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 condensed 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 January 31, 2016, the Company has not recognized significant revenue, has a working capital deficit of $803,338, and has an accumulated deficit of $2,440,836. 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 accompanying interim condensed consolidated financial statements of the Company should be read in conjunction with the consolidated financial statements and accompanying notes filed with the U.S. Securities and Exchange Commission for the year ended April 30, 2016. 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.
These interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States ("US GAAP") and are expressed in U.S. dollars. The condensed 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, and IP Control Risk Inc., a company incorporated in the State of Nevada, United States. All intercompany transactions have been eliminated on consolidation. The Company's fiscal year end is April 30.
(b)
Use of Estimates
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.
34
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Notes to the Condensed Consolidated Financial Statements
(Expressed in US dollars)
(unaudited)
(c)
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.
(d)
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. As at January 31, 2017, the Company had 190,757,667 (April 30, 2016 - 20,292,620) potentially dilutive common shares outstanding that were excluded from the diluted EPS calculation as their effect is anti-dilutive.
(e)
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 binomial options 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.
(f)
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 nine months ended January 31, 2017, 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.
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.
35
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Notes to the Condensed Consolidated Financial Statements
(Expressed in US dollars)
(unaudited)
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 January 31, 2017, the Company owed $23,544 (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. During the period ended January 31, 2017, the Company received proceeds of $nil (April 30, 2016 - $15,084) and repaid $38,156 (April 31, 2016 - $10,000) of the outstanding amount payable. The amount owing is unsecured, non-interest bearing, and due on demand.
5.
Notes Payable
(a)
As at January 31, 2017, the Company owed $4,616 (April 30, 2016 - $4,616) in notes payable to non-related parties. Under the terms of the notes, the amounts are unsecured, bear interest at 6% per annum, and were due on July 31, 2016. The notes bear a default interest rate of 18% per annum.
(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 July 6, 2017. The note bears a default interest rate of 12% per annum.
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. As at January 31, 2017, the carrying value of the note was $nil (April 30, 2016 - $9,620).
(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 180days 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
36
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Notes to the Condensed Consolidated Financial Statements
(Expressed in US dollars)
(unaudited)
6.
Convertible Debentures
(continued)
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 nine months ended January 31, 2017, the Company issued 3,217,352 shares of common stock for the conversion of $8,368 of the note and $5,744 of accrued interest, resulting in a gain on extinguishment. As at January 31, 2017, 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.
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 January 31, 2017, the carrying value of the note was $38,477 (April 30, 2016 - $38,477).
(a)
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, 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 nine months ended January 31, 2017, the Company issued 3,972,383 shares of common stock for the conversion of $10,000 of the note and $129 of accrued interest. As at January 31, 2017, the carrying value of the note was $nil (April 30, 2016 - $nil).
(b)
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, 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. During the nine months ended January 31, 2017, the Company issued 2,593,906 shares of common stock for the conversion of $3,648 of the note and $243 of accrued interest. 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 January 31, 2016, the carrying value of the note was $5,915 (April 30, 2016 - $nil), and the unamortized discount was $23,437 (April 30, 2016 - $nil).
37
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Notes to the Condensed Consolidated Financial Statements
(Expressed in US dollars)
(unaudited)
6.
Convertible Debentures
(continued)
(c)
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, 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 January 31, 2017, the carrying value of the note was $69,000 (April 30, 2016 - $nil), and the unamortized discount was $nil (April 30, 2016 - $nil).
(d)
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, 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. During the nine months ended January 31, 2017, the Company issued 2,720,000 shares of common stock for the conversion of $220 of the note and $3,452 of accrued interest. 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 January 31, 2017, the carrying value of the note was $9,190 (April 30, 2016 - $nil), and the unamortized total discount was $47,340 (April 30, 2016 - $nil).
(e)
On August 18, 2016, the Company issued a convertible debenture, to a non-related party, for proceeds of $27,000. Under the terms of the debenture, the amount is secured by assets of the Company, bears interest at 8% per annum, and is due on April 18, 2017. The debenture is convertible into common shares of the Company after six months subsequent to issuance (February 18, 2016) at a conversion price equal to 55% of the lowest trading price of the Company's common stock of the fifteen prior trading days immediately preceding the issuance of the note. Debt issuance costs resulted in a discount to the note payable in the amount of $2,000. The carrying value of the convertible note will be accreted over the term of the convertible note up to the face value of $27,000. As at January 31, 2016, the carrying value of the note was $25,909 (April 30, 2016 - $nil), and the unamortized discount was $1,091 (April 30, 2016 - $nil).
(f)
On November 4, 2016, the Company issued a convertible debenture, to a non-related party, for proceeds of $55,000. Pursuant to the agreement, the note was issued with an original issue discount and as such the purchase price was $55,000. Under the terms of the debenture, the amount is unsecured, bears interest at 10% per annum, and is due on November 4, 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 closing price on the original issue date.
Due to this provision, the embedded conversion option qualifies for derivative accounting under ASC 815-15 "Derivatives and Hedging". The carrying value of the convertible note will be accreted over the term of the convertible note up to the face value of $50,000. As at January 31, 2017, the carrying value of the note was $13,260 (April 30, 2016 - $nil), and the unamortized total discount was $41,740 (April 30, 2016 - $nil).
