Tianci International, Inc. - Quarter Report: 2016 April (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 April 30, 2016
or
[ ] 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: 333-184061
STEAMPUNK WIZARDS, INC.
(Exact name of registrant as specified in its charter)
Nevada
|
45-5540446
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
11620 Wilshire Blvd, Office 43, Suite 900,
West Wilshire Center, West Los Angeles, CA 90025
(Address of principal executive offices)
1-310-582-5939
(Registrant’s telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
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 and posted on its corporate Web site, if any, every 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 [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, 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 (Check one).
Large accelerated filer [ ]
|
Accelerated filer [ ]
|
|
Non-accelerated filer [ ]
(Do not check if a smaller reporting company)
|
Smaller reporting company [X]
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X]
As of June 10, 2016, there were 27,767,269 shares of the issuer’s common stock, par value per share $0.0001, outstanding.
STEAMPUNK WIZARDS, INC.
Form 10-Q
Part I
|
FINANCIAL INFORMATION
|
|
Item 1.
|
Unaudited Condensed Consolidated Financial Statements
|
4
|
|
Balance Sheets
|
4
|
|
Statements of Operations and Comprehensive Loss
|
5
|
Statement of Stockholders’ Deficit
|
6
|
|
Statements of Cash Flows
|
7
|
|
Notes to unaudited Financial Statements
|
8
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
14
|
|
||
Item 4.
|
Controls and Procedures
|
19
|
Part II.
|
OTHER INFORMATION
|
|
|
||
Item 1
|
Legal Proceedings
|
20
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
20
|
Item 3
|
Defaults Upon Senior Securities
|
20
|
Item 4
|
Mine Safety Disclosures
|
20
|
Item 5.
|
Other Information
|
21
|
|
||
Item 6.
|
Exhibits
|
21
|
2
CAUTIONARY NOTE CONCERNING FORWARD-LOOKING STATEMENTS
Except for historical information, this report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Such forward-looking statements involve risks and uncertainties, including, among other things, statements regarding our business strategy, future revenues and anticipated costs and expenses. Such forward-looking statements include, among others, those statements including the words “expects,” “anticipates,” “intends,” “believes” and similar language. Our actual results may differ significantly from those projected in the forward-looking statements. Factors that might cause or contribute to such differences include, but are not limited to, those discussed herein as well as in the “Description of Business – Risk Factors” section in our Annual Report on Form 10-K for year ended July 31, 2015, as filed on November 13, 2015. You should carefully review the risks described in our Annual Report and in other documents we file from time to time with the Securities and Exchange Commission. You are cautioned not to place undue reliance on the forward-looking statements, which speak only as of the date of this report. We undertake no obligation to publicly release any revisions to the forward-looking statements or reflect events or circumstances after the date of this document.
Although we believe that the expectations reflected in these forward-looking statements are based on reasonable assumptions, there are a number of risks and uncertainties that could cause actual results to differ materially from such forward-looking statements. The Company assumes no obligation to update or revise any forward-looking information, whether as a result of new information, future events or otherwise.
3
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements.
Steampunk Wizards, Inc.
Condensed Consolidated Balance Sheets
April 30, 2016
|
July 31, 2015
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$ | 6,322 | $ | 53,472 | ||||
Accounts receivable
|
2,345 | - | ||||||
Prepaid expenses and other deposits
|
18,146 | 12,670 | ||||||
Other current assets
|
8,561 | 7,282 | ||||||
Total Current Assets
|
35,374 | 73,424 | ||||||
Property and equipment, net
|
13,078 | 4,807 | ||||||
TOTAL ASSETS
|
$ | 48,452 | $ | 78,231 | ||||
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
||||||||
Current Liabilities
|
||||||||
Accounts payable and accrued liabilities
|
$ | 83,770 | $ | 47,773 | ||||
Due to related parities
|
208,498 | 22,114 | ||||||
Short-term loans
|
125,025 | 228,756 | ||||||
TOTAL LIABILITIES
|
417,293 | 298,643 | ||||||
STOCKHOLDERS' DEFICIT
|
||||||||
Preferred stock, $0.0001 par value; 20,000,000 shares authorized,
|
||||||||
0 shares issued and outstanding
|
- | - | ||||||
Common stock, $0.0001 par value, 100,000,000 shares authorized;
|
||||||||
27,767,269 and 14,908,438 shares issued and outstanding, respectively
|
2,777 | 1,491 | ||||||
Additional paid-in capital
|
747,617 | 269,246 | ||||||
Accumulated deficit
|
(1,090,966 | ) | (474,037 | ) | ||||
Accumulated other comprehensive loss
|
(28,269 | ) | (17,112 | ) | ||||
TOTAL STOCKHOLDERS' DEFICIT
|
(368,841 | ) | (220,412 | ) | ||||
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ | 48,452 | $ | 78,231 |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
Steampunk Wizards, Inc.
