Notes to Unaudited Condensed Financial Statements
March 31, 2014 and December 31, 2013
NOTE 1 - CONDENSED FINANCIAL STATEMENTS
The unaudited interim financial statements included herein have been prepared by BullsnBears.com, Inc. (the Company) in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission (the SEC). We suggest that these interim financial statements be read in conjunction with the audited financial statements and notes thereto included in our Form 10-K for the year ended December 31, 2013, as filed with the SEC. We believe that all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein and that the disclosures made are adequate to make the information not misleading. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements which would substantially duplicate the disclosure contained in the audited financial statements for the most recent fiscal year as reported in Form 10-K have been omitted
.
NOTE 2 - GOING CONCERN
The Company's financial statements are prepared using generally accepted accounting principles in the United States of America applicable to a going concern which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established an ongoing source of revenues sufficient to cover its operating costs and allow it to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to cease operations.
In order to continue as a going concern, the Company will need, among other things, additional capital resources. Management's plan is to obtain such resources for the Company by obtaining capital from management and significant shareholders sufficient to meet its minimal operating expenses and seeking equity and/or debt financing. However management cannot provide any assurances that the Company will be successful in accomplishing any of its plans.
The ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described in the preceding paragraph and eventually secure other sources of financing and attain profitable operations. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
NOTE 3 - RESTATEMENT
In connection with the review of convertible debt as of March 31, 2014, the Company identified an error in the accounting for a convertible note issued by an unrelated third party entity. The note was issued on January 1, 2014 for services provided during the quarter but was not recorded in the initial filing.
The effects of the restatement on reported amounts for the three months ended March 31, 2014 are presented below in the following tables:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Reported
|
|
|
|
Adjustments
|
|
|
|
As Restated
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
1,347,205
|
|
|
|
147,500
|
|
|
|
1,494,705
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on derivative
|
|
$
|
(27,126)
|
|
|
$
|
(731,891)
|
|
|
$
|
(759,017)
|
|
Interest expense
|
|
|
(144,183)
|
|
|
|
(36,370)
|
|
|
|
(180,553)
|
|
Total other expense
|
|
|
(171,390)
|
|
|
|
(915,761)
|
|
|
|
(939,570)
|
|
Net loss
|
|
$
|
(1,517,655)
|
|
|
$
|
(915,761)
|
|
|
$
|
(2,433,416)
|
|
Net loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$
|
(0.03)
|
|
|
$
|
(0.02)
|
|
|
$
|
(0.05)
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
48,362,958
|
|
|
|
48,362,958
|
|
|
|
48,362,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
As Reported
|
|
|
Adjustments
|
|
|
As Restated
|
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible debt, net
|
|
$
|
14,040
|
|
|
$
|
36,370
|
|
|
$
|
50,410
|
|
Derivative liability
|
|
|
24,311
|
|
|
|
879,391
|
|
|
|
903,702
|
|
Total liabilities
|
|
|
1,482,156
|
|
|
|
915,761
|
|
|
|
2,397,917
|
|
Stockholders deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained earnings (deficit)
|
|
|
(8,483,034)
|
|
|
|
(915,761)
|
|
|
|
(9,398,795)
|
|
Total stockholders deficit
|
|
|
(1,437,565)
|
|
|
|
(915,761)
|
|
|
|
(2,353,326)
|
|
Total liabilities and stockholders deficit
|
|
$
|
44,591
|
|
|
$
|
-
|
|
|
$
|
44,591
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2014
|
|
|
As Reported
|
|
|
Adjustments
|
|
|
As Restated
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(1,517,655)
|
|
|
$
|
(915,761)
|
|
|
$
|
(2,433,416)
|
|
Adjustments to reconcile net loss to net cash
|
|
|
|
|
|
|
|
|
|
|
|
|
used by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of discount on notes payable
|
|
|
144,335
|
|
|
|
36,370
|
|
|
|
180,705
|
|
Gain/loss on derivative liabilities
|
|
|
27,126
|
|
|
|
731,891
|
|
|
|
759,017
|
|
Net Cash Used by Operating Activities
|
|
$
|
(62,795)
|
|
|
$
|
-
|
|
|
$
|
(62,795)
|
|
NOTE 4 RELATED PARTY TRANSACTIONS
As of March 31, 2014 and December 31, 2013, respectively, the Company had borrowed a net total of $185,048 and $200,816 from an officer and another related party of the Company to finance the ongoing operations of the Company. These payables are non-interest bearing, unsecured, and are due on demand.
