The accompanying
unaudited notes are an integral part of these Financial Statements
The accompanying
unaudited notes are an integral part of these Financial Statements
The accompanying unaudited notes are
an integral part of these Financial Statements
NOTES
TO CONDENSED FINANCIAL STATEMENTS
March
31, 2013
(Unaudited)
1.
|
NATURE
OF OPERATIONS, BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
NATURE
OF OPERATIONS AND BASIS OF PRESENTATION
The
interim condensed financial statements included herein, presented in accordance with United States generally accepted accounting
principles and stated in US dollars, have been prepared by the Company, without audit, pursuant to the rules and regulations of
the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements
prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and
regulations, although the Company believes that the disclosures are adequate to not make the information presented misleading.
These
statements reflect all adjustments, which in the opinion of management, are necessary for fair presentation of the information
contained therein. Except as otherwise disclosed, all such adjustments are of a normal recurring nature. It is suggested that
these interim condensed financial statements be read in conjunction with the financial statements of the Company for the year
ended December 31, 2012 and notes thereto included in the Company’s 10-K annual report. The Company follows the same accounting
policies in the preparation of interim reports.
The
Company was incorporated on December 19, 2001 under the name Catalyst Set Corporation and was dormant until July 14, 2007. On
September 7, 2007, the Company changed its name to Interfacing Technologies, Inc. On March 24, 2008, the name was changed to Attune
RTD.
Attune
RTD (“The Company”, “us”, “we”, “our”) was formed in order to provide developed
technology related to the operations of energy efficient electronic systems such as swimming pool pumps, sprinkler controllers
and heating and air conditioning controllers among others.
The
Company is presented as in the development stage from July 14, 2007 (Inception of Development Stage) through March 31, 2013. To-date,
the Company’s business activities during development stage have been corporate formation, raising capital and the development
and patenting of its products with the hopes of entering the commercial marketplace in the near future.
USE
OF ESTIMATES
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America
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. Actual results could differ from those estimates. Significant estimates in the accompanying financial
statements include the estimates of depreciable lives and valuation of property and equipment, allowances for losses on loans
receivable, valuation of deferred patent costs, valuation of equity based instruments issued for other than cash, valuation of
officer’s contributed services, and the valuation allowance on deferred tax assets.
CASH
AND CASH EQUIVALENTS
For
the purposes of the statements of cash flows, the Company considers all highly liquid investments with an original maturity of
three months or less when purchased to be cash equivalents. There were no cash equivalents as of March 31, 2013 and December 31,
2012.
PROPERTY
AND EQUIPMENT
Property
and equipment is recorded at cost. Depreciation is computed using the straight-line method based on the estimated useful lives
of the related assets of five years. Expenditures for additions and improvements are capitalized while maintenance and repairs
are expensed as incurred.
CONCENTRATION
OF
CREDIT RISK
Financial
instruments, which potentially subject us to concentrations of credit risk, consist principally of cash. Our cash balances are
maintained in accounts held by major banks and financial institutions located in the United States. The Company occasionally maintains
amounts on deposit with a financial institution that are in excess of the federally insured limit of $250,000. The risk is managed
by maintaining all deposits in high quality financial institutions. The Company had $0 of cash balances in excess of federally
insured limits at March 31, 2013 and December 31, 2012.
REVENUE
RECOGNITION
We
recognize revenue when the following criteria have been met: persuasive evidence of an arrangement exists, the fees are fixed
or determinable, no significant Company obligations remain, and collection of the related receivable is reasonably assured.
The
Company recognizes revenue in the same period in which they are incurred from its business activities when goods are transferred
or services rendered. The Company’s revenue generating process consists of the sale of its proprietary technology or the
rendering of professional services consisting of consultation and engineering relating types of activity within the industry.
The Company’s current billing process consists of generating invoices for the sale of its merchandise or the rendering of
professional services. Typically, invoices are accepted by vendor and payment is made against the invoice within 60 days upon
receipt.
There
were limited revenues of $950 for the three months ending March 31, 2013.
DEFERRED
PATENT COSTS AND TRADEMARK
Patent
costs are stated at cost (inclusive of perfection costs) and will be reclassified to intangible assets and amortized on a straight-line
basis over the estimated future periods to be benefited (twenty years) if and once the patent has been granted by the United States
Patent and Trademark office (“USPTO”). The Company will write-off any currently capitalized costs for patents not
granted by the USPTO. Currently, the Company has four patents.
Trademark
costs are capitalized on our balance sheet during the period such costs are incurred. The trademark is determined to have an indefinite
useful life and is not amortized until such useful life is determined no longer indefinite. The trademark is reviewed for impairment
annually. On December 31, 2011, the Company evaluated and fully impaired all patents and trademarks due to uncertainty regarding
funding of future cost.
SOFTWARE
LICENSE
Due
to insignificant revenue and lack of future contract, the Company has recognized impairment of $74,269 as of the balance sheet
date of December 31, 2012. The asset is fully impaired.
ACCOUNTING
FOR DERIVATIVES
The
Company evaluates its convertible instruments, options, warrants or other contracts to determine if those contracts or embedded
components of those contracts qualify as derivatives to be separately accounted for under ASC Topic 815, “Derivatives and
Hedging.” The result of this accounting treatment is that the fair value of the derivative is marked-to-market each balance
sheet date and recorded as a liability. In the event that the fair value is recorded as a liability, the change in fair value
is recorded in the statement of operations as other income (expense). Upon conversion or exercise of a derivative instrument,
the instrument is marked to fair value at the conversion date and then that fair value is reclassified to equity. Equity instruments
that are initially classified as equity that become subject to reclassification under ASC Topic 815 are reclassified to liabilities
at the fair value of the instrument on the reclassification date. We analyzed the derivative financial instruments (the Convertible
Note and tainted Warrant), in accordance with ASC 815. The objective is to provide guidance for determining whether an equity-linked
financial instrument is indexed to an entity’s own stock. This determination is needed for a scope exception which would
enable a derivative instrument to be accounted for under the accrual method. The classification of a non-derivative instrument
that falls within the scope of ASC 815-40-05 “Accounting for Derivative Financial Instruments Indexed to, and Potentially
Settled in, a Company’s Own Stock” also hinges on whether the instrument is indexed to an entity’s own stock.