Condensed Consolidated Statements of Operations and Comprehensive Loss
(Unaudited)
October 27, 2014
|
||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
(Inception) to
|
||||||||||||||
April 30,
|
April 30,
|
April 30,
|
||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
REVENUES
|
$ | - | $ | - | $ | - | $ | - | ||||||||
OPERATING EXPENSES
|
||||||||||||||||
Development costs
|
45,739 | - | 144,670 | - | ||||||||||||
Impairment
|
- | 184,242 | - | 184,242 | ||||||||||||
Office and miscellaneous
|
34,683 | 76,851 | 289,534 | 128,582 | ||||||||||||
Professional fees
|
43,571 | 9,837 | 184,462 | 26,305 | ||||||||||||
Total Operating Expenses
|
123,993 | 270,930 | 618,666 | 339,129 | ||||||||||||
LOSS FROM OPERATIONS
|
(123,993 | ) | (270,930 | ) | (618,666 | ) | (339,129 | ) | ||||||||
OTHER INCOME (EXPENSE)
|
||||||||||||||||
Interest expenses
|
(2,317 | ) | - | (4,831 | ) | - | ||||||||||
Other income
|
1,658 | - | 6,568 | - | ||||||||||||
Total Other Income (Expense)
|
(659 | ) | - | 1,737 | - | |||||||||||
LOSS BEFORE INCOME TAXES
|
(124,652 | ) | (270,930 | ) | (616,929 | ) | (339,129 | ) | ||||||||
Provision for income taxes
|
- | - | - | - | ||||||||||||
NET LOSS
|
$ | (124,652 | ) | $ | (270,930 | ) | $ | (616,929 | ) | $ | (339,129 | ) | ||||
STATEMENTS OF COMPREHENSIVE LOSS
|
||||||||||||||||
Net loss
|
$ | (124,652 | ) | $ | (270,930 | ) | $ | (616,929 | ) | $ | (339,129 | ) | ||||
Other Comprehensive loss:
|
||||||||||||||||
Foreign currency translation adjustments
|
(9,423 | ) | (13,472 | ) | (11,157 | ) | (13,066 | ) | ||||||||
TOTAL COMPREHENSIVE LOSS
|
$ | (134,075 | ) | (284,402 | ) | $ | (628,086 | ) | (352,195 | ) | ||||||
Basic and Diluted Loss per Common Share
|
$ | (0.00 | ) | $ | (0.02 | ) | $ | (0.02 | ) | $ | (0.03 | ) | ||||
Basic and Diluted Weighted Average Common Shares Outstanding
|
27,703,943 | 14,908,438 | 26,590,440 | 13,415,116 |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
Steampunk Wizards, Inc.
Condensed Consolidated Statements of Stockholders' Deficit
(Unaudited)
Accumulated
|
||||||||||||||||||||||||
Additional
|
Other
|
Total
|
||||||||||||||||||||||
Common Stock
|
Paid-in
|
Accumulated
|
Comprehensive
|
Stockholders'
|
||||||||||||||||||||
Number of Shares
|
Amount
|
Capital
|
Deficit
|
Loss
|
Deficit
|
|||||||||||||||||||
Balance - October 27, 2014 (Inception)
|
- | $ | - | $ | - | $ | - | $ | - | $ | - | |||||||||||||
Issuance of common stock
|
14,908,438 | 1,491 | 269,246 | - | - | 270,737 | ||||||||||||||||||
Net loss
|
- | - | - | (474,037 | ) | - | (474,037 | ) | ||||||||||||||||
Foreign currency translation adjustments
|
- | - | - | - | (17,112 | ) | (17,112 | ) | ||||||||||||||||
Balance - July 31, 2015
|
14,908,438 | 1,491 | 269,246 | (474,037 | ) | (17,112 | ) | (220,412 | ) | |||||||||||||||
Recapitalization
|
12,245,238 | 1,225 | 37,853 | - | - | 39,078 | ||||||||||||||||||
Common stock issued for cash
|
613,593 | 61 | 440,518 | - | - | 440,579 | ||||||||||||||||||
Net loss for the period
|
- | - | - | (616,929 | ) | - | (616,929 | ) | ||||||||||||||||
Foreign currency translation adjustments
|
- | - | - | - | (11,157 | ) | (11,157 | ) | ||||||||||||||||
Balance - April 30, 2016
|
27,767,269 | $ | 2,777 | $ | 747,617 | $ | (1,090,966 | ) | $ | (28,269 | ) | $ | (368,841 | ) |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
6
Steampunk Wizards, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
October 27, 2014
|
||||||||
Nine Months Ended
|
(Inception) to
|
|||||||
April 30,
|
April 30,
|
|||||||
2016
|
2015
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net loss
|
$ | (616,929 | ) | $ | (339,129 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation
|
2,335 | 404 | ||||||
Impairment
|
- | 184,242 | ||||||
Other income adjusted with short-term loan
|
(12,830 | ) | - | |||||
Management fees accrued - related party
|
60,000 | - | ||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(2,345 | ) | (6,831 | ) | ||||
Prepaid expenses and other deposits
|
10,834 | (4,431 | ) | |||||
Other assets
|
(1,279 | ) | (1,392 | ) | ||||
Accounts payable and accrued liabilities
|
2,123 | 12,994 | ||||||
Accrued interest
|
4,831 | - | ||||||
Net cash used in operating activities
|
(553,260 | ) | (154,143 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Purchase of equipment
|
(10,468 | ) | (3,190 | ) | ||||
Purchase of intangible assets
|
- | (31,343 | ) | |||||
Net cash used in investing activities
|
(10,468 | ) | (34,533 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Issuance of common stock for cash
|
440,579 | 124,639 | ||||||
Proceeds from related parties
|
81,832 | 33,296 | ||||||
Proceeds from short-term loans
|
70,914 | 44,112 | ||||||
Repayment to related parties
|
(69,361 | ) | - | |||||
Net cash provided by financing activities
|
523,964 | 202,047 | ||||||
Effects on changes in foreign exchange rate
|
(7,386 | ) | (13,066 | ) | ||||
Net (decrease) increase in cash and cash equivalents
|
(47,150 | ) | 305 | |||||
Cash and cash equivalents - beginning of period
|
53,472 | - | ||||||
Cash and cash equivalents - end of period
|
$ | 6,322 | $ | 305 | ||||
Supplemental Cash Flow Disclosures
|
||||||||
Cash paid for interest
|
$ | - | $ | - | ||||
Cash paid for income taxes
|
$ | - | $ | - | ||||
Non-cash financing and investing activities
|
||||||||
Accounts payable assumed in reverse acquisition
|
$ | 40,867 | $ | - | ||||
Common shares issued for intangible assets and receivables
|
$ | - | $ | 144,898 | ||||
Payments made by related parties
|
$ | 11,825 | $ | 22,114 | ||||
Prepaid asset assumed in reverse acquisition
|
$ | 16,310 | $ | - | ||||
Related party loans assumed in reverse acquisition
|
$ | 101,095 | $ | - | ||||
Short-term loans reclassified as inter-company loans
|
$ | 164,730 | $ | - |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
7
Notes to the Condensed Consolidated Financial Statements
April 30, 2016 (Unaudited)
NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
Steampunk Wizards Inc. (“the Company”) was incorporated under the laws of the State of Nevada, U.S. as Freedom Petroleum, Inc. on June 13, 2012. In May 2015, the Company changed its name to Steampunk Wizards Inc. and changed its trading symbol to SPWZ. The Company’s fiscal year end is July 31.
