ITEM 1.
CONDENSED FINANCIAL STATEMENTS
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Condensed Consolidated Financial Statements
For the Three Months Ended July 31, 2016
Condensed Consolidated Balance Sheets (unaudited)
|
2
|
Condensed Consolidated Statements of Operations (unaudited)
|
3
|
Condensed Consolidated Statements of Cash Flows (unaudited)
|
4
|
Notes to the Condensed Consolidated Financial Statements (unaudited)
|
5
|
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Condensed Consolidated Balance Sheets
(Expressed in US dollars)
|
|
July 31,
2016
$
|
|
|
April 30, 2016
$
|
|
|
|
(unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
61,448
|
|
|
|
323
|
|
Accounts receivable
|
|
|
8,623
|
|
|
|
1,004
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
|
70,071
|
|
|
|
1,327
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
210,298
|
|
|
|
195,999
|
|
Due to related parties
|
|
|
34,528
|
|
|
|
62,486
|
|
Convertible debenture, net of unamortized discount of $91,573 and $6,982, respectively
|
|
|
126,094
|
|
|
|
73,905
|
|
Notes payable
|
|
|
14,616
|
|
|
|
4,616
|
|
Derivative liability
|
|
|
360,746
|
|
|
|
140,196
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
746,282
|
|
|
|
477,202
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock
|
|
|
|
|
|
|
|
|
Authorized: 10,000,000 preferred shares with a par value of $0.001 per share Issued and outstanding: nil preferred shares
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
|
|
|
|
Authorized: 250,000,000 common shares with a par value of $0.001 per share Issued and outstanding: 39,772,124 and 33,798,502 common shares, respectively
|
|
|
39,772
|
|
|
|
33,799
|
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
1,402,709
|
|
|
|
1,281,817
|
|
|
|
|
|
|
|
|
|
|
Accumulated deficit
|
|
|
(2,118,692
|
)
|
|
|
(1,791,491
|
)
|
|
|
|
|
|
|
|
|
|
Total Stockholders' Deficit
|
|
|
(676,211
|
)
|
|
|
(475,875
|
)
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Deficit
|
|
|
70,071
|
|
|
|
1,327
|
|
|
|
|
|
|
|
|
|
|
(The accompanying notes are an integral part of these condensed consolidated financial statements)
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Condensed Consolidated Statements of Operations
(Expressed in US dollars)
(unaudited)
|
|
For the three
months ended
July 31,
2016
$
|
|
|
For the three
months ended
July 31,
2015
$
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
11,567
|
|
|
|
–
|
|
Cost of goods sold
|
|
|
5,667
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
5,900
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consulting fees
|
|
|
45,500
|
|
|
|
–
|
|
General and administrative
|
|
|
13,648
|
|
|
|
(1,661
|
)
|
Professional fees
|
|
|
27,684
|
|
|
|
12,299
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
|
86,832
|
|
|
|
10,638
|
|
|
|
|
|
|
|
|
|
|
Net loss before other income (expense)
|
|
|
(80,932
|
)
|
|
|
(10,638
|
)
|
|
|
|
|
|
|
|
|
|
Other Income (Expense)
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(4,385
|
)
|
|
|
(10,339
|
)
|
Gain (loss) on change in fair value of derivative liability
|
|
|
(237,379
|
)
|
|
|
199,600
|
|
Loss on extinguishment of debt
|
|
|
(4,505
|
)
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
Total Other Income (Expense)
|
|
|
(246,269
|
)
|
|
|
189,261
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss)
|
|
|
(327,201
|
)
|
|
|
178,623
|
|
Net Income (Loss) Per Share, Basic
|
|
|
(0.01
|
)
|
|
|
0.10
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Per Share, Diluted
|
|
|
(0.01
|
)
|
|
|
0.00
|
|
Weighted Average Shares Outstanding – Basic
|
|
|
35,949,635
|
|
|
|
1,856,671
|
|
Weighted Average Shares Outstanding –Diluted
|
|
|
35,949,635
|
|
|
|
46,332,464
|
|
|
|
|
|
|
|
|
|
|
(The accompanying notes are an integral part of these condensed consolidated financial statements)
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Condensed Consolidated Statements of Cashflow
(Expressed in US dollars)
(unaudited)
|
|
For the three
months ended
July 31,
2016
$
|
|
|
For the three
months ended
July 31,
2015
$
|
|
|
|
|
|
|
|
|
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
(327,201
|
)
|
|
|
178,623
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of discount on convertible debt payable
|
|
|
677
|
|
|
|
6,982
|
|
Loss on extinguishment of debt
|
|
|
4,505
|
|
|
|
126
|
|
Loss (gain) on change in fair value of derivative liability
|
|
|
237,379
|
|
|
|
(199,600
|
)
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(7,619
|
)
|
|
|
–
|
|
Accounts payable and accrued liabilities
|
|
|
25,540
|
|
|
|
12,218
|
|
|
|
|
|
|
|
|
|
|
Net Cash Used In Operating Activities
|
|
|
(66,719
|
)
|
|
|
(1,651
|
)
|
|
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from convertible debenture
|
|
|
145,000
|
|
|
|
–
|
|
Proceeds from notes payable
