NOTE A ORGANIZATION, OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
A summary of the significant accounting policies applied in the preparation of the accompanying consolidated financial statements follows.
Description of Business
Endurance Exploration Group, Inc. (the Company) was originally incorporated as Tecton Corporation (Tecton) under the laws of the State of Nevada on January 19, 2006, as a wholly-owned subsidiary of Hemis Corporation. On December 1, 2006, Hemis declared a dividend of Tecton shares to all shareholders as of that date, and concurrently cancelled its share ownership in the Company. The effect of this dividend declaration and share cancellation was that Tecton was spun off as an independent company.
Prior to June 2008, Tecton was engaged in the exploration and acquisition of uranium properties. On or about June 1, 2008, Tecton ceased/discontinued operations of its uranium exploration activities and began to restructure the company and find suitable business opportunities. Between June 2008 and December 2013, it:
·
Elected a new slate of directors and appointed a new management team focused on finding a suitable business opportunity;
·
Attempted to reorganize its balance sheet through the US bankruptcy courts by filing a chapter 11 bankruptcy petition that was subsequently withdrawn per the courts request;
·
Brought current its filings with the State of Nevada;
·
Brought current its financial reporting and disclosure filings with the SEC;
·
Effected a 1 for 40 reverse stock split of its common stock;
·
Amended and restated its Articles of Incorporation to increase the total authorized capital stock to 110,000,000 shares, comprised of 100,000,000 shares of common stock with a par value of $.01 per share, and 10,000,000 shares of preferred stock with a par value of $.001;
·
Paid approximately $292,000 of outstanding debt through the issuance of 12,733,499 newly issued common shares on December 31, 2013; and
·
Entered into a Share Exchange Agreement and acquired the ownership interest of Endurance Exploration Group, LLC. (Endurance LLC), for 20,550,539 shares of common stock on December 31, 2013.
Endurance LLC was formed in 2009 to explore, from an operational and financial perspective, the feasibility and potential economic return of recovering bullion, precious metals, numismatic-grade coinage, high-value non-ferrous metals, and other valuable cargos from both historic and modern shipwrecks throughout the world.
Following Tectons acquisition of 100% of the membership interests of Endurance LLC, on January 2, 2014, Tecton changed its name to Endurance Exploration Group, Inc.
7
Endurance LLC is a wholly owned subsidiary of the Company, and its exploration and recovery operations are the Companys primary focus.
On January 6, 2017, the Company formed EXPL Swordfish, LLC, a Florida limited liability company, as a wholly owned subsidiary for the purpose of pursuing a number of shipwreck and suspected shipwreck targets located in international waters off the Southeast coast of the United States, in a joint-venture with Deep Blue Exploration, LLC d/b/a Marex (Marex), which is further described in Note B.
The Companys corporate headquarters is located in Clearwater, Florida.
Fiscal Year
The Companys fiscal year was changed from January 31 to December 31 in November 2013.
Principles of consolidation and basis of presentation
These consolidated financial statements include the assets and liabilities of the Endurance Exploration Group, Inc. (formerly Tecton Corporation) and its subsidiaries as of March 31, 2018. The acquisition of the membership interests of Endurance LLC and its wholly owned Panamanian subsidiary formed to hold the registry of a research vessel occurred as of the close of its business on December 31, 2013. The formation of EXPL SWORDFISH LLC, occurred on January 6, 2017.
The unaudited interim consolidated financial statements have been prepared pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (the SEC). Certain information and footnote disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted pursuant to such SEC rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading. It is suggested that these consolidated financial statements be read in conjunction with the consolidated financial statements and the notes thereto, included in the Companys latest Annual Report on Form 10-K.
In the opinion of management, all adjustments consisting of normal recurring adjustments necessary for a fair statement of the financial position as of March 31, 2018 and the results of operations for the three months ended March 31, 2018 and 2017 and cash flows for the three months ended March 31, 2018 and 2017 have been made. All material intercompany transactions have been eliminated.
Use of Estimates
The preparation of financial statements in conformity with U.S. generally accepted accounting principles 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 revenue and expenses during the reporting period. Actual results could differ from those estimates.