A non-derivative instrument that is not indexed to an entity’s own stock cannot be classified as equity and must be accounted
for as a liability. There is a two-step approach in determining whether an instrument or embedded feature is indexed to an entity’s
own stock. First, the instrument’s contingent exercise provisions, if any, must be evaluated, followed by an evaluation
of the instrument’s settlement provisions. The Company utilized multinomial lattice models that value the derivative liability
within the notes based on a probability weighted discounted cash flow model. The Company utilized the fair value standard set
forth by the Financial Accounting Standards Board, defined as the amount at which the assets (or liability) could be bought (or
incurred) or sold (or settled) in a current transaction between willing parties, that is, other than in a forced or liquidation
sale.
IMPAIRMENT
OF LONG-LIVED ASSETS
In
accordance with ASC 360, Property Plant and Equipment, the Company tests long-lived assets or asset groups for recoverability
when events or changes in circumstances indicate that their carrying amount may not be recoverable. Circumstances which could
trigger a review include, but are not limited to: significant decreases in the market price of the asset; significant adverse
changes in the business climate or legal factors; accumulation of costs significantly in excess of the amount originally expected
for the acquisition or construction of the asset; current period cash flow or operating losses combined with a history of losses
or a forecast of continuing losses associated with the use of the asset; and current expectation that the asset will more likely
than not be sold or disposed significantly before the end of its estimated useful life. Recoverability is assessed based on the
carrying amount of the asset and its fair value which is generally determined based on the sum of the undiscounted cash flows
expected to result from the use and the eventual disposal of the asset, as well as specific appraisal in certain instances. An
impairment loss is recognized when the carrying amount is not recoverable and exceeds fair value.
Long-lived
assets held and used by Attune RTD are reviewed for possible impairment whenever events or circumstances indicate the carrying
amount of an asset may not be recoverable or is impaired. Recoverability is assessed using undiscounted cash flows based upon
historical results and current projections of earnings before interest and taxes. Impairment is measured using discounted cash
flows of future operating results based upon a rate that corresponds to the cost of capital. Impairments are recognized in operating
results to the extent that carrying value exceeds discounted cash flows of future operations. Attune RTD recognized an impairment
loss of $74,269 on software assets during 2012.
RESEARCH
AND DEVELOPMENT
In
accordance generally accepted accounting principles (ASC 730-10), expenditures for research and development of the Company’s
products are expensed when incurred, and are included in operating expenses.
ADVERTISING
The
Company conducts advertising for the promotion of its products and services. In accordance with generally accepted accounting
principles (ASC 720-35), advertising costs are charged to operations when incurred; such amounts aggregated $0 for the three months
ended March 31, 2013 and 2012, respectively.
STOCK-BASED
COMPENSATION
Compensation
expense associated with the granting of stock based awards to employees and directors and non-employees is recognized in accordance
with generally accepted accounting principles (ASC 718-20) which requires companies to estimate and recognize the fair value of
stock-based awards to employees and directors. The value of the portion of an award that is ultimately expected to vest is recognized
as an expense over the requisite service periods using the straight-line attribution method.
FAIR
VALUE OF FINANCIAL INSTRUMENTS
Pursuant
to ASC 820,
Fair Value Measurements and Disclosures
, an entity is required to maximize the use of observable inputs and
minimize the use of unobservable inputs when measuring fair value. ASC 820 establishes a fair value hierarchy based on the level
of independent, objective evidence surrounding the inputs used to measure fair value. A financial instrument’s categorization
within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. ASC
820 prioritizes the inputs into three levels that may be used to measure fair value:
Level
1
Level
1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
Level
2
Level
2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability
such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or Liabilities in
markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant
inputs are observable or can be derived principally from, or corroborated by, observable market data.
Level
3
Level
3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to
the measurement of the fair value of the assets or liabilities.
The
carrying amounts reported in the balance sheets for cash, accounts payable and accrued expenses approximate their fair market
value based on the short-term maturity of these instruments. The following table presents assets and liabilities that are measured
and recognized at fair value as of March 31, 2013, on a recurring basis:
Description
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Gains
(Losses)
|
|
Derivative
Liability
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
119,478
|
|
|
$
|
21,482
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
119,478
|
|
|
$
|
21,482
|
|
The
following table presents assets and liabilities that are measured and recognized at fair value as of December 31, 2012, on a recurring
basis:
Description
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Gains
(Losses)
|
|
Derivative
Liability
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
110,828
|
|
|
$
|
38,946
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
110,828
|
|
|
$
|
38,946
|
|
BASIC
AND DILUTED NET LOSS PER COMMON SHARE
Basic
net loss per share is computed by dividing the net loss by the weighted average number of common shares outstanding during the
period. Diluted net loss per common share is computed by dividing the net loss by the weighted average number of common shares
outstanding for the period and, if dilutive, potential common shares outstanding during the period. Potentially dilutive securities
consist of the incremental common shares issuable upon exercise of common stock equivalents such as stock options and convertible
debt instruments. Potentially dilutive securities are excluded from the computation if their effect is anti-dilutive. As a result;
the basic and diluted per share amounts for all periods presented are identical.
NEW
ACCOUNTING PRONOUNCEMENTS
In
February 2013, Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2013-02, Comprehensive
Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income, to improve the transparency
of reporting these reclassifications. Other comprehensive income includes gains and losses that are initially excluded from net
income for an accounting period. Those gains and losses are later reclassified out of accumulated other comprehensive income into
net income. The amendments in the ASU do not change the current requirements for reporting net income or other comprehensive income
in financial statements. All of the information that this ASU requires already is required to be disclosed elsewhere in the financial
statements under U.S. GAAP. The new amendments will require an organization to:
|
●
|
Present
(either
on
the
face
of
the
statement
where
net
income
is
presented
or
in
the
notes)
the
effects
on
the
line
items
of
net
income
of
significant
amounts
reclassified
out
of
accumulated
other
comprehensive
income
-
but
only
if
the
item
reclassified
is
required
under
U.S.
