NewBridge Global Ventures, Inc. - Quarter Report: 2017 June (Form 10-Q)
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended June 30, 2017
[ ] 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 0-11730
NABUFIT GLOBAL, INC.
(Exact name of registrant as specified in its charter)
Delaware |
| 841089377 |
(State or other jurisdiction of |
| (I.R.S. Employer |
incorporation or organization) |
| Identification No.) |
|
|
|
626 East 1820 North |
|
|
Orem, Utah |
| 84097 |
(Address of principal executive offices) |
| (Zip Code) |
801-592-3000
(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 þ Noo
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, Interactive Data File required to be submitted and posted 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 and post such files.) Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filed, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer o Accelerated filer o
Non-accelerated filer o (Do not check if a smaller reporting company)Smaller Reporting Company þ
Emerging growth company o
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 o Noþ
As of August 11, 2017, the registrant had 1,031,461 shares of common stock, par value $0.0001, issued and outstanding.
NABUFIT GLOBAL, INC. AND SUBSIDIARIES
FORM 10-Q
TABLE OF CONTENTS
PART I — FINANCIAL INFORMATION
Item 1. Financial Statements | Page | |
|
|
|
| Condensed Consolidated Balance Sheets as of June 30, 2017 (Unaudited) and December 31, 2016 | 3 |
|
|
|
| Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) for the Three and Six Months Ended June 30, 2017 and 2016 (Unaudited) | 4 |
|
|
|
| Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2017 and 2016 (Unaudited) | 5 |
|
|
|
| Notes to Condensed Consolidated Financial Statements | 6 |
|
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations | 13 | |
|
| |
|
|
|
Item 3. Qualitative and Quantitative Disclosures About Market Risk | 16 | |
|
|
|
Item 4. Controls and Procedures | 16 | |
|
| |
PART II — OTHER INFORMATION |
| |
|
| |
Item 1. Legal Proceedings | 17 | |
|
| |
Item 2. Unregistered Sales of Equity Securities | 17 | |
|
| |
Item 3. Defaults upon Senior Securities | 17 | |
|
| |
Item 4. Mine Safety Disclosures | 17 | |
|
| |
Item 5. Other Information | 17 | |
|
| |
Item 6. Exhibits | 18 | |
|
| |
Signatures | 19 |
2
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
NABUFIT GLOBAL, INC. AND SUBSIDIARIES | ||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
|
|
|
|
|
|
| June 30, |
| December 31, |
|
| 2017 |
| 2016 |
|
| (Unaudited) |
|
|
ASSETS |
|
|
|
|
Current Assets |
|
|
|
|
Cash |
| $166,293 |
| $1,402,626 |
Prepaid expenses and other current assets |
| 2,448,257 |
| 2,792,365 |
Deposits |
| 13,893 |
| 14,528 |
Total current assets |
| 2,628,443 |
| 4,209,519 |
|
|
|
|
|
Total Assets |
| $2,628,443 |
| $4,209,519 |
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
Current Liabilities |
|
|
|
|
Accounts payable |
| $283,134 |
| $264,089 |
Accrued liabilities |
| 1,811,432 |
| 2,304,938 |
Related party payables |
| 13,701 |
| 30,183 |
Convertible notes payable net of debt discount |
| 353,077 |
| - |
Derivative liabilities |
| 88,269 |
| - |
Total current liabilities |
| 2,549,613 |
| 2,599,210 |
|
|
|
|
|
Total Liabilities |
| $2,549,613 |
| $2,599,210 |
|
|
|
|
|
Commitments and Contingencies |
| - |
| - |
|
|
|
|
|
STOCKHOLDERS' EQUITY |
|
|
|
|
Preferred stock, $0.0001 par value, 400,000 shares authorized; no shares issued and outstanding |
| - |
| - |
Common stock $0.0001 par value, 100,000,000 shares authorized; 1,025,891 and 854,338 shares issued and outstanding at June 30, 2017 and December 31, 2016, respectively. |
| 103 |
| 85 |
Additional paid-in capital |
| 6,728,270 |
| 6,055,755 |
Accumulated deficit |
| (6,675,120) |
| (4,411,001) |
Accumulated other comprehensive loss |
| 25,577 |
| (34,530) |
Total stockholders' equity |
| 78,830 |
| 1,610,309 |
|
|
|
|
|
Total Liabilities and Stockholders' Equity |
| $2,628,443 |
| $4,209,519 |
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the condensed consolidated financial statements |
3
NABUFIT GLOBAL, INC. AND SUBSIDIARIES | |||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||
AND COMPREHENSIVE INCOME (LOSS) | |||||||
(Unaudited) | |||||||