Subsequent Events
The Company has evaluated subsequent events through the filing of this Form 10-Q, to assess the need for potential recognition or disclosure in this report. Based upon this evaluation, management determined that all subsequent events that require recognition in the financial statements have been included.
Cash and Cash Equivalents
For purposes of the Statements of Cash Flows, the Company considers all highly liquid debt instruments purchased with a maturity date of three months or less to be cash equivalents.
8
Fixed Assets
Fixed assets are stated at historical cost. Depreciation is provided using the straight-line method at rates based on the assets estimated useful life which is normally between three to ten years. When retired or otherwise disposed, the related carrying value and accumulated depreciation are removed from the respective accounts and the net difference less any amount realized from disposition, is reflected in earnings. Leasehold improvements are amortized over their estimated useful lives or lease term, if shorter. Equipment and major overhaul items (such as engines or generators) that enhance or extend the useful life of vessel related assets, qualify to be capitalized and depreciated over the useful life or remaining life of that asset, whichever is shorter. Certain major repair items required by industry standards to ensure a vessels seaworthiness also qualify to be capitalized and depreciated over the period of time, until the next scheduled planned major maintenance for that item. All other repairs and maintenance are accounted for under the direct- expensing method and are expensed when incurred.
Impairment of Lon
g
-Lived Assets
The Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. Fair value is determined based on discounted cash flows or appraised values, depending on the nature of the assets. As of March 31, 2018, and 2017, there were no impairment losses recognized for long-lived assets.
Inventory
Our inventory consists of artifacts recovered from the
Steamship Pulaski
. Inventoried costs of recovered artifacts include the costs of recovery and conservation. The capitalized recovery costs include direct costs such as vessel and related equipment operations and maintenance, crew and technical labor, fuel, provisions, supplies, port fees and depreciation. Conservation costs include fees paid to conservators for cleaning and preserving the artifacts. We continually monitor the recorded aggregate costs of the artifacts in inventory to ensure these costs do not exceed the net realizable value. Historical sales, publications or available public market data are used to assess net realizable value.
Packaging materials and merchandise are recorded at average cost. We record our inventory at the lower of cost or market.
Income Taxes
The Company uses the liability method to record income tax activity. Deferred taxes are determined based upon the estimated future tax effects of differences between the financial reporting and tax reporting bases of assets and liabilities given the provisions of currently enacted tax laws.
The accounting for uncertainty in income taxes recognized in an enterprises financial statements uses the threshold of more-likely- than-not to be sustained upon examination for inclusion or exclusion. Measurement of the tax uncertainty occurs if the recognition threshold has been met.
Net Earnings (Losses) Per Common Share
The Company computes earnings (loss) per share by dividing net earnings (loss) by the weighted average number of shares of common stock and dilutive common stock equivalents outstanding during the year. Dilutive common stock equivalents may consist of shares issuable upon conversion of convertible preferred shares and the exercise of the Companys stock options (calculated using the treasury stock method). As of March 31, 2018, there were 4,459,180 common stock equivalents that were anti-dilutive and were not included in the calculation. Common stock issuable is considered outstanding as of the original approval date for purposes of earnings per share computations.
9
Fair Value of Financial Instruments
The fair value of financial instruments, which include cash, loans receivable, accounts payable and accrued expenses and advances from related parties were estimated to approximate their carrying values due to the immediate or short-term maturity of these financial instruments. Management is of the opinion that the Company is not exposed to significant interest, currency or credit risks arising from financial instruments.
Comprehensive Income
The Company records comprehensive income as the change in equity of a business during a period from transactions and other events and circumstances from non-owner sources. It includes all changes in equity during a period except those resulting from investments by owners and distributions to owners. Other comprehensive income (loss) includes foreign currency translation adjustments and unrealized gains and losses on available-for-sale securities. As of March 31, 2018, the Company had no items that represent comprehensive loss and, therefore, has not included a schedule of comprehensive loss in the financial statements.
Stock Based Compensation
Stock based compensation costs are measured at fair value on date of grant and recognition of compensation over the service period for awards expected to vest. The Company determines the fair value of awards using the Black-Scholes valuation model.