Share Exchange and Recapitalization
On July 16, 2015, the Company entered into a share exchange agreement (the “Exchange Agreement”), which was consummated on August 21, 2015, with Steampunk Wizards Ltd., a company incorporated pursuant to the laws of Malta (“Malta Co.”) , the Company’s sole officer and director (the “Officer”), being the owner of record of 11,451,541 common shares of the Company and the persons (the “Shareholders”), being the owners of record of all of the issued share capital of Malta Co. (the “Steampunk Stock”) as of July 15, 2015. Pursuant to the Exchange Agreement, upon surrender by the Shareholders and the cancellation by Malta Co. of the certificates evidencing the Steampunk Stock as registered in the name of each Shareholder, and pursuant to the registration of the Company in the register of members maintained by Malta Co. as the new holder of the Steampunk Stock and the issuance of the certificates evidencing the aforementioned registration of the Steampunk Stock in the name of the Company, the Company would issue 4,812,209 shares (the “New Shares”) of the Company’s common stock to the Shareholders (or their designees), and the Officer would cause 10,096,229 shares of the Company’s common stock that he owns (the “Officer Stock,” together with the New Shares, the “Acquisition Stock”) to be transferred to the Shareholders (or their designees), which collectively should represent 55% of the issued and outstanding common stock of the Company immediately after the closing, in exchange for the Steampunk Stock, representing 100% of the issued share capital of Malta Co. As a result of the exchange of the Steampunk Stock for the Acquisition Stock (the “Share Exchange”), Malta Co. would become a wholly owned subsidiary (the “Subsidiary”) of the Company and there would be a change of control of the Company following the closing. There were no warrants, options or other equity instruments issued in connection with the Exchange Agreement.
For financial accounting purposes, the Share Exchange is accounted for as a reverse acquisition by the Malta Co., and resulted in a recapitalization, with Malta Co. being the accounting acquirer and the Company as the acquired entity. The closing of Share Exchange resulted in a change of control. Accordingly, the historical financial statements prior to the acquisition are those of the accounting acquirer, Malta Co., and have been prepared to give retroactive effect to the reverse acquisition completed on August 21, 2015, and represent the operations of Malta Co. The consolidated financial statements after the acquisition date include the balance sheets of both companies at historical cost, the historical results of Malta Co. and the results of the Company from the acquisition date. All share and per share information in the accompanying consolidated financial statements and footnotes has been retroactively restated to reflect the recapitalization.
Incorporated in 2014, Malta Co. was a games development and technology company specialized in developing enchanting games and gaming technology where the real and virtual worlds blur.
8
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The interim financial information referred to above has been prepared and presented in conformity with accounting principles generally accepted in the United States applicable to interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. The interim financial information has been prepared on a basis consistent with prior interim periods and years and includes all disclosures that are necessary and required by applicable laws and regulations. This report on Form 10-Q should be read in conjunction with the Company’s financial statements and notes thereto included in the Company’s Form 8-K/A for the fiscal year ended July 31, 2015 filed on February 8, 2016.
The unaudited financial statements and notes are presented in accordance with accounting principles generally accepted in the United States of America (GAAP). These interim financial statements include all adjustments that, in the opinion of management, are necessary in order to make the financial statements not misleading.
Results of the nine months ended April 30, 2016 are not necessarily indicative of the results that may be expected for the year ended July 31, 2016 and any other future periods.
Going Concern Matters
At April 30, 2016, the Company had $6,322 in cash on hand, had incurred a net loss of $616,929 and used $553,260 in cash for operating activities for the period ended April 30, 2016. In addition, the Company had negative working capital (current liabilities exceeded current asset) of $381,919.