38
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Notes to the Condensed Consolidated Financial Statements
(Expressed in US dollars)
(unaudited)
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 the binomial option pricing model. The fair value of the derivative liability is revalued on each balance sheet date or upon conversion of the underlying convertible debentures into equity with corresponding gains and losses recorded in the consolidated statement of operations. During the nine months ended January 31, 2017, the Company recorded a loss on the change in fair value of derivative liability of $275,039 (2015 – $539,219). As at January 31, 2017, the Company recorded a derivative liability of $418,893 (April 30, 2016 - $140,196).
The following inputs and assumptions were used to value the convertible debentures outstanding during the periods ended January 31, 2017 and April 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
|
|
As at January 31, 2017 (mark to market)
|
|
|
394
|
%
|
|
|
0.34
|
%
|
|
|
0
|
%
|
|
|
0.33
|
|
As at January 31, 2016 (mark to market)
|
|
|
513
|
%
|
|
|
0.50
|
%
|
|
|
0
|
%
|
|
|
0.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
As at January 31, 2017 (mark to market)
|
|
|
540
|
%
|
|
|
0.51
|
%
|
|
|
0
|
%
|
|
|
0.56
|
|
As at January 31, 2017 (mark to market)
|
|
|
425
|
%
|
|
|
0.52
|
%
|
|
|
0
|
%
|
|
|
0.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
As at January 31, 2017 (mark to market)
|
|
|
550
|
%
|
|
|
0.51
|
%
|
|
|
0
|
%
|
|
|
0.54
|
|
As at November 1, 2016 (date of conversion)
|
|
|
605
|
%
|
|
|
0.50
|
%
|
|
|
0
|
%
|
|
|
0.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
As at January 31, 2017 (mark to market)
|
|
|
550
|
%
|
|
|
0.51
|
%
|
|
|
0
|
%
|
|
|
0.54
|
|
As at January 17, 2017 (date of conversion)
|
|
|
416
|
%
|
|
|
0.55
|
%
|
|
|
0
|
%
|
|
|
0.33
|
|
As at January 31, 2017 (mark to market)
|
|
|
425
|
%
|
|
|
0.52
|
%
|
|
|
0
|
%
|
|
|
0.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Notes to the Condensed Consolidated Financial Statements
(Expressed in US dollars)
(unaudited)
7.
Derivative Liability
(continued)
|
|
Expected Volatility
|
|
|
Risk-free Interest Rate
|
|
|
Expected Dividend Yield
|
|
|
Expected Life
(in years)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
As at January 31, 2017 (mark to market)
|
|
|
538
|
%
|
|
|
0.51
|
%
|
|
|
0
|
%
|
|
|
0.47
|
|
As at January 23, 2017 (date of conversion)
|
|
|
360
|
%
|
|
|
0.51
|
%
|
|
|
0
|
%
|
|
|
0.24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 13, 2016 convertible debenture
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at December 13, 2016 (date note becomes convertible)
|
|
|
512
|
%
|
|
|
0.88
|
%
|
|
|
0
|
%
|
|
|
1.00
|
|
As at January 31, 2017 (mark to market)
|
|
|
514
|
%
|
|
|
0.84
|
%
|
|
|
0
|
%
|
|
|
0.87
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 4, 2016 convertible debenture
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at November 4, 2016 (issuance date / date note becomes convertible)
|
|
|
504
|
%
|
|
|
0.62
|
%
|
|
|
0
|
%
|
|
|
1.00
|
|
As at January 31, 2017 (mark to market)
|
|
|
551
|
%
|
|
|
0.84
|
%
|
|
|
0
|
%
|
|
|
0.76
|
|
A summary of the activity of the derivative liability is shown below:
Balance, April 30, 2016
|
|
$
|
140,196
|
|
New issuances
|
|
|
1,176,375
|
|
Debt discounts
|
|
|
128,000
|
|
Adjustment for conversion
|
|
|
(140,982
|
)
|
Mark to market adjustment at January 31, 2017
|
|
|
(884,696
|
)
|
Balance, January 31, 2017
|
|
|
418,893
|
|
8.
Common Shares
(a)
On June 13, 2016, the Company issued 3,217,352 common shares for the conversion of $8,368 of convertible debentures, as noted in Note 6(b).
(b)
On June 28, 2016, the Company issued 1,176,470 common shares for the conversion of $3,000 of convertible debentures, as noted in Note 6(d).
(c)
On July 27, 2016, the Company issued 1,579,800 common shares for the conversion of $4,000 of convertible debentures and $28 of accrued interest, as noted in Note 6(d).
(d)
On August 26, 2016, the Company issued 900,000 common shares with a fair value of $18,000 to various consultants pursuant to consulting agreements dated August 26, 2016.
(e)
On September 7, 2016, the Company issued 500,000 common shares with a fair value of $10,000 to a consultant pursuant to a consulting agreement dated August 26, 2016.
(f)
On November 1, 2016, the Company issued 1,216,113 common shares for the conversion of $3,000 of convertible debentures and $101 of accrued interest, as noted in Note 6(d).
(g)
On November 30, 2016, the Company issued 6,000,000 common shares with a fair value of $89,400 for professional services.
