LINGERIE FIGHTING CHAMPIONSHIPS, INC. - Quarter Report: 2019 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2019
¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from __________ to __________
Commission File Number: 000-55498
LINGERIE FIGHTING CHAMPIONSHIPS, INC. |
(Exact name of Registrant as specified in its charter) |
Nevada |
| 20-8009362 |
(State or other jurisdiction of incorporation of organization) |
| (I.R.S. Employer Identification No.) |
6955 North Durango Drive
Suite 1115-129
Las Vegas, NV 89149
(Address of principal executive offices)
(702) 527-2942
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ¨ | Accelerated filer | ¨ |
Non-accelerated filer | x | Smaller reporting company | x |
| Emerging growth company | ¨ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) Yes ¨ No x
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
None | None | None |
As of May 10, 2019, there were 1,188,114,339 shares of common stock issued and outstanding.
LINGERIE FIGHTING CHAMPIONSHIPS, INC.
FORM 10-Q
March 31, 2019
2 |
PART I. - FINANCIAL INFORMATION
LINGERIE FIGHTING CHAMPIONSHIPS, INC.
BALANCE SHEETS
|
| March 31, |
|
| December 31, |
| ||
|
| 2019 |
|
| 2018 |
| ||
|
| (Unaudited) |
|
|
| |||
ASSETS |
|
|
|
|
|
| ||
Current Assets |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 102,099 |
|
| $ | 3,439 |
|
Prepaid expenses |
|
| - |
|
|
| 1,134 |
|
Total Current Assets |
|
| 102,099 |
|
|
| 4,573 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
| $ | 15,574 |
|
| $ | 7,450 |
|
Accounts payable - related party |
|
| 241,768 |
|
|
| 214,118 |
|
Accrued interest payable |
|
| 213,326 |
|
|
| 182,962 |
|
Stock payable |
|
| 30,000 |
|
|
| 30,000 |
|
Convertible notes, net of $136,246 and $43,339 debt discount, respectively |
|
| 590,219 |
|
|
| 656,557 |
|
Derivative liability |
|
| 1,353,040 |
|
|
| 1,241,550 |
|
Total Current Liabilities |
|
| 2,443,927 |
|
|
| 2,332,637 |
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ DEFICIT |
|
|
|
|
|
|
|
|
Preferred stock, par value $0.001 per share, 10,000,000 shares authorized, 51 and 51 shares issued and outstanding, respectively |
|
| - |
|
|
| - |
|
Common stock, par value $0.001 per share, 5,000,000,000 shares authorized, 1,080,300,539 and 770,401,939 shares issued and outstanding, respectively |
|
| 1,080,301 |
|
|
| 770,402 |
|
Additional paid-in capital |
|
| 166,756 |
|
|
| 391,555 |
|
Accumulated deficit |
|
| (3,588,885 | ) |
|
| (3,490,021 | ) |
Total stockholders’ deficit |
|
| (2,341,828 | ) |
|
| (2,328,064 | ) |
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT |
| $ | 102,099 |
|
| $ | 4,573 |
|
See notes to unaudited financial statements
3 |
Table of Contents |
LINGERIE FIGHTING CHAMPIONSHIPS, INC.
STATEMENTS OF OPERATIONS
(UNAUDITED)
|
| Three Months Ended |
| |||||
|
| March 31, |
| |||||
|
| 2019 |
|
| 2018 |
| ||
|
|
|
|
|
|
| ||
Revenue |
| $ | 1,235 |
|
| $ | 1,718 |
|
Cost of Services |
|
| - |
|
|
| 20,300 |
|
GROSS PROFIT (LOSS) |
|
| 1,235 |
|
|
| (18,582 | ) |
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
| 55,483 |
|
|
| 77,776 |
|
Total Operating Expenses |
|
| 55,483 |
|
|
| 77,776 |
|
|
|
|
|
|
|
|
|
|
OPERATING LOSS |
|
| (54,248 | ) |
|
| (96,358 | ) |
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE) |
|
|
|
|
|
|
|
|
Interest expense |
|
| (70,610 | ) |
|
| (64,242 | ) |
Loss on derivative liabilities |
|
| (74,006 | ) |
|
| (1,270,284 | ) |
Convertible note written off |
|
| 100,000 |
|
|
| - |
|
Total other income (expense) |
| $ | (44,616 | ) |
| $ | (1,334,526 | ) |
|
|
|
|
|
|
|
|
|
NET LOSS |
| $ | (98,864 | ) |
| $ | (1,430,884 | ) |
|
|
|
|
|
|
|
|
|
Basic and Diluted Loss per Common Share |
| $ | (0.00 | ) |
| $ | (0.00 | ) |
Basic and Diluted Weighted Average Shares of Common Stock Outstanding |
|
| 916,182,097 |
|
|
| 590,885,046 |
|
See notes to unaudited financial statements
4 |
Table of Contents |
LINGERIE FIGHTING CHAMPIONSHIPS, INC.
STATEMENTS OF STOCKHOLDERS’ DEFICIT
FOR THE THREE MONTHS ENDED MARCH 31, 2019 AND 2018
(UNAUDITED)
|
| Common Stock |
|
| Preferred Shares |
|
| Additional |
|
|
|
| Total |
| ||||||||||||||
|
| Number of Shares |
|
| Amount |
|
| Number of Shares |
|
| Amount |
|
| Paid-in Capital |
|
| Accumulated Deficit |
|
| Stockholders’ Deficit |
| |||||||
Balance - December 31, 2018 |
|
| 770,401,939 |
|
| $ | 770,402 |
|
|
| 51 |
|
| $ | - |
|
| $ | 391,555 |
|
| $ | (3,490,021 | ) |
| $ | (2,328,064 | ) |
Shares of common stock issued for conversion of debt |
|
| 309,898,600 |
|
|
| 309,899 |
|
|
| - |
|
|
| - |
|
|
| (303,314 | ) |
|
| - |
|
|
| 6,585 |
|
Derivative reclass to APIC due to conversion |
|
| - |
|
|
|
|
|
|
| - |
|
|
| - |
|
|
| 78,516 |
|
|
| - |
|
|
| 78,516 |
|
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| (98,864 | ) |
|
| (98,864 | ) |
Balance - March 31, 2019 |
|
| 1,080,300,539 |
|
| $ | 1,080,301 |
|
|
| 51 |
|
| $ | - |
|
| $ | 166,757 |
|
| $ | (3,588,885 | ) |
| $ | (2,341,828 | ) |
|
| Common Stock |
|
| Preferred Shares |
|
| Additional |
|
|
|
| Total |
| ||||||||||||||
|
| Number of Shares |
|
| Amount |
|
| Number of Shares |
|
| Amount |
|
| Paid-in Capital |
|
| Accumulated Deficit |
|
| Stockholders’ Deficit |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Balance - December 31, 2017 |
|
| 576,193,639 |
|
| $ | 576,194 |
|
|
| 51 |
|
| $ | - |
|
| $ | 525,366 |
|
| $ | (3,556,784 | ) |
| $ | (2,455,224 | ) |
Shares of common stock issued for conversion of debt |
|
| 89,132,000 |
|
|
| 89,132 |
|
|
| - |
|
|
| - |
|
|
| (59,818 | ) |
|
| - |
|
|
| 29,314 |
|
Derivative reclass to APIC due to conversion |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 1,338 |
|
|
| - |
|
|
| 1,338 |
|
Net loss |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| (1,430,884 | ) |
|
| (1,430,884 | ) |
Balance - March 31, 2018 |
|
| 665,325,639 |
|
| $ | 665,326 |
|
|
| 51 |
|
| $ | - |
|
| $ | 466,886 |
|
| $ | (4,987,668 | ) |
| $ | (3,855,456 | ) |
See notes to unaudited financial statements
5 |
Table of Contents |
LINGERIE FIGHTING CHAMPIONSHIPS, INC.
STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
| Three Months Ended |
| |||||
|
| March 31, |
| |||||
|
| 2019 |
|
| 2018 |
| ||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
| ||
Net loss |
| $ | (98,864 | ) |
| $ | (1,430,884 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Stock - based compensation |
|
| - |
|
|
| - |
|
Loss on derivative liability |
|
| 74,006 |
|
|
| 1,270,284 |
|
Amortization of debt discount |
|
| 39,093 |
|
|
| 40,326 |
|
Convertible note written off |
|
| (100,000 | ) |
|
| - |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Prepaid expenses |
|
| 1,134 |
|
|
| - |
|
Accounts payable - related party |
|
| 27,650 |
|
|
| 22,500 |
|
Accounts payable and accrued liabilities |
|
| 8,124 |
|
|
| 29,765 |
|
Accrued interest payable |
|
| 31,517 |
|
|
| - |
|
Net cash used in operating activities |
|
| (17,340 | ) |
|
| (68,009 | ) |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
| - |
|
|
| - |
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Advancement from related party |
|
| - |
|
|
| - |
|
Proceeds from convertible debt |
|
| 116,000 |
|
|
| 50,000 |
|
Net cash provided by financing activities |
|
| 116,000 |
|
|
| 50,000 |
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
| 98,660 |
|
|
| (18,009 | ) |
Cash and cash equivalents - beginning of period |
|
| 3,439 |
|
|
| 28,438 |
|
Cash and cash equivalents - end of period |
| $ | 102,099 |
|
| $ | 10,429 |
|
|
|
|
|
|
|
|
|
|
Supplemental Cash Flow Disclosures |
|
|
|
|
|
|
|
|
Cash paid for interest |
| $ | - |
|
| $ | - |
|
Cash paid for income taxes |
| $ | - |
|
| $ | - |
|
|
|
|
|
|
|
|
|
|
NON CASH INVESTING AND FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Debt discount from derivative liability |
| $ | 132,000 |
|
| $ | 60,000 |
|
Derivative reclass to APIC due to conversion |
| $ | 78,516 |
|
| $ | 1,338 |
|
Shares of common stock issued for conversion of debt and accrued interest |
| $ | 6,585 |
|
| $ | 29,314 |
|
See notes to unaudited financial statements
6 |
Table of Contents |
LINGERIE FIGHTING CHAMPIONSHIPS, INC.
NOTES TO UAUDITED FINANCIAL STATEMENTS
MARCH 31, 2019
NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS
(a) Organization
Lingerie Fighting Championships, Inc. (the “Company”) is a Nevada corporation incorporated on November 29, 2006 under the name Sparking Events, Inc. The Company’s corporate name was changed to Xodtec Group USA, Inc. in June 2009, Xodtec LED, Inc. in May 2010, Cala Energy Corp. in September 2013 and Lingerie Fighting Championships, Inc. on April 1, 2015.
NOTE 2 – BASIS OF PRESENTATION AND ACCOUNTING POLICIES
The accompanying unaudited interim consolidated financial statements have been prepared in accordance with GAAP for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the three months ended March 31, 2019 are not necessarily indicative of the results that may be expected for the year ending December 31, 2019. Notes to the unaudited interim financial statements that would substantially duplicate the disclosures contained in the audited financial statements for fiscal year 2018 have been omitted. These interim financial statements are condensed and should be read in conjunction with the audited financial statements and the footnotes thereto for the fiscal year ended December 31, 2018 included in the Company’s Annual Report on Form 10-K as filed with the Securities and Exchange Commission on April 16, 2019.
Use of Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Company continually evaluates its estimates and judgments. The Company bases its estimates and judgments on historical experience and other factors that it believes to be reasonable under the circumstances. Materially different results can occur as circumstances change and additional information becomes known, even for estimates and judgments that are not deemed critical.
Cash and Cash Equivalents
The Company considers all highly liquid investments with the original maturities of three months or less to be cash equivalents. The Company had $102,099 and $3,439 in cash and cash equivalents as at March 31, 2019 and December 31, 2018, respectively.
Revenue Recognition
The Company recognizes revenue from the sale of products and services in accordance with ASC 606,”Revenue Recognition” following the five steps procedure:
Step 1: Identify the contract(s) with customers
Step 2: Identify the performance obligations in the contract
Step 3: Determine the transaction price
Step 4: Allocate the transaction price to performance obligations
Step 5: Recognize revenue when the entity satisfies a performance obligation
7 |
Table of Contents |
The Company recognizes revenue when it satisfies its obligation by transferring control of the good or service to the customer. A performance obligation is satisfied over time if one of the following criteria are met:
| a. | the customer simultaneously receives and consumes the benefits as the entity performs; |
| b. | the entity’s performance creates or enhances an asset that the customer controls as the asset is created or enhanced; or |
| c. | the entity’s performance does not create an asset with an alternative use to the entity, and the entity has an enforceable right to payment for performance completed to date. |
The Company’s revenue derives from the development, promotion and distribution of our live events and televised entertainment programming. For the three months ended March 31, 2019 and March 31, 2018, the Company recognized revenue of $1,235 and $1,718 and cost of sales of $0 and $20,300, resulting in gross profit of $1,235 and gross loss of $18,582, respectively.
Earnings (Loss) per Share
The Company computes basic and diluted net loss per share amounts in accordance with ASC Topic 260, “Earnings per Share.” Basic loss per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of shares of common stock outstanding during the reporting period. Diluted loss per share reflects the potential dilution that could occur if convertible notes to issue common stock were converted resulting in the issuance of common stock that could share in the loss of the Company.
For the three months ended March 31, 2019 and March 31, 2018, convertible notes and warrants were dilutive instruments and were not included in the calculation of diluted loss per share as their effect would be antidilutive.
|
| March 31, |
|
| March 31, |
| ||
|
| 2019 |
|
| 2018 |
| ||
|
| (Shares) |
|
| (Shares) |
| ||
Convertible notes payable |
|
| 13,776,000,333 |
|
|
| 10,682,117,872 |
|
Warrants |
|
| 469,833,333 |
|
|
| - |
|
|
|
| 14,245,833,666 |
|
|
| 10,682,117,872 |
|
The following is a reconciliation of the numerator and denominator used for the computation of basic and diluted loss per shares of common stock:
|
| Three Months Ended |
| |||||
|
| March 31, |
| |||||
|
| 2019 |
|
| 2018 |
| ||
|
|
|
|
|
|
| ||
NET LOSS |
| $ | (98,864 | ) |
| $ | (1,430,884 | ) |
|
|
|
|
|
|
|
|
|
Basic and Diluted Loss per Common Share |
| $ | (0.00 | ) |
| $ | (0.00 | ) |
Basic and Diluted Weighted Average Shares of Common Stock Outstanding |
|
| 916,182,097 |
|
|
| 590,885,046 |
|
Related Party Balances and Transactions
The Company follows FASB ASC 850, “Related Party Disclosures,” for the identification of related parties and disclosure of related party transaction.