NOTE 5 NOTES PAYABLE
On September 23, 2013 the company borrowed $8,000 in the form of a promissory note. The note is due on October 4, 2014 along with $2,000 in interest.
During the year ended December 31, 2013 the Company borrowed $1,500 in the form of a promissory note. The note bears no interest and is due on demand.
On March 4, 2014 the Company borrowed $25,000 in the form of a promissory note. The note is due May 15, 2014 along with $15,000 of interest and 10,000,000 restricted shares of common stock. In anticipation of repayment, the Company issued the stock on March 6, 2014. An amount of $60,000 for the fair value of the stock was recorded as prepaid interest on the date of authorization to be expensed on the due date of the note.
On March 17, 2014 the Company borrowed $20,000 in the form of a promissory note. The note is due on May 15, 2014 along with $15,000 of interest and 5,000,000 restricted shares of common stock.
As of March 31, 2014 and December 31, 2013, the notes payable balance totaled $66,989 and $9,500. The notes are unsecured and due on demand.
NOTE 6 CONVERTIBLE NOTES PAYABLE
$25,000 Convertible Note
-
On March 13, 2013 the Company borrowed $25,000 from an unrelated third party entity in the form of a convertible note, $23,500 of which was received in cash and $1,500 which was for legal fees. The note bears interest at a rate of 8.0 percent per annum, with principal and interest due March 15, 2014.
The principal balance of the note along with accrued interest is convertible at the option of the note holder, into the Company's common stock at a price of 50 percent below the current market price. The current market price is defined as the average of the lowest three trading prices for the Common Stock during the thirty day period on the latest complete trading day prior to the conversion date.
On December 3, 2013 the notes principal balance of $18,446 was purchased by and assigned to an unrelated third party. The purchase price for the assigned portion of the note was $20,996. Pursuant to the purchase and assignment agreement a replacement note was issued on December 3, 2013. Pursuant to the terms of the replacement note, the replacement note bears interest at 6 percent per annum and is due on December 3, 2014. The principal balance of the replacement note along with accrued interest is convertible at the option of the note holder, into the Company's common stock at a price of 55 percent below the current market price. The current market price is defined as the lowest closing bid price for the Common Stock during the five day period on the latest complete trading day prior to the conversion date.
NOTE 6 CONVERTIBLE NOTES PAYABLE (Continued)
Pursuant to this conversion feature, the Company recognized a discount on convertible debt in the amount of $25,000 on the note date. During the year ended December 31, 2013 $16,615 of the outstanding balance was converted into 1,562,833 shares of the Companys common stock. During the three months ended March 31, 2014, the remaining $8,385 outstanding balance was converted into 2,345,524 shares of the Companys common stock. As of March 31, 2014 the Company had amortized $25,000 of the debt discount to interest expense, leaving $-0- in unamortized debt discount. The outstanding balance of the note as of March 31, 2014 totaled $-0-.
$32,500 Convertible Note
-
On March 18, 2013 the Company borrowed $32,500 from an unrelated third party entity in the form of a convertible note, all of which was received in cash. The note bears interest at a rate of 8.0 percent per annum, with principal and interest due in full on December 12, 2013.
The principal balance of the note along with accrued interest is convertible beginning 180 days from the issuance date, at the option of the note holder, into the Company's common stock at a price of 42 percent below the current market price. The current market price is defined as the average of the lowest three trading prices for the Common Stock during the ten day period on the latest complete trading day prior to the conversion date.
Pursuant to this conversion feature, the Company recognized a discount on convertible debt in the amount of $32,500 on the date the note became convertible. During the year ended December 31, 2013 $24,400 of the principal was converted into 3,696,970 shares of the Companys common stock. During the three months ended March 31, 2014 the remaining $8,100 of the principal as well as $1,300 of accrued interest was converted into 1,740,741 shares of the Companys common stock. As of March 31, 2014 the Company had amortized $32,500 of the debt discount to interest expense, leaving $-0- in unamortized debt discount. The outstanding balance of the note as of March 31, 2014 totaled $-0-.