New Accountin
g
Pronouncements
In May 2014, ASU 2014-09 was issued related to revenue from contracts with customers. The ASU was further amended in August 2015, March 2016, April 2016, and May 2016 by ASU 2015-14, 2016-08, 2016-10 and 2016-12.
The new standard provides a five-step approach to be applied to all contracts with customers and also requires expanded disclosures about revenue recognition.
In August 2015, the effective date was deferred to reporting periods, including interim periods, beginning after December 31, 2017, and will be applied retrospectively. Early adoption is not permitted.
The Company has completed its assessment of the impact of the new revenue standard on the Company's financial position and believes the new standard will not have a material impact. The Company will adopt the standard using the modified retrospective method of adoption. The Company's revenue arises from contracts with customers in which the sale of doré is the single performance obligation under the customer contract. Accordingly, revenue will continue to be recognized at a point in time when control of the asset is transferred to the customer, which is generally consistent with the Company's current accounting policies.
ASU 2014-09 provides presentation and disclosure requirements which are more detailed than under current GAAP.
In February 2016, FASB issued ASC 842 that requires lessees to recognize lease assets and corresponding lease liabilities on the balance sheet for all leases with terms of more than 12 months. The update, which supersedes existing lease guidance, will continue to classify leases as either finance or operating, with the classification determining the pattern of expense recognition in the income statement.
The ASU will be effective for annual and interim periods beginning January 1, 2019, with early adoption permitted, and is applicable on a modified retrospective basis with various optional practical expedients. The Company is assessing the impact of this standard.
10
The Company reviews new accounting standards as issued. No new standards had any material effect on these financial statements. The accounting pronouncements issued subsequent to the date of these financial statements that were considered significant by management were evaluated for the potential effect on these consolidated financial statements. Management does not believe any of the subsequent pronouncements will have a material effect on these consolidated financial statements as presented and does not anticipate the need for any future restatement of these consolidated financial statements because of the retro-active application of any accounting pronouncements issued subsequent to March 31, 2018 through the date these financial statements were issued.
NOTE B JOINT VENTURE
Effective January 9, 2017, the Company, through a newly formed, wholly owned subsidiary, EXPL Swordfish, LLC (EXPL Swordfish), entered into a joint-venture agreement (Agreement) with Deep Blue Exploration, LLC, d/b/a Marex (Marex). The joint venture between EXPL Swordfish and Marex is referred to as Swordfish Partners.
Marexs contribution to Swordfish Partners includes certain shipwreck research files, sonar and other subsea survey data, navigational data, artifacts, and assistance relating to
a number of shipwreck and suspected shipwreck targets located in international waters off the Southeast coast of the United States. EXPL Swordfish has agreed to further survey and inspect the shipwreck and suspected shipwreck targets, and if deemed appropriate, take actions necessary to salvage the shipwreck targets.
The economic terms of the Original Agreement called for EXPL Swordfish to provide the funding for the further inspection, salvage and operations of the joint venture. Any revenues from the joint venture will be split 90% first to EXPL Swordfish and 10% to Marex until EXPL Swordfish receives 2 times its costs and investments returned, and then a 50% split to both EXPL and Marex respectively.
On August 10, 2017, EXPL Swordfish executed a Second Amendment to Joint Venture with Marex, whereby Marex agreed to decrease its 50% share of revenues from the salvage operations of the steamship off the coast of North Carolina in exchange for $10,000 and 250,000 shares in the Company. Net proceeds of our recovery efforts will be split 30% to us, 30% to Blue Water (Independent Salvager), and 40% to Marex, after we have recovered 2 times the amount of our costs, which will be split 50/50 with Blue Water.
The joint venture is expected to terminate in two years, unless extended by mutual agreement between the parties.
Swordfish Partners meets the definition of a Variable Interest Entity (VIE) under ASC 810. The subsections of ASC 810-10 provide that a party that controls a VIE is considered to be its primary beneficiary. The primary beneficiary of a VIE is required to consolidate the financial results. EXPL SWORDFISH LLC has determined it is the primary beneficiary of Swordfish Partners. All of the expenses incurred to date for Swordfish Partners have been funded by EXPL Swordfish. Deep Blue Exploration LLC has not paid any expenses on behalf of Swordfish Partners. The financial statements of Swordfish Partners has been consolidated in the reporting entities financials via EXPL Swordfish LLC. On April 12, 2018, the parties extended the agreement to December 31, 2018.