|
|
|
10,000
|
|
|
|
–
|
|
Proceeds from related party
|
|
|
–
|
|
|
|
1,651
|
|
Repayment to related party
|
|
|
(27,156
|
)
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by Financing Activities
|
|
|
127,844
|
|
|
|
1,651
|
|
|
|
|
|
|
|
|
|
|
Increase in Cash
|
|
|
61,125
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
Cash – Beginning of Period
|
|
|
323
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
Cash – End of Period
|
|
|
61,448
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid
|
|
|
–
|
|
|
|
–
|
|
Income tax paid
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued for conversion of convertible debentures
|
|
|
126,865
|
|
|
|
–
|
|
Debt discount on convertible notes and debt issuance costs
|
|
|
92,250
|
|
|
|
–
|
|
(The accompanying notes are an integral part of these condensed consolidated financial statements)
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Notes to the Condensed Consolidated Financial Statements
(Expressed in US dollars)
(unaudited)
1.
|
Nature of Operations and Continuance of Business
|
Appiphany Technologies Holdings Corp. (the "Company") was incorporated in the State of Nevada on February 24, 2010. On May 1, 2010, the Company entered into a share exchange agreement with Appiphany Technologies Corporation ("ATC") to acquire all of the outstanding common shares of ATC in exchange for 1,500,000 common shares of the Company. As the acquisition involved companies under common control, the acquisition was accounted for in accordance with ASC 805-50, Business Combinations – Related Issues, and the consolidated financial statements reflect the accounts of the Company and ATC since inception. On November 18, 2015, ATC was dissolved. The Company is in the business of providing online fraud protection services.
Going Concern
These consolidated financial statements have been prepared on a going concern basis, which implies that the Company will continue to realize its assets and discharge its liabilities in the normal course of business. As at July 31, 2016, the Company has not recognized significant revenue, has a working capital deficit of $676,211, and has an accumulated deficit of $2,118,692. The continuation of the Company as a going concern is dependent upon the continued financial support from its management, and its ability to identify future investment opportunities and obtain the necessary debt or equity financing, and generating profitable operations from the Company's future operations. These factors raise substantial doubt regarding the Company's ability to continue as a going concern. These consolidated financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
2.
|
Summary of Significant Accounting Policies
|
|
(a)
|
Basis of Presentation and Principles of Consolidation
|
The consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States ("US GAAP") and are expressed in U.S. dollars. The consolidated financial statements are comprised of the records of the Company and its wholly owned subsidiary, Appiphany Technologies Corp., a company incorporated in British Columbia, Canada, until its dissolution on November 18, 2015. All intercompany transactions have been eliminated on consolidation. The Company's fiscal year end is April 30.
The preparation of financial statements in conformity with US GAAP 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 revenues and expenses during the reporting period. The Company regularly evaluates estimates and assumptions related to the collectability of accounts receivable, fair value and estimated useful life of long-lived assets, fair value of convertible debentures, derivative liabilities, stock-based compensation, and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors 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 and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company's estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.
|
(c)
|
Interim Condensed Consolidated Financial Statements
|
These interim condensed consolidated financial statements have been prepared on the same basis as the annual financial statements and in the opinion of management, reflect all adjustments, which include only normal recurring adjustments, necessary to present fairly the Company's financial position, results of operations and cash flows for the periods shown. The results of operations for such periods are not necessarily indicative of the results expected for a full year or for any future period.
2.
|
Summary of Significant Accounting Policies
(continued)
|
|
(d)
|
Cash and cash equivalents
|
The Company considers all highly liquid instruments with a maturity of three months or less at the time of issuance to be cash equivalents. As at July 31 and April 30, 2016, the Company had no items representing cash equivalents.