40
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Notes to the Condensed Consolidated Financial Statements
(Expressed in US dollars)
(unaudited)
8.
Common Shares
(continued)
(h)
On November 30, 2016, the Company issued 3,600,000 common shares with a fair value of $53,640 to various consultants pursuant to consulting agreements dated August 26, 2016, as noted in Note 9(a). As at January 31, 2016, 900,000 common shares with a fair value of $13,410 have been issued in excess of the original agreements in error. Due to the fact that the shares were issued in error and that the Company intends on cancelling these shares, the $13,410 amount has been recorded in subscription receivable.
(i)
On January 17, 2017, the Company issued 2,593,906 common shares for the conversion of $3,648 of convertible debenture and $243 of accrued interest, as noted in Note 6(e).
(j)
On January 23, 2017, the Company issued 2,720,000 common shares for the conversion of $220 of convertible debenture and $3,452 of accrued interest, as noted in Note 6(g).
9.
Commitments
(a)
On August 26, 2016, the Company entered in consulting agreements with five consultants. Pursuant to the agreements, each consultant is to be compensated by the following:
(i)
10% commission on all net revenues derived by the Company through the consultant in the first year
(ii)
5% commission on all net revenues derived by the Company through the consultant in year two and three
(iii)
180,000 common shares payable on the date of the agreement (see Note 8(d))
(iv)
180,000 common shares payable on February 26, 2016 (see Note 8(h))
(v)
180,000 common shares payable on August 26, 2017 (see Note 8(h))
(vi)
180,000 common shares payable on February 26, 2018 (see Note 8(h))
Either party may terminate the agreement by providing written thirty days notice. As at January 31, 2017, no commission has been earned, paid, or accrued.
10.
Subsequent Events
We have evaluated subsequent events through the date of issuance of the financial statements, and did not have any material recognizable subsequent events after January 31, 2017 other than the following:
(a)
On February 1, 2017, the Company entered into a consulting agreement with an unrelated party. Pursuant to the agreement, the consultant shall be compensated by the following:
(i)
2,550,000 common shares within 10 days of the execution of the agreement
(ii)
$2,500 per month for the next six months.
(iii)
Upon closing of a capital raise of $500,000, the Company shall pay the consultant a monthly fee of $5,000 for the remaining term of the contract
(iv)
Upon closing of a capital raise of $1,000,000, the Company shall pay the consultant a monthly fee of $10,000 for the remaining term of the contract.
The contract shall terminate on July 30, 2017. There have been no financing completed as at the issuance date of these financial statements.
(b)
On February 2, 2017, the Company issued 2,857,923 shares of common stock for the conversion of $2,802 of convertible debenture and $199 of accrued interest, as noted in Note 6(e).
41
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Notes to the Condensed Consolidated Financial Statements
(Expressed in US dollars)
(unaudited)
10.
Subsequent Events
(continued)
(c)
On February 3, 2017, the Company issued 2,720,000 shares of common stock for the conversion of $1,020 of convertible debenture and $204 of accrued interest, as noted in Note 6(g).
(d)
On February 8, 2017, the Company issued 3,137,104 shares of common stock for the conversion of $3,071 of convertible debenture and $223 of accrued interest, as noted in Note 6(e).
(e)
On February 10, 2017, the Company issued 3,100,000 shares of common stock for the conversion of $1,267 of convertible debenture and $128 of accrued interest, as noted in Note 6(g).
(f)
On February 13, 2017, the Company issued 3,293,514 shares of common stock for the conversion of $3,220 of convertible debenture and $238 of accrued interest, as noted in Note 6(e).
(g)
On February 14, 2017, the Company issued 3,600,000 shares of common stock for the conversion of $1,549 of convertible debenture and $71 of accrued interest, as noted in Note 6(g).
(h)
On February 14, 2017, the Company entered into an equity financing agreement with an unrelated party ("Investor"). Pursuant to the agreement, the Investor shall invest up to seven million dollars ($7,000,000) over the course of 24 months during the contract period to purchase the Company's common stock. During the term of the agreement, the Company may deliver a Put Notice to the Investor, which states the dollar amount that the Company intends to sell to the Investor. The price of the common stock sold shall be 80% of the lowest traded price in the ten consecutive days preceding the put notice date subject to additional shares if the VWAP for 10 days AFTER the Put Notice is less than Put Notice Price. As part of this agreement, the Company has agreed to issue a $30,000 promissory note to the Investor as a commitment fee. The note is non interest bearing, unsecured, and due six months from execution date. As of the date of this fling $15,000 of the $30,000 has been executed.
(i)
On February 16, 2017, the Company issued 3,612,323 shares of common stock for the conversion of $3,529 of convertible debenture and $264 of accrued interest, as noted in Note 6(e).
(j)
On February 23, 2017, the Company issued 2,550,000 shares of common stock pursuant to a consulting agreement, as noted in Note 9(a).
(k)
On February 23, 2017, the Company issued 3,972,552 shares of common stock for the conversion of $3,874 of convertible debenture and $297 of accrued interest, as noted in Note 6(e).
(l)
On February 24, 2017m the Company issued 2,251,792 shares of common stock for the conversion of $2,500 of convertible debenture and $101 of accrued interest, as noted in Note 6(h).