11
The results of operations for Swordfish Partners for the three months ended March 31, 2018 is as follows:
|
|
|
|
|
For the Three Months
March 31, 2018
|
|
|
|
Revenues
|
|
$
-
|
|
|
|
Operating Expenses
|
|
|
Operations and research
|
|
6,629
|
Marketing and promotion
|
|
9,446
|
General and administrative
|
|
4,039
|
Total operating expenses
|
|
20,111
|
|
|
|
Net loss
|
|
$
(20,111)
|
NOTE C - GOING CONCERN MATTERS
The Company's financial statements are prepared using the generally accepted accounting principles applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business.
At March 31, 2018 and December 31, 2017, the Company had $618 and $5,120 in cash, respectively, and $466,243 and $48,894 in negative working capital, respectively. For the three months ended March 31, 2018 and 2017, the Company had a net loss of $79,168 and $100,300, respectively. Continued losses may adversely affect the liquidity of the Company in the future.
Therefore, the factors noted above raise substantial doubt about our ability to continue as a going concern.
The recoverability of a major portion of the recorded asset amounts shown in the accompanying balance sheet is dependent upon continued operations of the Company, which in turn is dependent upon the Company's ability to raise additional capital, obtain financing and to succeed in its future operations. The 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 be necessary should the Company be unable to continue as a going concern. The Companys existence is dependent upon managements ability to develop profitable operations and resolve its liquidity problems.
NOTE D PREPAID EXPENSES
On May 15, 2015, the Company entered into an agreement with Eclipse Group, Inc., a related party, to provide services, equipment and/or personnel in support of anticipated Endurance salvage projects, to inspect and recover one or more shipwreck cargoes located by Endurance. The Company issued 2,000,000 common shares at $.25 per share with a value of $500,000. These shares represent a prepayment for Eclipse services pursuant to a schedule of agreed upon costs and rates. Eclipse will invoice the Company on a monthly basis as services are rendered. During 2015, Eclipse rendered $150,000 of the services outlined in this agreement. As of March 31, 2018, the Company has not received any additional invoices for services outlined in this agreement, and consequently the remaining balance of $350,000 is included in other assets.
12
NOTE E FIXED ASSETS
Fixed assets consist of the following at March 31, 2018 and December 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
|
|
2018
|
|
2017
|
|
|
|
|
|
|
|
Vessels and equipment
|
|
$
679,129
|
|
$
679,129
|
Computers and peripherals
|
|
14,092
|
|
14,092
|
|
|
|
|
693,221
|
|
693,221
|
Less: Accumulated depreciation
|
|
(549,365)
|
|
(537,726)
|
Fixed Assets - net
|
|
|
$
143,856
|
|
$
155,495
|
Depreciation expense was $11,639 and $25,621 for the three months ended March 31, 2018 and 2017, respectively.
NOTE F ADVANCES FROM RELATED PARTIES AND RELATED PARTY TRANSACTIONS
Loans and notes payable to related parties at March 31, 2018 and December 31, 2017 as detailed below are summarized as follows:
|
|
|
|
|
|
|
March 31,
2018
|
|
December 31,
2017
|
|
|
|
|
|
Notes payable related parties
|
|
$
447,000
|
|
$
337,000
|
Advances from related parties
|
|
7,000
|
|
7,000
|
|
|
$
454,000
|
|
$
344,000
|
On December 31, 2013, the Company completed the purchase of 100% of the membership interests of Endurance Exploration Group, LLC (Endurance LLC), from its members, Micah Eldred and Carl Dilley, in exchange for 20,550,539 shares of the Companys common stock, valued at $0.0186 per share, based upon the net book value of the assets of Endurance LLC, $381,173 as of December 31, 2013.
