Notes to Consolidated Financial Statements
December 31, 2014
Note 1. Nature of Operations and Going
Concern
Overview
Mojo Data Solutions, Inc. (the “Company”
or “Mojo”) was founded in Nevada on July 8, 2010 as Authentic Teas, Inc. (“Authentic”). Authentic’s
wholly-owned subsidiary was incorporated in the province of Ontario, Canada on July 8, 2010. On September 13, 2013, Authentic Teas,
Inc., a Nevada corporation, merged with and into Mojo Data Solutions, Inc., a Puerto Rico corporation and a wholly-owned subsidiary
of Authentic formed on August 21, 2013 solely for the purpose of reincorporating Authentic in Puerto Rico under the name Mojo Data
Solutions, Inc. (the “Reincorporation”). All references to the Company or Authentic before September 13, 2013 are to
Authentic Teas, Inc.
Basis of Presentation
The consolidated financial statements and
related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (“US
GAAP”) and include the accounts of the Company and its wholly-owned subsidiary. All material intercompany balances and transactions
have been eliminated in consolidation.
Going Concern
The Company had a net loss of $797,887
and negative cash flows from operations of $254,468 for the year ended December 31, 2014. The Company’s ability to
continue as a going concern is contingent on securing additional debt or equity financing from outside investors. These matters
raise substantial doubt about the Company’s ability to continue as a going concern. Management plans to continue to implement
its business plan and to fund operations by raising additional capital through the issuance of convertible debt and equity securities.
The consolidated financial statements do
not include any adjustments relating to the recovery of the recorded assets or the classification of the liabilities that might
be necessary should the Company be unable to continue as a going concern.
Note 2. Stock and Asset Purchase Agreements
Stock Purchase Agreement
On August 23, 2013 (the “Closing
Date”), Authentic, Hrant Isbeceryan, David Lewis Richardson and Evan Michael Hershfield, constituting all of the executive
officers and members of the Board of Directors of Authentic (the “Selling Stockholders”), and RDA Equities, LLC, a
Puerto Rico limited liability company (“RDA”), entered into a stock purchase agreement (the “Stock Purchase Agreement”)
pursuant to which RDA purchased from the Selling Stockholders an aggregate of 2,750,000 shares, par value $0.001 per share, of
restricted common stock of Authentic (the “Shares”) in consideration for $0.001 per Share (the “Purchase Price”),
for an aggregate purchase price of $2,750 (the “Transaction”). Such Shares represented approximately 68.6% of the 15,151,800
outstanding shares of common stock of Authentic as of such date.
Pursuant to the terms and conditions of
the Stock Purchase Agreement, on the Closing Date, (i) the Board of Directors of Authentic appointed Joseph Spiteri and Ralph M.
Amato as members to the Board of Directors; (ii) Hrant Isbeceryan and David Lewis Richardson, the current executive officers of
the Company, resigned from the Company; (iii) the Board of Directors appointed Joseph Spiteri as the Company’s Chief Executive
Officer, President, Secretary and Treasurer, Ronald J. Everett as the Company’s Chief Financial Officer, and Nicholas P.
DeVito as the Company’s Chief Operating Officer; and (iv) Hrant Isbeceryan, David Lewis Richardson and Evan Michael Hershfield
resigned from the Board of Directors, effective immediately.
MOJO DATA SOLUTIONS, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
December 31, 2014
Note 2. Stock and Asset Purchase Agreements
(continued)
Stock Purchase Agreement (continued)
Also pursuant to the Stock Purchase Agreement,
Authentic agreed to effectuate the following: (a) a three-for-one (3:1) forward stock split of Authentic’s outstanding common
stock (the “Forward Stock Split”); (b) a business combination by merging Authentic with and into Mojo Data Solutions,
Inc., a corporation formed in the Commonwealth of Puerto Rico, with Mojo being the surviving entity (the “Surviving Corporation”)
and with each outstanding share of the Common Stock of the Company being automatically converted into one share of Common Stock
of the Surviving Corporation (the “Merger”); and (c) the Surviving Corporation subsequently acquiring certain intellectual
property assets of Mobile Data Systems, Inc., a New York corporation (the “Acquisition”). In the event the Merger and
Acquisition was not consummated on or prior to the 90th day following the Closing Date, which date was extended by agreement among
the parties, the Company agreed to undertake all reasonable efforts to remove the then current directors and officers of the Company
in accordance with applicable corporate law and replace such individuals with Hrant Isbeceryan as President, Chief Executive Officer
and director, David Lewis Richardson as Chief Financial Officer, Secretary, Treasurer and director and Evan Michael Hershfield
as director, and unless otherwise consented to in writing by Hrant Isbeceryan, cease all actions in connection with the Forward
Stock Split, Merger and Acquisition to the extent such actions have not yet been consummated; and retransfer the Shares back to
the Selling Stockholders for the Purchase Price.
