INTERIM FINANCIAL STATEMENTS DISCLOSURES | 13. INTERIM FINANCIAL STATEMENTS DISCLOSURES Interim financial statements disclosures for the quarterly periods in the years ended December 31, 2016 and 2017 are as follows: INTERIM BALANCE SHEETS September 30, June 30, March 31, ASSETS Current Assets Cash and cash equivalents $ 211,281 $ 142,395 $ 23,142 Accounts receivable - net of allowance for doubtful accounts 160,701 4,521 49,454 Prepaid expenses 55,885 57,473 15,887 Total Current Assets 427,867 204,389 88,483 Property and equipment, net 168,809 138,866 146,193 Goodwill 1,057,509 - - TOTAL ASSETS $ 1,654,186 $ 343,255 $ 234,676 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities Accounts payable $ 330,255 $ 305,547 $ 205,906 Accrued compensation and related benefits 503,808 473,005 485,229 Related party notes payable 196,905 123,905 46,905 Deferred revenue 127,225 113,493 1,845 Notes payable – from acquisition 25,748 - - Convertible notes payable - net of discount 162,868 87,868 97,868 Preferred dividends payable 18,621 18,621 18,621 Unit redemption payable 302,500 302,500 302,500 TOTAL LIABILITIES 1,667,931 1,424,939 1,158,874 STOCKHOLDERS’ EQUITY (DEFICIT) Preferred stock, $.001 par value, 20,000,000 shares authorized - issued and outstanding - 1,461,853, 1,461,853, 1,441,853 - September 30, 2016, June 30, 2016 and March 31, 2016 respectively 1,461 1,461 1,441 Common stock, $.001 par value, 500,000,000 shares authorized - issued and outstanding - 110,289,022, 98,289,022, 98,289,022 - September 30, 2016, June 30, 2016 and March 31, 2016 respectively 186,872 148,289 99,489 Additional paid-in capital 3,023,305 1,926,713 1,905,513 Accumulated deficit (3,225,384 ) (3,158,148 ) (2,930,661 ) Total stockholders’ equity (deficit) (13,745 ) (1,081,685 ) (924,198 ) TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 1,654,186 $ 343,255 $ 234,676 STATEMENTS OF OPERATIONS THREE MONTHS ENDED SEPTEMBER 30, NINE MONTHS ENDED SEPTEMBER 30, 2016 2015 2016 2015 REVENUE $ 728,921 $ 635,854 $ 1,313,203 $ 663,255 DIRECT COSTS 458,417 400,521 847,937 415,015 GROSS PROFIT 270,504 235,333 465,267 248,240 OPERATING EXPENSES Wages and benefits 190,678 93,629 498,255 210,758 Professional fees 60,791 67,789 298,962 123,891 Bad debts (recovered) (183 ) 9,810 (60,253 ) 9,810 General and administrative 80,155 894,771 209,257 928,416 Total Operating Expenses 331,441 1,065,999 946,220 1,272,875 Loss from operations (60,937 ) (830,666 ) (480,953 ) (1,024,635 ) OTHER INCOME (EXPENSE) Interest income (expense) (6,299 ) (221,513 ) (26,297 ) (221,513 ) NET INCOME(LOSS) $ (67,236 ) $ (1,052,179 ) $ (507,251 ) $ (1,246,148 ) Weighted average shares outstanding - Basic and fully diluted 166,598,261 100,264,022 137,350,518 100,264,022 Net loss per share - basic and fully diluted $ (0.00 ) $ (0.01 ) $ (0.01 ) $ (0.01 ) STATEMENTS OF OPERATIONS THREE MONTHS ENDED JUNE 30, SIX MONTHS ENDED JUNE 30, 2016 2015 2016 2015 REVENUE $ 300,832 $ 2,220 $ 584,282 $ 27,401 DIRECT COSTS 222,923 14,494 389,520 14,494 GROSS PROFIT 77,909 (12,274 ) 194,763 12,907 OPERATING EXPENSES Wages and benefits 201,149 38,351 307,577 117,129 Professional fees 103,426 16,489 