8 |
Table of Contents |
Beneficial Conversion Feature of Convertible Debt
The Company accounts for convertible debt in accordance with the guidelines established by FASB ASC 470-20, “Debt with Conversion and Other Options”. The Beneficial Conversion Feature (“BCF”) of convertible debt is normally characterized as the convertible portion or feature of certain debt that provide a rate of conversion that is below market value or in-the-money when issued. The Company records a BCF related to the issuance of convertible debt when issued, and also records the estimated fair value. Beneficial Conversion Features that are contingent upon the occurrence of a future event are recorded when the event is resolved.
Convertible Instruments and Derivatives
The Company evaluates and account for conversion options embedded in convertible instruments in accordance with ASC 815 “Derivatives and Hedging Activities.”
Share-Based Compensation
The Company measures the cost of services received in exchange for an award of an equity instrument based on the grant-date fair value of the award. Employee awards are accounted for under ASC 718 - where the awards are valued at grant date. Awards given to nonemployees are accounted for under ASC 505 where the awards are valued at earlier of commitment date or completion of services. Compensation cost for employee awards is recognized over the vesting or requisite service period. The Black-Scholes option-pricing model is used to estimate the fair value of options or warrants granted.
Fair Value Measurement
The Company adopted the provisions of ASC Topic 820, “Fair Value Measurements and Disclosures,” which defines fair value as used in numerous accounting pronouncements, establishes a framework for measuring fair value and expands disclosure of fair value measurements.
The estimated fair value of certain financial instruments, including cash and cash equivalents, accounts receivable, accounts payable and accrued expenses are carried at historical cost basis, which approximates their fair values because of the short-term nature of these instruments. The carrying amounts of our short and long term credit obligations approximate fair value because the effective yields on these obligations, which include contractual interest rates taken together with other features such as concurrent issuances of warrants and/or embedded conversion options, are comparable to rates of returns for instruments of similar credit risk.
ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:
Level 1 – | quoted prices in active markets for identical assets or liabilities |
Level 2 – | quoted prices for similar assets and liabilities in active markets or inputs that are observable |
Level 3 – | inputs that are unobservable (for example cash flow modeling inputs based on assumptions) |
The derivative liability in connection with the conversion feature of the convertible debt, classified as a level 3 liability, is the only financial liability measured at fair value on a recurring basis.
9 |
Table of Contents |
The change in the level 3 financial instrument is as follows:
Balance - December 31, 2018 |
| $ | 1,241,550 |
|
Addition of new derivative liabilities upon issuance of convertible notes as debt discount |
|
| 83,584 |
|
Reduction of derivative liabilities from conversion of convertible notes to shares of common stock |
|
| (78,516 | ) |
Reduction of derivative liabilities from written off of convertible note |
|
| (347,826 | ) |
Addition of new derivative liabilities upon issuance of warrants as debt discount |
|
| 32,416 |
|
Addition of new derivatives liabilities recognized as day one loss |
|
| 279,421 |
|
Loss (Gain) on change in fair value of the derivative |
|
| 142,411 |
|
Balance - March 31, 2019 |
| $ | 1,353,040 |
|
The following table summarizes fair value measurement by level at March 31, 2019 and December 31, 2018, measured at fair value on a recurring basis:
March 31, 2019 |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
| ||||
None |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities |
|
| - |
|
|
| - |
|
|
| 1,353,040 |
|
|
| 1,353,040 |
|
December 31, 2018 |
| Level 1 |
|
| Level 2 |
|
| Level 3 |
|
| Total |
| ||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
| ||||
None |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities |
|
| - |
|
|
| - |
|
|
| 1,241,550 |
|
|
| 1,241,550 |
|
New Accounting Pronouncements
In July 2018, the FASB issued ASU 2018-07, Compensation—Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting. This update addresses several aspects of the accounting for nonemployee share-based payment transactions and expands the scope of ASC 718 to include share-based payment transactions for acquiring goods and services from nonemployees. The main provisions of the update change the way nonemployee awards are measured in the financial statements. Under the simplified standards, nonemployee options will be valued once at the date of grant, as compared to at each reporting period end under ASC 505-50. At adoption, all awards without established measurement dates will be revalued one final time, and a cumulative effect adjustment to retained earnings will be recorded as the difference between the pre-adoption value and new value. Companies will be permitted to make elections to establish the expected term and either recognize forfeitures as they occur or apply a forfeiture rate. Compensation expense recognition using a graded vesting schedule will no longer be permitted. This pending content is the result of the FASB’s Simplification Initiative, to maintain or improve the usefulness of the information provided to the users of financial statements while reducing cost and complexity in financial reporting. This ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018. Early adoption is permitted, but no earlier than an entity’s adoption date of Topic 606. Because the Company does not currently have any outstanding awards to non-employees for which a measurement date has not been established the adoption of ASU 2018-07 does not have a material impact to the Company’s financial statements and related disclosures upon adoption. The adoption of this standard will change the way that the Company accounts for non-employee compensation in the future.
In January 2018, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update No. 2018-01, Land Easement Practical Expedient for Transition to Topic 842, which amends ASC Topic 842. Among other things, the new standard requires us to recognize a right of use asset and a lease liability on our balance sheet for leases. It also changes the presentation and timing of lease-related expenses. This ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018. Early adoption is permitted. The Company is currently evaluating the effect this guidance may have on its financial position, results of operations, comprehensive income, cash flows and disclosures.
10 |
Table of Contents |
NOTE 3 – GOING CONCERN
The accompanying financial statements have been prepared in conformity with GAAP, which contemplate continuation of the Company as a going concern. The Company has generated nominal revenues since inception, has sustained losses since its organization and requires funding to generate revenue. These conditions raise substantial doubt as to the Company’s ability to continue as a going concern.
Management anticipates that the Company will be dependent, for the near future, on additional investment capital to fund operating expenses. The Company can give no assurances that it can or will become financially viable and continue as a going concern.
NOTE 4 – STOCKHOLDERS DEFICIT
Preferred Stock
The authorized preferred stock consists of 10,000,000 shares with a par value $0.001 per share. The board of directors has broad discretion in setting the rights, preferences and privileges of one or more series of preferred stock.
On September 3, 2016, the Company issued 51 Series A preferred shares to the chief Executive Officer. The Series A preferred shares have voting rights, resulting in the Series A stockholder holding in aggregate approximately 51% of the total voting power of all issued and outstanding voting capital of the Company. The valuation of the preferred shares was completed by the Company based on the change in voting percentage rights before and after the Series A shares were issued. The value of the Series A shares is $42,669 and was expensed.
There were 51 and 51 preferred shares issued and outstanding as at March 31, 2019 and December 31, 2018.
Common Stock
The Company has authorized 5,000,000,000 shares with a par value $0.001 per share.
During the three months ended March 31, 2019, the Company issued 309,898,600 shares of common stock for conversion of convertible note principal amount of $5,432 and accrued interest of $1,153.
During the year ended December 31, 2018, the Company issued 193,608,300 shares of common stock for conversion of convertible note principal amount of $905 and accrued interest of $2,494.
As of March 31, 2019 and December 31, 2018, the shares of common stock issued and outstanding was 1,080,300,539 and 770,401,939, respectively.
Shares of common stock issued for compensation
During the year ended December 31, 2016, the Company issued 2,250,000 shares of common stock with a fair value of $174,000 for services rendered. The shares were valued at market price when the shares were issued.