On September 13, 2013, Authentic, effectuated
a three-for-one (3:1) forward stock split of its outstanding shares of common stock, par value $0.001 per share. All references
to Authentic’s outstanding shares, warrants and per share information have been retroactively adjusted to give effect to
the forward stock split. After the forward stock split, Authentic merged with and into Mojo Data Solutions, Inc., a Puerto Rico
corporation and a wholly-owned subsidiary of Authentic formed on August 21, 2013 solely for the purpose of reincorporating Authentic
in Puerto Rico under the new name Mojo Data Solutions, Inc. Pursuant to that certain Agreement and Plan of Merger, dated August
27, 2013, by and between Authentic, a Nevada corporation and Mojo Data Solutions, Inc., a Puerto Rico corporation (the “Merger
Agreement” and “Mojo”), Authentic merged with and into Mojo, with Mojo being the surviving corporation (hereinafter
referred to as the “Company”) and Authentic ceasing to exist. Each share of common stock of Authentic automatically,
and without any further action by any of the stockholders, became a share of common stock, par value $0.001, of Mojo on a one-for-one
basis. As a result of the Merger, the Certificate of Incorporation and Bylaws of Authentic became the Certificate of Incorporation
and Bylaws of the Company.
Asset Purchase Agreement
On September 27, 2013, the Company entered
into an Asset Purchase Agreement (the “APA”) with Mobile Data Systems, Inc., a New York corporation (“MDS”),
pursuant to which the Company agreed to purchase all of the intellectual property and substantially all of the tangible assets
of MDS, constituting substantially all of the assets of MDS, in consideration for $190,000 cash and an unsecured promissory note
for the principal amount of $80,000 (the “Promissory Note”), bearing interest at a rate of 5% per annum, maturing on
the first anniversary date of the date of issuance and convertible by the holder thereof at any time and from time to time into
restricted shares of common stock of the Company at the rate of $0.05 per share (the “Transaction”). The net cash received
from MOJO was $8,277 with the remaining $80,000 recorded as note receivable and $181,723 recorded as payment of debt. The total
consideration of $270,000 was recorded as an equity transaction between related parties. The CEO of the Company is also the CEO
of Mobile Data Systems, Inc. Upon the closing of the transaction under the APA on January 31, 2014, the business of MDS became
the business of Mojo.
The combination of the stock purchase agreement
and APA is accounted for under the guidance for reverse merger acquisitions. In accordance with reverse merger accounting, the
December 31, 2013 balances on the balance sheet are those of MDS with the exception of common stock which has been reflected to
show the shares that would have been outstanding if MDS was public as of December 31, 2013. In addition, the prior year quarterly
results of operations and cash flows are those of MDS.
MOJO DATA SOLUTIONS, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
December 31, 2014
Note 2. Stock and Asset Purchase Agreements
(continued)
Asset Purchase Agreement (continued)
Upon closing of the APA, all assets of
MDS were removed from the surviving company with the exception of the fixed assets which were assumed by the surviving company
as part of the APA. In addition, all liabilities and retained earnings were also removed from the surviving company. The net adjustment
to additional paid in capital for this was a decrease of $1,143,195 with net asset removed of $2,575,202. In addition, upon closing
of the APA, all assets, liabilities, and equity instruments of Mojo were incorporated to the surviving company. The net adjustment
to additional paid in capital for this was a decrease of $120,351 with net assets assumed of $(92,593). The net cash received from
the reverse merger was $176,104.