The Company’s cash balance and revenues generated are not currently sufficient and cannot be projected to cover operating expenses for the next twelve months from the date of this report. These matters raise substantial doubt about the Company’s ability to continue as a going concern. Management's plans include attempting to improve its business profitability, its ability to generate sufficient cash flow from its operations to meet its operating needs on a timely basis, obtain additional working capital funds through equity and debt financing arrangements, and restructure on-going operations to eliminate inefficiencies to raise cash balance in order to meet its anticipated cash requirements for the next twelve months from the date of this report. However, there can be no assurance that these plans and arrangements will be sufficient to fund the Company’s ongoing capital expenditures, working capital, and other requirements. Management intends to make every effort to identify and develop sources of funds. The outcome of these matters cannot be predicted at this time. There can be no assurance that any additional financings will be available to the Company on satisfactory terms and conditions, if at all.
The ability of the Company to continue as a going concern is dependent upon its ability to raise additional capital and continue profitable operations. The accompanying unaudited condensed consolidated financial statements do not include any adjustments related to the recoverability or classification of asset-carrying amounts or the amounts and classification of liabilities that may result should the Company be unable to continue as a going concern.
9
Foreign Currency Translation and Re-measurement
The Company's functional and reporting currency is the U.S. dollar. All transactions initiated in EURO are translated into U.S. dollars in accordance with ASC 830-30, "Translation of Financial Statements," as follows:
i)
|
Assets and liabilities at the rate of exchange in effect at the balance sheet date.
|
ii)
|
Equities at historical rate
|
iii)
|
Revenue and expense items at the average rate of exchange prevailing during the period.
|
Adjustments arising from such translations are included in accumulated other comprehensive income in shareholders’ equity.
Basis of Consolidation
These financial statements include the accounts of the Company and its subsidiary. All material intercompany balances and transactions have been eliminated.
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. The estimates and judgments will also affect the reported amounts for certain revenues and expenses during the reporting period. Actual results could differ from these good faith estimates and judgments.
Basic and Diluted Earnings (Loss) Per Share
Basic income (loss) per share is calculated by dividing the Company’s net loss applicable to common shareholders by the weighted average number of common shares during the period. Diluted earnings per share is calculated by dividing the Company’s net income available to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. There are no such common stock equivalents outstanding as of April 30, 2016 and July 31, 2015.
Recent Accounting Pronouncements
Management has considered all recent accounting pronouncements issued and their potential effect on our financial statements. The Company's management believes that these recent pronouncements will not have a material effect on the Company's condensed consolidated financial statements.
NOTE 3 – CASH AND CASH EQUIVALENTS
Cash and cash equivalents include cash in banks, money market funds, and certificates of term deposits with maturities of less than three months from inception, which are readily convertible to known amounts of cash and which, in the opinion of management, are subject to an insignificant risk of loss in value. As at April 30, 2016 and July 31, 2015, the Company has $6,322 and $53,472 cash and cash equivalent respectively.
10
NOTE 4 – OTHER CURRENT ASSETS
Other current assets consist only of value-added tax (“VAT”) held by the Company. As of April 30, 2016, and July 31, 2015, the Company has $8,561 and $7,282 in VAT receivable from the Malta government, respectively.
NOTE 5 – PROPERTY AND EQUIPMENT
April 30,
|
July 31,
|
|||||||
2016
|
2015
|
|||||||
Cost
|
||||||||
IT Equipment
|
$ | 11,157 | $ | 6,593 | ||||
Furniture
|
6,200 | - | ||||||
17,357 | 6,593 | |||||||
Depreciation
|
(4,279 | ) | (1,786 | ) | ||||
Balance
|
$ | 13,078 | $ | 4,807 |
The equipment comprised of IT and other equipment with an estimated average useful life of 4 years. The Company recorded $2,335 and $404 as depreciation expenses for the nine months ended April 30, 2016 and 2015, respectively. The Company recorded $833 and $404 as depreciation expenses for the three months ended April 30, 2016 and 2015, respectively.
NOTE 6 – ACCOUNTS PAYABLE AND ACCRUED LIABILITES
The Company’s accounts payable and accrued liabilities consist of the following:
April 30,
|
July 31,
|
|||||||
2016
|
2015
|
|||||||
Trade payable
|
$ | 66,972 | $ | 271 | ||||
Accrued liabilities
|
10,360 | 46,115 | ||||||
Accrued interest
|
6,438 | 1,387 | ||||||
$ | 83,770 | $ | 47,773 |
NOTE 7 – SHORT-TERM LOANS
The Company’s short-term loans consist of the following:
April 30,
|
July 31,
|
|||||||
2016
|
2015
|
|||||||
Short-term loans from Deep Blue Trading
|
$ | 99,848 | $ | 64,026 | ||||
Short-term loans from Galloway Financial
|
25,177 | - | ||||||
Loans from Steampunk Wizards Inc.
|
- | 164,730 | ||||||
$ | 125,025 | $ | 228,756 |
The Deep Blue Trading loans are secured, bears interest rate of 7% per annum and are payable, together with interest, within one year from date of grant. Of the total balance $99,848 to Deep Blue Trading, the Company is in default for $45,776 as at April 30, 2016. The Galloway loans were borrowed from a shareholder, who has approximately 1% of the Company’s common shares. The Galloway loans are unsecured, bears interest rate of 7% per annum and are payable, together with interest, within one year from date of grant. During the three and nine months ended April, 2016, the Company accrued interest of $2,088 and $4,826, respectively
11
On July 16, 2015, Steampunk Wizards, Inc. entered into a share exchange agreement with Malta Co. The exchange was closed on August 21, 2015. As a result of the exchange of Malta Co. became a wholly owned subsidiary of Steampunk Wizards, Inc. Prior to the closing, Steampunk Wizards, Inc. advanced $164,730 (EUR 145,000) to the Malta Co. The advance was unsecured, non-interest bearing and reclassified as inter-company loans during the period ended April 30, 2016.