As of March 31, 2019, the Company recorded stock payable for 300,000 outstanding shares of common stock of $30,000 not yet issued to the consultant for service performed.
NOTE 5 – WARRANTS
During the three months ended March 31, 2019 and the year ended December 31, 2018, in conjunction with the issuance of convertible notes, the Company issued warrants to purchase 324,833,333 and 145,000,000 shares of common stock, exercisable for five years from issuance at $0.0003 per share, respectively.
11 |
Table of Contents |
The below table summarizes the activity of warrants exercisable for shares of common stock during the three months ended March 31, 2019 and the year ended December 31, 2018:
|
| Number of Shares |
|
| Weighted- Average Exercise Price |
| ||
Balances as of December 31, 2017 |
|
| - |
|
| $ | - |
|
Granted |
|
| 145,000,000 |
|
|
| 0.0003 |
|
Exercised |
|
| - |
|
|
| - |
|
Forfeited |
|
| - |
|
|
| - |
|
Balances as of December 31, 2018 |
|
| 145,000,000 |
|
| $ | 0.0003 |
|
Granted |
|
| 324,833,333 |
|
|
| 0.0003 |
|
Exercised |
|
| - |
|
|
| - |
|
Forfeited |
|
| - |
|
|
| - |
|
Balances as of March 31, 2019 |
|
| 469,833,333 |
|
| $ | 0.0003 |
|
The fair value of each warrant on the date of grant is estimated using the Black-Scholes option valuation model. The following weighted-average assumptions were used for options granted during the three months ended March 31, 2019:
|
| Three months ended |
| |
|
| March 31, |
| |
|
| 2019 |
| |
Exercise price |
| $ | 0.0003 |
|
Expected term |
| 5 years |
| |
Expected average volatility |
| 288% - 310% |
| |
Expected dividend yield |
|
| - |
|
Risk-free interest rate |
| 2.23% - 2.24% |
| |
|
|
|
|
|
The following table summarizes information relating to outstanding and exercisable warrants as of March 31, 2019:
Warrants Outstanding |
|
| Warrants Exercisable |
| ||||||||||||||
|
|
| Weighted Average |
|
|
|
|
|
|
|
|
|
| |||||
Number |
|
| Remaining Contractual |
|
| Weighted Average |
|
| Number |
|
| Weighted Average |
| |||||
of Shares |
|
| life (in years) |
|
| Exercise Price |
|
| of Shares |
|
| Exercise Price |
| |||||
| 469,833,333 |
|
|
| 4.78 |
|
| $ | 0.0003 |
|
|
| - |
|
|
| - |
|
Aggregate intrinsic value is the sum of the amounts by which the quoted market price of the Company’s stock exceeded the exercise price of the warrants at March 31, 2019 for those warrants for which the quoted market price was in excess of the exercise price (“in-the-money” warrants). As of March 31, 2019, the aggregate intrinsic value of warrants outstanding was approximately $0 based on the closing market price of $0.0001 on March 31, 2019.
The Company determined that the warrants qualify for derivative accounting as a result of the related issuance of the convertible note during the three months ended March 31, 2019. As of March 31, 2019 and December 31, 2018, the Company valued the fair value on the 469,833,333 units and 145,000,000 units of share purchase warrants granted at $46,901 and $14,468 based on Black-Scholes option valuation model, respectively. <see Note 7>
12 |
Table of Contents |
NOTE 6 – NOTES PAYABLE
The Company had the following unsecured notes payable as at March 31, 2019 and December 31, 2018:
|
| March 31, 2019 |
|
| December 31, 2018 |
| ||
|
|
|
|
|
|
| ||
Convertible Promissory Notes to Auctus Fund |
| $ | 307,730 |
|
| $ | 292,360 |
|
Convertible Promissory Notes to EMA Financial |
|
| 227,073 |
|
|
| 208,781 |
|
Convertible Promissory Notes to Black Bridge Capital |
|
| - |
|
|
| 100,000 |
|
Convertible Promissory Notes to Tangiers |
|
| 23,801 |
|
|
| 23,801 |
|
Convertible Promissory Notes to Denali |
|
| 31,615 |
|
|
| 31,615 |
|
Total Convertible Debt |
| $ | 590,219 |
|
| $ | 656,557 |
|
Promissory Notes Payable to Auctus Fund
Auctus #1
On May 20, 2016, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $67,750 with a $7,750 original issue discount. The convertible promissory note bears interest at 10% per annum and matures nine months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $60,000 is being amortized over the life of the note using the effective interest method resulting in $0 and $14,542 of interest expense for the year ended December 31, 2018 and December 31, 2017, respectively.
During the year ended December 31, 2017, principal of $15,278 and accrued interest of $5,975 were converted into111,460,000 shares of common stock.
During the year ended December 31, 2018, accrued interest of $2,494 were converted into 133,258,300 shares of common stock.
During the three months ended March 31, 2019, principal of $2,606 and accrued interest of $1,153 were converted into 125,298,600 shares of common stock.
As of March 31, 2019, the note is presented net of a debt discount of $42,647.
This note is currently in default.
Auctus #2
On September 20, 2016, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $56,750 with a $6,750 original issue discount. The convertible promissory note bears interest at 10% per annum and matures nine months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $50,000 is being amortized over the life of the note using the effective interest method resulting in $0 and $35,607 of interest expense for the year ended December 31, 2018 and year ended December 31, 2017, respectively.
On July 7, 2017, note amendment was executed with $20,000 increase in principal of the note and the note principal increased to $76,750. The Company received $20,000 cash proceeds from the note amendment on the same date.
As of March 31, 2019, the notes are presented net of a debt discount of $76,750.
This note is currently in default.
13 |
Table of Contents |
Auctus #3
On January 13, 2017, the Company entered into an agreement with Power Up Lending Group to issue a convertible promissory note of $45,000 with a $2,500 original issue discount to the unrelated party, which bears interest at 8% of the principal amount. The promissory note matures on January 13, 2018. The conversion price shall be equal to 57.5% of the lowest trading price of the Company’s common stock during the 20 consecutive trading days prior to the date on which the unrelated party elects to convert all or part of the note. The note was discounted for a derivative and the discount of $45,000 is being amortized over the life of the note using the effective interest method. Total of $0 and $40,843 of the discount was recorded as interest expense for the year ended December 31, 2018 and the year ended December 31, 2017.
During the year ended December 31, 2017, principal of $6,700 was converted into 30,455,486 shares of common stock.
On June 14, 2017, the Company entered into an agreement with Power Up Lending Group to issue a convertible promissory note of $7,500 to the unrelated party, which bears interest at 12% of the principal amount. The promissory note matured on March 20, 2018. The conversion price shall be equal to 50% of the lowest trading price of the Company’s common stock during the 20 consecutive trading days prior to the date on which the unrelated party elects to convert all or part of the note. The note was discounted for a derivative and the discount of $7,500 is being amortized over the life of the note using the effective interest method. Total of $0 and $4,462 of the discount was recorded as interest expense for the year ended December 31, 2018 and the year ended December 31, 2017.