See below for a table showing the full
effects of the reverse merger at the time of commencement on January 31, 2014.
|
|
|
|
|
|
|
|
Consolidation Adjustments
|
|
|
|
|
|
Surviving
|
|
|
|
MDS
|
|
|
Mojo
|
|
|
MDS
|
|
|
Mojo
|
|
|
APIC
|
|
|
Company
|
|
Cash and cash equivalents
|
|
|
11,507
|
|
|
|
187,610
|
|
|
|
(11,507
|
)
|
|
|
187,610
|
|
|
|
176,103
|
|
|
|
187,610
|
|
Accounts receivable
|
|
|
–
|
|
|
|
163
|
|
|
|
–
|
|
|
|
163
|
|
|
|
163
|
|
|
|
163
|
|
Accounts receivable - related party
|
|
|
10,000
|
|
|
|
–
|
|
|
|
(10,000
|
)
|
|
|
–
|
|
|
|
(10,000
|
)
|
|
|
–
|
|
Inventory
|
|
|
–
|
|
|
|
2,961
|
|
|
|
–
|
|
|
|
2,961
|
|
|
|
2,961
|
|
|
|
2,961
|
|
Prepaid expenses
|
|
|
–
|
|
|
|
2,045
|
|
|
|
–
|
|
|
|
2,045
|
|
|
|
2,045
|
|
|
|
2,045
|
|
Convertible note receivable
|
|
|
80,000
|
|
|
|
|
|
|
|
(80,000
|
)
|
|
|
|
|
|
|
(80,000
|
)
|
|
|
–
|
|
Other receivable - related party
|
|
|
18,000
|
|
|
|
–
|
|
|
|
(18,000
|
)
|
|
|
–
|
|
|
|
(18,000
|
)
|
|
|
–
|
|
|
|
|
119,507
|
|
|
|
192,779
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
192,779
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
13,607
|
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
13,607
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
|
1,018
|
|
|
|
–
|
|
|
|
(1,018
|
)
|
|
|
–
|
|
|
|
(1,018
|
)
|
|
|
–
|
|
|
|
|
134,132
|
|
|
|
192,779
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
206,386
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash overdraft
|
|
|
|
|
|
|
4,137
|
|
|
|
|
|
|
|
(4,137
|
)
|
|
|
(4,137
|
)
|
|
|
4,137
|
|
Accounts payable
|
|
|
562,650
|
|
|
|
56,258
|
|
|
|
562,650
|
|
|
|
(56,258
|
)
|
|
|
506,392
|
|
|
|
56,258
|
|
Accounts payable - related party
|
|
|
–
|
|
|
|
10,000
|
|
|
|
–
|
|
|
|
(10,000
|
)
|
|
|
(10,000
|
)
|
|
|
10,000
|
|
Accrued expenses
|
|
|
–
|
|
|
|
5,957
|
|
|
|
–
|
|
|
|
(5,957
|
)
|
|
|
(5,957
|
)
|
|
|
5,957
|
|
Notes payable
|
|
|
740,000
|
|
|
|
–
|
|
|
|
740,000
|
|
|
|
–
|
|
|
|
740,000
|
|
|
|
–
|
|
Convertible notes payable
|
|
|
–
|
|
|
|
100,000
|
|
|
|
–
|
|
|
|
(100,000
|
)
|
|
|
(100,000
|
)
|
|
|
100,000
|
|
Due to related parties
|
|
|
1,393,077
|
|
|
|
109,020
|
|
|
|
1,393,077
|
|
|
|
(109,020
|
)
|
|
|
1,284,057
|
|
|
|
109,020
|
|
|
|
|
2,695,727
|
|
|
|
285,372
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
285,372
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock
|
|
|
–
|
|
|
|
23,000
|
|
|
|
–
|
|
|
|
(23,000
|
)
|
|
|
(23,000
|
)
|
|
|
23,000
|
|
Common stock
|
|
|
10,394
|
|
|
|
15,152
|
|
|
|
–
|
|
|
|
(4,758
|
)
|
|
|
(4,758
|
)
|
|
|
15,152
|
|
Additional paid in capital
|
|
|
1,146,408
|
|
|
|
230,626
|
|
|
|
–
|
|
|
|
–
|
|
|
|
–
|
|
|
|
(117,138
|
)
|
Accumulated deficit
|
|
|
(3,718,397
|
)
|
|
|
(361,371
|
)
|
|
|
(3,718,397
|
)
|
|
|
–
|
|
|
|
(3,718,397
|
)
|
|
|
–
|
|
|
|
|
(2,561,595
|
)
|
|
|
(92,593
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(78,986
|
)
|
|
|
|
134,132
|
|
|
|
192,779
|
|
|
|
(1,143,195
|
)
|
|
|
(120,351
|
)
|
|
|
(1,263,545
|
)
|
|
|
206,386
|
|
MOJO DATA SOLUTIONS, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
December 31, 2014
Note 3. Significant Accounting Policies
Use of Estimates
The preparation of financial
statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires
management to make estimates and assumptions that affect the reported amounts in the consolidated financial statements. Actual
results could differ from those estimates. Significant estimates in the accompanying consolidated financial statements include
the allowance for doubtful accounts and other receivables, estimates of depreciable lives and valuation of property and equipment,
and the valuation of stock-based compensation.
