Notes
to Condensed Financial Statements
As
of March 31, 2016 (unaudited)
(Expressed
in United States Dollars)
Note
1 – History and Organization of the Company
The
Company was incorporated on December 31, 2013 (Date of Inception) under the laws of the State of Nevada, as Artesanias Corp. (the
“Company”). On June 12, 2015, the Board of Directors of the Company changed the name from Artesanias Corp. to SocialPlay
USA, Inc. to reflect the business focus of the Company. The Company plans to develop a business that provides marketing, monetization,
and support services for the companies in gaming and mobile application markets.
The
Company has limited operations and is considered to be in the development stage.
Note
2 – Going Concern
The
Company’s unaudited condensed financial statements are prepared using generally accepted accounting principles in the United
States of America applicable to a going concern which contemplates the realization of assets and liquidation of liabilities in
the normal course of business. The Company has not yet established an ongoing source of revenues sufficient to cover its operating
costs and allow it to continue as a going concern. The Company had an accumulated deficit of $1,224,828 and a working capital
deficit of $364,295 as of March 31, 2016. The ability of the Company to continue as a going concern is dependent on the Company
obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital,
it could be forced to cease operations. In order to continue as a going concern, the Company will need, among other things, additional
capital resources. The Company is contemplating conducting an offering of its debt or equity securities to obtain additional operating
capital. The Company is dependent upon its ability, and will continue to attempt, to secure equity and/or debt financing. There
are no assurances that the Company will be successful and without sufficient financing it would be unlikely for the Company to
continue as a going concern.
The
ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described
in the preceding paragraph and eventually secure other sources of financing and attain profitable operations. The accompanying
financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset
amounts, or amounts and classification of liabilities that might result from this uncertainty.
Note
3 – Summary of Significant Accounting Policies
Basis
of Presentation
The
accompanying unaudited condensed financial statements have been prepared in accordance with accounting principles generally accepted
in the United States of America (“US GAAP”) for interim financial information and the rules and regulations of the
SEC and are expressed in US dollars. Accordingly, the unaudited condensed financial statements do not include all information
and footnotes required by US GAAP for complete annual financial statements. In the opinion of management, the accompanying unaudited
condensed financial statements reflect all adjustments, consisting of only normal recurring adjustments, considered necessary
for a fair presentation. Interim operating results are not necessarily indicative of results that may be expected for the year
ending December 31, 2016 or for any other interim period. The unaudited condensed financial statements should be read in conjunction
with the audited financial statements of the Company and the notes thereto as of and for the year ended December 31, 2015.
Use
of Estimates
The
preparation of the 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 periods. Areas involving significant estimates
and assumptions include valuation of derivatives, valuation allowance for deferred tax assets, accruals and going concern assessment.
These estimates are reviewed periodically, and, as adjustments become necessary, they are reported in earnings in the period
in which they become known. Actual results could materially differ from those estimates.
SocialPlay
USA, Inc. (formerly Artesanias Corp.)
Notes
to Condensed Financial Statements
As
of March 31, 2016 (unaudited)
(Expressed
in United States Dollars)
Reclassification
of comparative figures
Certain
of the prior period figures have been reclassified to align with Management’s current view of the Company’s operations.
Recently
Issued Accounting Standards
The
Company evaluated all recent accounting pronouncements issued and determined that the adoption of these pronouncements would not
have a material effect on the financial position, results of operations or cash flows of the Company.
Note
4 – Convertible Promissory Notes
The
outstanding convertible promissory notes as at December 31, 2015 represent obligations of the Company to CMGT Inc. (CMGT). The
movement in this obligation is as follows:
|
$
|
Promissory
notes issued during 2015
|
|
229,180
|
|
Discount recognised
due to embedded derivatives
|
|
(217,900
|
)
|
Accretion
on notes for 2015
|
|
47,549
|
|
Accreted
value of notes as at December 31, 2015
|
|
58,829
|
|
On
January 11, 2016, the Company consolidated all of its obligations to CMGT under a single Convertible Promissory Note due June
1, 2018 (the “Note”) and recognized gain on extinguishment of debt amounting to $11,462. The Note bears interest at
a rate of ten percent (10%) per year, with all principal and interest due on or before June 1, 2018. Under the Note, the Company
is obligated to pay quarterly payments of interest only commencing March 31, 2016. The Company may prepay the Note in whole or
in part without penalty. The Note is convertible at a price equal to sixty percent (60%) of the market price for its common stock,
which is defined as the average of the lowest three closing bid prices for the common stock in the ten trading days preceding
the conversion. The conversion price of the Note is also subject to adjustment in the event of certain stock issuances which are
lower than the conversion price otherwise in effect at the time of the conversion. In addition, CMGT’s right to convert
is limited such that no conversion can be made which would result in CMGT or its affiliates owning more than 4.99% of the issued
and outstanding common stock of the Company following the conversion.