On December 31, 2013, as a consequence of acquiring the membership interests of Endurance LLC, the Company assumed a liability of Endurance LLC to Micah Eldred under a demand promissory note, dated June 19, 2012, in the original principal amount of $60,000, bearing interest at 5%. As of December 31, 2016, the full balance of the note plus accrued interest, totaling $73,598 was forgiven by Micah Eldred as additional contributed capital.
The Company has entered into a contract with Island Capital Management LLC, which is owned and controlled by Connect X Capital Markets, LLC (Connect X), to serve as its transfer agent. Connect X is owned by Micah Eldred and Carl Dilley. It did not charge the Company for its services during the quarter ended March 31, 2018 or the year ended December 31, 2017.
The Company has entered into a contract with Proxy & Printing, LLC, which is owned and controlled by Island Stock Transfer, Inc, to provide the Company with EDGAR, XBRL and Proxy services relating to its filings with the SEC. It did not charge the Company for its services during the quarter ended March 31, 2018 or the year ended December 31, 2017.
13
On April 7, 2014, the Company entered into a Debt Conversion Agreement with Connect X relating to the conversion of indebtedness to Connect X in the amount of $35,000. This amount represents advances received from Connect X during 2014 and constitutes the balance of the related party debt payable to Connect X as of that date. The terms of the agreement allowed for Connect X to convert this debt into common stock at $0.25 per share. Connect X converted all of such debt into shares, as a result of which the Company issued 140,000 shares to Connect X.
On April 7, 2014, the Company entered into a Debt Conversion Agreement with Island, a company owned and controlled by Connect X, relating to the conversion of indebtedness to Island in the amount of $70,000. This amount represents advances received from Island during 2014 and constitutes the balance of the related party debt payable to Island as of that date. The terms of the agreement allowed for Island to convert this debt into common stock at $0.25 per share. Island converted all of such debt into shares, as a result of which the Company issued 280,000 shares to Island.
On June 23, 2014, the Company entered into a contract with Eclipse Group Inc. (Eclipse) for Eclipse to provide personnel and services to the Company in connection with the operation and monitoring of a remotely operated vehicle (ROV) in connection with our investigation of a suspected shipwreck located off the coast of New England. Steven Saint Amour, who serves as a member of the Companys Board of Directors, and Joan Saint Amour are the principal shareholders and officers of Eclipse. The contract provides that Eclipse will provide 2 people, including Mr. Saint Amour, for approximately four 12-hour days to operate and monitor the ROV, which will be provided by the Company. The Company will issue 100,000 shares of common stock to Mr. Saint Amour, with an agreed value of $25,000, under the contract, and reimburse Eclipse in cash for its cost for the second ROV technician. The Company will also pay Eclipse in cash its cost plus 15% for all third party costs incurred by Eclipse, and provide Mr. Saint Amour and the second technician with food and lodging during the assignment.
On September 3, 2014, the Company entered into a contract with Overseas Marine Vessel Corp, LLC (OMVC) pursuant to which it will provide the Marine Vessel Manisee in support of an estimated 10-day mission to investigate, identify and recovery artifacts from one or more shipwrecks located in our search area off the coast of New England. We will reimburse OMVC in cash for all its out-of-pocket expenses only, including but not limited to, mooring, food, fuel, normal maintenance, satellite communications and crew costs. Toni Eldred, the spouse of Micah Eldred, is a fifty percent owner of OMVC, and Micah Eldred is the co-manager of OMVC.
On February 12, 2015, the Company entered into a Debt Conversion Agreement with Connect X relating to the conversion of indebtedness to Connect X in the amount of $85,000. This amount represents the related party debt payable to Connect X as of that date. The terms of the agreement allowed for Connect X to convert this debt into common stock at $0.25 per share. Connect X converted all of such debt into shares, as a result of which we issued 340,000 shares to Connect X.
On February 12, 2015, the Company entered into a Debt Conversion Agreement with Micah Eldred relating to the conversion of indebtedness to Micah Eldred in the amount of $143,333. This amount represents the related party debt payable to Micah Eldred as of that date. The terms of the agreement allowed for Micah Eldred to convert this debt into common stock at $0.25 per share. Micah Eldred converted all of such debt into shares, as a result of which we issued 573,333 shares to Micah Eldred.