GAAP
to
be
reclassified
to
net
income
in
its
entirety
in
the
same
reporting
period;
and
|
|
●
|
Cross-reference
to
other
disclosures
currently
required
under
U.S.
GAAP
for
other
reclassification
items
(that
are
not
required
under
U.S.
GAAP)
to
be
reclassified
directly
to
net
income
in
their
entirety
in
the
same
reporting
period.
This
would
be
the
case
when
a
portion
of
the
amount
reclassified
out
of
accumulated
other
comprehensive
income
is
initially
transferred
to
a
balance
sheet
account
(e.g.,
inventory
for
pension-related
amounts)
instead
of
directly
to
income
or
expense.
|
The
amendments apply to all public and private companies that report items of other comprehensive income. Public companies are required
to comply with these amendments for all reporting periods (interim and annual). The amendments are effective for reporting periods
beginning after December 15, 2012, for public companies. Early adoption is permitted. The adoption of ASU No. 2013-02 is not expected
to have a material impact on our financial position or results of operations.
In
January 2013, the FASB issued ASU No. 2013-01, Balance Sheet (Topic 210): Clarifying the Scope of Disclosures about Offsetting
Assets and Liabilities, which clarifies which instruments and transactions are subject to the offsetting disclosure requirements
originally established by ASU 2011-11. The new ASU addresses preparer concerns that the scope of the disclosure requirements under
ASU 2011-11 was overly broad and imposed unintended costs that were not commensurate with estimated benefits to financial statement
users. In choosing to narrow the scope of the offsetting disclosures, the Board determined that it could make them more operable
and cost effective for preparers while still giving financial statement users sufficient information to analyze the most significant
presentation differences between financial statements prepared in accordance with U.S. GAAP and those prepared under IFRSs. Like
ASU 2011-11, the amendments in this update will be effective for fiscal periods beginning on, or after January 1, 2013. The adoption
of ASU 2013-01 is not expected to have a material impact on our financial position or results of operations.
In
October 2012, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2012-04, “Technical
Corrections and Improvements” in Accounting Standards Update No. 2012-04. The amendments in this update cover a wide range
of Topics in the Accounting Standards Codification.
These
amendments include technical corrections and improvements to the Accounting Standards Codification and conforming amendments related
to fair value measurements. The amendments in this update will be effective for fiscal periods beginning after December 15, 2012.
The adoption of ASU 2012-04 is not expected to have a material impact on our financial position or results of operations.
In
August 2012, the FASB issued ASU 2012-03, “Technical Amendments and Corrections to SEC Sections: Amendments to SEC Paragraphs
Pursuant to SEC Staff Accounting Bulletin (SAB) No. 114. , Technical Amendments Pursuant to SEC Release No. 33-9250, and Corrections
Related to FASB Accounting Standards Update 2010-22 (SEC Update)” in Accounting Standards Update No. 2012-03. This update
amends various SEC paragraphs pursuant to the issuance of SAB No. 114. The adoption of ASU 2012-03 is not expected to have a material
impact on our financial position or results of operations.
In
July 2012, the FASB issued ASU 2012-02, “Intangibles - Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible
Assets for Impairment” in Accounting Standards Update No. 2012-02. This update amends ASU 2011-08, Intangibles - Goodwill
and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment and permits an entity first to assess qualitative
factors to determine whether it is more likely than not that an indefinite-lived intangible asset is impaired as a basis for determining
whether it is necessary to perform the quantitative impairment test in accordance with Subtopic 350-30, Intangibles - Goodwill
and Other - General Intangibles Other than Goodwill. The amendments are effective for annual and interim impairment tests performed
for fiscal years beginning after September 15, 2012. Early adoption is permitted, including for annual and interim impairment
tests performed as of a date before July 27, 2012, if a public entity’s financial statements for the most recent annual
or interim period have not yet been issued or, for nonpublic entities, have not yet been made available for issuance. The adoption
of ASU 2012-02 is not expected to have a material impact on our financial position or results of operations.
The
accompanying condensed financial statements have been prepared in conformity with accounting principles generally accepted in
the United States of America, which contemplate continuation of the Company as a going concern. For the three months ended March
31, 2013, the Company had a net loss of $783,544; net cash used in operations of $ 49,248 and was a development stage company
with limited revenues. In addition, as of March 31, 2013, the Company had a working capital deficit of $837,054, and a deficit
accumulated during the development stage of $5,663,403.
These
conditions raise substantial doubt about the Company’s ability to continue as a going concern. These financial statements
do not include any adjustments to reflect the possible future effect on the recoverability and classification of assets or the
amounts and classifications of liabilities that may result from the outcome of these uncertainties.
In
order to execute its business plan, the Company will need to raise additional working capital and generate revenues. There can
be no assurance that the Company will be able to obtain the necessary working capital or generate revenues to execute its business
plan.
Management’s
plan in this regard, includes completing product development, generating marketing agreements with product distributors and raising
additional funds through a private placement offering of the Company’s common stock.
Management
believes its business development and capital raising activities will provide the Company with the ability to continue as a going
concern.
