days |
Cancelled/Forfeited | 8 years 9 months 7 days |
Outstanding, ending balance | 8 years 3 months 29 days |
Exercisable, ending balance | 7 years 11 months 16 days |
STOCKHOLDERS' EQUITY (Details 1
STOCKHOLDERS' EQUITY (Details 1) - $ / shares | 9 Months Ended | |
May 31, 2017 | Aug. 31, 2016 | |
Option Outstanding | 4,992,466 | 4,985,000 |
Option Exercise Price | $ 0.25 | $ 0.23 |
Option Remaining Contractual Life | 8 years 3 months 29 days | |
Option Exercisable | 3,353,711 | |
Option Exercisable, Price | $ 0.30 | |
Option Exercisable, Remaining Contractual Life | 7 years 11 months 16 days | |
Employee Stock Options [Member] | ||
Option Outstanding | 4,992,466 | |
Option Exercise Price | $ 0.23 | |
Option Remaining Contractual Life | 8 years 3 months 29 days | |
Option Exercisable | 3,353,711 | |
Option Exercisable, Price | $ 0.30 | |
Option Exercisable, Remaining Contractual Life | 7 years 11 months 16 days | |
Employee Stock Options [Member] | Exercise Price $ 0.01 [Member] | ||
Option Outstanding | 700,000 | |
Option Exercise Price | $ 0.01 | |
Option Remaining Contractual Life | 7 years 7 months 2 days | |
Option Exercisable | 700,000 | |
Option Exercisable, Price | $ 0.01 | |
Option Exercisable, Remaining Contractual Life | 7 years 7 months 2 days | |
Employee Stock Options [Member] | Exercise Price $ 0.50 [Member] | ||
Option Outstanding | 600,000 | |
Option Exercise Price | $ 0.50 | |
Option Remaining Contractual Life | 7 years 3 days | |
Option Exercisable | 600,000 | |
Option Exercisable, Price | $ 0.50 | |
Option Exercisable, Remaining Contractual Life | 7 years 3 days | |
Employee Stock Options [Member] | Exercise Price $ 0.75 [Member] | ||
Option Outstanding | 450,000 | |
Option Exercise Price | $ 0.75 | |
Option Remaining Contractual Life | 7 years 3 months 29 days | |
Option Exercisable | 450,000 | |
Option Exercisable, Price | $ 0.75 | |
Option Exercisable, Remaining Contractual Life | 7 years 3 months 29 days | |
Employee Stock Options [Member] | Exercise Price $ 0.35 [Member] | ||
Option Outstanding | 910,000 | |
Option Exercise Price | $ 0.35 | |
Option Remaining Contractual Life | 8 years 5 months 5 days | |
Option Exercisable | 910,000 | |
Option Exercisable, Price | $ 0.35 | |
Option Exercisable, Remaining Contractual Life | 8 years 5 months 5 days | |
Employee Stock Options [Member] | Exercise Price $ 0.08 [Member] | ||
Option Outstanding | 1,425,000 | |
Option Exercise Price | $ 0.08 | |
Option Remaining Contractual Life | 8 years 8 months 23 days | |
Option Exercisable | 558,025 | |
Option Exercisable, Price | $ 0.08 | |
Option Exercisable, Remaining Contractual Life | 8 years 8 months 23 days | |
Employee Stock Options [Member] | Exercise Price $ 0.11 [Member] | ||
Option Outstanding | 407,466 | |
Option Exercise Price | $ 0.11 | |
Option Remaining Contractual Life | 8 years 9 months 29 days | |
Option Exercisable | 135,686 | |
Option Exercisable, Price | $ 0.11 | |
Option Exercisable, Remaining Contractual Life | 8 years 9 months 29 days | |
Employee Stock Options [Member] | Exercise Price $ 0.03 [Member] | ||
Option Outstanding | 500,000 | |
Option Exercise Price | $ 0.03 | |
Option Remaining Contractual Life | 9 years 10 months 6 days |
STOCKHOLDERS' EQUITY (Details 2
STOCKHOLDERS' EQUITY (Details 2) - Warrant [Member] | 9 Months Ended |
May 31, 2017$ / sharesshares | |
Number of Warrants Outstanding | 36,237,335 |
Exercise Price $ 1.000 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 1 |
Number of Warrants Outstanding | 1,264,023 |
Warrants Outstanding Expiration Date | Dec. 11, 2024 |
Exercise Price $ 0.010 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.010 |
Number of Warrants Outstanding | 100,000 |
Warrants Outstanding Expiration Date | Jul. 20, 2016 |