$37,500 Convertible Note
-
On June 19, 2013 the Company borrowed $37,500 from an unrelated third party entity in the form of a convertible note, all of which was received in cash. The note bears interest at a rate of 8.0 percent per annum, with principal and interest due in full on March 21, 2014.
The principal balance of the note along with accrued interest is convertible beginning 180 days from the issuance date, at the option of the note holder, into the Company's common stock at a price of 42 percent below the current market price. The current market price is defined as the average of the lowest three trading prices for the Common Stock during the ten day period on the latest complete trading day prior to the conversion date.
Pursuant to this conversion feature, the Company recognized a discount on convertible debt in the amount of $34,106 on the date the note became convertible. During the three months ended March 31, 2014 the outstanding balance of the note and $1,500 in interest was converted into 9,132,150 shares of the Companys common stock. As of March 31, 2014 the Company had amortized $34,106 of the debt discount to interest expense, leaving $-0- in unamortized debt discount at March 31, 2014. The outstanding balance of the note as of March 31, 2013 totaled $-0-.
NOTE 6 CONVERTIBLE NOTES PAYABLE (Continued)
$25,000 Convertible Note
On July 16, 2013 the Company borrowed $25,000 from an unrelated third party entity in the form of a convertible note. The note matures one year after date of issue. The note bears no interest and is convertible into shares of the Companys common stock when it reaches maturity.
On December 30, 2013 the notes principal balance of $25,000 was purchased by and assigned to an unrelated third party. The purchase price for the assigned portion of the note was $25,000 and a replacement note was issued on December 30, 2013. Pursuant to the terms of the replacement note, the replacement note bears interest at 8 percent per annum and is due on December 30, 2014. The principal balance of the replacement note along with accrued interest is convertible at the option of the note holder, into the Company's common stock at a price of 50 percent of the lowest daily VWAP of the common stock for the twenty prior trading days including the day upon which a notice of conversion is received by the Company (provided such notice of conversion is delivered by fax or other electronic method of communication to the Company after 4 P.M. Eastern Standard or Daylight Savings Time if the Holder wishes to include the same day closing price).
Pursuant to this conversion feature, the Company recognized a discount on convertible debt in the amount of $25,000 on the date the note became convertible. During the three months ended March 31, 2014 $18,710 of the outstanding balance of the note was converted into 5,710,171 shares of the Companys common stock. As of March 31, 2014 the Company had amortized $20,118 of the debt discount to interest expense, leaving $4,882 in unamortized debt discount at March 31, 2014. The outstanding balance of the note as of March 31, 2014 totaled $6,290.
$25,000 Convertible Note
-
On December 3, 2013 the Company borrowed $25,000 from an unrelated third party entity in the form of a convertible note, $25,000 of which was for professional fees. The note bears interest at a rate of 6.0 percent per annum, with principal and interest due December 3, 2014.
The principal balance of the note along with accrued interest is convertible after 180 days, at the option of the note holder, into the Company's common stock at a price of 65 percent below the current market price. The current market price is defined as the lowest closing bid price for the Common Stock during the five day period on the latest complete trading day prior to the conversion date.
During the three months ended March 31, 2014 $17,250 of the outstanding balance of the note was converted into 6,272,727 shares of the Companys common stock. The Company allowed a onetime conversion prior to the 180 days; therefore, the conversion was fair valued on the date of conversion. The excess expense was recorded as a loss on extinguishment in the amount of $105,695.
$147,500 Convertible Note
On January 1, 2014 the Company entered into a consulting agreement whereby the consulting fee was in the form of a $147,500 convertible note. Pursuant to the agreement, the consulting services were performed in Q1 2014. The note matures one year after date of issue. The note is convertible into shares of the Companys common stock when it reaches maturity.
The note bears interest at a rate of 8.0 percent per annum, with principal and interest due in full on January 1, 2015.
The principal balance of the note along with accrued interest is convertible beginning from the issuance date, at the option of the note holder, into the Company's common stock at a price of 50 percent below the current market price. The current market price is defined as the average of the lowest trading price for the Common Stock during the twenty day period on the latest complete trading day prior to the conversion date.
