FONU2,
INC. AND SUBSIDIARY
Consolidated
Statements of Operations
(Unaudited)
|
|
For
the Three Months Ended
|
|
|
For
the Nine Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
REVENUES
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
COST OF SALES
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
GROSS PROFIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
1,352
|
|
|
|
-
|
|
|
|
2,080
|
|
|
|
-
|
|
Product
Development
|
|
|
-
|
|
|
|
-
|
|
|
|
34,124
|
|
|
|
-
|
|
Compensation
|
|
|
17,644
|
|
|
|
-
|
|
|
|
27,343
|
|
|
|
-
|
|
Professional
Fees
|
|
|
149,641
|
|
|
|
612,157
|
|
|
|
486,952
|
|
|
|
829,794
|
|
General
& Administrative
|
|
|
292,554
|
|
|
|
72,068
|
|
|
|
472,944
|
|
|
|
576,711
|
|
Total
Operating Expenses
|
|
|
461,191
|
|
|
|
684,225
|
|
|
|
1,023,443
|
|
|
|
1,406,505
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS FROM OPERATIONS
|
|
|
(461,191
|
)
|
|
|
(684,225
|
)
|
|
|
(1,023,443
|
)
|
|
|
(1,406,505
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSES)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
Expense
|
|
|
(543,657
|
)
|
|
|
(209,042
|
)
|
|
|
(1,190,648
|
)
|
|
|
(336,306
|
)
|
Gain
on Settlement of Debt
|
|
|
-
|
|
|
|
-
|
|
|
|
13,524
|
|
|
|
5,719
|
|
Loss
on Extinguishment of Debt
|
|
|
-
|
|
|
|
-
|
|
|
|
(21,300
|
)
|
|
|
-
|
|
Gain
(Loss) on Derivative Liability
|
|
|
(809,409
|
)
|
|
|
(342,979
|
)
|
|
|
(2,561,542
|
)
|
|
|
321,206
|
|
Loss
on Make Whole Provision
|
|
|
(83,333
|
)
|
|
|
-
|
|
|
|
(333,333
|
)
|
|
|
-
|
|
Total
Other Income (Expenses)
|
|
|
(1,436,399
|
)
|
|
|
(552,021
|
)
|
|
|
(4,093,299
|
)
|
|
|
(9,381
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) FROM CONTINUING
OPERATIONS
|
|
|
(1,897,590
|
)
|
|
|
(1,236,246
|
)
|
|
|
(5,116,742
|
)
|
|
|
(1,415,886
|
)
|
Net
(Loss) Profit from Discontinued Operations
|
|
|
-
|
|
|
|
(51,566
|
)
|
|
|
(36,567
|
)
|
|
|
35,949
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) BEFORE
TAXATION
|
|
|
(1,897,590
|
)
|
|
|
(1,287,812
|
)
|
|
|
(5,153,309
|
)
|
|
|
(1,379,937
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROVISION
FOR INCOME TAXES
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET
INCOME (LOSS)
|
|
|
(1,897,590
|
)
|
|
|
(1,287,812
|
)
|
|
|
(5,153,309
|
)
|
|
|
(1,379,937
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC and DILUTED INCOME
(LOSS PER SHARE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing
Operations
|
|
|
(0.01
|
)
|
|
|
(5.72
|
)
|
|
|
(0.05
|
)
|
|
|
(7.01
|
)
|
Discontinued
Operations
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
WEIGHTED
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
|
|
203,882,389
|
|
|
|
225,174
|
|
|
|
103,018,832
|
|
|
|
196,933
|
|
The
accompanying notes are an integral part of these unaudited consolidated financial statements.