NOTE 8 – DUE TO RELATED PARTIES
On August 21, 2015, the Company assumed $101,095 loans provided by the former Chief Executive Officer (“CEO”) and shareholder of the Company through the share exchange transaction. During the period ended April 30, 2016, the former CEO advanced $16,822 to the Company and the Company repaid $57,917 to the former CEO. In addition, pursuant to an employee agreement effective on March 1, 2014, the Company was obligated to pay $10,000 per month to the former CEO for management services until January 31, 2016. Accordingly, $60,000 management fees for the period during August 1, 2015 to January 31, 2016, were accrued as amount due to related parties. As at April 30, 2016, the Company owed $120,000 to the former CEO and shareholder.
During the period ended April 30, 2016, a shareholder of the Company advanced $48,988 to the Company and made vendor payments of $11,825 directly on behalf of the Company. During the nine months ended April 30, 2016, the Company repaid $11,444 to this shareholder. As at April 30, 2016 and July 31, 2015, the Company owed $49,369 and $0 to a shareholder of the Company. This loan is non-interest bearing and due on demand.
During the nine months ended April 30, 2016, a company owned by a shareholder of the Company advanced $16,022 to the Company. As at April 30, 2016 and July 31, 2015, the Company owed $16,022 and $0 to this company. This loan is non-interest bearing and due on demand.
As at January 31, 2016 and July 31, 2015, the Company owed $23,107 and $22,114 to a shareholder of the Company. The increase in due to this shareholder was due to change of foreign exchange rate. This loan is non-interest bearing and due on demand.
During the three and nine months ended April 30, 2016, a company, which is owned by the Company’s chief technology officer, provided management services of $5,536 and $52,587 to the Company, respectively. As at April, 2016 and July 31, 2015, $8,710 and $1,042 due to this company was included in accounts payable and accrued liabilities, respectively.
NOTE 9 - EQUITY
Share capital
Preferred Stock
The Company has 20,000,000 authorized preferred shares with a par value of $0.0001 per share. The Board of Directors are authorized to divide the authorized shares of Preferred Stock into one or more series, each of which shall be so designated as to distinguish the shares thereof from the shares of all other series and classes.
12
There were no shares of preferred stock issued and outstanding as at April 30, 2016 and July 31, 2015.
Common Stock
During the nine month period ended April 30, 2016, the Company issued 613,593 shares of common stock for cash of $440,579.
There were 27,767,269 and 14,908,438 shares of common stock issued and outstanding as of April 30, 2016 and July 31, 2015, respectively.
NOTE 10 – COMMITMENTS AND CONTINGENCIES
On July 2, 2015, Malta Co. entered into a lease agreement with Central Garage Ltd. The term of the lease is one year with monthly payments of EUR 1,200.
The Company has no other commitments or contingencies as of April 30, 2016.
From time to time the Company may become a party to litigation matters involving claims against the Company. Management believes that it is adequately insured for its operations and there are no current matters that would have a material effect on the Company's financial position or results of operations.
NOTE 11 -SUBSEQUENT EVENTS
Management has evaluated subsequent events through the date these financial statements were available to be issued. Based on our evaluation no additional events have occurred that require disclosure.
13
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion provides information which management believes is relevant to an assessment and understanding of our results of operations and financial condition. The discussion should be read along with our unaudited condensed consolidated financial statements for the three and nine months ended April 30, 2016 and notes thereto contained elsewhere in this Report, and our annual report on Form 10-K our Annual Report on Form 10-K for year ended July 31, 2015, as filed on November 13, 2015, including the consolidated financial statements and notes thereto. The following discussion and analysis contains forward-looking statements, which involve risks and uncertainties. Our actual results may differ significantly from the results, expectations and plans discussed in these forward-looking statements. See “Cautionary Note Concerning Forward-Looking Statements.”
All references in this Form 10-Q to “Company”, “Steampunk”, “Steampunk Wizards,” “we,” “us” or “our” mean Steampunk Wizards, Inc., unless otherwise indicated.
Our unaudited financial statements are stated in United States Dollars and are prepared in accordance with United States Generally Accepted Accounting Principles.
Overview
Prior to the Share Exchange (as defined hereafter), we were an exploration stage company under the name of Freedom Petroleum Inc. (changed to Steampunk Wizards, Inc., effective on July 2, 2015) that originally intended to engage in the exploration and development of oil and gas properties. In April 2015, after reviewing the markets with investor appetite and management's duties to its shareholders, the Company determined to discontinue its oil and gas operation. We then began exploring opportunities in the computer gaming and application industry.
We have had limited operations and have been issued a "going concern" opinion by our auditor, based upon our reliance on the sale of our common stock and loans from a related party, as the sole source of funds for our future operations.