Exercise Price $ 0.010 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.010 |
Number of Warrants Outstanding | 150,000 |
Warrants Outstanding Expiration Date | Feb. 28, 2018 |
Exercise Price $ 0.500 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.500 |
Number of Warrants Outstanding | 1,176,473 |
Warrants Outstanding Expiration Date | Aug. 14, 2020 |
Exercise Price $ 1.000 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 1 |
Number of Warrants Outstanding | 1,200,000 |
Warrants Outstanding Expiration Date | Aug. 1, 2021 |
Exercise Price $ 1.000 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 1 |
Number of Warrants Outstanding | 20,000 |
Warrants Outstanding Expiration Date | Aug. 1, 2021 |
Exercise Price $ 1.000 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 1 |
Number of Warrants Outstanding | 10,000 |
Warrants Outstanding Expiration Date | Aug. 1, 2021 |
Exercise Price $ 0.100 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.100 |
Number of Warrants Outstanding | 800,000 |
Warrants Outstanding Expiration Date | Jun. 23, 2018 |
Exercise Price $ 0.125 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.125 |
Number of Warrants Outstanding | 800,000 |
Warrants Outstanding Expiration Date | Jun. 23, 2018 |
Exercise Price $ 0.032 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.032 |
Number of Warrants Outstanding | 3,184,126 |
Warrants Outstanding Expiration Date | Jun. 23, 2018 |
Exercise Price $ 0.040 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.040 |
Number of Warrants Outstanding | 3,184,126 |
Warrants Outstanding Expiration Date | Jun. 23, 2018 |
Exercise Price $ 0.050 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.050 |
Number of Warrants Outstanding | 100,000 |
Warrants Outstanding Expiration Date | Sep. 22, 2021 |
Exercise Price $ 0.100 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.100 |
Number of Warrants Outstanding | 1,428,571 |
Warrants Outstanding Expiration Date | Oct. 1, 2026 |
Exercise Price $ 0.100 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.100 |
Number of Warrants Outstanding | 523,587 |
Warrants Outstanding Expiration Date | Dec. 14, 2020 |
Exercise Price $ 0.100 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.100 |
Number of Warrants Outstanding | 2,000,000 |
Warrants Outstanding Expiration Date | Oct. 13, 2020 |
Exercise Price $ 0.120 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.120 |
Number of Warrants Outstanding | 3,500,000 |
Warrants Outstanding Expiration Date | Oct. 13, 2021 |
Exercise Price $ 0.140 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.140 |
Number of Warrants Outstanding | 8,125,000 |
Warrants Outstanding Expiration Date | Oct. 13, 2021 |
Exercise Price $ 0.100 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.100 |
Number of Warrants Outstanding | 5,000,000 |
Warrants Outstanding Expiration Date | Oct. 13, 2021 |
Exercise Price $ 0.050 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.50 |
Number of Warrants Outstanding | 100,000 |
Warrants Outstanding Expiration Date | Jun. 30, 2021 |
Exercise Price $ 0.100 [Member] | |
Warrants Outstanding Exercise Price | $ / shares | $ 0.100 |
Number of Warrants Outstanding | 3,571,429 |
Warrants Outstanding Expiration Date | Sep. 30, 2026 |
STOCKHOLDERS' EQUITY (Details N
STOCKHOLDERS' EQUITY (Details Narrative) - USD ($) | 9 Months Ended | |||
May 31, 2017 | May 31, 2016 | Aug. 31, 2016 | Jul. 31, 2014 | |
Number of common stock issued for services | 1,950,000 | |||
Number of shares issued for services | $ 21,450 | $ 455,176 | ||
Common stock, authorized | 937,500,000 | 937,500,000 | ||
Common stock, par value (in dollars per share) | $ 0.001 | $ 0.001 | ||
Excercise price of options | $ 0.25 | $ 0.23 | ||