The Company recognizes allowances for doubtful accounts to ensure accounts receivable are not overstated due to the inability or unwillingness of its customers to make required payments. The allowance is based on the business environment, historical bad debt expense, the age of receivables, and the specific identification of receivables the Company considers at risk. The Company reviews the adequacy of its allowance for doubtful accounts on a regular basis.
|
(f)
|
Basic and Diluted Net Income (Loss) per Share
|
The Company computes net income (loss) per share in accordance with ASC 260,
Earnings per Share
. ASC 260 requires presentation of both basic and diluted earnings per share ("EPS") on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive. For the three-months ended July 31, 2016, the Company had 19,812,270 potentially dilutive common shares outstanding that were excluded from the diluted EPS calculation as their effect is anti-dilutive.
(g) Financial Instruments
Pursuant to ASC 820,
Fair Value Measurements and Disclosures
, an entity is required to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value. A financial instrument's categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. ASC 820 prioritizes the inputs into three levels that may be used to measure fair value:
Level 1
Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
Level 2
Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.
Level 3
Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.
2.
|
Summary of Significant Accounting Policies
(continued)
|
|
(g)
|
Financial Instruments (continued)
|
The Company's financial instruments consist principally of accounts receivable, accounts payable and accrued liabilities, amounts due to related parties, convertible debentures, and notes payable. Pursuant to ASC 820, the fair value of our cash is determined based on "Level 1" inputs, which consist of quoted prices in active markets for identical assets. The fair value of our derivative liability is determined to be a "Level 2" input. We believe that the recorded values of all of our other financial instruments approximate their current fair values because of their nature and respective maturity dates or durations.
ASC 220,
Comprehensive Income
, establishes standards for the reporting and display of comprehensive loss and its components in the financial statements. As at July 31 and April 30, 2016, the Company has no items that represent a comprehensive loss and, therefore, has not included a schedule of comprehensive loss in the financial statements.
(i)
Revenue Recognition
The Company recognizes revenue from online fraud protection services. Revenue will be recognized only when the price is fixed and determinable, persuasive evidence of an arrangement exists, the service has been provided, and collectability is assured. The Company is not exposed to any credit risks as amounts are prepaid prior to performance of services.
Commencing May 1, 2016, the Company changed its accounting policy with respect to revenue recognition to record revenue on a gross basis as compared to a net basis as the Company reassessed the application of Accounting Standards Update No. 2014-09,
Revenue from Contracts with Customers
and determined that they did not meet the conditions for an agency relationship. The impact to the Company's revenues was determined to not be material, as historical revenues from online fraud protection services was $2,725 with cost of goods sold of $1,821 for a net gross profit of $904.
j)
|
Stock-based Compensation
|
The Company records stock-based compensation in accordance with ASC 718,
Compensation – Stock Compensation
and ASC 505,
Equity Based Payments to Non-Employees,
which requires the measurement and recognition of compensation expense based on estimated fair values for all share-based awards made to employees and directors, including stock options.
ASC 718 requires company to estimate the fair value of share-based awards on the date of grant using an option-pricing model. The Company uses the Black-Scholes option pricing model as its method of determining fair value. This model is affected by the Company's stock price as well as assumptions regarding a number of subjective variables. These subjective variables include, but are not limited to the Company's expected stock price volatility over the term of the awards, and actual and projected employee stock option exercise behaviours. The value of the portion of the award that is ultimately expected to vest is recognized as an expense in the statement of operations over the requisite service period.
All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.
k)
|
Recent Accounting Pronouncements
|
In April 2015, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2015-03, "Interest – Imputation of Interest: Simplifying the Presentation of Debt Issuance Costs" (ASU 2015-03), which resulted in the reclassification of debt issuance costs from "Other Assets" to inclusion as a reduction of the debt balance. The Company had adopted ASU 2015-03 during the three months ended July 31, 2016, with full retrospective application as required by the guidance. These standards did not have a material impact on the Company's condensed consolidated balance sheets and had no impact on the cash flows provided by or used in operations for any period presented.
2.
|
Summary of Significant Accounting Policies
(continued)
|
k)
|
Recent Accounting Pronouncements (continued)
|
The Company has implemented all new accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.
3.
Acquisition of License Agreements
(a)
|
On January 14, 2016, the Company entered into a purchase agreement with a company controlled by the President and Director of the Company. Pursuant to the agreement, the Company agreed to purchase two licenses including the accounts receivable generated by the two licenses, in exchange for 20,000,000 common shares of the Company.
|
In accordance with ASC 805-50, "Business Combinations: Related Issues", the purchase agreement was deemed an acquisition of assets between entities under common control for accounting purposes as the transaction was non arms-length. The licenses and accounts receivable acquired were recorded at their carrying value of $nil.