Promissory notes issued during 2015
|
|
229,180
|
|
Promissory notes issued during Q1 2016
|
|
19,950
|
|
Discount recognised due to embedded derivatives
|
|
(217,959
|
)
|
Accretion on notes for Q1 2016
|
|
7,466
|
|
Accreted value of notes as at March 31, 2016
|
|
38,637
|
|
As
of March 31, 2016, total principal due under the Note was $249,130, and accrued interest totaled $16,794 (December 31, 2015: $229,180
and $10,963).
The
embedded conversion features and reset feature in the notes were accounted for as a derivative liability based on FASB guidance
(also refer note 5).
SocialPlay
USA, Inc. (formerly Artesanias Corp.)
Notes
to Condensed Financial Statements
As
of March 31, 2016 (unaudited)
(Expressed
in United States Dollars)
Details
of the advances under the convertible promissory note issued are as follows:
Advance
Date
|
|
Amount
|
|
|
$
|
June
9, 2015
|
|
|
28,000
|
|
June
10, 2015
|
|
|
60,000
|
|
June
11, 2015
|
|
|
30,000
|
|
June
15, 2015
|
|
|
14,200
|
|
July
1, 2015
|
|
|
35,000
|
|
July
11, 2015
|
|
|
17,980
|
|
August
14, 2015
|
|
|
28,000
|
|
December
1, 2015
|
|
|
16,000
|
|
February
12, 2016
|
|
|
9,000
|
|
February
23, 2016
|
|
|
10,950
|
|
|
|
|
249,130
|
|
Interest
expense for the quarter ended March 31, 2016 recognized on these convertible promissory notes amounts to $5,831 included in interest
and bank charges in the statements of operations.
Note
5 – Derivative Liabilities
In
connection with the issuance of convertible promissory notes, the Company may sell options or warrants to purchase Company’s
common stock. In certain circumstances, these options or warrants may be classified as derivative liabilities, rather than as
equity. Additionally, the debt or equity instruments may contain embedded derivative instruments, such as embedded derivative
features which in certain circumstances may be required to be bifurcated from the associated host instrument and accounted for
separately as a derivative instrument liability.
The
Company's derivative instrument liabilities are re-valued at amendment and at the end of each reporting period, with changes in
the fair value of the derivative liability recorded as charges or credits to income in the period in which the changes occur.
For options, warrants and bifurcated embedded derivative features that are accounted for as derivative instrument liabilities,
the Company estimates fair value using either quoted market prices of financial instruments with similar characteristics or other
valuation techniques. The valuation techniques require assumptions related to the remaining term of the instruments and risk-free
rates of return, our current common stock price and expected dividend yield, and the expected volatility of our common stock price
over the life of the option.
SocialPlay
USA, Inc. (formerly Artesanias Corp.)
Notes
to Condensed Financial Statements
As
of March 31, 2016 (unaudited)
(Expressed
in United States Dollars)
The
following table summarizes the movements in derivative liabilities:
|
$
|
Face value
of convertible promissory notes issued during Q2 2015
|
|
132,200
|
|
Day-one
derivative loss recognized immediately
|
|
252,683
|
|
Derivative liabilities
on issuance
|
|
384,883
|
|
Change
in fair value of derivatives
|
|
(77,316
|
)
|
Derivative liabilities
as at June 30, 2015
|
|
307,567
|
|
Derivative liability
on issuance
|
|
73,249
|
|
Change
in fair value of derivatives
|
|
(217,605
|
)
|
Derivative liabilities
as at September 30, 2015
|
|
163,211
|
|
Derivative liability
on issuance
|
|
12,369
|
|
Change
in fair value of derivatives
|
|
2,678
|
|
Derivative liabilities
as at December 31, 2015
|
|
178,258
|
|
Change due to Debt
Extinguishment
|
|
(175,223
|
)
|
Change due to Consolidated
Debt Re-issuance (note 4)
|
|
217,959
|
|
Change
in Fair Value
|
|
(12,098
|
)
|
Fair
value at March 31, 2016
|
|
208,896
|
|
The
multinomial lattice model was used to value the convertible notes and the embedded derivative liabilities at issuance and period
end date, using the following assumptions.