On July 15, 2015, we entered into a share exchange agreement (the “Exchange Agreement”) which was consummated on August 21, 2015, with Steampunk Wizards Ltd., a company incorporated on October 27, 2014, pursuant to the laws of Malta (“Malta Co.”), Anton Lin, the Company’s Chief Executive Officer (“CEO” or “Lin”), and the persons listed in Exhibit A thereof (the “Shareholders”), being the owners of record of all of the issued share capital of Malta Co. (the “Steampunk Stock”). Pursuant to the Exchange Agreement, upon surrender by the Shareholders and the cancellation by Malta Co. of the certificates evidencing the Steampunk Stock as registered in the name of each Shareholder, and pursuant to the registration of the Company in the register of members maintained by Malta Co. as the new holder of the Steampunk Stock and the issuance of the certificates evidencing the aforementioned registration of the Steampunk Stock in the name of the Company, the Company issued 4,812,209 shares (the “New Shares”) (subject to adjustment for fractionalized shares as set forth below) of the Company’s common stock to the Shareholders (or their designees), and Lin caused 10,096,229 shares of the Company’s common stock that he owned (the “Lin Stock,” together with the New Shares, the “Acquisition Stock”) to be transferred to the Shareholders (or their designees), which collectively represented 55% of the issued and outstanding common stock of the Company immediately after the closing, in exchange for the Steampunk Stock, representing 100% of the issued share capital of Malta Co. As a result of the exchange of the Steampunk Stock for the Acquisition Stock (the “Share Exchange”), Malta Co. became our wholly owned subsidiary and there was a change of control of the Company.
Following the Share Exchange, we abandoned our prior business plan and now pursuing Malta Co.’s historical businesses and proposed businesses.
14
For financial accounting purposes, the Exchange Agreement has been accounted for as a reverse acquisition by the Malta Co., and resulted in treating the share exchange transaction as a recapitalization whereby Malta Co. was the accounting acquirer and the Company was the acquired entity. The consummation of the Share Exchange resulted in a change of control of the Company. Accordingly, the historical financial statements prior to the acquisition are those of the accounting acquirer, Malta Co., and have been prepared to give retroactive effect to the reverse acquisition completed on August 21, 2015, and represent the operations of Malta Co. The consolidated financial statements after the acquisition date include the balance sheets of both companies at historical cost, the historical results of Malta Co. and the results of the Company from the acquisition date. All share and per share information in the accompanying consolidated financial statements and footnotes has been retroactively restated to reflect the recapitalization
Incorporated in 2014, Malta Co. was a games development and technology company specialized in developing enchanting games and gaming technology where the real and virtual worlds blur. Making full use of the team’s experience and diverse talent set, Malta Co. built a mobile game with 3D printable rewards embedded and the associated IP and server technology. By providing 3D printable codes as in-game rewards, which allow gamers to print off merchandise they have earned through gameplay, Malta Co. was able to bring the gaming experience into the real world.
Upon the closing of the Share Exchange, the Company took over Malta Co.’s in-house team consisting of designers, developers, artists, programmers and marketers that allows it to design and develop its own games through every stage from conception to publication. The Company has been growing recently and now has the capacity to produce and launch one or two major game franchises each year, along with four to six casual games. The first game, a casual game called Bungee Mummy: Challenges, is a compendium of 4 mini games set in the Bungee Mummy Egyptian theme and launched in early August 2015. It is a mobile game designed primarily for smartphones and tablets (supporting both Android and IOS). Thereafter, having launched a trial version of our larger game- Bungee Mummy: King’s Escape - in early 2015, we launched a replacement game called Bungee Mummy: Reborn on Android and iOS in December 2015. Bungee Mummy: Reborn is a level-based adventure-puzzler with an Egyptian theme. Since then, the Company has released two further games. Whack-A-Geemie, a mobile game that fuses slots with whack-a-mole and Neon Gliders, an endless runner set in space with retro-style graphics. All games are playable in Android and iOS smartphones and tables, and Neon Gliders is also playable on Apple TV.
Plan of Operation
The Company intends to continue to expand its portfolio of games publicly available for download. It is focusing on releasing a higher number of smaller games to demonstrate the studio’s capabilities while also exposing itself to as much of the market as possible.
Meanwhile, a slot machine game has been developed but not released to the public. The Company is in talks with online gambling platform operators about the potential to provide them with slot machines, but no firm decisions have been taken yet.
The Company is focusing on developing relationships with publishing companies who can provide large advertising platforms for the Company’s games.
Limited Operating History; Need for Additional Capital
There is no historical financial information about us upon which to base an evaluation of our performance. We have not generated any revenues from operations. We cannot guarantee we will be successful in our business operations. Our business is subject to risks inherent in the establishment of a new business enterprise, including limited capital resources, possible delays in the launching of our games and market or wider economic downturns. We do not believe we have sufficient funds to operate our business for the next 12 months.
15
We have no assurance that future financing will be available to us on acceptable terms, or at all. If financing is not available on satisfactory terms, we may be unable to continue, develop or expand our operations. Equity financing could result in additional dilution to existing shareholders.
If we are unable to raise additional capital to maintain our operations in the future, we may be unable to carry out our full business plan or we may be forced to cease operations. Recently, management has begun looking for merger or acquisition candidates in order to enhance shareholder value. If we are able to identify such a candidate and reach an agreement, such candidate may determine to pursue a business plan that is different from our current operations. At present, we do not have any definitive agreement in place for such a merger or acquisition.
Results of Operations
The following summary of our results of operations, for the three and nine months ended April 30, 2016 and 2015, should be read in conjunction with our audited financial statements for the year ended July 31, 2015, as included in our Form 8-K/A for the fiscal year ended July 31, 2015 filed on February 8, 2016.
Our financial statements have been prepared assuming that we will continue as a going concern and, accordingly, do not include adjustments relating to the recoverability and realization of assets and classification of liabilities that might be necessary should we be unable to continue in operation. We expect we will require additional capital to meet our long term operating requirements. We expect to raise additional capital through, among other things, the sale of equity or debt securities, but we cannot guarantee that we will be able to achieve same.
We have not yet generated significant revenues and have accumulated deficit of $1,090,966 since inception through April 30, 2016.