(m)
On February 27, 2017, the Company issued 4,295,828 shares of common stock for the conversion of $4,185 of convertible debenture and $326 of accrued interest, as noted in Note 6(e).
(n)
On February 27, 2017, the Company issued 4,298,600 shares of common stock for the conversion of $1,706 of convertible debenture and $225 of accrued interest, as noted in Note 6(g).
(o)
On March 2, 2017, the Company issued 4,725,419 shares of common stock for the conversion of $4,600 of convertible debenture and $362 of accrued interest, as noted in Note 6(e).
(p)
On March 2, 2017, the Company issued 4,727,500 shares of common stock for the conversion of $4,417 of convertible debenture and $50 of accrued interest, as noted in Note 6(g).
(q)
On March 3, 2017, the Company issued 4,727,500 shares of common stock for the conversion of $5,082 of convertible debenture, as noted in Note 6(f).
(r)
On March 3, 2017, the Company issued 4,727,500 shares of common stock for the conversion of $4,452 of convertible debenture and $15 of accrued interest, as noted in Note 6(g).
42
APPIPHANY TECHNOLOGIES HOLDINGS CORP.
Notes to the Condensed Consolidated Financial Statements
(Expressed in US dollars)
(unaudited)
10.
Subsequent Events
(continued)
(s)
On March 3, 2017, the Company issued 4,183,057 shares of common stock for the conversion of $4,071 of convertible debenture and $321 of accrued interest, as noted in Note 6(e).
(t)
On March 8, 2017, the Company issued 4,051,165 shares of common stock for the conversion of $4,700 of convertible debenture and $202 of accrued interest, as noted in Note 6(h).
(u)
On March 9, 2017, the Company issued 5,000,000 shares of common stock for the conversion of $5,375 of convertible debenture, as
noted in Note 6(f).
(v)
On March 13, 2017, the Company issued 4,098,561 shares of common stock for the conversion of $4,750 of convertible debenture and $209 of accrued interest, as noted in Note 6(h).
(w)
On March 14, 2017, the Company issued 6,000,000 shares of common stock for the conversion of $5.375 of convertible debenture, as noted in Note 6(f).
(x)
On March 14, 2017, the Company issued 6,451,198 shares of common stock for the conversion of $7,475 of convertible debenture and $331 of accrued interest, as noted in Note 6(h).
(y)
On March 15, 2017, the Company issued 5,886,400 shares of common stock for the conversion of $5,695 of convertible debenture and $152 of accrued interest, as noted in Note 6(g).
(z)
On March 16, 2017, the Company issued 6,600,000 shares of common stock for the conversion of $7,095 of convertible debenture as noted in Note 6(f).
43
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders of
Appiphany Technologies Holdings Corp.
We have audited the accompanying consolidated balance sheets of Appiphany Technologies Holdings Corp. as of April 30, 2016 and 2015, and the related consolidated statements of operations, stockholders' deficit, and cash flows for each of the years in the two year period ended April 30, 2016. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. The company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company's internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Appiphany Technologies Holdings Corp. as of April 30, 2016 and 2015, and the results of its operations and its cash flows for each of the years in the two year period ended April 30, 2016, in conformity with accounting principles generally accepted in the United States of America.
The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the consolidated financial statements, the Company has suffered net losses since inception and has accumulated an accumulated deficit of $1,791,491 as of April 30, 2016. These factors raise substantial doubt about its ability to continue as a going concern. Management's plans in regard to these matters are also described in Note 1. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
/s/ Sadler, Gibb & Associates, LLC
Salt Lake City, UT
August 15, 2016
44
Appiphany Technologies Holdings Corp.
Consolidated Balance Sheets
|
|
April 30,
2016
$
|
|
|
April 30,
2015
$
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
323
|
|
|
|
–
|
|
Accounts receivable
|
|
|
1,004
|
|
|
|
–
|
|
Prepaid expense
|
|
|
–
|
|
|
|
126
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
|
1,327
|
|
|
|
126
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
|
195,999
|
|
|
|
124,655
|
|
Due to related parties
|
|
|
62,486
|
|
|
|
28,284
|
|
Convertible debenture, net of unamortized discount of $nil and $6,982, respectively
|
|
|
73,905
|
|
|
|
75,883
|
|
Notes payable
|
|
|
4,616
|
|
|
|
–
|
|
Derivative liability
|
|
|
140,196
|
|
|
|
357,985
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
477,202
|
|
|
|
586,807
|
|
|
|
|
|
|
|
|
|
|
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: 33,798,502 and 1,856,671 common shares, respectively
|
|
|
33,799
|
|
|
|
1,857
|
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
1,281,817
|
|
|
|
1,077,315
|
|
|
|
|
|
|
|
|
|
|
Accumulated deficit
|
|
|
(1,791,491)
|
|
|
|
(1,665,853)
|
|
|
|
|
|
|
|
|
|
|
Total Stockholders' Deficit
|
|
|
(475,875)
|
|
|
|
(586,681)
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Deficit
|
|
|
1,327
|
|
|
|
126
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
45
Appiphany Technologies Holdings Corp.