On February 12, 2015, the Company entered into a Debt Conversion Agreement with Carl & Heather Dilley relating to the conversion of indebtedness to Carl & Heather Dilley in the amount of $45,867 and $25,800 respectively. This amount represents the related party debt payable to Carl & Heather Dilley as of that date. The terms of the agreement allowed for Carl & Heather Dilley to convert this debt into common stock at $0.25 per share. Carl & Heather Dilley converted all of such debt into shares, as a result of which we issued 183,467 and 103,200 shares to Carl & Heather Dilley respectively.
During the year ended December 31, 2016, Connect X made net advances to the Company in the aggregate amount of $237,500, in order to provide the Company with funds to carry on its operations. These advances do not bear interest, are unsecured and have no specific terms of repayment. As of December 31, 2016, the full amount of these advances totaling $333,000 was forgiven as additional contributed capital.
14
During the year ended December 31, 2017, Connect X Capital Markets, LLC made net advances to the Company in the aggregate amount of $337,000. Additionally, the Companys CEO made net advances to the Company of $7,000. The advances were to provide the Company with funds to carry on its operations. These advances do not bear interest, are unsecured and have no specific terms of repayment. The Company did impute interest on these notes for the three months ended March 31, 2018 and recorded interest expense in the amount of $3,817. Beginning on April 2, 2018 these advances bear interest at 5% per annum and are payable on demand. See NOTE J.
During the three months March 31, 2018, Connect X Capital Markets, LLC made net advances to the Company in the aggregate amount of $60,000. Additionally, the Companys CEO made net advances to the Company of $50,000. The advances were to provide the Company with funds to carry on its operations. The Company did impute interest on these notes for the three months ended March 31, 2018 and recorded interest expense in the amount of $661. Beginning on April 2, 2018 these advances bear interest at 5% per annum and are payable on demand. See NOTE J.
NOTE G PREFERRED AND COMMON STOCK TRANSACTIONS AND REVERSE SPLIT
The Company has 10,000,000 shares of preferred stock authorized with a par value of $0.001. As of the periods ended March 31, 2018 and December 31, 2017 there are no shared issued or outstanding.
The Company has 100,000,000 shares of common stock authorized with a par value of $0.01. As of the periods ended March 31, 2018 and December 31, 2017 there are 43,410,324 and 43,410,324 shares issued and outstanding, respectively.
On August 16, 2017, the Company issued 250,000 common shares at $.21 per share as consideration for amending a joint venture agreement.
On August 24, 2017, the Company issued 30,000 common shares at $.2231 per share for services.
On December 29, 2017, the Company issued 105,955 common shares in exchange for the exercise of warrants.
NOTE H OPTIONS
Our Board of Directors adopted the 2014 Non-qualified Stock Option Plan on December 31, 2013. The Plan had an original termination date of December 31, 2017. However, on December 29, 2017 the Board of Directors extended the termination date to December 31, 2020. Under the Plan, 7,000,000 shares of common stock are reserved for issuance to non-employee directors, officers, employees, consultants and advisors. The terms of each option award will be determined by the Board, or a duly appointed board committee, provided that no employee may receive options to purchase more than 5 million shares under the Plan, the exercise price must be at least equal to the fair market value of a share of common stock (as defined in the Plan) on the date of grant, and no option may be exercisable more than 10 years after the date of grant. Shares awarded under the Plan may be from authorized and unissued shares or treasury shares.
As of March 31, 2018, the Company had outstanding non-qualified options to purchase 3,800,000 shares of our common stock at any time prior to their expiration dates with an exercise price of $0.25 per share.