The
Company capitalized its purchase of a software license in March 2011. The license is being amortized over 60 months following
the straight-line method and included in Other Assets on the balance sheet in accordance to ASC 350. During the year ended December
31, 2011, the Company recorded $19,545 of amortization expense related to the license. The terms and conditions of the license
arrangement that we have in place with our vendor for software is based on a sixty month buyout agreement for a Perpetual License
payable in equal consecutive monthly installments in the amount of $5,650. The monthly payment includes interest, a one-time software
license fee of $142,669 and associated maintenance fees, “the rider”. This agreement grants Attune the non exclusive,
non transferable right to use the specified software in object code form only on its designated servers. The Rider and the installments
may not be cancelled. If installments are not made when due, and the default continues for 30 days after notice, the remaining
unpaid balance of the One-Time License Fee shall be immediately due and payable. The Company may prepay the balance of remaining
installments at any time, with an appropriate credit, as determined by IBI, for the future portion of the interest. Maintenance
will be provided for the balance of the designated period. Vendor may transfer and assign the Licensee’s payment obligation
hereunder. The “Buyout Fee” is subject to adjustment in the event of upgrades. As of September 30, 2012, under the
terms and conditions of the agreement, the Company is in default on the license agreement. The Company has been in contact with
IBI over the non-payment situation and as of the date of this filing, IBI has not prevented access to the software and continues
to bill the Company. Due to insignificant revenue and lack of future contract, the Company has recognized full impairment of $74,269
as of the balance sheet date of December 31, 2012.
4
.
|
CONVERTIBLE
NOTE AND FAIR VALUE MEASUREMENTS
|
On
October 2011, the Company issued convertible promissory note in the amount of $42,500. The convertible note has a maturity date
of July 2012 and an annual interest rate of 8% per annum. The holder of the note has the right to convert any outstanding principal
and accrued interest into fully paid and non-assessable shares of Common Stock. The note has a variable conversion price of 58%
representing a discount rate of 42% of the average of the three lowest closing bid stock prices over the last ten days and contains
no dilutive reset feature. Due to the indeterminable number of shares to be issued at conversion the Company recorded a derivative
liability. On May 16, 2012, the Company issued 137,931 shares of Class A Common Stock to convert $8,000 of the convertible note
into equity. The note was converted in accordance with the conversion terms; therefore, no gain of loss was recognized. On March
5, 2013, the company issued 591,133 shares of Class A Common Stock to convert $12,000 of the convertible note into equity. The
principal balance due remaining under this note after this conversion is $22,500. As of December 31, 2012, this convertible note
is in default under the terms of the note agreement and remains outstanding.
On
January 5, 2012, the Company issued convertible promissory note in the amount of $42,500. The convertible note has a maturity
date of July 2012 and an annual interest rate of 8% per annum. The holder of the note has the right to convert any outstanding
principal and accrued interest into fully paid and non-assessable shares of Common Stock. The note has a variable conversion price
of 58% representing a discount rate of 42% of the average of the three lowest closing bid stock prices over the last ten days
and contains no dilutive reset feature. Due to the indeterminable number of shares to be issued at conversion the Company recorded
a derivative liability. As of December 31, 2012 and March 31, 2013, this convertible note is in default under the terms of the
note agreement and remains outstanding.
On
December 3, 2012, the Company issued convertible promissory note in the amount of $3,000. The convertible note has a maturity
date of September 5, 2013 and an annual interest rate of 8% per annum. The holder of the note has the right to convert any outstanding
principal and accrued interest into fully paid and non-assessable shares of Common Stock. The note has a variable conversion price
of 50% representing a discount rate of 50% of the average of the three lowest closing bid stock prices over the last ten days
and contains no dilutive reset feature. Due to the indeterminable number of shares to be issued at conversion, the Company recorded
a derivative liability. As of March 31, 2013, this note remains outstanding.
On
February 21, 2013, the Company issued convertible promissory note in the amount of $50,000. The convertible note has a maturity
date of November 25, 2013 and an annual interest rate of 8% per annum. The holder of the note has the right to convert any outstanding
principal and accrued interest into fully paid and non-assessable shares of Common Stock. The note has a conversion price of 50%
representing a discount rate of 50% of the average of the three lowest closing bid stock prices over the last ten days and contains
no dilutive reset feature. Due to the indeterminable number of shares to be issued at conversion, the Company recorded a derivative
liability. As of March 31, 2013, this note remains outstanding.
On
April 18, 2013, the Company issued convertible promissory note in the amount of $22,500. The convertible note has a maturity date
of January 22, 2014 and an annual interest rate of 8% per annum. The holder of the note has the right to convert any outstanding
principal and accrued interest into fully paid and non-assessable shares of Common Stock. The note has a variable conversion price
of 45% representing a discount rate of 55% of the average of the three lowest closing bid stock prices over the last ten days
and contains no dilutive reset feature. Due to the indeterminable number of shares to be issued at conversion, the Company recorded
a derivative liability. As of March 31, 2013, this note remains outstanding.
Because
the Company has failed to pay the remaining principal balance together with accrued and unpaid interest upon the maturity dates,
the Company is now in default under the notes with maturity dates July 3, 2012 and September 12, 2012. On January 30, 2013, demand
for immediate payment as provided in the notes of $120,000, representing 150% of the remaining outstanding principal balance,
together with default interest was made by vendors counsel. As of the date of this filing, the Company continues to work with
the investor who has advanced additional funds beyond the date of the demand letter. The excess of $43,000 represent penalty on
default and recorded as a loss in the income statement.
Due
to the indeterminable number of shares to be issued at conversion, the Company recorded a derivative liability. The derivative
feature of the notes taints all existing convertible instruments, specifically the 900,000 warrants (term of 3 years) the Company
issued on April 2010 with an exercise price of $0.40.
5
.
|
FAIR
VALUE MEASUREMENTS-DERIVATIVE LIABILITIES
|
As
discussed in Note 4 under Convertible Note and Fair Value Measurements, the Company issued convertible notes payable that provide
for the issuance of convertible notes with variable conversion provisions. The conversion terms of the convertible notes are variable
based on certain factors, such as the future price of the Company’s common stock. The number of shares of common stock to
be issued is based on the future price of the Company’s common stock. The number of shares of common stock issuable upon
conversion of the promissory note is indeterminate. Due to the fact that the number of shares of common stock issuable could exceed
the Company’s authorized share limit, the equity environment is tainted and all additional convertible debentures and warrants
are included in the value of the derivative. Pursuant to ASC 815-15 Embedded Derivatives, the fair values of the variable conversion
option and warrants and shares to be issued were recorded as derivative liabilities on the issuance date.