238,171 56,102 Bad debts (recovered) (60,071 ) - (60,071 ) - General and administrative 55,679 33,646 129,102 33,645 Total Operating Expenses 300,183 88,486 614,779 206,876 Income (loss) from operations (222,274 ) (100,760 ) (420,016 ) (193,969 ) Interest income (expense) (5,212 ) - (19,999 ) - NET INCOME(LOSS) $ (227,486 ) $ (100,760 ) $ (440,014 ) $ (193,969 ) Weighted average shares outstanding - Basic and fully diluted 145,642,868 99,485,734 122,565,945 99,485,734 Net loss per share - basic and fully diluted $ (0.00 ) $ (0.00 ) $ (0.00 ) $ (0.00 ) STATEMENTS OF OPERATIONS THREE MONTHS 2016 2015 REVENUE $ 283,450 $ 25,181 DIRECT COSTS 166,597 78,778 GROSS PROFIT 116,853 (53,597 ) OPERATING EXPENSES Wages and benefits 106,427 - Professional fees 134,744 39,612 General and administrative 73,424 - Total Operating Expenses 314,596 39,612 INCOME(LOSS) FROM OPERATIONS $ (197,742 ) $ (93,209 ) Interest income (expense) (14,786 ) - NET INCOME (LOSS) (212,528 ) (93,209 ) Weighted average shares outstanding Basic and fully diluted 99,485,734 99,485,734 Net loss per share - basic and fully diluted $ (0.00 ) $ (0.00 ) 2016 2015 Cash Flows from Operating Activities Net income (loss) $ (507,251 ) $ (1,246,148 ) Adjustments to reconcile net loss Depreciation 32,326 8,484 Loss (gain) on disposal of asset - 1,873 Stock based compensation 38,553 - Interest expense 1,800 218,064 Discount amortization 10,606 Changes in operating assets and liabilities Accounts receivable (121,128 ) 81,808 Prepaid expenses (31,315 ) - Accounts payable 88,617 44,104 Accrued compensation 60,924 218,712 Other accrued expenses - (57,286 ) Customer deposits - (58,226 ) Accrued vacation - 3,865 Deferred revenue 59,774 - Cash Used In Operating Activities (367,093 ) (535,423 ) Cash Flows from Investing Activities Purchase of Big Al’s (350,000 ) - Purchase of furniture, vehicles and equipment (9,928 ) (141,429 ) Proceeds from disposal asset 14,128 Cash Used In Investing Activities (359,928 ) (127,301 ) Cash Flows from Financing Activities Proceeds from issuance of shares 643,170 429,000 Proceeds from subscription receivable - 2,250 Note payables 238,200 472,405 Redeemable units - (247,500 ) Cash Provided by Financing Activities 881,370 656,155 Change in Cash and Cash Equivalents 154,350 (6,569 ) Cash and Cash Equivalents - Beginning of period 56,932 42,525 Cash and Cash Equivalents -End of period $ 211,281 $ 35,956 CASH FLOW STATEMENTS SIX MONTHS PERIOD ENDED JUNE 30, 2016 2015 Cash Flows from Operating Activities Net loss $ (440,015 ) $ (193,969 ) Adjustments to reconcile net loss Depreciation 14,653 - Stock based compensation 15,998 - Interest expense 1,200 - Discount amortization 10,606 Changes in operating assets and liabilities Accounts receivable 35,052 (27,401 ) Prepaid expenses (32,902 ) - Accounts payable 63,909 99,157 Accrued compensation 30,121 47,487 Deferred revenue 46,042 - Cash Used in Operating Activities (256,062 ) (74,726 ) Cash Flows from Investing Activities Purchase of furniture, vehicles and equipment (726 ) - Cash Used in Investing Activities (726 ) - Cash Flows from Financing Activities Issuance of shares 250,725 - Note payable 