Pursuant to this conversion feature, the Company recognized a discount on convertible debt in the amount of $147,500 on the date the note became convertible. As of March 31, 2014 the Company had amortized $36,370 of the debt discount to interest expense, leaving $111,130 in unamortized debt discount at March 31, 2014. The outstanding balance of the note as of March 31, 2014 totaled $147,500.
NOTE 7 FAIR VALUE MEASUREMENTS AND DERIVATIVE LIABILITY
The Company evaluates all of it financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported as charges or credits to income. For option-based derivative financial instruments, the Company uses the Black-Scholes option-pricing model to value the derivative instruments at inception and subsequent valuation dates. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period. Derivative instrument liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement of the derivative instrument could be required within 12 months of the balance sheet date.
Under ASC-815 the conversion options embedded in the notes payable described in Note 6 require liability classification because they do not contain an explicit limit to the number of shares that could be issued upon settlement.
During 2014, certain notes payable were converted resulting in settlement of the related derivative liabilities. The Company re-measured the embedded conversion options at fair value on the date of settlement and recorded these amounts to additional paid-in capital.
During 2014, the Company issued additional convertible notes. The conversion options and warrants were classified as derivative liabilities at their fair value on the date of issuance.
As defined in FASB ASC 820, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The Company utilized the market data of similar entities in its industry or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company classifies fair value balances based on the observability of those inputs. FASB ASC 820 establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority to unobservable inputs (level 3 measurement).
The three levels of the fair value hierarchy are as follows:
|
|
Level 1
|
Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Level 1 primarily consists of financial instruments such as exchange-traded derivatives, marketable securities and listed equities.
|
Level 2 -
|
Pricing inputs are other than quoted prices in active markets included in level 1, which are either directly or indirectly observable as of the reported date.
|
Level 3
|
Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used with internally developed methodologies that result in managements best estimate of fair value.
|
NOTE 7 FAIR VALUE MEASUREMENTS AND DERIVATIVE LIABILITY (Continued)
The following table sets forth by level within the fair value hierarchy the Companys financial assets and liabilities that were accounted for at fair value as March 31, 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring Fair Value Measures
|
Level 1
|
Level 2
|
Level 3
|
Total
|
LIABILITIES:
|
|
|
|
|
Derivative liabilities, March 31, 2014
|
|
$
|
--
|
|
$
|
--
|
$
|
903,702
|
$
|
903,702
|
The following table summarizes the changes in the derivative liabilities during the quarter ended March 31, 2014:
|
|
|
|
|
|
Ending balance as of December 31, 2013
|
$
|
109,996
|
Reclassification of derivative liabilities to additional paid-in capital due to conversion of notes payable
|
|
(156,896)
|
Additions due to new convertible debt and warrants issued
|
|
412,298
|
Change in fair value
|
|
538,304
|
Ending balance as of March 31, 2014
|
$
|
903,702
|
The Company uses the Black-Scholes option pricing model to value the derivative liability and subsequent remeasurements. Included in the model are the following assumptions: stock price at valuation date of $0.006 - $0.027, exercise price of $0.006 - $0.027, dividend yield of zero, years to maturity of 0.15 0.98, risk free rate of 0.01 0.13 percent, and annualized volatility of 604 613 percent.
NOTE 8 EQUITY TRANSACTIONS
During the three months ended March 31, 2014, the Company issued 2,595,891 shares of common stock as compensation for services rendered by related parties. The services had a fair market value of $16,056.
During the three months ended March 31, 2014 the Company issued 25,201,315 shares of common stock for conversion of debt of $89,945.
On March 6, 2014 the Company issued 10,000,000 shares of common stock for interest on a $25,000 loan due on May 15, 2014. The shares had a fair market value of $60,000.