The
fair values of the Company’s derivative liabilities were estimated at the issuance date and are revalued at each subsequent
reporting date, using a lattice model. The Company recorded current derivative liabilities of $119,478 and $110,828 at March 31,
2013 and December 31, 2012, respectively. The change in fair value of the derivative liabilities resulted in a gain of $(21,482)
for the three months ended March 31, 2013 and a loss of $40,754 for the three months ended 2012. The gain of $(21,482) for the
three months ended March 31, 2013 consisted of a loss of $38,864 due to convertible notes, a gain of ($39,576) attributable to
the fair value of warrants, a gain of ($8,732) due to conversion, and a loss in market value of ($18,094) on the convertible notes
.
The
following presents the derivative liability value by instrument type at March 31, 2013 and December 31, 2012, respectively:
|
|
March
31, 2013
|
|
|
December
31, 2012
|
|
|
|
|
|
|
|
|
Convertible
debentures
|
|
$
|
109,799
|
|
|
$
|
61,573
|
|
Common
stock warrants
|
|
|
9,679
|
|
|
|
49,255
|
|
|
|
$
|
119,478
|
|
|
$
|
110,828
|
|
The
following is a summary of changes in the fair market value of the derivative liability during the
three
months ended March 31, 2013 and the year ended December 31, 2012
:
|
|
Derivative
|
|
|
|
Liability
|
|
|
|
Total
|
|
Balance, December 31, 2012
|
|
$
|
110,828
|
|
Increase
in derivative value due to issuances of convertible promissory notes
|
|
|
38,864
|
|
Change
in fair market value of derivative liabilities due to the mark to market adjustment
|
|
|
(21,482
|
)
|
Debt
conversions
|
|
|
(8,732
|
)
|
Balance, March 31, 2013
|
|
$
|
119,478
|
|
Key
inputs and assumptions used to value the convertible debentures and warrants issued during the three months ended March 31, 2013
and the years ended December 31, 2012:
|
●
|
The
Note
#1
&
#2
face
amount
as
of
3/31/13
is
$108,000
with
an
initial
conversion
price
of
58%
of
the
3
lowest
lows
out
of
the
10
previous
days
(effective
rate
of
56.96%).
Both
notes
are
in
default
and
obligated
to
pay
the
50%
penalty
and
accrued
interest
–
we
therefore
assumed
the
note
balances
of
$41,766
and
$66,234
(total
$120,000)
and
no
additional
interest
is
being
accrued.
|
|
●
|
The
Note
#3
face
amount
as
of
3/31/13
is
$3,000
with
an
initial
conversion
price
of
50%
of
the
3
lowest
lows
out
of
the
10
previous
days
(effective
rate
of
50.00%).
|
|
●
|
The
Note
#4
face
amount
as
of
3/31/13
is
$50,000
with
an
initial
conversion
price
of
50%
of
the
lowest
lows
out
of
the
90
previous
days
(effective
rate
of
37.50%).
|
|
●
|
The
projected
volatility
curve
for
each
valuation
period
was
based
on
the
annual
historical
volatility
of
the
company
in
the
previous
section.
|
|
●
|
For
Notes
#1
&
#2
an
event
of
default
would
occur
10%
of
the
time,
increasing
5.00%
per
quarter
to
a
maximum
of
50%;
for
Note
#3
an
event
of
default
would
occur
1%
of
the
time,
increasing
1.00%
per
quarter
to
a
maximum
of
10%;
and
for
Notes
#4
an
event
of
default
would
occur
10%
of
the
time,
increasing
5.00%
per
quarter
to
a
maximum
of
50%;
|
|
●
|
The
Holder
would
redeem
based
on
availability
of
alternative
financing,
increasing
2.0%
monthly
to
a
maximum
of
10%;
and
|
|
●
|
The
Holder
would
automatically
convert
the
notes
at
maturity
if
the
registration
was
effective
and
the
company
was
not
in
default.
|
The
3 year warrants with an exercise price of $0.40 and no reset features were valued using the Black Scholes model and the following
assumptions: stock price at valuation, $0.10; strike price, $0.40; risk free rate 0.14%; 3 year term and 0.5 month term remaining;
and volatility of 126% resulting in a relative fair value of $9,653 relating to these warrants.
Upon
formation, the Company was authorized to issue 50,000 shares of common stock with no par value. On September 7, 2007, the Company
amended its articles of incorporation to increase the number of authorized common shares to 1,000,000. On September 7, 2007, the
Company enacted a 280 for 1 forward stock split pursuant to an Amended and Restated Articles of Incorporation filed with the Secretary
of State of the State of Nevada. All share and per share data in the accompanying financial statements has been retroactively
adjusted to reflect the stock split. On November 28, 2007, the Company again amended its articles of incorporation to establish
two classes of stock. The first class of stock is Class A Common Stock, par value $0.0166, of which 59,000,000 shares are authorized
and the holders of the Class A Common Stock are entitled to one vote per share. The second class of stock is Class B Participating
Cumulative Preferred Super-voting Stock, par value $0.0166, of which 1,000,000 shares are authorized. Each share of Class B preferred
stock entitles the holder to one hundred votes, either in person or by proxy, at meetings of shareholders. The holders are permitted
to vote their shares cumulatively as one class with the common stock. The Class B Participating Cumulative Preferred Super-voting
Stock pays dividends at 6%. For the years ended December 31, 2012, 2011, 2010, 2009, 2008, and 2007, the board of directors did
not declare any dividends. Total undeclared Class B Participating Cumulative Preferred Super-voting Stock dividends as of December
31, 2012, 2011, 2010, 2009, 2008, and 2007 were $110,737, $90,487, $70,237, $49,987 and $29,737, and $9,487, respectively.