| |||||||
| For the Three Months Ended |
| For the Six Months Ended | ||||
| June 30, |
| June 30, |
| June 30, |
| June 30, |
| 2017 |
| 2016 |
| 2017 |
| 2016 |
|
|
|
|
|
|
|
|
Revenue | $1,083 |
| $- |
| $1,739 |
| $- |
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
Selling, general and administrative | 753,521 |
| 810,889 |
| 1,637,504 |
| 1,338,735 |
Marketing | 272,883 |
| - |
| 534,773 |
| - |
Total Operating Expenses | 1,026,404 |
| 810,889 |
| 2,172,277 |
| 1,338,735 |
|
|
|
|
|
|
|
|
Loss from Operations | (1,025,321) |
| (810,889) |
| (2,170,538) |
| (1,338,735) |
|
|
|
|
|
|
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
Interest income | - |
| 6 |
| - |
| 141 |
Interest expense | (91,682) |
| (19) |
| (112,646) |
| (36) |
Gain on derivative | 19,065 |
| - |
| 19065 |
| - |
Total Other Income (Expense) | (72,617) |
| (13) |
| (93,581) |
| 105 |
|
|
|
|
|
|
|
|
Net Loss | $(1,097,938) |
| $(810,902) |
| $(2,264,119) |
| $(1,338,630) |
|
|
|
|
|
|
|
|
Net loss per common share - basic and diluted | $(1.17) |
| $(1.25) |
| $(2.53) |
| $(2.06) |
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic and diluted | 938,451 |
| 649,010 |
| 896,637 |
| 648,462 |
|
|
|
|
|
|
|
|
Comprehensive Loss: |
|
|
|
|
|
|
|
Net Loss | $(1,097,938) |
| $(810,902) |
| $(2,264,119) |
| $(1,338,630) |
Other Comprehensive Income |
|
|
|
|
|
|
|
Translation adjustments | 41,459 |
| (4,746) |
| 60,107 |
| 27,506 |
Total Comprehensive Loss | $(1,056,479) |
| $(815,648) |
| $(2,204,012) |
| $(1,311,124) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the condensed consolidated financial statements |
4
NABUFIT GLOBAL, INC. AND SUBSIDIARIES | |||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||
(Unaudited) | |||||
|
|
|
|
|
|
|
|
| For the Six Months Ended | ||
|
|
| June 30, |
| June 30, |
|
|
| 2017 |
| 2016 |
|
|
|
|
|
|
Net loss |
|
| $(2,264,119) |
| $(1,338,630) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
Share-based compensation |
|
| 81,339 |
| - |
Amorization of debt discount |
|
| 107,701 |
| - |
Gain on derivative |
|
| (19,065) |
| - |
Changes in operating assets and liabilities: |
|
|
|
|
|
Prepaid expenses and other current assets |
|
| 576,712 |
| 149,727 |
Deposit |
|
| 1,877 |
| (52,294) |
Accounts payable |
|
| 8,594 |
| 89,410 |
Accrued liabilities |
|
| (685,176) |
| 95,118 |
Other payables |
|
| (27,626) |
| - |
Net Cash Used in Operating Activities |
|
| (2,219,763) |
| (1,056,669) |
|
|
|
|
|
|
Cash Flows From Investing Activities |
|
|
|
|
|
Net Cash Provided by Investing Activities |
|
| - |
| - |
|
|
|
|
|
|
Cash Flows From Financing Activities |
|
|
|
|
|
Proceeds from issuance of common stock for cash |
|
| 358,472 |
| - |
Proceeds from issuance of convertible notes payable |
|
| 585,430 |
| - |
Net Cash Provided by Financing Activities |
|
| 943,902 |
| - |
Effect of exchange rate changes on cash |
|
| 39,528 |
| 27,419 |
|
|
|
|
|
|
Net Change in Cash |
|
| (1,236,333) |
| (1,029,250) |
Cash at Beginning of Period |
|
| 1,402,626 |
| 1,133,247 |
Cash at End of Period |
|
| $166,293 |
| $103,997 |
|
|
|
|
|
|
Noncash Investing and Financing Information: |
|
|
|
|
|
Beneficial conversion features on convertible debt |
|
| $106,751 |
| $- |
Derivative liabilities on convertible debt |
|
| 88,269 |
| - |
Conversion of notes payable to common stock |
|
| 145,034 |
| - |
Shares of common stock issued for subscriptions |
|
| - |
| 1,383,726 |
|
|
|
|
|
|
Supplemental Disclosures of Cash Flow Information: |
|
|
|
|
|
Cash Paid for Interest |
|
| $- |
| $36 |
Cash Paid for Taxes |
|
| - |
| - |
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to the condensed consolidated financial statements |
5
NABUFIT GLOBAL, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 1 — THE COMPANY AND BASIS OF PRESENTATION
Financial Statement Presentation — The accompanying condensed consolidated financial statements for NABUFIT Global, Inc. (“NABUFIT Global”) and its wholly-owned subsidiaries NABUFIT Global ApS (“NABUFIT Denmark”), NABUFIT China Limited (“NABUFIT China”) and NABUFIT IP ApS (“NABUFIT IP”) (collectively “NABUFIT,” “we”, or “the Company”) are presented in conformity with accounting principles generally accepted in the United States of America.