The following table provides selected financial data about our company as of April 30, 2016 and July 31, 2015.
Balance Sheet Data
April 30,
|
July 31,
|
|||||||
2016
|
2015
|
|||||||
Cash
|
$ | 6,322 | $ | 53,472 | ||||
Total assets
|
$ | 48,452 | $ | 78,231 | ||||
Total liabilities
|
$ | 417,293 | $ | 298,643 | ||||
Stockholders' deficit
|
$ | (368,841 | ) | $ | (220,412 | ) |
For the three months ended April 30, 2016 we generated revenues of $0.
16
For the Three Months Ended April 30, 2016 compared to the Three Months Ended April 30, 2015
During the three months ended April 30, 2016, we recorded $45,739 costs on software development, office and administration expense of $34,683, professional fees of $43,571 for ongoing regulatory requirements and accrued $2,317 interest on short-term loans.
During the three month periods ended April 30, 2015, we recorded $0 costs on software development, impairment of $184,242, office and administration expense of $76,851, professional fees of $9,837 for ongoing regulatory requirements and accrued $0 interest on short-term loans.
For the Nine Months Ended April 30, 2016 compared to the Nine Months Ended April 30, 2015
During the nine months ended April 30, 2015, we recorded $144,670 costs on software development, office and administration expense of $289,534, professional fees of $184,462 for ongoing regulatory requirements and accrued $4,831 interest on short-term loans.
From inception (October 27, 2014) through April 30, 2015, we recorded $0 costs on software development, impairment of $184,242, office and administration expense of $128,582, professional fees of $26,305 for ongoing regulatory requirements and accrued $0 interest on short-term loans.
Liquidity and Capital Resources
Working Capital
April 30,
|
July 31,
|
|||||||||||
2016
|
2015
|
Change
|
||||||||||
Current Assets
|
$ | 35,374 | $ | 73,424 | $ | (38,050 | ) | |||||
Current Liabilities
|
417,293 | 298,643 | 118,650 | |||||||||
Working Capital (Deficiency)
|
$ | (381,919 | ) | $ | (225,219 | ) | $ | (156,700 | ) |
Cash Flows
Nine Months Ended
|
October 27, 2014
(Inception) to
|
|||||||||||
April 30,
|
April 30,
|
|||||||||||
2016
|
2015
|
Change
|
||||||||||
Cash used in operating activities
|
$ | (553,260 | ) | $ | (154,143 | ) | (399,117 | ) | ||||
Cash used in investing activities
|
$ | (10,468 | ) | $ | (34,533 | ) | 24,065 | |||||
Cash provided by financing activities
|
$ | 523,964 | $ | 202,047 | 321,917 | |||||||
Effects on changes in foreign exchange rate
|
$ | (7,386 | ) | $ | (13,066 | ) | 5,680 | |||||
Net (decrease) increase in cash and cash equivalents
|
$ | (47,150 | ) | $ | 305 | (47,455 | ) |
Cash Flow from Operating Activities
During the nine month period ended April 30, 2016, cash used in operating activities was $553,260 compared to cash used in operating activities of $154,143 during the period ended April 30, 2015. The increase in cash used in operating activities was due to the increase in operating expenses. For the nine month period ended April 30, 2016, the Company had a net loss of $616,929, but this loss was offset by depreciation of $2,335, other income adjusted with short-term loan of $12,830, accrued management fees of $60,000, an increase in accounts receivable of $2,345, a decrease in prepaid and other deposits of $10,834, an increase in
17
other assets of $1,279, an increase in accounts payable and accrued liabilities of $2,123, and an increase in accrued interest of $4,831. From October 27, 2014 (inception) through April 30, 2015, the Company had a net loss of $339,129, but this loss was offset by depreciation of $404, impairment of $184,242, an increase in accounts receivable of $6,831, an increase in prepaid and other deposits of $4,431, an increase in other assets of $1,392 and an increase in accounts payable and accrued compensation of $12,994.
Cash Flow from Investing Activities
During the nine month period ended April 30, 2016, the Company used $10,468 cash to purchase equipment.
During the period October 27, 2014 (inception) through April 30, 2015, the Company used $3,190 cash to purchase equipment and $31,343 to purchase intangible assets.
Cash Flow from Financing Activities
During the nine month period ended April 30, 2016, the Company issued 613,593 shares of common stock for cash of $440,579. On August 21, 2015, the Company assumed $101,095 loans provided by the former Chief Executive Officer (“CEO”) of the Company through the share exchange transaction. During the period ended April 30, 2016, the former CEO advanced $81,832 to the Company and the Company repaid $69,361 to the former CEO. During the period ended April 30, 2016, the Company received $70,914 short-term loans from unrelated third party, repaid $0 short-term loans and reclassified $164,730 short-term loan through the share exchange transaction.
During the period October 27, 2014 (inception) through April 30, 2015, the Company issued 9,405,955 shares of common stock for cash of $124,639 and received $33,296 loans from related party and $44,112 short-term loans from un-related party.
Going Concern Matters
The Company’s cash balance and revenues generated are not currently sufficient and cannot be projected to cover operating expenses for the next twelve months from the date of this report. These matters raise substantial doubt about the Company’s ability to continue as a going concern. Management's plans include attempting to improve its business profitability, its ability to generate sufficient cash flow from its operations to meet its operating needs on a timely basis, obtain additional working capital funds through equity and debt financing arrangements, and restructure on-going operations to eliminate inefficiencies to raise cash balance in order to meet its anticipated cash requirements for the next twelve months from the date of this report. However, there can be no assurance that these plans and arrangements will be sufficient to fund the Company’s ongoing capital expenditures, working capital, and other requirements. Management intends to make every effort to identify and develop sources of funds. The outcome of these matters cannot be predicted at this time. There can be no assurance that any additional financings will be available to the Company on satisfactory terms and conditions, if at all.