15
The following table represents stock option activity as of and for the three months ended March 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
of Shares
|
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contractual Life
|
|
Aggregate
Intrinsic
Value
|
Options Outstanding - December 31, 2016
|
|
5,000,000
|
|
|
|
$
0.25
|
|
1.0 year
|
|
|
$
(0.05)
|
Granted / Vested
|
|
-
|
|
|
|
|
|
|
|
|
-
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited/expired/cancelled
|
|
(1,200,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding December 31, 2017
|
|
3,800,000
|
|
|
|
$
0.25
|
|
3.0 years
|
|
|
$
0.45
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted / Vested
|
|
-
|
|
|
|
|
|
|
|
|
-
|
Exercised
|
|
-
|
|
|
|
|
|
|
|
|
|
Forfeited/expired/cancelled
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding March 31, 2018
|
|
3,800,000
|
|
|
|
$
0.25
|
|
3.0 years
|
|
|
$
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Exercisable December 31, 2017
|
|
3,800,000
|
|
|
|
$
0.25
|
|
3.0 years
|
|
|
$
0.45
|
Outstanding Exercisable March 31, 2018
|
|
3,800,000
|
|
|
|
$
0.25
|
|
2.8 years
|
|
|
$
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE I WARRANTS
As of March 31, 2018, the Company had 659,180 warrants outstanding. On December 29, 2017, 164,820 warrants were exercised via cashless exercise into 105,955 shares of our common stock.
The following table represents stock option activity as of and for the three months ended March 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
of Shares
|
|
|
Weighted
Average
Exercise
Price
|
|
Weighted
Average
Remaining
Contractual Life
|
|
Aggregate
Intrinsic
Value
|
Warrants Outstanding January 1, 2017
|
|
824,000
|
|
|
|
$
0.25
|
|
6.9 years
|
|
|
$
(0.05)
|
Issued
|
|
-
|
|
|
|
|
|
|
|
|
-
|
Exercised
|
|
(164,820)
|
|
|
|
$
0.25
|
|
8.0 years
|
|
|
$
0.45
|
Expired
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants Outstanding December 31, 2017
|
|
659,180
|
|
|
|
$
0.25
|
|
5.5 years
|
|
|
$
0.45
|
Issued
|
|
-
|
|
|
|
|
|
|
|
|
-
|
Exercised
|
|
-
|
|
|
|
|
|
|
|
|
|
Expired
|
|
-
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants Outstanding March 31, 2018
|
|
659,180
|
|
|
|
$
0.25
|
|
5.2 years
|
|
|
$
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Exercisable December 31, 2017
|
|
659,180
|
|
|
|
$
0.25
|
|
6.9 years
|
|
|
$
0.45
|
Outstanding Exercisable March 31, 2018
|
|
659,180
|
|
|
|
$
0.25
|
|
5.5 years
|
|
|
$
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
16
We measured the warrants at their issue date using a Black-Scholes option pricing model. We used the following Black-Scholes assumptions in arriving at the fair value of options granted on May 25, 2016:
|
|
Expected Life In Years
|
2.0
|
Risk-free Interest Rates
|
1.080%
|
Volatility
|
144.64%
|
Dividend Yield
|
0%
|
NOTE J SUBSEQUENT EVENTS
In April 2, 2018, the Companys CEO agreed to provide a line of credit in the amount of $500,000 to the Company so that it will have the liquidity and funds to carry out its operations. The Company executed a Demand Note Line of Credit, whereby it agreed to pay 5% interest on any advances made, which are secured by a Security Agreement on the Companys assets. The interest accrues beginning on April 2, 2018. During the three months ended March 31, 2018, the Companys CEO made $50,000 in advances. See NOTE F.
In April 2, 2018, the Companys entered into an agreement with Connect X Capital Markets, LLC, where by past advances totaling $337,000 are due on demand. Additionally, the Company agreed to pay 5% interest on any advances made. In accordance with the executed agreement, the interest accrues beginning on April 2, 2018. During the three months ended March 31, 2018, the Connect X made $60,000 in advances. See NOTE F.
On April 12, 2018, the Joint Venture Agreement (referred to as Swordfish Partners) between EXPL Swordfish and with Deep Blue Exploration, LLC, d/b/a Marex (Marex) was extended to December 31, 2018.
On May 10, 2018, the Companys BOD authorized the issuance of up to 750,500 shares to investors who had invested in a private offering in 2015, in a good faith effort to obtain releases of any potential issues or claims relating to their offering registration rights. The Company has offered each investor one additional share for each dollar invested. As of the date of this filing, the Company has executed agreements for the issuance of 200,000 shares to several of these investors. There were no make-whole provisions contained in the Original 2015 Private Placement.
17