Nature of Operations — The Company designs, manufactures and markets the NABUFIT virtual training and fitness products and services, a state-of-the-art online fitness portal (“NABUFIT” or, the “Product”) with the option of connecting existing and future monitoring devices (wearables, etc.) to the Portal. The Product incorporates interaction and input through technology inputs and the option for personal data collection, coaching and teaching through mentor services.
Customers obtain access to the Portal through the purchase of monthly or annual memberships and the downloading of the software or mobile device application. The Product provides custom designed training plans, diet plans and access to mentors and coaching.
Through various technology inputs, the NABUFIT technology collects data and measures each exercise relatively to a set standard and past performances. Based on the data collection and registration in the Kinect® module the user will receive immediate feedback, e.g. as a percentage, a graphic or an emoticon depending on how well the exercise has been performed. This provides a unique quality assurance ensuring maximum effect of the training. The quick feedback will also reduce the risk of injuries and streamline time spent on training. Users can access training data, statistics and results online or through mobile device applications.
Membership of the portal will be divided into two levels – a basic membership and a VIP membership. The difference between the levels of membership will be primarily based upon the access to features and to mentors.
The portal also offers a social forum for its users, where users can interact with like-minded members and train with them virtually. Some people will experience increased motivation by being part of a group. The member can allow others to see all or part of his profile. The personal profiles of the members can be matched, so the portal will suggest network and training mates, and thereby helping to ensure the optimum composition. It will be possible to do real-time training with training mates by sharing the screen in a videoconference on the portal.
6
Reverse Stock Split
Effective June 27, 2017, the Company filed an Amended and Restated Certificate of Incorporation (“Restated Certificate”) with the Delaware Secretary of State whereby the Company effected a reverse stock split to reduce the number of shares of outstanding common stock at a rate of 1 share for every 30 shares of common stock then outstanding (“Reverse Split”). The approval of the Restated Certificate was approved by written consent of holders of a majority of the Company’s common stock. Each stockholder owning fewer than 30 shares of common stock immediately before the effective time of the Reverse Stock Split received from the Company $0.10 in cash, without interest, for each of such shares of common stock; and (b) each stockholder owning of record 30 or more shares of common stock immediately before the effective time of the Reverse Split held, after the Reverse Split, the number of shares of common stock equal to 1/30th of the number held prior to the Reverse Split. On June 28, 2017 the Company filed with the Securities and Exchange Commission (“SEC”), and the Company’s stockholders were furnished with a Definitive Information Statement filed on Schedule 14(c) to advise the stockholders of the corporate actions. All share and per-share amounts included in this report have been restated to reflect the 1 for 30 reverse stock split.
NOTE 2 – GOING CONCERN
The accompanying consolidated financial statements have been prepared with the recognition that there is considerable doubt about whether the Company can continue as a going concern. As shown in the accompanying condensed consolidated financial statements, the Company incurred a net loss of $2,264,119 for the six months ended June 30, 2017 and has an accumulated deficit of $6,675,120 at June 30, 2017. The Company also used cash in operating activities of $2,219,763 during the six months ended June 30, 2017. These factors raise substantial doubt about the Company’s ability to continue as a going concern.
In order for us to continue as a going concern, we will need to obtain additional debt or equity financing. We are regularly and continually seeking additional funding from investors and from time to time we are in various stages of negotiations. Nonetheless, to date we have not accomplished a financing of the size needed to put the Company on a stable operating basis. There can be no assurance that we will be able to secure additional debt or equity financing, that we will be able to attain positive cash flow operations, or that, if we are successful in any of those actions, those actions will produce adequate cash flow to enable us to meet our future obligations. All of our existing financing arrangements are short-term. If we are unable to obtain additional debt or equity financing, we may be required to cease operations.