On November 27, 2017, Auctus Fund, LLC entered into an agreement with Power Up Lending Group Ltd. to buy out the total outstanding principal amount and accrued interest of the two convertible promissory notes at $50,774.54. The note bears interest at 12% of the principal amount and matured on March 20, 2018. The conversion price shall be equal 57.5% of the lowest trading price of the Company’s common stock during the 20 consecutive trading days prior to the date on which the unrelated party elects to convert all or part of the note. During the year ended December 31, 2018 and the year ended December 31, 2017, interest expense of $5,030 and $2,165 was recorded over the remaining note discount transferred the two convertible notes of $7,195.
As of March 31, 2019, the note is presented net of a debt discount of $50,745.
This note is currently in default.
Auctus #4
On November 2, 2017, the Company entered into an agreement to issue a convertible promissory note of $53,000 to the unrelated party, which bears interest at 12% of the principal amount. The promissory note matures on August 2, 2018. The conversion price shall be equal to 50% of the lowest trading price of the Company’s common stock during the 25 consecutive trading days prior to the date on which the unrelated party elects to convert all or part of the note. The note was discounted for a derivative and the discount of $53,000 is being amortized over the life of the note using the effective interest method. Total of $41,546 and $11,454 of the discount was recorded as interest expense for the year ended December 31, 2018 and the year ended December 31, 2017.
On February 23, 2018, EMA Financial LLC and Auctus Fund, LLC each made repayment to Crown Bridge Partners, LLC on behalf of the Company at $5,636.04 to settle the total outstanding principal and accrued penalty amount at $11,272.08 of the $40,000 convertible note. As a result, the principal amount of the $53,000 convertible note increased to $58,636.04.
As of March 31, 2019, the note is presented net of a debt discount of $58,636.
This note is currently in default.
Auctus #5
On March 7, 2018, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $30,000 with a $5,000 original issue discount. The convertible promissory note bears interest at 12% per annum and matures nine months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $30,000 is being amortized over the life of the note using the effective interest method resulting in $30,000 of interest expense for the year ended December 31, 2018.
14 |
Table of Contents |
As of March 31, 2019, the note is presented net of a debt discount of $30,000.
This note is currently in default.
Auctus #6
On July 9, 2018, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $43,500 with a $5,000 original issue discount. On July 25, 2018, the convertible promissory note was further amended with principal increased to $48,500. The convertible promissory note bears interest at 12% per annum and matures nine months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $48,500 is being amortized over the life of the note using the effective interest method resulting in $1,593 and $30,976 of interest expense for the three months ended March 31, 2019 and the year ended December 31, 2018, respectively. In conjunction with the convertible note, the Company issued warrants to purchase 72,500,000 shares of common stock, exercisable for five years from issuance at $0.0003 per share.
As of March 31, 2019, the note is presented net of a debt discount of $46,907.
Auctus #7
On March 22, 2019, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $62,500 with a $9,000 original issue discount. The convertible promissory note bears interest at 12% per annum and matures nine months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $62,500 is being amortized over the life of the note using the effective interest method resulting in $2,045 of interest expense for the three months ended March 31, 2019. In conjunction with the convertible note, the Company issued warrants to purchase 209,000,000 shares of common stock, exercisable for five years from issuance at $0.0003 per share.
As of March 31, 2019, the note is presented net of a debt discount of $2,045.
Promissory Note Payable to EMA Financial, LLC
EMA#1
On September 7, 2016, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $35,000 with a $5,250 original issue discount. The convertible promissory note bears interest at 10% per annum and matures twelve months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $29,750 is being amortized over the life of the note using the effective interest method resulting in $0 and $21,774 of interest expense for the year ended December 31, 2018 and the year ended December 31, 2017, respectively.
During the year ended December 31, 2017, principal of $7,538 were converted into 123,242,000 shares of common stock.
During the year ended December 31, 2018, principal of $905 were converted into 60,350,000 shares of common stock.
As of March 31, 2019, the note is presented net of a debt discount of $47,521.
This note is currently in default.
15 |
Table of Contents |
EMA#2
On November 3, 2016, the Company entered into an agreement with Blackbridge Capital Growth Funds, LLC to issue a convertible promissory note to an unrelated party for an amount of $60,000. The convertible promissory note bears interest at 8% per annum and matures on November 3, 2017. The conversion price is 50% of the lowest trading price 20 days prior to conversion. The note was discounted for a derivative and the discount of $60,000 is being amortized over the life of the note using the effective interest method resulting in $0 and $50,465 of interest expense for the year months ended December 31, 2018 and the year ended December 31, 2017, respectively.
During the year ended December 31, 2017, principal of $10,810 were converted into 65,000,000 shares of common stock.
On September 27 2017, EMA Financial, LLC entered into an agreement with Blackbridge Capital Growth Funds, LLC to buy out the outstanding principal amount and accrued interest of the convertible promissory note at $53,367.22. The note bears interest at 8% of the principal amount and matures on November 3, 2017. The conversion price shall be equal to 57.5% of the lowest trading price of the Company’s common stock during the 20 consecutive trading days prior to the date on which the unrelated party elects to convert all or part of the note.
As of March 31, 2019, the notes are presented net of a debt discount of $49,190.
This note is currently in default.
EMA#3
On October 31, 2017, the Company entered into an agreement to issue a convertible promissory note of $53,000 to the unrelated party, which bears interest at 12% of the principal amount. The promissory note matures on October 31, 2018. The conversion price shall be equal to 50% of the lowest trading price of the Company’s common stock during the 25 consecutive trading days prior to the date on which the unrelated party elects to convert all or part of the note. The note was discounted for a derivative and the discount of $53,000 is being amortized over the life of the note using the effective interest method. Total of $44,142 and $8,858 of the discount was recorded as interest expense for the year ended December 31, 2018 and the year ended December 31, 2017, respectively.
On February 23, 2018, EMA Financial LLC and Auctus Fund, LLC each made repayment to Crown Bridge Partners, LLC on behalf of the Company at $5,636.04 to settle the total outstanding principal and accrued penalty amount at $11,272.08 of the $40,000 convertible note. As a result, the principal amount of the $53,000 convertible note increased to $58,636.04.
As of March 31, 2019, the note is presented net of a debt discount of $58,636.
This note is currently in default.
EMA#4
On March 5, 2018, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $30,000 with a $5,000 original issue discount. The convertible promissory note bears interest at 12% per annum and matures twelve months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $30,000 is being amortized over the life of the note using the effective interest method resulting in $5,260 and $24,740 of interest expense for the three months ended March 31, 2019 and year ended December 31, 2018, respectively.
During the three months ended March 31, 2019, principal of $2,826 were converted into 184,600,000 shares of common stock.
As of March 31, 2019, the note is presented net of a debt discount of $27,174.
This note is currently in default.
16 |
Table of Contents |
EMA#5
On August 9, 2018, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $43,500 with a $5,653 original issue discount. The convertible promissory note bears interest at 12% per annum and matures twelve months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $43,500 is being amortized over the life of the note using the effective interest method resulting in$14,341 and $22,945 of interest expense for the three months ended March 31, 2019 and the year ended December 31, 2018, respectively. In conjunction with the convertible note, the Company issued warrants to purchase 72,500,000 shares of common stock, exercisable for five years from issuance at $0.0003 per share.
As of March 31, 2019, the note is presented net of a debt discount of $43,036.