The ability of the Company to continue as a going concern is dependent upon its ability to raise additional capital and continue profitable operations. The accompanying unaudited condensed consolidated financial statements do not include any adjustments related to the recoverability or classification of asset-carrying amounts or the amounts and classification of liabilities that may result should the Company be unable to continue as a going concern.
18
Critical Accounting Policy and Estimates
We prepare our financial statements in conformity with GAAP, which requires management to make certain estimates and assumptions and apply judgments. We base our estimates and judgments on historical experience, current trends and other factors that management believes to be important at the time the financial statements are prepared and actual results could differ from our estimates and such differences could be material. Due to the need to make estimates about the effect of matters that are inherently uncertain, materially different amounts could be reported under different conditions or using different assumptions. On a regular basis, we review our critical accounting policies and how they are applied in the preparation of our financial statements. Please refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in our Annual Report on Form 10-K for the year ended July 31, 2015, for disclosures regarding the Company's critical accounting policies and estimates, as well as any updates further disclosed in our interim financial statements as described in this Form 10-Q.
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.
Off-Balance Sheet Arrangements
We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources that is material to investors.
Item 4. Control and Procedures.
Evaluation of Disclosure Controls and Procedures
Our management, with the participation of our chief executive officer and chief financial officer, evaluated the effectiveness of our disclosure controls and procedures as defined in Rule 13a-15(e) under the Exchange Act as of the end of the period covered by this Quarterly Report on Form 10-Q. In designing and evaluating the disclosure controls and procedures, our management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs. The design of any disclosure controls and procedures also is based in part upon certain assumptions about the likelihood of future events and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.
Based on that evaluation, our chief executive officer and chief financial officer concluded that, as of April 30, 2016, our disclosure controls and procedures were not effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is (i) recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules, regulations and forms, and (ii) that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.
19
Changes in Internal Controls Over Financial Reporting
There were no changes in the Company’s internal controls over financial reporting that occurred during the period covered by this Report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II – OTHER INFORMATION
Item 1. Legal Proceedings.
From time to time, the Company may be involved in litigation relating to claims arising out of our operations in the normal course of business. We are not aware of any pending or threatened legal proceeding that, if determined in a manner adverse to us, could have a material adverse effect on our business and operations.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
Information on any and all equity securities we have sold during the three month period ended April 30, 2016, that were not registered under the Securities Act of 1933 as amended, is set forth below:
On March 4, 2016 the Company issued 7,534 shares of common stock for $7,459 ($0.99/share).
On March 10, 2016 the Company issued 143,639 shares of common stock for $35,000 ($0.24/share).
All of the transactions listed above were made pursuant to the exemption from the registration provisions of the Securities Act of 1933, as amended, provided by Section 4(a)(2) of the Securities Act for sales not involving a public offering or Rule 506(b) of Regulation D promulgated by the SEC. The securities issued have not been registered under the Securities Act and may not be offered or sold in the United States absent registration or an applicable exemption from registration requirements.
Item 3. Defaults Upon Senior Securities.
On March 26, 2016, the Company defaulted on a $22,888 loan from Deep Blue Trading, with interest at 7% from and including the date of the drawdown of the loan, such interest to be paid together with the capital sum of the loan at the end of the loan period, with the outstanding principal amount due on the loan at $22,888 and $1,760 owed in accrued interest.
On April 20, 2016, the Company defaulted on a $22,888 loan from Deep Blue Trading, with interest at 7% from and including the date of the drawdown of the loan, such interest to be paid together with the capital sum of the loan at the end of the loan period, with the outstanding principal amount due on the loan at $22,888 and $1,650 owed in accrued interest.
Item 4. Mine Safety Disclosures.
Not applicable.
20
Item 5. Other Information.
None.
Item 6. Exhibits.
Exhibit
|
||
Number
|
Description of Exhibit
|
|
(3)
|
Articles of Incorporation and Bylaws
|
|
3.1
|
Articles of Incorporation (incorporated by reference to our Registration Statement on Form S-1 filed on September 24, 2012)
|
|
3.2
|
Bylaws (incorporated by reference to our Registration Statement on Form S-1 filed on September 24, 2012)
|
|
(31)
|
Rule 13a-14(a) / 15d-14(a) Certifications
|
|
31.1*
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer.
|
|
31.2*
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer.
|
|
(32)
|
Section 1350 Certifications
|
|
32.1*
|
Rule 1350 Certification of Chief Executive Officer.
|
|
32.2*
|
Rule 1350 Certification of Chief Financial Officer.
|
|
101
|
Interactive Data File
|
|
101*
|
Interactive Data File (Form 10-Q for the quarter ended January 31, 2016 furnished in XBRL).
|
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRLTaxonomy 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.
21
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.
STEAMPUNK WIZARDS, INC.
|
|
(Registrant)
|
|
Dated: June 20, 2016
|
/s/ Joshua O’Cock
|
Joshua O’Cock
|
|
President, Chief Executive Officer, Chief Financial Officer,
Treasurer, Secretary, and Director
|
|
(Principal Executive Officer and Financial and Accounting Officer)
|
22