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Interim Financial Information – The accompanying unaudited condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and pursuant to the rules and regulations of the United States Securities and Exchange Commission. Accordingly, they are condensed and do not include all of the information and notes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation have been included and are of a normal recurring nature. The results of operations for the six months ended June 30, 2017, may not be indicative of the results that may be expected for the year ending December 31, 2017.
These financial statements should be read in conjunction with the financial statements and notes thereto which are included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016. The accounting policies set forth in those annual financial statements are the same as the accounting policies utilized in the preparation of these financial statements, except as modified for appropriate interim financial statement presentation.
7
Principles of Consolidation – The accompanying consolidated financial statements are presented in conformity with accounting principles generally accepted in the United States of America and include operations and balances of NABUFIT Global, Inc. and its wholly-owned subsidiaries NABUFIT Denmark, NABUFIT China and NABUFIT IP. Intercompany balances and transactions have been eliminated in consolidation. NABUFIT China and NABUFIT IP have been formed but have no activity to date.
Use of Estimates – The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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 of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Fair Value – The fair values of the Company’s financial assets and liabilities approximate their carrying amounts at the reporting date.
Foreign Currency Transactions and Translations – The functional currency of NABUFIT Denmark is the Danish Krone (DKK), the functional currency of NABUFIT China is the China Yuan Renminbi (CNY), and the functional currency of NABUFIT Global and the reporting currency is U.S. dollars (USD). The Company translates the assets and liabilities of NABUFIT Denmark and NABUFIT China from the functional currency to U.S. dollars at the appropriate spot rates as of the balance sheet date. Equity balances are translated using historical exchange rates. Changes in the carrying value of these assets and liabilities attributable to fluctuations in spot rates are recognized in foreign currency translation adjustment, a component of accumulated other comprehensive income. Income statement accounts are translated using the average exchange rate during the period.
Monetary assets and liabilities denominated in a currency that is different from the functional currency must first be remeasured from the applicable currency to the functional currency. The effect of this remeasurement process is recognized translation adjustments in our statement of comprehensive loss.
The Company had no foreign currency transaction gains or losses during the six months ended June 30, 2017.
Cash and Cash Equivalents – The balance in cash and cash equivalents consists of cash reserves held in bank accounts. The Company maintains cash balances in bank accounts that, at times, exceed federally insured limits. The Company has not experienced any losses in these accounts and believes it is not exposed to any significant risk with respect to cash.
Revenue Recognition – The Company recognizes revenue when persuasive evidence of an arrangement exists, performance of the service has occurred, the sales price charged is fixed or determinable, and collectability is reasonably assured. Revenue is net of taxes and discounts and is recorded on an accrual basis.
Software Development Costs – The Company expenses software development costs until the Company has a working business model for the software.
Income Taxes – The Company accounts for income taxes pursuant to Accounting Standards Codification (ASC) 740, Income Taxes, which requires the use of the asset and liability method of accounting for deferred income taxes. We recognize deferred tax liabilities and assets based on the differences between the tax basis of assets and liabilities and their reported amounts in the financial statements that will result in taxable or deductible amounts in future years.
8
All allowances against deferred income tax assets are recorded in whole or in part, when it is more likely than not those deferred income tax assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
A valuation allowance is required to the extent it is more-likely-than-not that a deferred tax asset will not be realized. ASC 740 also requires reporting of taxes based on tax positions that meet a more-likely-than-not standard and are measured at the amount that is more-likely-than-not to be realized. Differences between financial and tax reporting which do not meet this threshold are required to be recorded as unrecognized tax benefits.
Derivatives – The Company has entered into convertible debt agreements whereby the related conversion features are derivatives. Therefore, the Company has calculated the fair value of these derivatives on the execution dates and has also recorded a gain on derivative for the change in fair value from the execution date to the reporting date.
The Company estimates fair values of derivative financial instruments using the Black-Scholes model, adjusted for the effect of dilution, because it embodies all of the requisite assumptions (including trading volatility, estimated terms, dilution and risk free rates) necessary to fair value these instruments. Estimating fair values of derivative financial instruments requires the development of significant and subjective estimates that may, and are likely to, change over the duration of the instrument with related changes in internal and external market factors. In addition, option-based techniques (such as Black-Scholes model) are highly volatile and sensitive to changes in the trading market price of our common stock.