EMA#6
On March 25, 2019, the Company entered into an agreement to issue a convertible promissory note to an unrelated party for an amount of $69,500 with a $7,000 original issue discount. The convertible promissory note bears interest at 12% per annum and matures twelve months from issue date. The conversion price is 50% of the lowest trading price 25 days prior to conversion. The note was discounted for a derivative and the discount of $69,500 is being amortized over the life of the note using the effective interest method resulting in$1,516 of interest expense for the three months ended March 31, 2019. In conjunction with the convertible note, the Company issued warrants to purchase 115,833,333 shares of common stock, exercisable for five years from issuance at $0.0003 per share.
As of March 31, 2019, the note is presented net of a debt discount of $1,516.
Promissory Note Payable to Blackbridge Capital Growth Fund, LLC
Commitment Note
On November 3, 2016, the Company entered into an investment agreement with Blackridge Capital Growth Fund, LLC. Per the investment agreement, the investor will invest up to $2,000,000 to purchase the Company’s common stock, par value of $.001 per share.
The Company issued a convertible promissory note for $100,000, as a commitment fee, which bears interest at 8% of the principal amount and matures on November 3, 2017. The commitment fee expense of $100,000 was recognized on November 3, 2016. The conversion price is equal to 57.5% of the lowest trading price during the 20 days prior to the conversion.
On November 3, 2016, a derivative debt discount of $100,000 was recorded. For the year ended December 31, 2017, an amount of $100,000 was amortized into interest expense in relation to the debt discount.
On February 8, 2019, an agreement was reached between the Company and Blackbridge Capital Growth Fund, LLC for the termination of a securities purchase agreement between the two companies dated November 3, 2016 granting Blackbridge the rights to purchase up to $2million of the Company’s common stock and cancellation of an 8% convertible promissory note in the original amount of $100,000 issued by the Company to Blackbridge pursuant to the securities purchase agreement as a commitment fee.
During the three months ended March 31, 2019, the note principal amount of $100,000 was written off, resulting in other income of convertible note written off of $100,000.
17 |
Table of Contents |
Commitment Note Payable to Tangiers
On April 4, 2016, the Company entered into an investment agreement with an unrelated party. Per the investment agreement, the investor will invest up to $5,000,000 to purchase the Company’s common stock, par value of $0.001 per share. In connection with the investment agreement, the Company entered into a registration rights agreement with the unrelated party which has been filed with the SEC. The maximum investment amount is equal to one hundred percent of the average of the daily trading volume of the common stock for the ten days prior to the put notice entered into by the unrelated party. The total purchase price to be paid in connection with the put notice, is calculated at eighteen percent discount of the lowest trading price of the common stock during the five consecutive trading days immediately succeeding the put notice date.
The Company issued a promissory note to the unrelated party for $100,000, as a commitment fee, which bears interest at 10% of the principal amount and matures seven months from April 4, 2016 with a possible extension to ten months based on whether the Company executes the related investment agreement within 180 days from April 4, 2016. If the registration statement is declared effective within 90 days of the execution of the investment agreement, the Company and the unrelated party agree the principal balance of the note will be immediately reduced by $40,000. The note payable will be available to be converted upon default. Per the agreement, default could occur based on: failure of payment on any outstanding amounts longer than five days after the due date, failure to issue shares after request, or failure to comply with all of the other material provisions included in the agreement. The conversion price is equal to the lower of: (a) 90% of the lowest trading price of the Company’s common stock during the 25 consecutive trading days prior to the date on which the unrelated party elects to convert all or part of the note, or (b) 90% of the lowest trading price of the Company’s common stock during the 25 consecutive trading days prior to the effective date of April 4, 2016. At the election of the unrelated party, at each closing date (as defined in the investment agreement) after the date which is six months after April 4, 2016, the unrelated party shall retain (or the Company shall pay to the unrelated party) an amount equal to ten percent of each Put Amount (as defined in the agreement), and the amounts shall be applied by the unrelated party as follows: first against the amount of any unpaid interest or other fees, and second against any unpaid principal amounts, until all interest, fees, and principal have been paid.
On April 28, 2016, the Company filed a registration statement with the Securities and Exchange Commission to register 3,500,000 shares of common stock pursuant to the Investment Agreement and the Registration Rights Agreement. On May 24, 2016, the Company received a comment letter from the Securities and Exchange Commission regarding the registration statement. On March 3, 2017, the Company voluntarily withdrew the registration statement.
The Company expensed the $100,000 as commitment fee during the year ended December 31, 2016.
The note was discounted for a derivative and the discount of $65,238 is fully amortized into interest expense for the year ended December 31, 2016.
On January 10, 2017, the Company entered into an Assignment Agreement that Denali acquired $50,000 of the $100,000 note held by Tangiers. As at January 10, 2017, $50,000 of principal remained with Tangiers.
During the year ended December 31, 2017, principal of $26,199 was converted for 49,905,893 shares of common stock.
As of March 31, 2019, the note is presented net of a debt discount of $23,801.
The note is currently in default.
Notes Payable to Denali
On January 10, 2017, the Company entered into an Assignment Agreement that Denali acquired $50,000 of the $100,000 note held by Tangiers.
During the year ended December 31, 2017, principal of $18,385 was converted for 9,884,409 shares of common stock.
As of March 31, 2019, the note principal balance was $31,615.
The note is currently in default.
18 |
Table of Contents |
Accrued interest on convertible notes
During the three months ended March 31, 2019 and March 31, 2018, interest expense of $31,517 and $23,916 was incurred on convertible notes, respectively. As of March 31, 2019 and December 31, 2018, accrued interest payable on convertible notes was $213,326 and $182,962, respectively.
Summary of Conversions
During the three months ended March 31, 2019, the Company issued 309,898,600 shares of common stock for conversion of convertible note principal amount of $5,432 and accrued interest of $1,153.
During the year ended December 31, 2018, the Company issued 193,608,300 shares of common stock for conversion of convertible note principal amount of $905 and accrued interest of $2,494.
NOTE 7 – DERIVATIVE LIABILITY
The Company analyzed the conversion options for derivative accounting consideration under ASC 815, Derivatives and Hedging, and hedging, and determined that the instrument should be classified as a liability when the conversion option becomes effective
The following table summarizes the derivative liabilities included in the balance sheet at March 31, 2019:
Balance - December 31, 2018 |
| $ | 1,241,550 |
|
Addition of new derivative liabilities upon issuance of convertible notes as debt discount |
|
| 83,584 |
|
Reduction of derivative liabilities from conversion of convertible notes to shares of common stock |
|
| (78,516 | ) |
Reduction of derivative liabilities from written off of convertible note |
|
| (347,826 | ) |
Addition of new derivative liabilities upon issuance of warrants as debt discount |
|
| 32,416 |
|
Addition of new derivatives liabilities recognized as day one loss |
|
| 279,421 |
|
Loss (Gain) on change in fair value of the derivative |
|
| 142,411 |
|
Balance - March 31, 2019 |
| $ | 1,353,040 |
|
The following table summarizes the loss on derivative liability included in the income statement for the three months ended March 31, 2019 and March 31, 2018, respectively.
|
| Three months ended |
| |||||
|
| March 31, |
|
| March 31, |
| ||
|
| 2019 |
|
| 2018 |
| ||
Day one loss due to derivative liabilities on convertible notes |
| $ | (279,421 | ) |
| $ | (311,773 | ) |
Gain (Loss) on change in fair value of derivative liabilities on convertible notes and warrants |
|
| 205,415 |
|
|
| (958,511 | ) |
Loss on change in fair value of derivative liabilities |
| $ | (74,006 | ) |
| $ | (1,270,284 | ) |
19 |
Table of Contents |
The table below shows the Black-Scholes option-pricing model inputs used by the Company to value the derivative liability at each measurement date:
|
| Three months ended |
| |||||
|
| March 31, |
|
| March 31, |
| ||
|
| 2019 |
|
| 2018 |
| ||
Expected term |
| 0.02 - 0.74 years |
|
| 0.34 - 0.93 years |
| ||
Expected average volatility |
| 288% - 1099 | % |
| 272% - 333 | % | ||
Expected dividend yield |
|
| - |
|
|
| - |
|
Risk-free interest rate |
| 2.43% - 2.47 | % |
| 1.39% - 2.09 | % |
NOTE 8 – RELATED PARTY TRANSACTIONS
During the three months ended March 31, 2019, the Company accrued $30,000 of salary payable to the Director of the Company, and paid $2,350 owing to him for the accrued salaries.