Consolidated Statements of Operations
|
|
Year ended
April 30,
2016
$
|
|
|
Year ended
April 30,
2015
$
|
|
|
|
|
|
|
Revenues
|
|
|
904
|
|
|
|
258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
16,722
|
|
|
|
56,560
|
Management fees
|
|
|
100,000
|
|
|
|
124,565
|
Professional fees
|
|
|
80,489
|
|
|
|
52,649
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
|
197,211
|
|
|
|
233,774
|
|
|
|
|
|
|
|
|
Net loss before other income (expenses)
|
|
|
(196,307)
|
|
|
|
(233,516
|
|
|
|
|
|
|
|
|
Other Income (Expenses)
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(19,655)
|
|
|
|
(133,146)
|
Gain (Loss) on change in fair value of derivative liability
|
|
|
90,324
|
|
|
|
(431,203)
|
|
|
|
|
|
|
|
|
Total Other Income (Expenses)
|
|
|
70,669
|
|
|
|
(564,349)
|
|
|
|
|
|
|
|
|
Net Loss
|
|
|
(125,638)
|
|
|
|
(797,865)
|
Net Loss Per Share, Basic and Diluted
|
|
|
(0.01)
|
|
|
|
(1.00)
|
Weighted Average Shares Outstanding – Basic and Diluted
|
|
|
12,604,626
|
|
|
|
802,446
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
46
Appiphany Technologies Holdings Corp.
Consolidated Statement of Stockholder’s Deficit
|
|
|
|
|
Additional
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
|
Paid-in
|
|
|
Accumulated
|
|
|
|
|
|
|
Shares
|
|
|
Par Value
|
|
|
Capital
|
|
|
Deficit
|
|
|
Total
|
|
|
|
|
#
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance – April 30, 2014
|
|
|
111,145
|
|
|
|
111
|
|
|
|
598,557
|
|
|
|
(867,988)
|
|
|
|
(269,320)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued upon conversion of notes payable
|
|
|
1,370,526
|
|
|
|
1,371
|
|
|
|
302,798
|
|
|
|
–
|
|
|
|
304,169
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for management fees
|
|
|
375,000
|
|
|
|
375
|
|
|
|
97,125
|
|
|
|
–
|
|
|
|
97,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forgiveness of debt
|
|
|
–
|
|
|
|
–
|
|
|
|
78,835
|
|
|
|
–
|
|
|
|
78,835
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
(797,865)
|
|
|
|
(797,865)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance – April 30, 2015
|
|
|
1,856,671
|
|
|
|
1,857
|
|
|
|
1,077,315
|
|
|
|
(1,665,853)
|
|
|
|
(586,681)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued upon conversion of notes
|
|
|
1,941,831
|
|
|
|
1,942
|
|
|
|
134,502
|
|
|
|
–
|
|
|
|
136,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for management fees
|
|
|
10,000,000
|
|
|
|
10,000
|
|
|
|
90,000
|
|
|
|
–
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued for acquisition of licenses
|
|
|
20,000,000
|
|
|
|
20,000
|
|
|
|
(20,000)
|
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
(125,638)
|
|
|
|
(125,638)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance – April 30, 2016
|
|
|
33,798,502
|
|
|
|
33,799
|
|
|
|
1,281,817
|
|
|
|
(1,791,491)
|
|
|
|
(475,875)
|
|
The accompanying notes are an integral part of these consolidated financial statements.
47
Appiphany Technologies Holdings Corp.
Consolidated Statements of Cashflows
|
|
Year ended
April 30,
2016
$
|
|
|
Year ended
April 30,
2015
$
|
|
|
|
|
|
|
|
Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
(125,638)
|
|
|
|
(797,865)
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of discount on convertible debt payable
|
|
|
6,982
|
|
|
|
92,793
|
Expenses paid by related party
|
|
|
29,118
|
|
|
|
19,515
|
Financing costs
|
|
|
126
|
|
|
|
4,374
|
Loss (gain) on change in fair value of derivative liability
|
|
|
(90,324)
|
|
|
|
431,203
|
Shares issued for default penalty
|
|
|
–
|
|
|
|
25,750
|
Shares issued for management fees
|
|
|
100,000
|
|
|
|
97,500
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(1,004)
|
|
|
|
91
|
Other current assets
|
|
|
–
|
|
|
|
(4,500)
|
Accounts payable and accrued liabilities
|
|
|
71,363
|
|
|
|
42,429
|
Accrued compensation
|
|
|
–
|
|
|
|
27,065
|
|
|
|
|
|
|
|
|
Net Cash Used In Operating Activities
|
|
|
(9,377)
|
|
|
|
(61,645)
|
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from convertible debenture
|
|
|
–
|
|
|
|
77,500
|
Proceeds from notes payable
|
|
|
4,616
|
|
|
|
–
|
Proceeds from related party payable
|
|
|
15,084
|
|
|
|
8,793
|
Repayment on related party payable
|
|
|
(10,000)
|
|
|
|
(29,850)
|
|
|
|
|
|
|
|
|
Net Cash Provided by Financing Activities
|
|
|
9,700
|
|
|
|
56,443
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Cash
|
|
|
323
|
|
|
|
(5,202)
|
|
|
|
|
|
|
|
|
Cash – Beginning of Period
|
|
|
–
|
|
|
|
5,202
|
|
|
|
|
|
|
|
|
Cash – End of Period
|
|
|
323
|
|
|
|
–
|
|
|
|
|
|
|
|
|
Supplemental Disclosures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid
|
|
|
–
|
|
|
|
–
|
Income tax paid
|
|
|
–
|
|
|
|
–
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued in exchange for license agreements
|
|
|
20,000
|
|
|
|
–
|
Common stock issued for conversion of convertible debentures
|
|
|
136,444
|
|
|
|
304,169
|
Common stock issued for forgiveness of debt
|
|
|
–
|
|
|
|
78,835
|
Common stock issued for management fees
|
|
|
–
|
|
|
|
97,500
|
48
Appiphany Technologies Holdings Corp.