Basic and Diluted Loss Per Share – Basic loss per common share is calculated by dividing net loss by the weighted-average number of common shares outstanding during the period. Diluted loss per common share is calculated by dividing net loss by the weighted-average number of common shares outstanding during the period giving effect to potentially dilutive common stock equivalents. As of June 30, 2017, the Company had common stock equivalents of 190,308 shares outstanding related to the convertible notes payable.
New Accounting Pronouncements – The Company does not expect the adoption of any recent accounting pronouncements to have a material impact on its financial statements.
NOTE 4 – ACCRUED LIABILITIES
As of June 30, 2017 and December 31, 2016, the Company had accrued liabilities of $1,811,432 and $2,304,938, respectively. The accrued liabilities as of June 30, 2017 and December 31, 2016 consist mainly of $1,730,112 and $2,115,890 due over the next 18 months on an ambassador contract with Neymar that was entered into during the prior year.
9
NOTE 5 – CONVERTIBLE NOTES PAYABLE
| Balance as of June 30, 2017 |
|
|
March 23, 2017 convertible notes (4) payable for total cash proceeds of 1,000,000 DKK ($145,034 as of March 23, 2017). The notes bore no interest and matured on May 1, 2017 and automatically converted into 48,345 shares of the Company’s common stock at $3.00 per share, which shares were issued on 13 June 2017. The fair value of the stock on March 23, 2017 was $4.80 so the Company recognized a beneficial conversion feature and debt discount of $87,020. The discount is amortized over the term of the notes. The balance of the debt discount was $0 as of June 30, 2017. | $ - |
|
|
May 9, 2017 convertible note payable of $58,000 to a third party at 9% interest and February 9, 2018 maturity date; principal and accrued interest is convertible at 65% of market value on the date of conversion; market value is calculated as the average of the 5 lowest close prices of the common stock during the previous 10 trading days; convertible into 22,222 shares at a conversion price of $2.61 as of the May 9, 2017 measurement date; convertible 180 days after the issue date until the maturity date. The Company recorded a derivative of $75,957 on May 9, 2017 due to the variable nature of the conversion price, as well as, a debt discount of $58,000 and a loss on derivative of $17,957. The discount is amortized over the term of the note. The derivative was remeasured on June 30, 2017, which resulted in a gain on derivative of $25,287. The balance of the debt discount was $47,072 as of June 30, 2017. | 58,744 |
|
|
May 10, 2017 convertible note payable of $50,000 to a third party at 0% interest and November 9, 2017 maturity date; principal and accrued interest is convertible at $3.00 per share; however, if the Company provides more favorable terms or conversion price to another party, the terms and price on this agreement are adjusted to match the more favorable terms and price. As a result of the variability in the conversion price, the Company recorded a derivative of $49,334 on May 10, 2017 due to the variable nature of the conversion price, as well as, a debt discount of $50,000. The discount is amortized over the term of the note. The derivative was remeasured on June 30, 2017, which resulted in a gain on derivative of $11,735. The balance of the debt discount was $38,525 as of June 30, 2017. The full amount of the note is a loan commitment fee related to an equity purchase agreement; default interest of 24%; prepayment up to 180 days following issue date. $666 of the debt discount is for a beneficial conversion feature, which is the amount in excess of the derivative liability; | 50,000 |
|
|
June 27, 2017 convertible note payable of 2,200,000 DKK ($331,325 at June 27, 2017) to a third party at 12% interest and an August 28, 2017 maturity date; upon conversion, principal and accrued interest is convertible at $2.75 per share into 174,924 shares. Cash proceeds were net of a loan origination fee of $33,133. | 331,652 |
Total | 440,396 |
|
|
Less debt discount | (108,000) |
Add amortization of debt discount | 20,681 |
Balance of convertible notes payable, net | 353,077 |
Less current portion | 353,077 |
Long-term convertible notes payable, net | $ - |
10
NOTE 6 – DERIVATIVE LIABILITIES
The Company evaluated the terms of the convertible debt conversion features under the applicable accounting literature, including Derivatives and Hedging, ASC 815, and determined that certain features required separate accounting as derivatives. The derivatives were recorded as "derivative liabilities" on the condensed consolidated balance sheets and will be adjusted to reflect fair value at each reporting date. The total fair value of the derivative liabilities at issuance was $107,334. The fair value of the derivative liabilities at June 30, 2017 was $88,269. The Company recognized a gain of $19,065 for the three months ended June 30, 2017, which is presented as "gain on derivative" on the condensed consolidated statements of operations.