Cash and Cash Equivalents
The Company considers all highly
liquid investments with maturities of three months or less at the time of purchase to be cash equivalents.
Accounts Receivable
The Company evaluates its accounts receivable on
a customer-by-customer basis and has determined that an allowance for doubtful accounts is not necessary at December 31, 2014 or
2013.
Earnings (Loss) Per Share
Basic earnings (loss) per share is computed
by dividing net income (loss) by the weighted average number of shares of common stock outstanding during each period. Diluted
earnings (loss) per share is computed by dividing net income (loss), adjusted for changes in income or loss that resulted from
the assumed conversion of convertible shares, by the weighted average number of shares of common stock, common stock equivalents
and potentially dilutive securities outstanding during the period.
The Company had the following potential
common stock equivalents at December 31, 2014:
Convertible note
|
|
|
1,800,000
|
|
Series A preferred stock
|
|
|
8,000,000
|
|
Series B preferred stock
|
|
|
15,000,000
|
|
Common stock warrants at an exercise price of $0.50
|
|
|
2,103,260
|
|
Total common stock equivalents
|
|
|
26,903,260
|
|
The Company had no potential common stock
equivalents at December 31, 2013.
Property and Equipment
Property and equipment are recorded at
cost less accumulated depreciation and amortization. Depreciation and amortization are computed using the straight-line method
over the estimated useful lives of the related assets per the following table.
Category
|
|
Depreciation Term
|
Software
|
|
3 years
|
Computer and office equipment
|
|
5 years
|
Furniture and fixtures
|
|
7 years
|
Upon the retirement or disposition of property
and equipment, the related cost and accumulated depreciation and amortization are removed and a gain or loss is recorded in the
statements of operations. Repairs and maintenance costs are expensed in the period incurred.
MOJO DATA SOLUTIONS, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
December 31, 2014
Note 3. Significant Accounting Policies
(continued)
Revenue Recognition
The Company recognizes when: (i) persuasive
evidence of an arrangement exists; (ii) the fees are fixed or determinable; (iii) no significant Company obligations remain; and
(iv) the collection of the related receivable is reasonable assured.
Income Taxes
The Company uses the asset and liability
method to compute the differences between the tax basis of assets and liabilities and the related financial amounts. Valuation
allowances are established, when necessary, to reduce deferred tax assets to the amount that more likely than not will be realized.
The Company has deferred tax assets and liabilities that reflect the net tax effects of temporary differences between the carrying
amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Deferred tax
assets are subject to periodic recoverability assessments. Realization of the deferred tax assets, net of deferred tax liabilities,
is principally dependent upon achievement of projected future taxable income.