(b)
|
On January 18, 2016, the Company entered into a license agreement (the "Agreement") with Comsec Solutions Limited ("Comsec") where the Company acquired the right to market and distribute Watchdog, a market leading web monitoring tool owned by Comsec, in North and South America. In exchange for the rights, the Company agreed to pay a monthly base fee of up to £4,750, depending on the service provided, and 15% commission fee for all revenues including a minimum revenue base of £140,000 in the first year and £100,000 in subsequent years.
|
4.
Related Party Transactions
As at July 31, 2016, the Company owed $34,528 (April 30, 2016 - $62,486) to the President and Director of the Company for financing of day-to-day expenditures incurred on behalf of the Company. The amount owing is unsecured, non-interest bearing, and due on demand.
5
.
Notes payable
(a)
|
As at July 31, 2016, the Company owed $
1
4,616 (April 30, 2016 - $4,616) in notes payable to non-related parties. Under the terms of the notes, the amounts are unsecured, bears interest at
5-
6% per annum, and due on demand.
|
(b)
|
On June 6
, 2016, the Company
issued a
note payable to a non-related party
for proceeds of $10,000
. Under the terms of the note, the amount is unsecured, bears interest at 5% per annum, and is due on
demand
.
|
6.
Convertible Debentures
(a)
|
On December 17, 2013, the Company issued a convertible debenture to a non-related party for proceeds of $32,500. Under the terms of the debenture, the amount is unsecured, bears interest at 8% per annum, and is due on September 19, 2014. Interest on overdue principal after default accrues at an annual rate of 22%. After 180 days or June 15, 2014, the debenture is convertible into common shares of the Company at a conversion price equal to 51% of the lowest two trading prices of the Company's common shares for the past 30 trading days prior to notice of conversion. On September 19, 2014, as the amount of the convertible debenture had not been repaid or converted by maturity, the Company incurred a penalty of 50% of the principal balance owing resulting in the Company recording $16,250 which had been included in interest expense.
|
Due to this provision, the embedded conversion option qualifies for derivative accounting under ASC 815-15 "Derivatives and Hedging". The fair value of the derivative liability resulted in a full discount to the note payable of $32,500. The carrying value of the convertible note will be accreted over the term of the convertible note up to the face value of $32,500. During the year ended April 30, 2015, the Company issued 595,667 shares of common stock for the conversion of $39,130. On May 17, 2016, the convertible debenture and accrued interest was extinguished pursuant to the issuance of a $10,000 convertible debenture issued to a non-related party. Refer to Note 6(d). As at July 31, 2016, the carrying value of the note was $nil (April 30, 2016 - $9,620).
6.
Convertible Debentures
(continued)
(b)
|
On May 21, 2014, the Company issued a convertible debenture, to a non-related party, for proceeds of $37,500. Under the terms of the debenture, the amount is unsecured, bears interest at 8% per annum, and is due on February 23, 2015. After 180 days or November 17, 2014, the debenture is convertible into common shares of the Company at a conversion price equal to 51% of the lowest two trading prices of the Company's common shares for the past 30 trading days prior to notice of conversion.
|
Due to this provision, the embedded conversion option qualifies for derivative accounting under ASC 815-15 "Derivatives and Hedging". The fair value of the derivative liability resulted in a full discount to the note payable of $37,500. The carrying value of the convertible note will be accreted over the term of the convertible note up to the face value of $37,500. During the year ended April 30, 2015, the Company issued 360,000 shares of common stock for the conversion of $2,920. During the year ended April 30, 2016, the Company issued 1,850,000 shares of common stock for the conversion of $8,772 of the note. During the three months ended July 31, 2016, the Company issued 3,217,352 shares of common stock for the conversion of $8,368 of the note. As at July 31, 2016, the carrying value of the note was $17,440 (April 30, 2016 - $25,808).