On May 9, 2017, the Company recorded a derivative liability of $75,957 on convertible debt due to the variable nature of the conversion price. The valuation was based on the Black-Scholes model. The Company recorded a loss on derivative of $17,957 since the value of the derivative was greater than the proceeds from the convertible note.
As of June 30, 2017, the derivative liability was remeasured at $50,670
. The details are as follows:
| May 9, 2017 |
| June 30, 2017 |
Stock price at valuation date | $5.10 |
| $2.40 |
Conversion price | $2.61 |
| $1.56 |
Risk free rate | 1.07% |
| 1.14% |
Volatility | 160.28% |
| 148.43% |
Number of shares if converted | 22,222 |
| 37,656 |
Value of derivative | $75,957 |
| $50,670 |
Gain (loss) on derivative | $(17,957) |
| $25,287 |
|
|
|
|
On May 10, 2017, the Company recorded a derivative liability of $49,334 on convertible debt due to a round- down provision of the conversion price. The valuation was based on the Black-Scholes model. As of June 30, 2017, the derivative liability was valued at $37,599, which resulted in a gain on derivative of $11,735 for the three months ended June 30, 2017. The details are as follows:
| June 27, 2017 |
| June 30, 2017 |
Stock price at valuation date | $5.10 |
| $2.40 |
Conversion price | $3.00 |
| $1.56 |
Risk free rate | 1.02% |
| 1.05% |
Volatility | 160.26% |
| 124.88% |
Number of shares if converted | 16,667 |
| 32,051 |
Value of derivative | $49,334 |
| $37,599 |
Gain on derivative | $- |
| $11,735 |
11
NOTE 7 – FAIR VALUE MEASUREMENTS
Assets and liabilities carried at fair value are classified and disclosed in one of the following three categories:
·Level 1: Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
·Level 2: Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.
·Level 3: Pricing inputs that are generally unobservable and are supported by little or no market data.
Financial Assets Measured on a Recurring Basis
Financial assets are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.
The following table summarizes the valuation of our financial assets measured at fair value on a recurring basis as of June 30, 2017:
| Level 1 |
| Level 2 |
| Level 3 |
| Total |
Liabilities: |
|
|
|
|
|
|
|
Derivative Liabilities | $ - |
| $ - |
| $ 88,269 |
| $ 88,269 |
In accordance with U.S. GAAP, we use market prices and pricing models for fair value measurements of our derivative financial instruments.
NOTE 8 – SHAREHOLDERS’ EQUITY
We have authorized capital stock consisting of 100,000,000 shares of $0.0001 par value common stock and 400,000 shares of $0.0001 par value preferred stock. As of June 30, 2017 and December 31, 2016, we had 1,025,891 (post-reverse stock split) and 854,338 (post-reverse stock split) shares of common stock issued and outstanding, and no shares of preferred stock issued and outstanding.
During March 2017, the Company recorded a credit to additional paid-in capital of $87,020 for the beneficial conversion feature described in Note 5.
On April 3, 2017, the Company entered into a Common Stock Subscription Agreement with LF Investments ApS for the purchase of 71,667 post-reverse split shares at the price of $3.00 per share for $215,000.
On May 1, 2017, the Company entered into a Common Stock Subscription Agreement with Hans Kjaer Holding A/S for the purchase of 47,824 post-reverse split shares at the price of $3.00 per share for $143,472.
On May 9, 2017, the Company issued 48,345 post-reverse split shares at $3.00 per share to settle the convertible notes payable of $145,034.
Total share-based compensation of $81,334 was recognized during the six months ended June 30, 2017. As of June 30, 2017, the Company had no unrecognized share-based compensation.
12
NOTE 9 – RELATED PARTY TRANSACTIONS
As of June 30, 2017 and December 31, 2016, the Company had related party payables of $13,701 and $30,183 to its CEO and Board Chairman for expenses related to the operation of the business. These payables are due on demand with no interest.
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations
The following discussion is intended to assist you in understanding our results of operations and our present financial condition. Our condensed financial statements and the accompanying notes included in this quarterly report on Form 10-Q contain additional information that should be referred to when reviewing this material.