Class
A Common Stock
Issuances
of the Company’s common stock during the years ended December 31, 2007, 2008, 2009, 2010, 2011 and 2012 included the following:
Shares
Issued for Cash
During
2007, 224,000 shares of Class A common stock were issued for $36,000 cash with various prices per share ranging from $0.15 to
$0.25. Additionally, the Company paid cash offering costs of $2,500.
During
2008, 2,352,803 shares of Class A common stock were issued for $360,250 cash with various prices per share ranging from $0.13
to $0.25. Additionally, the Company paid cash offering costs of $1,500.
In
2009, 3,688,438 shares of Class A common stock were issued for $437,435 cash with various prices per share ranging from $0.04
to $0.35. Additionally, the Company paid cash offering costs of $7,000.
In
2010, 2,138,610 shares of Class A common stock were issued for $442,181 cash with various prices per share ranging from $.18 to
$.35.
In
2011, 6,349,750 shares of Class A common stock were issued for $1,318,750 cash with various prices per share ranging from $.20
to $.35.
In
2012, 1,530,000 shares of Class A common stock were issued for $153,000 cash with $.10 price per share.
Shares
Issued for Services
In
2007, 14,000,000 vested shares of Class A common stock were issued to founders having a fair value of $232,400, based on a nominal
value of $0.0166 per share. The $232,400 was expensed upon issuance as the shares were fully vested.
In
2007, 50,000 shares of Class A common stock were issued for legal services provided to the Company with a value of $7,500 or $0.15
per share, based on a Fair Market Value sales price.
In
2008, 169,000 shares of Class A common stock were issued for services having a fair value of $34,530 ranging from $0.13 to $0.25
per share, based on Fair Market Value sales prices.
In
March 2009, 8,000 shares of Class A common stock were issued for services provided to the Company with a value of $2,400 or $0.07
per share, based on a Fair Market Value sales price.
In
June 2009, 17,333 shares of Class A common stock were issued for services provided to the Company with a value of $2,600 or $0.15
per share, based on a Fair Market Value sales price.
In
August 2009, 41,000 shares of Class A common stock were issued for services provided to the Company with a value of $6,150 or
$0.15 per share, based on a Market Value sales price.
In
February 2009,
500,000 shares of contingently returnable Class A common stock were issued to a consultant
pursuant to an agreement whereby the consultant must establish a contract with a specific distributor and produce a sale of the
Company’s product through such distribution channel. As of the date of this filing, no sales have occurred under the contract
and the shares are not considered issued or outstanding for accounting purposes.
In
January 2010, 21,000 shares of Class A common stock were issued for services provided to the Company with a value of $5,250 or
$0.25 per share, based on a Fair Market Value sales price.
In
June 2010, 750,000 shares of Class A common stock were issued for services provided to the Company with a value of $270,200 at
values ranging from $0.20 to $0.50 per share, based on a Fair Market Value sales price.
In
July 2010, 250,000 shares of Class A common stock were issued for services provided to the Company with a value of 37,500 or $0.15
per share, based on a Fair Market Value sales price.
In
December 2010, 55,000 shares of Class A common stock were issued to 2 vendors for services with a value of $28,050, based on based
on a Fair Market Value sales price.
In
June 2011, 815,000 shares of Class A common stock were issued for services provided to the Company with a value of $220,050 at
$0.27 per share, based on a Fair Market Value sales price.
In
August 2011, 50,000 shares of Class A common stock were issued for services provided to the Company with a value of $10,000 at
$.20 per share, based on a Fair Market Value sales price.
In
November 2011, 100,000 Shares of Class A common stock were issued for services provided to the Company with a value of $20,000
at $0.20 per share, based on a Fair Market Value sales price.
In
March 2012, 125,000 shares of Class A common stock were issued for services provided to the Company with a value of $12,500 at
$.10 per share, based on a Fair Market Value sales price.
In
June 2012, 125,000 shares of Class A common stock were issued for services provided to the Company with a value of $12,500 at
$.10 per share, based on a Fair Market Value sales price.
In
July 2012, 888,900 shares of Class A common stock were issued for services provided to the Company with a value of $88,890 at
$.10 per share, based on a Fair Market Value sales price.
In
September 2012, 275,000 shares of Class A common stock were issued for services provided to the Company with a value of $33,500
at $.10 per share, based on a Fair Market Value sales price.
In
October 2012, 360,000 shares of Class A common stock were authorized for services provided to the Company with a value of $36,000
at $.10 per share, based on a Fair Market Value sales price. As of December 31, 2012, the shares have not been issued and are
recorded as stock payable.
In
December 2012, 125,000 shares of Class A common stock were authorized for services provided to the Company with a value of $12,500
at $.10 per share, based on a Fair Market Value sales price. As of December 31, 2012, the shares have not been issued and are
recorded as stock payable.
On
January 30, 2013, the C.E.O and C.F.O were each issued 3,000,000 shares for services. The shares were valued at $600,000 based
on Fair Market Value on the date of grant.
On
February 27, 2013, 300,000 shares were issued for services provided to the company with a value of $30,000 based on Fair Market
Value on the date of grant.
On
March 21, 2013, 360,000 shares were issued for services fulfilling a stock payable of $36,000 that was accrued for through December
31, 2012
.
During
the quarter, the company authorized 197,500 shares for services with a value of $19,750 based on Fair Market Value on the date
of grant. The shares have not been issued as of March 31, 2013 and are recorded as stock payable.
Shares
Issued in Conversion of Other Liabilities
During
2008, 100,000 shares of Class A common stock were issued upon conversion of a $35,000 liability to a vendor. The shares were valued
at $0.15 per share or $15,000, based on a contemporaneous cash sales price and the Company recorded a $20,000 gain on conversion
of debt.