|
March
31,
|
Assumptions
|
2016
|
Dividend
yield
|
|
0.00
|
%
|
Risk-free rate for
term
|
|
0.18%
- 0.94%
|
|
Volatility
|
|
381
|
%
|
Remaining terms (years)
|
|
0.19-2.17
years
|
|
Stock price ($ per share)
|
|
1.10-2.14
|
|
Note
6 – Stockholders’ Deficiency
Authorized:
The
Company is authorized to issue up to 200,000,000 shares of its $0.001 par value common stock and up to 100,000,000 shares of its
$0.001 par value preferred stock.
SocialPlay
USA, Inc. (formerly Artesanias Corp.)
Notes
to Condensed Financial Statements
As
of March 31, 2016 (unaudited)
(Expressed
in United States Dollars)
Issued
and outstanding:
On
February 25, 2015, the Company executed a 12 for 1 forward stock split of issued shares of common stock. Further, on July 27,
2015, the Company effectuated a 1 for 5 reverse stock split. The accompanying condensed financial statements have been retrospectively
adjusted for all periods presented to reflect the effect of the stock split.
On
July 1, 2015, the Company issued 1,000,000 (200,000 after reverse split) shares of common stock pursuant to Exclusive License
Agreement dated May 21, 2015 as explained in note 4 to the condensed financial statements.
As
at March 31, 2016 and December 31, 2015, there were 11,770,000 (after stock split) and 11,720,000 (after stock-split) shares of
common stock respectively, issued out of the authorized 200,000,000 common shares.
On
February 17, 2016, the Company issued 50,000 shares of common stock to Ten West Holdings, Inc. as consideration for corporate
advisory services amounting to $56,000 pursuant to agreement dated November 16, 2015. All services have been performed as of February
16, 2016.
Note
7 – Commitments
The
Company has commitments to issue 1,000,000 (200,000 after reverse split) shares of common stock on or before each anniversary
pursuant to Exclusive License Agreement dated May 21, 2015 as explained in note 4 to the condensed financial statements.
Note
8 – Related Party Transactions
On
April 27, 2015, the Company entered into an Exclusive License Agreement (the “Agreement”) with related party Social
Play, Inc. (“Social Play”). Under the Agreement, the Company has been granted the exclusive rights within the U.S.
and Canada to develop, market and sell products and services based upon Social Play’s patent-pending “SP Cloud Goods”
system.
Accounts
payable and accrued liabilities include the following balances owed to related parties:
|
March
31, 2016
|
Owed
to Director Chitan Mistry for Director fees
|
$
|
65,000
|
|
Owed to former
Director Lucie Letellier for Director fees last year
|
|
53,750
|
|
Owed to shareholder
company, Social Play, Inc, as remaining balance for license agreement
|
|
83,067
|
|
Office
space and services are provided without charge by an officer and director of the Company. Such costs are not significant to the
condensed financial statements and, accordingly, have not been reflected therein.
Other
than disclosed elsewhere in the condensed financial statements, the only related party transaction during the period ended March
31, 2016 and 2015 is directors’ fees to $7,500 and $nil respectively.
Note
9 – Subsequent Events
The
Company’s management has evaluated subsequent events up to May 20, 2016 the date the unaudited condensed financial statements
were issued, pursuant to the requirements of ASC Topic 855 and has determined the following subsequent events:
On
April 15, 2016, the Company issued 50,000 shares of common stock to Ten West Holdings, Inc. as consideration for corporate advisory
services amounting to $77,500 pursuant to agreement dated March 9, 2016. All services are expected to be performed by June 10,
2016.