Notes to the Consolidated Financial Statements for the Year Ended April 30, 2016
(audited)
NOTE 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.
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 April 30, 2016, the Company has not recognized significant revenue, has a working capital deficit of $475,875, and has an accumulated deficit of $1,791,491. 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 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.
NOTE 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. All intercompany transactions have been eliminated on consolidation. The Company's fiscal year end is April 30.
b) Use of Estimates
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 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) 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 April 30, 2016 and 2015, the Company had no items representing cash equivalents.
d) Basic and Diluted Net Loss per Share
The Company computes net 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 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. As of April 30, 2016, the Company had 20,292,620 (2015 – 8,713,784) potentially dilutive common shares outstanding.
e) Financial Instruments
49
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
applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
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
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.
The Company's financial instruments consist principally of cash, amounts receivable, accounts payable and accrued liabilities, accrued compensation, and amounts due to related parties. 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.
f) Comprehensive Loss
ASC 220,
Comprehensive Income
, establishes standards for the reporting and display of comprehensive loss and its components in the financial statements. As at April 30, 2016 and 2015, the Company has no items that represent a comprehensive loss and, therefore, has not included a schedule of comprehensive loss in the financial statements.
g) 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.
Revenue is recorded on an agency basis in accordance with Accounting Standards Update No. 2014-09,
Revenue from Contracts with Customers.
The Company acts as an agent for the principal on the basis that the Company does not provide direct service to its customers, has no authority to determine the price of the products or services provided, and is not responsible for inventory risk.
h) 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 behaviors. 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.
i) Recent Accounting Pronouncements
The Company has limited operations and is considered to be in the development stage. For the year ended April 30, 2016, the Company has elected to early adopt Accounting Standards Update No. 2014-10, Development Stage Entities (Topic 915): Elimination of Certain Financial Reporting Requirements. The adoption of this ASU allows the Company to remove the inception to date information and all references to exploration stage.
50
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.
NOTE 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.
NOTE 4. Related Party Transactions
a) During the year ended April 31, 2016, the Company incurred $nil (2015 - $27,065) of management fees to the former President and Director of the Company. During the year ended April 30, 2015, the amount owing of $78,835 owing for accrued management fees and financing of day-to-day expenditures incurred on behalf of the Company was forgiven and included in additional paid-in capital.
b) During the year ended April 30, 2016, the Company issued 10,000,000 (2015 – 375,000) common shares with a fair value of $100,000 (2015 - $97,500) to the President and Director of the Company.
c) As at April 30, 2016, the Company owed $nil (2014 - $499) of professional fees paid on its behalf by the former Secretary and Treasurer of the Company, which is included in accounts payable and accrued liabilities.
d) As at April 30, 2016, the Company owed $41,197 (2015 - $19,155) and $21,289 (Cdn$ - $26,715) (2015 - $8,769; Cdn$10,625) 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.
e) As at April 30, 2016, the Company owed $nil (2015 - $9,000) to the former Secretary and Treasurer of the Company in accrued compensation.
NOTE 5. 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. As at April 30, 2016, the carrying value of the note was $9,620 (2015 - $9,620).
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.
51
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. As at April 30, 2016, the carrying value of the note was $25,808 (2015 - $34,580).
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.
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 April 30, 2016, the carrying value of the note was $38,477 (2015 - $31,683).
NOTE 6. Derivative Liability
The Company records the fair value of the of the conversion price of the convertible debentures disclosed in Note 6 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 year ended April 30, 2016, the Company recorded a gain on the change in fair value of derivative liability of $ 90,324 (2015 – loss of $431,203). As at April 30, 2016, the Company recorded a derivative liability of $ 140,196 (2015 - $357,985).