Forward-Looking Information and Cautionary Statements
This quarterly report contains forward-looking statements as that term is defined in Section 27A of the United States Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “expects”, “plans”, “anticipates”, “believes”, “estimates”, “predicts”, “potential” or “continue” or the negative of these terms or other comparable terminology. Such statements are based on currently available financial and competitive information and are subject to various risks and uncertainties that could cause actual results to differ materially from our historical experience and our present expectations. Undue reliance should not be placed on such forward-looking statements as such statements speak only as of the date on which they are made. These statements are only predictions and involve known and unknown risks, uncertainties and other factors that may cause our or our industry’s actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Such factors include, but are not limited to, market factors, market prices and marketing activity, future revenues and costs, unsettled political conditions, civil unrest and governmental actions, foreign currency fluctuations, and environmental and labor laws and other factors detailed herein and in our other filings with the U.S. Securities and Exchange Commission (the “Commission”) filings. Additional factors that may cause actual results, our performance or achievements, or industry results, to differ materially from those contemplated by such forward-looking statements include without limitation:
·our ability to raise capital when needed and on acceptable terms and conditions;
·our ability to identify and acquire a viable operating business;
·our ability to attract and retain management, and to integrate and maintain technical information and management information systems;
·the intensity of competition; and
·general economic conditions.
13
Forward-looking statements are predictions and not guarantees of future performance or events. Forward-looking statements are based on current industry, financial and economic information, which we have assessed but which by its nature, is dynamic and subject to rapid and possibly abrupt changes. Our actual results could differ materially from those stated or implied by such forward-looking statements due to risks and uncertainties associated with our business. We hereby qualify all our forward-looking statements by these cautionary statements. These forward-looking statements speak only as of their dates and should not be unduly relied upon. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise (other than pursuant to reporting obligations imposed on registrants pursuant to the Securities Exchange Act of 1934) to reflect subsequent events or circumstances. All written and oral forward-looking statements made in connection with this Quarterly Report on Form 10-Q that are attributable to us or persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. Given the uncertainties that surround such statements, you are cautioned not to place undue reliance on such forward-looking statements.
Executive Summary
To date, the Company’s focus has been on the development of its website portal and products. The Company recognized $1,739 of income since inception.
Critical Accounting Policies and Estimates
Certain accounting policies are considered by management to be critical to an understanding of our condensed consolidated financial statements. Their application requires significant management judgment, with financial reporting results relying on estimates about the effect of matters that are inherently uncertain. A summary of critical accounting policies can be found in our Form 10-K for the year ended December 31, 2016. For all of these policies, management cautions that future results rarely develop exactly as forecasted, and the best estimates routinely require modification.
Results of Operations
During the three months ended June 30, 2017, the Company had a net loss of $1,097,938 compared to a net loss of $810,902 for the three months ended June 30, 2016. The increase was mainly due to expenses related to the engagement of brand ambassadors, development of the NABUFIT brand and website, investor relations expenses and increased salary costs. The Company began generating revenue but slower than anticipated. Revenue was $1,083 for the three months ended June 30, 2017.
During the six months ended June 30, 2017, the Company had a net loss of $2,264,119 compared to a net loss of $1,338,630 for the six months ended June 30, 2016. The increase was mainly due to expenses related to the engagement of brand ambassadors, development of the NABUFIT brand and website, investor relations expenses and increased salary costs. The Company began generating revenue but slower than anticipated. Revenue was $1,739 for the six months ended June 30, 2017.
Operating expenses consist mainly of employee salaries and benefits, consulting fees related to the development of the app and website, costs related to the acquisition of brand ambassadors, professional trainers and sports stars, stock based compensation and professional fees. We expect operating expenses to be at similar levels the rest of the year.
14
Liquidity and Capital Resources
Since NABUFIT Denmark’s inception in June 2015, it has incurred significant net losses and negative cash flows from operations. During the three and six months ended June 30, 2017, we had a net loss of $1,097,938 and $2,264,119, respectively. For the six months ended June 30, 2017 we used net cash in operating activities of $2,219,763. At June 30, 2017, we had working capital of $78,830 and an accumulated deficit of $6,675,120.
We could potentially use our available financial resources sooner than we currently expect, and we may incur additional indebtedness to meet future financing needs. Adequate additional funding may not be available to us on acceptable terms or at all. In addition, although we anticipate being able to obtain additional financing through non-dilutive means, we may be unable to do so. Our failure to raise capital as and when needed could have significant negative consequences for our business, financial condition and results of operations. Our future capital requirements and the adequacy of available funds will depend on many factors, including those set forth in the section titled “Risk Factors” noted in the previously filed Form 10-K.
The following table summarizes our cash flows for the six months ended June 30, 2017:
Cash used in operating activities |
|
| $ (2,219,763) |
Cash used in investing activities |
|
| - |
Cash provided by financing activities |
|
| 943,902 |
Effect of exchange rate changes on cash |
|
| 39,528 |
Net decrease in cash |
|
| $ (1,236,333) |
Number of Employees
As of June 30, 2017, the Company had 14 full-time employees.