Employee Stock Options [Member] | ||||
Expected life | 5 years 6 months | |||
Expected Volatility | 100.00% | |||
Weighted average remaining contractual life | 8 years 1 month 17 days | |||
Excercise price of options | $ 0.23 | |||
Employee Stock Options [Member] | Minimum [Member] | ||||
Risk free interest rate | 1.21% | |||
Excercise price of options | $ 0.01 | |||
Employee Stock Options [Member] | Maximum [Member] | ||||
Risk free interest rate | 1.87% | |||
Excercise price of options | $ 0.75 | |||
2014 Stock Option Plan [Member] | ||||
Number of shares authorized | 5,000,000 | |||
Consulting Agreements [Member] | Warrant [Member] | ||||
Number of warrants granted | 24,248,587 | |||
Consulting Agreements [Member] | Warrant [Member] | Minimum [Member] | ||||
Exercise price (in dollars per share) | $ 0.05 | |||
Consulting Agreements [Member] | Warrant [Member] | Maximum [Member] | ||||
Exercise price (in dollars per share) | $ 0.14 |
CONCENTRATIONS (Details Narrati
CONCENTRATIONS (Details Narrative) | Feb. 27, 2017USD ($)Number | May 31, 2017USD ($) | May 31, 2016USD ($) | May 31, 2017USD ($)Number | May 31, 2016USD ($)Number |
Concentration Risk [Line Items] | |||||
Revenues | $ 2,401,345 | $ 2,155,082 | $ 7,590,125 | $ 4,823,251 | |
Sales Revenue, Services, Net [Member] | Customer Concentration Risk [Member] | |||||
Concentration Risk [Line Items] | |||||
Percentage of concentration risk | 26.00% | 60.00% | 60.00% | ||
Number of customer | Number | 1 | 5 | 5 | ||
Revenues | $ 840,000 |
INCOME TAXES (Details Narrative
INCOME TAXES (Details Narrative) | 9 Months Ended | 12 Months Ended |
May 31, 2017 | Aug. 31, 2016 | |
Income Tax Disclosure [Abstract] | ||
Percentage of valuation allowance | 100.00% | 100.00% |
COMMITMENTS AND CONTINGENCIES37
COMMITMENTS AND CONTINGENCIES (Details) | Aug. 31, 2016USD ($) |
Commitments and Contingencies Disclosure [Abstract] | |
2,017 | $ 141,477 |
2,018 | 566,156 |
2,019 | 581,867 |
2,020 | 581,696 |
2,021 | 477,606 |
Thereafter | 1,281,167 |
Total | $ 3,629,969 |
COMMITMENTS AND CONTINGENCIES38
COMMITMENTS AND CONTINGENCIES (Details Narrative) | Jul. 10, 2017USD ($)Installmentshares | Jan. 09, 2017USD ($) | Mar. 11, 2016USD ($) | May 31, 2017USD ($) | May 31, 2016USD ($) | Sep. 23, 2016USD ($) |
Lease expiration period | 2,024 | |||||
Rent expense | $ 441,420 | $ 553,983 | ||||
Gain (loss) on contract termination | $ 100,000 | |||||
Settlement Agreement [Member] | ||||||
Total settlement | $ 115,000 | |||||
Interest rate | 5.50% | |||||
Settlement amount | $ 10,000 | |||||
Settlement Agreement [Member] | Subsequent Event [Member] | StoryCorp Consulting, Inc. [Member] | ||||||
Total settlement | $ 70,000 | |||||
First installment for settlement amount | 10,000 | |||||
Litigation monthly installments | $ 6,000 | |||||
Number of installments | Installment | 10 | |||||
Settlement Agreement [Member] | Subsequent Event [Member] | David R. Wells [Member] | ||||||
Shares issued against litigation | shares | 625,000 | |||||
Arbitrator [Member] | ||||||
Litigation issued | $ 236,251 |
SUBSEQUENT EVENTS (Details Narr
SUBSEQUENT EVENTS (Details Narrative) - Settlement Agreement [Member] | Jul. 10, 2017USD ($)Installmentshares | Jan. 09, 2017USD ($) |
Subsequent Event [Line Items] | ||
Litigation settlement amount | $ 115,000 | |
Subsequent Event [Member] | StoryCorp Consulting, Inc. [Member] | ||
Subsequent Event [Line Items] | ||
Litigation settlement amount | $ 70,000 | |
First installment for settlement amount | 10,000 | |
Litigation monthly installments | $ 6,000 | |
Number of installments | Installment | 10 | |
Subsequent Event [Member] | David R. Wells [Member] | ||
Subsequent Event [Line Items] | ||
Number of shares issued against litigation | shares | 625,000 |