In
July 2009, 139,944 shares of Class A common stock were issued upon conversion of a $48,980 liability from a vendor. The shares
were valued at $16,793 or $0.12, based on a contemporaneous cash sales price. The Company agreed with the vendor, prior to conversion,
that it would guarantee the value of the stock, when sold by the vendor, up to the dollar value for the 2009 liability converted
($48,980) and the above mentioned 2008 conversion as it was the same vendor ($35,000) and any difference in value, if less than
the liability, would be paid in cash by the Company. As a result, the Company recorded the $48,980 conversion as a liability along
with the prior year conversion of $35,000 which resulted in an additional loss on conversion of $35,000. The total cumulative
liability to guarantee equity value from fiscal 2009 totaled $83,980 as relating to the above shares at December 31, 2009. These
shares were actually issued in 2010; however the liability was recorded in 2009 based on this guarantee.
In
August 2009, the Company converted $55,200 of loans due to a shareholder into 788,571 shares of common stock, which were valued
at $118,286 or $0.15 per share, based on contemporaneous cash sales prices of the Company’s common stock. The Company recognized
a loss on conversion of $62,637 and charged $449 to interest expense.
During
2010, 247,249 shares of Class A common stock were issued upon conversion of $39,272 of vendor liabilities. The shares were valued
from $0.10 to $.36 per share, based on a contemporaneous cash sales price and the Company recorded a $49,615 loss on conversion
of debt.
On
March 6, 2013, the Company issued 591,133 shares of Class A Common Stock to convert $12,000 of the convertible note into equity.
The note was converted in accordance with the conversion terms; therefore, no gain or loss was recognized.
In
2010 the Company issued 900,000 warrants to several investors in the Company. These warrants are attached to issuances of common
stock.
Warrant
Activity for the Quarter ended March 31, 2013 is as follows:
|
|
Warrant Shares
|
|
|
Exercise
Price
|
|
|
Value
if Exercised
|
|
|
Expiration Date
|
|
April
15, 2010
|
|
|
900,000
|
|
|
$
|
.40
|
|
|
$
|
360,000
|
|
|
April 15, 2013
|
|
On
October 2011, the Company issued a Convertible Note which as a result taints all convertible instruments outstanding. As such
the Company recorded a derivative liability of $40,498 for warrant outstanding, refer to Note 8.
On
May 16, 2012, the Company issued 137,931 shares of Class A Common Stock to convert $8,000 of the convertible note into equity.
The note was converted in accordance with the conversion terms; therefore, no gain or loss was recognized.
On
March 6, 2013, the Company issued 591,133 shares of Class A Common Stock to convert $12,000 of the convertible note into equity.
The note was converted in accordance with the conversion terms; therefore, no gain or loss was recognized.
Class
B Participating Cumulative Preferred Super-voting Stock
Issuances
of the Company’s preferred stock during the years ended December 31, 2007, 2008 and 2009 included the following:
Shares
Issued for Cash
In
2007, 133,333 shares of Class B preferred stock were issued for $45,000 cash or $0.3375 per share.
Shares
Issued for Services
In
2007, 866,667 shares of Class B preferred stock were issued to founders for services rendered during 2007 with a value of $0.3375
per share based on the above contemporaneous sale of Class B preferred stock.
2010
Equity Incentive Plan
In
June 2010, we registered 4,000,000 shares of our Class A Common Stock pursuant to our 2010 Equity Incentive Plan which was also
enacted in June 2010. Our Board of Directors have authorized the issuance of the Class A Shares to employees upon effectiveness
of a recently issued Registration Statement. The Equity Incentive Plan is intended to compensate Employees for services rendered.
The Employees who will participate in the 2010 Equity Incentive Plan have agreed or will agree in the future to provide their
expertise and advice to us for the purposes and consideration set forth in their written agreements pursuant to the 2010 Equity
Incentive Plan. The services to be provided by the Employees will not be rendered in connection with: (i) capital-raising transactions;
(ii) direct or indirect promotion of our Class A Common Shares; (iii) maintaining or stabilizing a market for our Class A Common
Shares. The Board of Directors may at any time alter, suspend or terminate the Equity Incentive Plan.
As
of March 31, 2013, 800,000 shares were approved under this plan for issuance by the Board of Directors. 200,000 shares each were
approved for issuance to Shawn Davis, Thomas Bianco, Paul Davis and Raymond Tai. As of March 31, 2013, the balance sheet date,
none of the shares under this plan were granted or issued.
7.
|
COMMITMENTS
AND CONTINGIENCIES
|
Employment
Agreements
On
March 26, 2008, the Company established two employment arrangements by resolution of the Board of Directors with Shawn Davis,
our chief executive officer, and Thomas Bianco, our chief financial officer. These arrangements established a yearly salary for
each of $120,000. Because the employees have been, and are currently, employed by the Company in critical managerial positions,
the Company believes it to be in their best interests to provide both Employees with certain severance protections and accelerated
option vesting in certain circumstances. Effective December 3, 2012 through December 31, 2016, the Company established two new
“Employment Agreements” and two new “Severance Agreements” by resolution of the board of directors with
Mr. Davis, our Chief Executive Officer, and Mr. Bianco, our Chief Financial Officer. The “Employment Agreements” establish
a yearly base salary of $185,000 for each, and are governed by separate “Severance Agreements”. The “Employee
Agreements” allow for employee benefits of medical and dental insurance, life insurance, disability insurance, sick pay,
paid leave, retirement, annual bonus and other benefits when the Company is financially able to provide for them or as determined
by the Board of Directors.
The
“Severance Agreements” provide for aggregate severance amounts equal to 300% of the Employee’s annual base salary
in effect as of the date of such termination. In addition to the Severance Amount, the Company shall provide Employees with full
medical, dental, and vision benefits through the third full year following the date of Employees termination.
Company agrees that Employee shall have one year from the Employee’s termination date in which to exercise all options that
are vested as of the date upon which Employee’s employment was terminated, subject to any trading window requirements or
other restrictions imposed under the Company’s insider trading policy. The Severance Agreements state that if during the
period of time during which Employee is employed by the Company a Change of Control occurs, 100% of the unvested portion of all
options held by Employee as of the date of Change of Control Event shall be deemed vested and Employee shall be entitled to exercise
such options.