90,800 69,642 Cash Provided by Financing Activities 341,525 69,642 Change in Cash and Cash Equivalents 85,464 (5,084 ) Cash and Cash Equivalents - Beginning of period 56,932 (1,870 ) Cash and Cash Equivalents -End of period $ 142,395 $ (6,954 ) CASH FLOW STATEMENTS THREE MONTHS PERIOD ENDED MARCH 31, 2016 2015 Cash Flows from Operating Activities Net loss $ (212,528 ) (93,209 ) Adjustments to reconcile net loss Depreciation 7,327 - Stock based compensation 7,999 - Interest expense 600 - Discount amortization 10,606 - Changes in operating assets and liabilities Accounts receivable (9,881 ) (25,181 ) Prepaid expenses 8,683 - Accounts payable (35,732 ) 39,613 Accruals 42,345 42,034 Deferred revenue (65,606 ) - Cash Used in Operating Activities (246,187 ) (36,743 ) Cash Flows from Investing Activities Purchase of furniture, vehicles and equipment (727 ) - Cash Used in Investing Activities (726 ) - Cash Flows from Financing Activities Issuance of shares 188,724 - Note payable 24,400 36,743 Cash Provided by Financing Activities 213,124 36,743 Change in Cash and Cash Equivalents (33,790 ) - Cash and Cash Equivalents - Beginning of period 56,932 (1,870 ) Cash and Cash Equivalents -End of period $ 23,142 $ (1,870 ) INTERIM BALANCE SHEETS ASSETS June 30, 2017 March 31, 2017 Current Assets Cash and cash equivalents $ 5,299 $ 10,160 Accounts receivable (net of allowance for doubtful accounts) 101,632 184,217 Prepaid expenses 59,769 87,563 Total Current Assets 166,700 281,940 Property and equipment, net 138,896 152,147 Goodwill 1,057,509 1,057,509 TOTAL ASSETS $ 1,363,104 $ 1,491,596 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities Accounts payable $ 400,721 $ 387,571 Accrued compensation and related benefits 5,652 87,809 Related party notes payable 485,911 534,816 Deferred revenue (20,045 ) - Taxes payable 97,128 103,143 Notes payable 74,654 86,650 Preferred dividends payable 18,621 18,621 Unit redemption payable 302,500 302,500 TOTAL LIABILITIES 1,365,141 1,521,110 STOCKHOLDERS’ EQUITY (DEFICIT) Preferred stock, $.001 par value, 20,000,000 shares authorized - issued and outstanding - 1,461,853, 1,461,853, 1,441,853 - September 30, 2016, June 30, 2016 and March 31, 2016 respectively 1,461 1,461 Common stock, $.001 par value, 500,000,000 shares authorized - issued and outstanding - 110,289,022, 98,289,022, 98,289,022 - September 30, 2016, June 30, 2016 and March 31, 2016 respectively 132,452 126,352 Additional paid-in capital 4,115,920 3,770,479 Accumulated deficit (4,251,870 ) (3,927,806 ) Total stockholders’ equity (deficit) (2,037 ) (29,514 ) TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 1,363,104 $ 1,491,596 STATEMENTS OF OPERATIONS THREE MONTHS ENDED JUNE 30, SIX MONTHS ENDED JUNE 30, 2017 2016 2017 2016 REVENUE $ 851,044 $ 300,832 $ 1,908,280 $ 584,282 DIRECT COSTS 642,286 222,923 1,490,466 389,520 GROSS PROFIT 208,758 77,909 417,815 194,762 OPERATING EXPENSES Wages and benefits 131,580 209,149 243,784 307,577 Professional fees 46,541 104,426 93,081 238,171 Bad debts (recovered) - (60,071 ) - (60,071 ) General and administrative 354,702 55,679 721,591 129,102 Total Operating Expenses 532,822 300,183 