The Company records a liability for unrecognized
tax benefits resulting from uncertain tax positions taken or expected to be taken in a tax return. The Company accounts for uncertainty
in income taxes using a two-step approach for evaluating tax positions. Step one, recognition, occurs when the Company concludes
that a tax position, based solely on its technical merits, is more likely than not to be sustained upon examination. Step two,
measurement, is only addressed if the position is more likely than not to be sustained. Under step two, the tax benefit is measured
as the largest amount of benefit, determined on a cumulative probability basis, which is more likely than not to be realized upon
ultimate settlement. The Company recognizes interest and penalties, if any, related to unrecognized tax benefits in income tax
expense.
Stock-Based Compensation
Stock-based compensation expense is measured
at the grant date fair value of the award and is expensed over the requisite service period. For employee stock-based awards, the
Company calculates the fair value of the award on the date of grant using the Black-Scholes option pricing model. Determining the
fair value of stock-based awards at the grant date under this model requires judgment, including estimating volatility, employee
stock option exercise behaviors and forfeiture rates. The assumptions used in calculating the fair value of stock-based awards
represent the Company’s best estimates, but these estimates involve inherent uncertainties and the application of management
judgment.
Note 4. Property and Equipment
The Company acquired $176,979 of property
and equipment as part of the Asset Purchase Agreement with MDS (see Note 1) on January 31, 2014.
Property and equipment on December 31,
2014 are as follows:
|
|
December 31, 2014
|
|
Machinery and Equipment
|
|
$
|
14,518
|
|
Furniture and Fixtures
|
|
|
33,875
|
|
Leasehold Improvements
|
|
|
133,201
|
|
|
|
|
181,594
|
|
Less: Accumulated Depreciation
|
|
|
170,707
|
|
|
|
$
|
10,887
|
|
Depreciation expense for the year ended
December 31, 2014 amounted to $2,720.
MOJO DATA SOLUTIONS, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
December 31, 2014
Note 5. Related Party Transactions
On January 31, 2014, the Company consummated
the Asset Purchase Agreement (the “APA”) with Mobile Data Systems, Inc., a New York corporation (“MDS”),
for which the CEO of the Company is also the CEO. See Note 2 for details of the APA. As of December 31, 2014, the Company owed
Mobile Data Systems, Inc. $26,185 relating to expenses incurred prior to the signing of the APA. This payable is included
in accounts payable – related party on the balance sheet.
As result of the reserve merger, on January
31, 2014, $80,000 of convertible debt were carried over to the Company. The note has a conversion price of $0.05 that bears
5% interest. The stock price on January 31, 2014 was $0.23, which resulted in a beneficial conversion feature. Due to the beneficial
conversion feature, a debt discount of $80,000 was recorded. The debt discount will be accreted using the effective interest method.
Debt discount amortization for the year ended December 31, 2014 was $57,699, which is included in interest expense on the statement
of operations. The unamortized debt discount as of December 31, 2014 was $22,301. Interest expense on the note for the year ended
December 31, 2014 was $3,667. As of the date of this filing, this note is in default.
On November 19, 2013, and December 18,
2013, the Company sold two convertible promissory notes to Prospect Financial, LLC (“Prospect Financial”), an entity
which Ralph M. Amato, a principal stockholder and a former member of the Board of Directors of the Company, has voting and dispositive
control, in consideration for, and for the principal amounts of, $50,000 each. Each note bore interest at the rate of 5% per annum,
was to mature on the first year anniversary date of the date of issuance, and was convertible into common stock at $0.25
per share and 403,260 warrants with an exercise price of $0.50 and a term of 5 years. These warrants were valued using the Black-Scholes
model with the following inputs: a share price of $0.23 based the publicly traded stock price on the day of conversion, a risk
free interest rate of 1.49% based the 5 year treasury bill, and volatility of 129.09% based historical volatility of the Company.
The fair value of the warrants using this model with those inputs is $73,499. On January 31, 2014, the combined outstanding principal
balance of $100,000 and combined accrued interest of $815 on the notes were converted into 400,000 and 3,260 shares of common stock,
respectively.
As of December 31, 2014 $109,020 is
due to the Company’s former President and Chief Financial Officer and $12,140 is due to the Company’s current President
and Chief Financial Officer. The advances are unsecured, non-interest bearing and due on demand. During the year ended December
31, 2014, the Company had net advances of $12,140 from the former President and CFO.