The
Company agrees that if the payments are deemed “Golden Parachute” payments under the Internal Revenue Code of 1984
and the employees are obligated to pay an excise tax, the Company shall reimburse the Employees in full for both the amount of
the excise tax, or ordinary income taxes owed in connection with the payment.
As
of March 31, 2013, the Company owed its officers $230,901 based on the terms of the agreements.
Amend
the Fourth Article of the Articles of Incorporation
On
March 4, 2013, stockholders holding 68.77% of the shares in the corporation, representing a majority of the voting power, voted
in favor to amend the Fourth Article of the Articles of Incorporation to (a) Increase the number of authorized shares of Common
Stock from fifty nine million (59,000,000) shares of Common Stock to twenty billion (20,000,000,000) shares of Common stock; (b)
Amend the par value of Common Stock from a par value $0.0166 per share to a par value of $0.00004897 per share; (c) Amend the
Class B Preferred shares such that the voting rights of Class B shareholders are increased from one hundred votes per share to
twenty thousand votes per share; (d) Authorize the issuance of five million (5,000,000) shares of “blank check” preferred
stock, 0.0166 par value per share, to be issued in series, and all properties of such preferred stock to be determined by the
Company’s Board of Directors. The amendment became effective on March 4, 2013.
Stock
Issuance Commitment
On
April 3, 2012 The Company entered into an agreement with one of its vendors, whereby the vendor will provide services valued at
$15,000 in exchange for 150,000 shares of contingently issuable Restricted Class A Common Stock at $0.10 per share.
Operating
Leases
On
September 30, 2012, the companies leased office space located at 3700 E. Tahquitz Drive, Suite 117, Palm Springs, CA 92262 expired
.
Our corporate headquarters, including our principal administrative, marketing, technical support, and research and development
departments, are presently located in Palm Springs, CA, in office and warehouse provided by the Coachella Valley Economic Partnerships
(CVEP) iHub division. The Company has been assigned two office spaces and one area suitable for assembling our technology. Management
took possession of the space on April 17, 2013. Rent has yet to be determined.
Legal
Matters
From
time to time, we may be involved in litigation relating to claims arising out of our operations in the normal course of business.
As
of March 31, 2013, there were no pending or threatened lawsuits that could reasonably be expected to have a material effect on
the results of our operations.
In March of 2010, Attune RTD engaged
the services of a vendor to complete work described in the Scope of Services portion of a March 2010 agreement. Pursuant to the
Agreement, the Company paid the vendor a total of $70,618 towards the completion of services. The agreement contained a “not
to exceed cost” of $89,435. On or about September 21, 2010 the Company issued vendor 250,000 shares of Restricted Class
A Common Stock as an incentive for vendor to deliver services not later than March 1, 2011. Vendor agreed to incrementally deliver
work in process. No work in process was received from vendor. Vendor requested the Company pay an additional $18,818. On or about
October 4, 2010, vendor repudiated the agreement. On February 23, 2011 The Company engaged the services of legal counsel and made
written demand for the return of the stock certificate and attempted to initiate settlement negotiations. Vendor did not acknowledge
receipt of letter.
On
September 25, 2011, the Company received Notice of Chapter 7 Bankruptcy Case filed personally by vendor.
Company
has placed a “Stop” on the certificate with its Transfer Agent to prevent its consumption.
As
of this date, the Company is currently contemplating litigation with counsel to cancel the stock certificate. Attune’s alleged
damages resulting from vendors failure to perform and subsequent repudiation of the contract, including the companies lost opportunity
costs, should it pursue litigation against vendor will need to be established by an economic expert. Vendor could conceivably
pursue litigation against the Company for the $18,818, however the Company believes this is not probable and therefore a contingent
liability is not warranted.
8.
|
RELATED
PARTY TRANSACTIONS
|
As
of March 31, 2013 and December 31, 2012, the Company owed its 2 principal officers combined accrued salaries of $230,901 and $181,538,
respectively.
The
CEO and CFO of the Company contributed $4,647 for the January, February and March 2013 payments for two vehicles for the Company.
They do not expect to be repaid by the Company and therefore the contribution of $4,647 will be considered contributed capital
to the Company.
On
April 13, 2013, the Company issued 72,500 shares of Class A common stock at $.10 each for services provided by a vendor and these
shares were accrued for at a prior period.
On
April 15, 2013, the Company’s vendor shipped ten complete BrioWave printed circuit boards that were received by the Company.
On
April 15, 2013, 900,000 Warrants expired.
On
April 18, 2013, the Company
entered into an agreement to execute
a convertible promissory note in the amount of $22,500 bearing interest at 8% per annum, with the note due and payable in January
22, 2014. The note is convertible into shares of Class A common stock at a variable conversion price based on 55% of the market
value of the stock at the time of conversion. On April 26, 2013, the funding was received by the Company.
On
April 18, 2013, the Company executed an agreement with Portage DTC Advisors, LLC for the purpose of executing an application for
Depository Trust Clearing (DTC). The services are valued at $11,000 and are all inclusive.
On
April 18, 2013 Greenberg, Grant & Richards contacted the Company on behalf of a vendor and made demand for $21,067.62 for
an unpaid debt obligation. The amount owed is unsecured. Company management has contacted vendor in an effort to work out an agreement
to pay the debt that is agreeable to both vendor and Company. As of today’s date, no agreement has been reached.
On
April 19, 2013, the Company’s vendor shipped ten complete BrioWave printed circuit boards that were received by the Company.
On
April 24, 2013; Landry & Jacobs, LLC made demand for payment in the amount of $214.14 on behalf of a previous vendor, Authorize.net.
The vendor was engaged to clear credit card transactions on its product website. The debt obligation is unsecured.
On
April 30, 2013, the Company delivered sixteen pre-paid BrioWave 175p Smart Energy Management Controllers to a vendor pursuant
to a sales agreement.