1,058,456 614,779 Income (loss) from operations (324,064 ) (222,274 ) (640,641 ) (420,016 ) Interest income (expense) - (5,212 ) - (19,999 ) NET INCOME(LOSS) $ (324,064 ) $ (227,486 ) $ (640,642 ) $ (440,014 ) Weighted average shares outstanding - Basic and fully diluted 132,369,537 99,485,734 131,179,352 99,485,734 Net loss per share - basic and fully diluted $ (0.00 ) $ (0.00 ) $ (0.01 ) $ (0.00 ) STATEMENTS OF OPERATIONS THREE MONTHS PERIOD ENDED MARCH 31, 2017 2016 REVENUE $ 1,057,237 $ 283,450 DIRECT COSTS 848,180 166,597 GROSS PROFIT 209,057 116,853 OPERATING EXPENSES Wages and benefits 112,204 106,427 Professional fees 46,541 134,744 General and administrative 366,889 73,424 Total Operating Expenses 525,634 314,596 Income (loss) from operations (316,578 ) (197,742 ) Interest income (expense) - (14,786 ) NET INCOME(LOSS) $ (316,578 ) $ (212,528 ) Weighted average shares outstanding Basic and fully diluted 126,351,955 99,485,734 Net loss per share - basic and fully diluted $ (0.00 ) $ (0.00 ) CASH FLOW STATEMENTS SIX MONTHS PERIOD ENDED JUNE 30, 2017 2016 Cash Flows from Operating Activities Net loss $ (640,642 ) $ (440,014 ) Adjustments to reconcile net loss Depreciation 31,886 14,653 Stock based compensation 93,081 15,998 Interest expense 1,200 Discount amortization - 10,606 Changes in operating assets and liabilities Accounts receivable 120,962 35,052 Prepaid expenses 57,748 (32,903 ) Accounts payable (22,374 ) 63,909 Accrued compensation 2,016 30,121 Deferred revenue - 46,042 Cash Used in Operating Activities (402,843 ) (255,336 ) Cash Flows from Investing Activities Purchase of furniture, vehicles and equipment (7,089 ) (727 ) Cash Used in Investing Activities (7,089 ) (727 ) Cash Flows from Financing Activities Issuance of shares - 250,725 Note payable - related party 310,000 90,800 Convertible notes 102,814 - Lien notes payable (2,259 ) Cash Provided by Financing Activities 410,555 341,525 Change in Cash and Cash Equivalents 623 85,464 Cash and Cash Equivalents - Beginning of period (24,196 ) 56,932 Cash and Cash Equivalents -End of period $ (23,573 ) $ 142,395 CASH FLOW STATEMENTS THREE MONTHS PERIOD ENDED MARCH 31 2017 2016 Cash Flows from Operating Activities Net loss $ (316,578 ) $ (212,528 ) Adjustments to reconcile net loss Depreciation 18,280 7,326 Stock based compensation 46,541 7,999 Interest expense 600 Discount amortization - 10,606 Changes in operating assets and liabilities Accounts receivable 49,814 (9,881 ) Prepaid expenses 28,874 8,683 Accounts payable 22,495 (35,732 ) Accrued compensation 90,188 42,345 Deferred revenue - (65,606 ) Cash Used in Operating Activities (77,927 ) (246,187 ) Cash Flows from Investing Activities Purchase of furniture, vehicles and equipment (7,089 ) (727 ) Cash Used in Investing Activities 7,089 ) (727 ) Cash Flows from Financing Activities Issuance of shares - 188,724 Lien notes payable (877 ) - Note payable 102,814 24,400 Cash Provided by Financing Activities 101,937 213,124 Change in Cash and Cash Equivalents 16,921 (33,789 ) Cash and Cash Equivalents - Beginning of period (24,196 ) 56,932 Cash and Cash Equivalents -End of period $ (7,275 ) $ 23,142 |