Disclosure of Contractual Obligations
On September 1, 2016 the Company entered into an agreement with NR Sports/LX Sports Marketing relating to certain brand promotion and other services. This agreement obligates the Company to provide payments of 2,500,000 EUR paid in 500,000 EUR increments every six months, additional guaranteed payments of up to 500,000 EUR, 2% of subscriptions, 2% of turnover and 50% of workouts purchased. This contractual obligation could have a negative effect on the ability of the Company to achieve profitability and continue as a going concern.
Off-Balance Sheet Financing Arrangements
The Company had no off-balance sheet financing arrangements at June 30, 2017 and December 31, 2016.
15
General
The Company’s Financial Statements are prepared in accordance with U.S. generally accepted accounting principles, which require management to make estimates, judgments and assumptions that affect the reported amounts of assets, liabilities, net revenue, if any, and expenses, and the disclosure of contingent assets and liabilities. Management bases its estimates on historical experience and on various other assumptions that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Senior management has discussed the development, selection and disclosure of these estimates with the Board of Directors. Management believes that the accounting estimates employed and the resulting balances are reasonable; however, actual results may differ from these estimates under different assumptions or conditions. An accounting policy is deemed to be critical if it requires an accounting estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made, if different estimates reasonably could have been used, or if changes in the estimate that are reasonably possible could materially impact the financial statements. Management believes the following critical accounting policies reflect the significant estimates and assumptions used in the preparation of the Financial Statements.
New Accounting Pronouncements
The Company does not expect the adoption of any recent accounting pronouncements to have a material impact on its financial statements.
Item 3. Qualitative and Quantitative Disclosures About Market Risk
As a Smaller Reporting Company as defined by Rule 12b-2 of the Exchange Act and in Item 10(f)(1) of Regulation S-K, we are electing scaled disclosure reporting obligations and therefore are not required to provide the information requested by this Item.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Our management, under the supervision and with the participation of our President, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act.”)) and based upon this evaluation concluded that as of June 30, 2017, our disclosure controls and procedures were not effective in ensuring that information required to be disclosed by us in the reports filed or submitted by us under the Exchange Act is (i) recorded, processed, summarized and reported, within the time periods specified in the Commission’s rules and forms and (ii) accumulated and communicated to our management, including our principal executive and financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal Control over Financial Reporting
None.
16
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
The Company had no legal proceedings as of June 30, 2017.
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
ITEM 3. Defaults Upon Senior Securities
None.
ITEM 4. Mine Safety Disclosures
Not applicable.
ITEM 5. Other Information
None.
17
Item 6. Exhibits
Exhibits. The following exhibits are included as part of this report:
EXHIBIT NO DESCRIPTION AND METHOD OF FILING
10.1 | Securities Purchase Agreement dated May 9, 2017 (incorporated by reference as Exhibit 10.1 to Form 8-K filed on May 24, 2017) |
|
|
10.2 | Convertible Promissory Note dated May 9, 2017 (incorporated by reference as Exhibit 10.2 to Form 8-K filed on May 24, 2017). |
|
|
10.3 | Equity Purchase Agreement dated May 9, 2017 (incorporated by reference as Exhibit 10.1 to Form 8-K filed on May 22, 2017). |
|
|
10.4 | Registration Rights Agreement dated May 9, 2017 (incorporated by reference as Exhibit 10.2 to Form 8-K filed on May 22, 2017). |
|
|
10.5 | Convertible Promissory Note dated June 27, 2017 with MEMP Aps |
|
|
10.6 | Amendment to Convertible Note dated August 14 ,2017 |
|
|
10.7 | Common Stock Subscription Agreement dated March 23, 2017 with LF Investments ApS |
|
|
10.8 | Common Stock Subscription Agreement dated March23, 2017 with Hans Kjaer Holding A/S |
|
|
31.1 | Certification of Principal Executive Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule 15d-14(a)) |
|
|
31.2 | Certification of Principal Financial Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule 15d-14(a)) |
|
|
32.1 | Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
|
32.2 | Certification of Principal Financial Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
18
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.
NABUFIT GLOBAL, INC.
Date: | August 21, 2017 |
| By: | /s/ Brian Mertz |
| |
|
|
|
| Brian Mertz, Chief Executive Officer |
|
Date: | August 21, 2017 |
| By: | /s/ Robert K Bench |
| |
|
|
|
| Robert K Bench, Principal Financial Officer |
|
19