The following inputs and assumptions were used to value the convertible debentures outstanding during the period ended April 30, 2016 and 2015:
52
|
Expected Volatility (%)
|
|
Risk-free Interest Rate (%)
|
|
Expected Dividend Yield (%)
|
|
Expected Life
(in years)
|
December 17, 2013 convertible debenture:
|
|
|
|
|
|
|
|
As at June 15, 2014 (date note became convertible)
|
433
|
|
0.03
|
|
0
|
|
0.26
|
As at July 31, 2014 (mark to market)
|
362
|
|
0.01
|
|
0
|
|
0.14
|
As at September 19, 2014 (date of default penalty)
|
426
|
|
0.04
|
|
0
|
|
0.50
|
As at October 30, 2014 (date of conversion)
|
335
|
|
0.06
|
|
0
|
|
0.39
|
As at October 31, 2014 (mark to market)
|
336
|
|
0.05
|
|
0
|
|
0.38
|
As at November 3, 2014 (date of conversion)
|
348
|
|
0.07
|
|
0
|
|
0.38
|
As at November 7, 2014 (date of conversion)
|
352
|
|
0.05
|
|
0
|
|
0.37
|
As at November 10, 2014 (date of conversion)
|
355
|
|
0.02
|
|
0
|
|
0.36
|
As at November 18, 2014 (date of conversion)
|
370
|
|
0.02
|
|
0
|
|
0.34
|
As at January 31, 2015 (mark to market)
|
528
|
|
0.01
|
|
0
|
|
0.13
|
As at March 5, 2015 (date of conversion)
|
693
|
|
0.25
|
|
0
|
|
1.00
|
As at April 16, 2015 (date of conversion)
|
736
|
|
0.22
|
|
0
|
|
0.88
|
As at April 22, 2015 (date of conversion)
|
742
|
|
0.23
|
|
0
|
|
0.87
|
As at April 30, 2015 (mark to market)
|
747
|
|
0.24
|
|
0
|
|
0.85
|
As at April 30, 2016 (mark to market)
|
366
|
|
0.56
|
|
0
|
|
1.00
|
|
|
|
|
|
|
|
|
May 21, 2014 convertible debenture:
|
|
|
|
|
|
|
|
As at November 17, 2014 (date note became convertible)
|
301
|
|
0.03
|
|
0
|
|
0.27
|
As at January 9, 2015 (date of conversion)
|
597
|
|
0.02
|
|
0
|
|
0.12
|
As at January 15, 2015 (date of conversion
|
577
|
|
0.03
|
|
0
|
|
0.11
|
As at January 21, 2015 (date of conversion)
|
650
|
|
0.01
|
|
0
|
|
0.09
|
As at January 22, 2015 (date of conversion)
|
635
|
|
0.02
|
|
0
|
|
0.09
|
As at January 30, 2015 (date of conversion)
|
496
|
|
0.01
|
|
0
|
|
0.07
|
As at January 31, 2015 (mark to market)
|
528
|
|
0.01
|
|
0
|
|
0.06
|
As at April 16, 2015 (date of conversion)
|
512
|
|
0.22
|
|
0
|
|
0.86
|
As at April 30, 2015 (mark to market)
|
520
|
|
0.24
|
|
0
|
|
0.82
|
As at December 7, 2015 (date of conversion)
|
251
|
|
0.29
|
|
0
|
|
0.21
|
As at April 5, 2016 (date of conversion)
|
371
|
|
0.56
|
|
0
|
|
0.90
|
As at April 30, 2016 (mark to market)
|
312
|
|
0.56
|
|
0
|
|
0.83
|
|
|
|
|
|
|
|
|
May 23, 2014 convertible debenture:
|
|
|
|
|
|
|
|
As at November 19, 2014 (date note became convertible)
|
444
|
|
0.07
|
|
0
|
|
0.51
|
As at January 14, 2015 (mark to market)
|
462
|
|
0.04
|
|
0
|
|
0.35
|
As at January 26, 2015 (mark to market)
|
494
|
|
0.03
|
|
0
|
|
0.32
|
As at January 31, 2015 (mark to market)
|
505
|
|
0.02
|
|
0
|
|
0.31
|
As at April 30, 2015 (mark to market)
|
576
|
|
0.00
|
|
0
|
|
0.06
|
As at April 30, 2016 (mark to market)
|
111
|
|
0.56
|
|
0
|
|
0.06
|
A summary of the activity of the derivate liability is shown below:
|
|
Balance, April 30, 2014
|
$47,706
|
Derivative loss due to new issuances
|
38,016
|
Debt discount
|
95,215
|
Adjustment for conversion
|
(216,139)
|
Mark to market adjustment at April 30, 2015
|
393,187
|
Balance, April 30, 2015
|
357,985
|
Adjustment for conversion
|
(127,465)
|
Mark to market adjustment at April 30, 2016
|
(90,324)
|
Balance, April 30, 2016
|
$140,196
|
NOTE 7. Notes Payable
As at April 30, 2016, the Company owed $4,616 (2015 - $nil) in notes payable to non-related parties. Under the terms of the notes, the amounts are unsecured, bears interest at 6% per annum, and due on July 31, 2016.
53
NOTE 8. Common Shares
Share Transactions for the Year Ended April 30, 2016
a) On September 8, 2015, the Company issued 91,831 common shares upon the conversion of $188 of convertible note payable, $19 of accrued interest payable as described in Note 5(c), and derivative liability of $348.
b) On November 17, 2015, the Company issued 10,000,000 common shares with a fair value of $100,000 to the President and Director of the Company for management services. Fair value was based on the closing market price on the date of issuance.
c) On December 8, 2015, the Company issued 550,000 common shares upon the conversion of $2,805 of convertible note payable as described in Note 5(b), and derivative liability of $16,083.
d) On January 14, 2016, the Company issued 20,000,000 common shares to the President and Director of the Company for the acquisition of licenses. Refer to Note 3.
e) On April 7, 2016, the Company issued 1,300,000 common shares upon the conversion of $5,967 of convertible note payable as described in Note 5(b), and derivative liability of $111,034.