During the year ended December 31, 2018, the Company accrued $120,000 of salary payable to the Director of the Company, and paid $25,520 owing to him for the accrued salaries.
As of March 31, 2019 and December 31, 2018, amount due to related parties was 241,768 and $214,118, respectively.
NOTE 9 – SUBSEQUENT EVENTS
Subsequent to March 31, 2019 and through the date that these financials were made available, the Company had the following subsequent events:
Principal of $4,312 from convertible notes were converted for 107,813,800 shares of common stock.
20 |
Table of Contents |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
This quarterly report on Form 10-Q and other reports filed by Lingerie Fighting Championships, Inc. (“Lingerie”, “we” or the “Company”) from time to time with the SEC (collectively, the “Filings”) contain or may contain forward-looking statements and information that are based upon beliefs of, and information currently available to, the Company’s management as well as estimates and assumptions made by Company’s management. Readers are cautioned not to place undue reliance on these forward-looking statements, which are only predictions and speak only as of the date hereof. When used in the Filings, the words “anticipate,” “believe,” “estimate,” “expect,” “future,” “intend,” “plan,” or the negative of these terms and similar expressions as they relate to the Company or the Company’s management identify forward-looking statements. Such statements reflect the current view of the Company with respect to future events and are subject to risks, uncertainties, assumptions, and other factors, including the risks relating to the Company’s business, industry, and the Company’s operations and results of operations. Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect, actual results may differ significantly from those anticipated, believed, estimated, expected, intended, or planned.
Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company cannot guarantee future results, levels of activity, performance, or achievements. Except as required by applicable law, including the securities laws of the United States, the Company does not intend to update any of the forward-looking statements to conform these statements to actual results.
Our financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). These accounting principles require us to make certain estimates, judgments and assumptions. We believe that the estimates, judgments and assumptions upon which we rely are reasonable based upon information available to us at the time that these estimates, judgments and assumptions are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities as of the date of the financial statements as well as the reported amounts of revenues and expenses during the periods presented. Our financial statements would be affected to the extent there are material differences between these estimates and actual results. In many cases, the accounting treatment of a particular transaction is specifically dictated by GAAP and does not require management’s judgment in its application. There are also areas in which management’s judgment in selecting any available alternative would not produce a materially different result. The following discussion should be read in conjunction with our financial statements and notes thereto appearing elsewhere in this report.
Overview
LFC is a media company focused on the development, production, promotion and distribution of original entertainment which we plan to make commercially available predominantly through live entertainment events, as well as through digital home video, broadcast television networks, video-on-demand and digital media channels. As a result, we have ceased to be a shell company. Effective as of April 1, 2015, we changed our name to “Lingerie Fighting Championships, Inc.,” (by virtue of the short form merger with our new LFC subsidiary) to reflect our new business focus.
21 |
Table of Contents |
Results of Operations
Three months ended March 31, 2019 as compared to the three months ended March 31, 2018
Our operating results for the year ended December 31, 2018 and December 31, 2017, and the changes between those periods for the respective items are summarized as follows:
|
| Three Months Ended |
|
|
| |||||||
|
| March 31, |
|
|
| |||||||
Statement of Operations Data: |
| 2019 |
|
| 2018 |
|
| Changes |
| |||
|
|
|
|
|
|
|
|
|
| |||
Revenue |
| $ | 1,235 |
|
| $ | 1,718 |
|
| $ | (483 | ) |
Cost of Services |
|
| - |
|
|
| (20,300 | ) |
|
| 20,300 |
|
Total operating expenses |
|
| (55,483 | ) |
|
| (77,776 | ) |
|
| 22,293 |
|
Other income |
|
| (44,616 | ) |
|
| (1,334,526 | ) |
|
| 1,289,910 |
|
Net Income (loss) |
| $ | (98,864 | ) |
| $ | (1,430,884 | ) |
| $ | 1,332,020 |
|
Revenues
We generated revenues of 1,235 and $1,718 for the three months ended March 31, 2019 and 2018, respectively. The Company’s revenue derives from the development, promotion and distribution of our live events and televised entertainment programming.
Cost of Services
We incurred total cost of services of $0 and $20,300 for the three months ended March 31, 2019 and 2018, respectively. The cost of services incurred consist of labor, material, equipment and subcontractor expenses.
Operating Expenses
We incurred total operating expenses of $55,483 and $77,776 for the three months ended March 31, 2019 and 2018, respectively. The decrease in operating expenses was primarily due to the decrease in professional fees and advertising expense.
Other Expense
We incurred other expense of $44,616 and $1,334,526 for the three months ended March 31, 2019 and 2018, respectively. The decrease in other expense was mainly attributed to other income from the written off of a convertible note of $100,000 during the three months ended March 31, 2019 and the decrease in loss on of derivative liabilities from the convertible notes of $74,006 during the three months ended March 31, 2019 from the comparative three months ended March 31, 2018 of $1,270,284.
Net Income (Loss)
We incurred net loss of $98,864 and $1,430,884 during the three months ended March 31, 2019 and 2018, respectively. The decrease in our net loss was mainly attributed to the decrease in gross loss, decrease in operating expenses and decrease in other expense.
22 |
Table of Contents |
Liquidity and Capital Resources
|
| March 31, |
|
| December 31, |
| ||
Balance Sheet Data: |
| 2019 |
|
| 2018 |
| ||
|
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 102,099 |
|
| $ | 3,439 |
|
Working capital deficiency |
| $ | (2,341,828 | ) |
| $ | (2,328,064 | ) |
Total assets |
| $ | 102,099 |
|
| $ | 4,573 |
|
Total liabilities |
| $ | 2,443,927 |
|
| $ | 2,332,637 |
|
Total stockholders’ deficit |
| $ | (2,341,828 | ) |
| $ | (2,328,064 | ) |
At March 31, 2019, we had a working capital deficiency of $2,341,828 and an accumulated deficit of $3,588,885. The Company intends to fund future operations through equity financing arrangements, which may be insufficient to fund its capital expenditures, working capital and other cash requirements for the year ending December 31, 2019.
The ability of the Company to realize its business plan is dependent upon, among other things, obtaining additional financing to continue operations, and development of its business plan. In response to these problems, management intends to raise additional funds through public or private placement offerings.
These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern. The accompanying financial statements do not include any adjustments that might result from the outcome of this uncertainty.