(c)
|
On May 23, 2014, the Company issued a convertible debenture, to a non-related party, for proceeds of $40,000. Under the terms of the debenture, the amount is unsecured, bears interest at 8% per annum, and is due on May 23, 2015. After 180 days or November 19, 2014, the debenture is convertible into common shares of the Company at a conversion price equal to 55% of the lowest trading price of the Company's common shares for the past 15 trading days prior to notice of conversion. On June 13, 2016, this note was assigned to a new note holder for $31,000, resulting in a gain on extinguishment of $5,744 (2015 - $nil).
|
Due to this provision, the embedded conversion option qualifies for derivative accounting under ASC 815-15 "Derivatives and Hedging". The fair value of the derivative liability resulted in a discount to the note payable of $25,215. The carrying value of the convertible note will be accreted over the term of the convertible note up to the face value of $40,000. During the year ended April 30, 2015, the Company issued 127,655 shares of common stock for the conversion of $1,335 of the note and $69 of accrued interest. During the year ended April 30, 2016, the Company issued 91,831 shares of common stock for the conversion of $188 of the note and $19 of accrued interest. As at July 31, 2016, the carrying value of the note was $38,477 (April 30, 2016 - $38,477).
(d)
|
On May 17, 2016, the Company issued a $10,000 convertible debenture to a non-related party in extinguishment of a convertible debenture originally issued on December 17, 2013 of $9,620 and $6,270 of accrued interest as at May 17, 2016 as noted in Note 5(a). Due to the change of conversion terms the fair value of the derivative liability increased from $249,702 to $265,841, resulting in a loss in extinguishment of $10,249. Under the terms of the debenture, the amount is unsecured, bears interest at 10% per annum (up to 24% per annum default rate), and is due on May 17, 2017. The debenture is convertible into common shares of the Company at a conversion price equal to 50% of the lowest trading prices of the Company's common shares (i) on May 12, 2016; or (ii) for the past 25 trading days prior to notice of conversion.
|
Due to this provision, the embedded conversion option qualifies for derivative accounting under ASC 815-15 "Derivatives and Hedging". During the three months ended July 31, 2016, the Company issued 2,756,270 shares of common stock for the conversion of $7,000 of the note and $29 of accrued interest. As at July 31, 2016, the carrying value of the note was $3,000 (April 30, 2016 - $nil).
6.
Convertible Debentures
(continued)
(e)
|
On May 17, 2016, the Company issued a convertible debenture to a non-related party for $33,000. Pursuant to the agreement, the note was issued with a 10% original issue discount and as such the purchase price was $30,000. Under the terms of the debenture, the amount is unsecured, bears interest at 10% per annum (up to 24% per annum default rate), and is due on May 17, 2017. The debenture is convertible into common shares of the Company at a conversion price equal to 50% of the lowest trading price of the Company's common stock of either (i) the twenty-five prior trading days immediately preceding the issuance of the note or (ii) the twenty-five prior trading days including the day upon which a notice of conversion is received by the Company. There was also financing costs, which resulted in the Company recording a debt discount of approximately $5,000 resulting from these debt issuance costs which is being amortized over the life of the loan.
|
Due to this provision, the embedded conversion option qualifies for derivative accounting under ASC 815-15 "Derivatives and Hedging". The fair value of the derivative liability resulted in a discount to the note payable of $33,000 of which $5,000 of the discount resulted from debt issuance costs. The carrying value of the convertible note will be accreted over the term of the convertible note up to the face value of $33,000. As at July 31, 2016, the carrying value of the note was $7 (April 30, 2016 - $nil), and the unamortized total discount was $32,993 (April 30, 2016 - $nil).
(f)
|
On June 13, 2016, the Company issued a convertible debenture to a non-related party for $69,000. Pursuant to the agreement, the note was issued with an original issue discount and as such the purchase price was $66,500. Under the terms of the debenture, the amount is unsecured, bears interest at 10% per annum (up to 22% per annum default rate), and is due on December 13, 2016. After maturity date, or December 13, 2016, the debenture is convertible into common shares of the Company at a conversion price equal to 50% of the lowest trading price of the Company's common shares for the past 15 trading days prior to the notice of conversion.