Share Transactions for the Year Ended April 30, 2015
a) On January 31, 2015, the Company issued 375,000 common shares with a fair value of $97,500 to the President and Director of the Company for management services. Fair value was based on the closing market price on the date of Board approval.
b) On February 3, 2015, the Company effected a 1-for-200 reverse split of its issued and outstanding common shares, which has been applied on a retroactive basis.
c) During the year ended April 30, 2015, the Company issued 73,169 common shares upon the conversion of $11,900 of convertible notes payable and $2,185 of accrued interest payable.
d) During the year ended April 30, 2015, the Company issued 214,035 common shares upon the conversion of $28,500 of convertible notes payable and $760 of accrued interest payable.
e) During the year ended April 30, 2015, the Company issued 595,667 common shares upon the conversion of $39,130 of convertible notes payable as described in Note 5(a).
f) During the year ended April 30, 2015, the Company issued 360,000 common shares upon the conversion of $2,920 of convertible notes payable as described in Note 5(b).
g) During the year ended April 30, 2015, the Company issued 127,655 common shares upon the conversion of $1,335 of convertible notes payable and $69 of accrued interest payable as described in Note 5(c).
NOTE 9. Income Taxes
The Company has $1,039,212 of net operating losses carried forward to offset taxable income in future years which expire commencing in fiscal 2030. The income tax benefit differs from the amount computed by applying the US federal income tax rate of 34% and the Canada federal and provincial tax rate of 26% to net loss before income taxes for the year ended April 30, 2016 and 2015 as a result of the following:
54
|
|
2016
$
|
|
2015
$
|
Net loss before taxes
|
|
|
(125,638)
|
|
|
(797,865)
|
Statutory rate
|
|
|
34
|
|
|
34
|
|
|
|
|
|
|
|
Computed expected tax recovery
|
|
|
(42,717)
|
|
|
(271,274)
|
Permanent differences and other
|
|
|
2,343
|
|
|
178,159
|
Change in valuation allowance
|
|
|
40,374
|
|
|
93,115
|
|
|
|
|
|
|
|
Income tax provision
|
|
|
–
|
|
|
–
|
The significant components of deferred income tax assets and liabilities as at April 30, 2016 and 2015 after applying enacted corporate income tax rates are as follows:
|
|
2016
$
|
|
2015
$
|
Net operating losses carried forward
|
|
|
353,332
|
|
|
312,958
|
|
|
|
|
|
|
|
Total gross deferred income tax assets
|
|
|
353,332
|
|
|
312,958
|
Valuation allowance
|
|
|
(353,332)
|
|
|
(312,958)
|
|
|
|
|
|
|
|
Net deferred tax asset
|
|
|
–
|
|
|
–
|
NOTE 10. Subsequent Events
a) On May 17, 2016, the Company issued a convertible promissory note to an unrelated 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. The note is convertible into common stock of the Company at a 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. The promissory note shall bear interest at 10% per annum and is due on May 17, 2017.
b) On June 13, 2016, the Company issued 3,217,352 shares of common stock for the conversion of $8,368 of convertible debentures, as noted in Note 5(b).
c) On June 28, 2016, the Company issued 1,176,470 shares of common stock for the conversion of $3,000 of convertible debentures, as noted in Note 5(a).
d) On July 27, 2016, the Company issued 1,579,800 shares of common stock for the conversion of $4,000 of convertible debentures and $28 of accrued interest, as noted in Note 5(a).
55
Exhibit
Number
|
Description of Exhibit
|
Filing
|
3.01
|
Articles of Incorporation
|
Filed with the SEC on June 11, 2010 as part of our Registration Statement on Form S-1.
|
3.02
|
Bylaws
|
Filed with the SEC on June 11, 2010 as part of our Registration Statement on Form S-1.
|
4.01
|
2012 Equity Incentive Plan
|
Filed with the SEC on November 9, 2012 as part of our Registration Statement on Form S-8.
|
5.01
|
Legal Opinion of Brunson Chandler & Jones, PLLC
|
Filed herewith.
|
10.01
|
Share Exchange Agreement between Appiphany Technologies Holdings Corp. and Appiphany Technologies Corp. dated May 1, 2010
|
Filed with the SEC on June 11, 2010 as part of our Registration Statement on Form S-1.
|
10.02
|
Asset Purchase and Sale Agreement with Media Convergence Group, LLC, dated January 14, 2016
|
Filed with the SEC on February 26, 2016 as part of our Current Report on Form 8-K.
|
10.03
|
Letter of Engagement with TOMS Shoes, dated April 16, 2016
|
Filed with the SEC on May 18, 2016 as part of our Current Report on Form 8-K.
|
10.04
|
Agreement with Robin’s Jean, dated June 8, 2016
|
Filed with the SEC on August 2, 2016 as part of our Current Report on Form 8-K.
|
10.05
|
Equity Financing Agreement entered into with GHS Investments LLC on February 14, 2017
|
Filed with the SEC on March 22, 2017 as part of our Quarterly Report on Form 10-Q for the period ended January 31, 2017.
|
21.01
|
List of Subsidiaries
|
Filed with the SEC on December 14, 2016 as part of our Registration Statement on Form S-1.
|
23.01
|
Consent of Sadler Gibb & Associates, LLC
|
Filed herewith.
|
23.02
|
Consent of Brunson Chandler & Jones, PLLC
|
Filed herewith.
|
56