NOTE 9 SIGNIFICANT EVENTS
On March 26, 2014, the Circuit Court in the Second Judicial District for Leon County, Florida entered an order approving the Settlement Agreement and Stipulation, and Request for Fairness Hearing of the parties (the "Stipulation") in the matter of AGS Capital Group, LLC ("AGS") v. Active Health Foods, Inc. (the "Company"). Under the terms of the Stipulation, the Company agreed to issue to AGS, as settlement of certain liabilities owed by the Company in the aggregate amount of $1,429,705.70 (the "Claim Amount") and shares of common stock (the "Settlement Shares"). AGS had purchased the liabilities from the Companys creditors (both affiliated and non-affiliated) with a face amount of $1,429,705.70. The total amount of liabilities, at March 31, 2014, is $1,429,705.70. The Company recognized $1,156,576 of these liabilities as of March 31, 2014. The liabilities relate to various legal, accounting, marketing, and other professional contracts in contemplation of a proposed merger for which services had been provided to the Company as of March 31, 2014.
Pursuant to the Stipulation entered into by the parties, the Company agreed to issue to ASC, in one or more tranches as necessary, that number of shares of common stock sufficient to generate net proceeds equal to the Claim Amount, as defined in the Stipulation. The parties reasonably estimated that, should the Company issue Settlement Shares sufficient to satisfy the entire Claim Amount, the fair market value of such Settlement Shares and all other amounts to be received by AGS would equal approximately $3,200,000. Notwithstanding anything to the contrary in the Stipulation, the number of shares beneficially owned by AGS shall not exceed 4.99% of the Company's outstanding common stock at any one time.
In connection with the issuance of the Settlement Shares, the Company may rely on the exemption from registration provided by Section 3(a)(10) under the Securities Act. To date, the Company has not issued any Settlement Shares to ASC. As such, the full Claim Amount remains outstanding and payable to AGS. Based upon the reported closing trading price of the Companys common stock on May 20, 2014 of $0.0037 per share, if all $1,429,705.70 worth of liabilities were satisfied pursuant to the Stipulation through the issuance of common stock, the Company would issue a maximum of 1,000,000,000 shares.
NOTE 10 SUBSEQUENT EVENTS
On March 27, 2014 the Company entered into a convertible note agreement for $50,000. The Company will receive $42,500 in cash, $2,500 for legal fees, and $5,000 for payment to a third party. Because the funds had not been disbursed during this reporting period, the agreement will be disclosed as a subsequent event. The note bears interest at a rate of 8.0 percent per annum, with principal and interest due in full on March 27, 2014. The principal balance of the note along with accrued interest is convertible beginning 180 days from the issuance date, at the option of the note holder, into the Company's common stock at a price of 50 percent below the current market price. The current market price is defined as the lowest trading price for the Common Stock during the twenty day period on the latest complete trading day prior to the conversion date.
On April 2, 2014 the Company entered into a convertible note agreement for $50,000, which is to be received by the Company in two tranches of $25,000 each. In the first tranche, the Company will receive $21,000 in cash, $1,500 for legal fees, and $2,500 for payment to a third party. The note bears interest at a rate of 8.0 percent per annum, with principal and interest due in full on April 2, 2015. The principal balance of the note along with accrued interest is convertible beginning 180 days from the issuance date, at the option of the note holder, into the Company's common stock at a price of 50 percent below the current market price. The current market price is defined as the lowest trading price for the Common Stock during the twenty day period on the latest complete trading day prior to the conversion date. The second $25,000 tranche will likely require similar legal and other payments.
NOTE 10 SUBSEQUENT EVENTS
On April 10, 2014 the Company borrowed $32,500 from an unrelated third party entity in the form of a convertible note. The Company received $18,000 in cash with the remaining $14,500 to pay legal and third party fees. The note bears interest at a rate of 8.0 percent per annum, with principal and interest due in full on January 14, 2015. The principal balance of the note along with accrued interest is convertible beginning 180 days from the issuance date, at the option of the note holder, into the Company's common stock at a price of 50 percent below the current market price. The current market price is defined as the average of the lowest three trading prices for the Common Stock during the ten day period on the latest complete trading day prior to the conversion date.
On April 7, 2014 the Company issued 5,000,000 of shares of common stock in anticipation of repayment of the $20,000 loan entered into on March 17, 2014. The shares will be valued at market value on the date of issuance and will be recorded as interest expense.
9
ACTIVE HEALTH FOODS, INC.
(A Development Stage Company)
Notes to Unaudited Condensed Financial Statements
March 31, 2014 and December 31, 2013
On April 25, 2014 the Company issued 1,000,000 shares of common stock to an unrelated third party entity as payment for services.
10