The Company analyzed the conversion option of the note for derivative accounting consideration under ASC 815-15 "Derivatives and Hedging" and determined that the embedded conversion feature should be classified as a liability. However, due to the conversion option not being effective until December 13, 2016, the Company will delay measuring the derivative liability until such date. There was also debt issuance costs, which resulted in the Company recording a debt discount of approximately $2,500. As at July 31, 2016, the carrying value of the note was $67,156 (April 30, 2016 - $nil), and the unamortized discount was $1,844 (April 30, 2016 - $nil).
|
(g)
|
On July 21, 2016, the Company issued a convertible debenture, to a non-related party, for proceeds of $56,750. Under the terms of the debenture, the amount is unsecured, bears interest at 10% per annum (up to 24% per annum default rate), and is due on April 21, 2017. The debenture is convertible into common shares of the Company at a conversion price equal to 50% of the lowest trading price of the Company's common stock of either (i) the twenty-five prior trading days immediately preceding the issuance of the note or (ii) the twenty-five prior trading days including the day upon which a notice of conversion is received by the Company.
|
Due to this provision, the embedded conversion option qualifies for derivative accounting under ASC 815-15 "Derivatives and Hedging". The fair value of the derivative liability resulted in a discount to the note payable of $56,750 of which $6,250 of the discount resulted from debt issuance costs. The carrying value of the convertible note will be accreted over the term of the convertible note up to the face value of $56,750. As at July 31, 2016, the carrying value of the note was $14 (April 30, 2016 - $nil), and the unamortized total discount was $56,736 (April 30, 2016 - $nil).
7.
Derivative Liability
The Company records the fair value of the conversion price of the convertible debentures, as disclosed in Note 5, in accordance with ASC 815,
Derivatives and Hedging
. The fair value of the derivative was calculated using a Black-Scholes model. The fair value of the derivative liability is revalued on each balance sheet date with corresponding gains and losses recorded in the consolidated statement of operations. During the three months ended July 31, 2016, the Company recorded a loss on the change in fair value of derivative liability of $
237,379
(
2015 – $199,600 gain
). As at
July 31, 2016
, the Company recorded a derivative liability of $
360,746
(April 30,
2016 - $140,196
).
The following inputs and assumptions were used to value the convertible debentures outstanding during the periods ended July 31 and Apr
il 30, 2016
:
|
Expected Volatility
|
Risk-free Interest Rate
|
Expected Dividend Yield
|
Expected Life
(in years)
|
|
|
|
|
|
December 17, 2013 convertible debenture:
|
|
|
|
|
As at April 30, 2016 (mark to market)
|
366%
|
0.56%
|
0%
|
1.00
|
As at May 17, 2016 (date of exchange)
|
433%
|
0.58%
|
0%
|
0.84
|
|
|
|
|
|
May 21, 2014 convertible debenture:
|
|
|
|
|
As at April 30, 2016 (mark to market)
|
312%
|
0.56%
|
0%
|
0.83
|
As at June 13, 2016 (date of conversion)
|
485%
|
0.40%
|
0%
|
0.71
|
As at July 31, 2016 (mark to market)
|
468%
|
0.38%
|
0%
|
0.58
|
|
|
|
|
|
May 23, 2014 convertible debenture:
|
|
|
|
|
As at April 30, 2016 (mark to market)
|
111%
|
0.56%
|
0%
|
0.06
|
As at July 31, 2016 (mark to market)
|
472%
|
0.50%
|
0%
|
0.81
|
|
|
|
|
|
May 17, 2016 convertible debenture for $10,000:
|
|
|
|
|
As at May 17, 2016 (date note became convertible)
|
467%
|
0.58%
|
0%
|
1.00
|
As at June 28, 2016 (date of conversion)
|
490%
|
0.35%
|
0%
|
0.88
|
As at July 27, 2016 (date of conversion)
|
508%
|
0.40%
|
0%
|
0.81
|
As at July 31, 2016 (mark to market)
|
513%
|
0.38%
|
0%
|
0.79
|
|
|
|
|
|
May 17, 2016 convertible debenture for $33,000:
|
|
|
|
|
As at May 17, 2016 (issuance date)
|
476%
|
0.58%
|
0%
|
1.00
|
As at July 31, 2016 (mark to market)
|
458%
|
0.50%
|
0%
|
0.79
|
|
|
|
|
|
July 21, 2016 convertible debenture:
|
|
|
|
|
As at July 21, 2016 (issuance date)
|
470%
|
0.54%
|
0%
|
0.75
|
As at July 31, 2016 (mark to market)
|
481%
|
0.50%
|
0%
|
0.72
|
|
|
|
|
|
A summary of the activity of the derivative liability is shown below:
|
|
$
|
|
|
Balance,
April 30, 2016
|
|
|
140,196
|
|
New issuances
|
|
|
925,403
|
|
Debt discounts
|
|
|
78,500
|
|
Adjustment for conversion
|
|
|
(111,468
|
)
|
Mark to market adjustment at July 31, 2016
|
|
|
(671,885
|
)
|
Balance,
July 31, 2016
|
|
|
360,746
|
|