The following table sets forth certain information about our cash flow during the three months ended March 31, 2019 and March 31, 2018:
|
| Three Months Ended |
| |||||
|
| March 31, |
| |||||
Cash Flow Data: |
| 2019 |
|
| 2018 |
| ||
|
|
|
|
|
|
| ||
Cash Flows used in Operating Activities |
| $ | (17,340 | ) |
| $ | (68,009 | ) |
Cash Flows used in Investing Activities |
|
| - |
|
|
| - |
|
Cash Flows provided by Financing Activities |
|
| 116,000 |
|
|
| 50,000 |
|
Net increase (decrease) in cash during period |
| $ | 98,660 |
|
| $ | (18,009 | ) |
Cash Flows from Operating Activities
We have not generated positive cash flows from operating activities.
During the three months ended March 31, 2019, net cash flows used in operating activities was $17,340, consisting of a net loss of $98,864, increased by convertible note written of $100,000, and was reduced by loss on derivative liability of $74,006, amortization of debt discount of $39,093, a decrease in prepaid expenses of $1,134, an increase in accounts payable to related party of $27,650, an increase in accounts payable and accrued liabilities of $8,124 and an increase in accrued interest payable of $31,517.
For the three months ended March 31, 2018, net cash flows used in operating activities was $68,009, consisting of a net loss of $1,430,884 and was reduced by loss on derivative liability of $1,270,284, amortization of debt discount of $40,326, an increase in accounts payable to related party of $22,500 and an increase in accounts payable and accrued liabilities of $29,765.
23 |
Table of Contents |
Cash Flows from Investing Activities
There was no investing activities during the three months ended March 31, 2019 and March 31, 2018.
Cash Flows from Financing Activities
During the three months ended March 31, 2019 and 2018, net cash provided by financing activities was $116,000 and $50,000 for proceeds from the issuance of convertible notes, respectively.
Off-Balance Sheet Arrangements
As of March 31, 2019, we had no off-balance sheet arrangements.
Inflation
We do not believe that inflation has had a material effect on our results of operations.
Critical Accounting Policies and Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to select appropriate accounting policies and to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts or revenues and expenses during the reporting period. Actual results could differ from those estimates.
Stock-Based Compensation
The Company recognizes compensation expense for all equity–based payments in accordance with ASC 718 “Share-based payments”. Under fair value recognition provisions, the Company recognizes equity–based compensation net of an estimated forfeiture rate and recognizes compensation cost only for those shares expected to vest over the requisite service period of the award.
Share-based payments to employees, including grants of employee stock options, are recognized as compensation expense in the financial statements based on their fair values. That expense is recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite service period (usually the vesting period).
The Company accounts for share–based payments granted to non–employees in accordance with ASC 505, “Equity Based Payments to Non–Employees”. The Company determines the fair value of the stock–based payment as either the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. If the fair value of the equity instruments issued is used, it is measured using the stock price and other measurement assumptions as of the earlier of either (1) the date at which a commitment for performance by the counterparty to earn the equity instruments is reached, or (2) the date at which the counterparty’s performance is complete.
24 |
Table of Contents |
Item 3. Quantitative and Qualitative Disclosures about Market Risk.
We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) and are not required to provide the information under this item.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
As required by Rule 13a-15 under the Exchange Act, our management evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of March 31, 2019.
Disclosure controls and procedures refer to controls and other procedures designed to ensure that information required to be disclosed in the reports we file or submit under the Securities Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allo w timely decisions regarding required disclosure. In designing and evaluating our disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating and implementing possible controls and procedures.
Management conducted its evaluation of disclosure controls and procedures under the supervision of our chief executive officer and our chief financial officer. Based on that evaluation, we concluded that our disclosure controls and procedures were not effective as of September 30, 2018.
During our assessment of the effectiveness of internal control over financial reporting as of March 31, 2019, management identified material weaknesses related to (i) the lack of any accounting personnel (ii) the lack of internal audit functions, (iii) the lack of segregation of duties, and (iv) the lack of proper internal control procedures and documentation. As of March 31, 2019, we had one executive, our chief executive and financial officer. As a result there was no segregation of duties.
Notwithstanding the assessment that our disclosure controls and procedures and our internal controls over financial reporting were not effective and that there are material weaknesses as identified herein, we believe that our condensed consolidated financial statements contained in this Quarterly Report fairly present our financial position, results of operations and cash flows for the periods covered thereby in all material respects.
25 |
Table of Contents |
Other than described below, we are not currently involved in any litigation that we believe could have a materially adverse effect on our financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the executive officers of our Company or any of our subsidiaries, threatened against or affecting our Company, our common stock, any of our subsidiaries or of our Company’s or our Company’s subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.
However, from time to time, we may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. Litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business.
On August 24, 2018, Mr. Jeffrey Stone, a former consultant of the Company, filed suit against the Company and our CEO, Mr. Shaun Donnelly, in New York County Civil Court alleging that the Company failed to provide some of the promised shares of common stock as compensation for services rendered pursuant to an agreement whereby Mr. Stone was to provide investor relations services to the Company. This suit was settled on April 12, 2019 for $5,000.
We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information under this item.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
During the three months ended March 31, 2019, the Company issued 309,898,600 shares of common stock for conversion of convertible note principal amount of $5,432 and accrued interest of $1,153.
Item 3. Defaults upon Senior Securities
As of March 31, 2019, total note payable amount of $[●] in default as follows:
|
| Issuance date |
| Expire date |
| Amount at default |
| |
Auctus #1 |
| 5/20/2016 |
| 2/20/2017 |
| $ | 42,647 |
|
Auctus #2 |
| 9/20/2016 |
| 6/20/2017 |
| $ | 76,750 |
|
Auctus#3 |
| 11/27/2017 |
| 3/20/2018 |
| $ | 50,745 |
|
Auctus#4 |
| 11/2/2017 |
| 8/2/2018 |
| $ | 58,636 |
|
Auctus#5 |
| 3/7/2018 |
| 12/7/2018 |
| $ | 30,000 |
|
EMA#1 |
| 9/6/2016 |
| 9/7/2017 |
| $ | 47,521 |
|
EMA#2 |
| 9/27/2017 |
| 11/3/2017 |
| $ | 49,190 |
|
EMA#3 |
| 10/31/2017 |
| 10/31/2018 |
| $ | 58,636 |
|
EMA#4 |
| 3/5/2018 |
| 3/5/2019 |
| $ | 27,174 |
|
Tangiers #1 |
| 4/4/2016 |
| 11/4/2016 |
| $ | 23,801 |
|
Denali |
| 1/10/2017 |
| 11/4/2016 |
| $ | 31,615 |
|
|
|
|
|
|
| $ | 496,714 |
|
Item 4. Mine Safety Disclosures
Not applicable.
Not applicable.
26 |
Table of Contents |
| ||
| ||
| ||
| ||
101.INS* |
| XBRL Instance Document |
101.SCH* |
| XBRL Taxonomy Extension Schema Document |
101.CAL* |
| XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF* |
| XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB* |
| XBRL Taxonomy Extension Label Linkbase Document |
101.PRE* |
| XBRL Taxonomy Extension Presentation Linkbase Document |
_________
* Filed herewith
** Furnished herewith
27 |
Table of Contents |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| LINGERIE FIGHTING CHAMPIONSHIPS, INC. | ||
| |||
May 15, 2019 | By: | /s/ Shaun Donnelly | |
| Shaun Donnelly, | ||
Chief Executive Officer, Chief Financial Officer, (Principal Executive Officer and Principal Financial Officer) |
28 |