The Company engages a related party through
common ownership by the CEO for consulting expenses. The Company made repayments for amounts owed to this company of $31,000 and
borrowed $8,000 which is due on demand and does not bear any interest, resulting in net repayments of $23,000 during the year ended
December 31, 2014. Consulting expenses incurred with this related party during the year ended December 31, 2014 was $281,100 .
The Company also leases rental space from this related party. There are no set terms for rent as rent is on a month to month basis.
Rent expense for the year December 31, 2014 was $16,200. At December 31, 2014, the Company owed this related party $301,682. This
payable is included in accounts payable – related party on the balance sheet.
On May 16, 2014, the Company issued a $50,000
convertible note bearing interest at 5% per year with a maturity date of May 15, 2015. The note is convertible at $0.25 per
share. At December 31, 2014, there was $50,000 outstanding on this note. As of the date of this filing, this note is in default.
MOJO DATA SOLUTIONS, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
December 31, 2014
Note 6. Commitments and Contingencies
Legal Matters
From time to time, the Company may be involved
in litigation relating to claims arising out of operations in the normal course of business. As of December 31, 2014, there were
no pending or threatened lawsuits that could reasonably be expected to have a material effect on the results of operations and
there are no proceedings in which any directors, officers or affiliates, or any registered or beneficial stockholder, is an adverse
party or has a material interest adverse to the Company’s interest.
Note 7. Stockholders’ Deficit
Common Stock
On January 31, 2014, the Company issued
200,000 shares of its common stock and 200,000 warrants with an exercise price of $0.50 and a life of three years for consulting
services for a fair value totaling $46,000 and $45,940, respectively. The warrants have been valued using the Black-Scholes model
with the following assumptions; term of 3 years, volatility of 383%, risk-free interest rate of 0.69% and dividend yield of 0%.
The expected warrant term is based on the remaining contractual term. The expected volatility is based on the historical volatility
of the prior companies. The risk-free interest rate is based on the U.S. Treasury yields with terms equivalent to the expected
term of the related warrant at the valuation date. Dividend yield is based on historical trends.
Warrants
Warrant activity for the nine months ended
December 31, 2014 consisted of:
|
|
2014
|
|
|
|
Number of
Warrants
|
|
|
Weighted
Average
Exercise
Price
|
|
Outstanding at January 1,
|
|
|
-
|
|
|
|
-
|
|
Granted
|
|
|
2,103,260
|
|
|
|
0.50
|
|
Expired
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
Outstanding at September 30,
|
|
|
2,103,260
|
|
|
|
0.50
|
|
In addition to the issuance of 200,000
warrants describe above under Common Stock above, 1,500,000 warrants with an exercise price of $0.50 and a life of five years were
issued in the current quarter prior to the reverse merger; therefore, all accounting for these warrants was done in the line titled
Reclassification for Reverse Merger on the Condensed Statement of Changes in Stockholders’ Deficit.
On November 19, 2013, and December 18,
2013, the Company sold two convertible promissory notes to Prospect Financial, LLC (“Prospect Financial”), an entity
which Ralph M. Amato, a principal stockholder and a former member of the Board of Directors of the Company, has voting and dispositive
control, in consideration for, and for the principal amounts of, $50,000 each. Each note bore interest at the rate of 5% per annum,
was to mature on the first year anniversary date of the date of issuance, and was convertible into common stock at $0.25 per share
and 403,260 warrants with an exercise price of $0.50 and a term of 5 years. These warrants were valued using the Black-Scholes
model with the following inputs: a share price of $0.23 based the publicly traded stock price on the day of conversion, a risk
free interest rate of 1.49% based the 5 year treasury bill, and volatility of 129.09% based historical volatility of the Company.
The fair value of the warrants using this model with those inputs is $73,499.
As of December 31, 2014, the total intrinsic
value of warrants outstanding and exercisable was $0.
As of December 31, 2014, the Company has
$0 in stock-based compensation related to warrants that is yet to be vested. The weighted average remaining life of the warrants
is 3.90 years.
Note 8. Subsequent Events
On January 1, 2016, 8,000,000 of the Series
A Preferred Stock were converted into 8,000,000 shares of common stock.
Item 16. Exhibits.