FONU2,
INC. AND SUBSIDIARY
Consolidated
Statements of Cash Flows
(Unaudited)
|
|
For
the Nine Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2015
|
|
|
2014
|
|
|
|
$
|
|
|
$
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net
Loss
|
|
|
(5,153,309
|
)
|
|
|
(1,379,937
|
)
|
Adjustments
to Reconcile Loss from Cash Flows Used in Operating Activities
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
2,080
|
|
|
|
3,348
|
|
Amortization
of Debt Discount
|
|
|
928,027
|
|
|
|
296,396
|
|
Loss
(Gain) on Derivative Liability
|
|
|
2,561,542
|
|
|
|
(321,206
|
)
|
Make
Whole Provision
|
|
|
333,333
|
|
|
|
-
|
|
Gain
due to Forgiveness of Debt
|
|
|
(13,524
|
)
|
|
|
-
|
|
Stock
Based Compensation
|
|
|
109,424
|
|
|
|
636,542
|
|
Loss
on Settlement of Debt
|
|
|
21,300
|
|
|
|
-
|
|
Loss
(Gain) on Default Note Payable
|
|
|
-
|
|
|
|
(5,719
|
)
|
Amortization
of Debt Issuance Costs
|
|
|
17,748
|
|
|
|
|
|
Original
Issuance Discount
|
|
|
3,000
|
|
|
|
|
|
Capital
Lease Accretion
|
|
|
159,455
|
|
|
|
|
|
Changes
in Operating Assets and Liabilities
|
|
|
|
|
|
|
|
|
Inventory
|
|
|
9,007
|
|
|
|
-
|
|
Accrued
Expenses
|
|
|
72,227
|
|
|
|
-
|
|
Prepaid
Expenses and Other Current Assets
|
|
|
15,016
|
|
|
|
143,707
|
|
Accounts
Payable
|
|
|
114,755
|
|
|
|
18,435
|
|
Net Cash Used in Operating
Activities
|
|
|
(819,919
|
)
|
|
|
(608,434
|
)
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Purchase
of Property and Equipment
|
|
|
(217,279
|
)
|
|
|
(4,919
|
)
|
Net
Cash Used in Investing Activities
|
|
|
(217,279
|
)
|
|
|
(4,919
|
)
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Proceeds
from Notes Payable
|
|
|
280,000
|
|
|
|
416,500
|
|
Repayments
of Notes Payable
|
|
|
-
|
|
|
|
(53,000
|
)
|
Proceeds
from Notes Payable - Long Term
|
|
|
78,000
|
|
|
|
-
|
|
Net
Proceeds from Convertible Notes
|
|
|
922,000
|
|
|
|
-
|
|
Cash
Paid for Debt Issuance Costs
|
|
|
(79,557
|
)
|
|
|
-
|
|
Common
and Preferred Stock Issued for Cash
|
|
|
-
|
|
|
|
130,000
|
|
Common
Stock Issued in Exercise of Options
|
|
|
-
|
|
|
|
90,000
|
|
Net Cash Provided by
Financing Activities
|
|
|
1,200,443
|
|
|
|
583,500
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE)
IN CASH
|
|
|
163,245
|
|
|
|
(29,853
|
)
|
|
|
|
|
|
|
|
|
|
CASH AT BEGINNING
OF PERIOD
|
|
|
15,643
|
|
|
|
54,197
|
|
|
|
|
|
|
|
|
|
|
CASH AT END OF PERIOD
|
|
|
178,888
|
|
|
|
24,344
|
|
The
accompanying notes are an integral part of these unaudited consolidated financial statements.
FONU2,
INC. AND SUBSIDIARY.
Consolidated
Statements of Cash Flows
(Unaudited)
(Continued)
|
|
For
the Nine Months Ended
|
|
|
|
30-Jun
|
|
|
30-Jun
|
|
|
|
2015
|
|
|
2014
|
|
|
|
$
|
|
|
$
|
|
SUPPLEMENTAL CASH FLOW INFORMATION
|
|
|
|
|
|
|
Cash
paid for interest
|
|
|
-
|
|
|
|
-
|
|
Cash
paid for income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
NON - CASH INVESTING
AND FINANCING ACTIVITY
|
|
|
|
|
|
|
|
|
Net Present
Value of Capital Lease
|
|
|
4,996,787
|
|
|
|
-
|
|
Write Off of Derivative
Liability and Additional Paid - In Capital
|
|
|
2,051,908
|
|
|
|
543,857
|
|
Debt Discount from Derivative
Liability
|
|
|
1,399,558
|
|
|
|
410,489
|
|
Conversion of Notes and
Accrued Interest
|
|
|
915,219
|
|
|
|
181,220
|
|
Convertible Notes Assumed
- Moon River Studios, Inc.
|
|
|
710,558
|
|
|
|
-
|
|
Stock Issued for Purchase
of Film Assets
|
|
|
500,000
|
|
|
|
-
|
|
Preferred Stock Issued
for Studioplex City, LLC
|
|
|
259,062
|
|
|
|
-
|
|
Shares Issued for Eagle
Productions, LLC
|
|
|
166,667
|
|
|
|
-
|
|
Common Stock Issued to
Settle Debt
|
|
|
100,000
|
|
|
|
-
|
|
Liabilities Assumed -
Moon River Studios, Inc.
|
|
|
77,017
|
|
|
|
-
|
|
Reclassification of Convertible
Note to Derivative
|
|
|
27,085
|
|
|
|
-
|
|
Note Payable Assumed
by Third Party
|
|
|
19,000
|
|
|
|
-
|
|
Deemed Distribution -
Shares Issued for Capital Lease
|
|
|
10,000
|
|
|
|
-
|
|
Debt Discount - Warrant
Derivative
|
|
|
5,999
|
|
|
|
-
|
|
Common Stock Issued for
Related Party Debts
|
|
|
-
|
|
|
|
195,719
|
|
Common Stock Issued for
Settlement of Payroll Liability
|
|
|
-
|
|
|
|
86,000
|
|
Conversion of Accounts
Payable to Notes Payable
|
|
|
-
|
|
|
|
12,500
|
|
Common Stock Issued in
Settlement of Accounts Payable
|
|
|
-
|
|
|
|
14,338
|
|
Original Issuance Discount
|
|
|
25,000
|
|
|
|
-
|
|
The
accompanying notes are an integral part of these unaudited consolidated financial statements.
FONU2,
INC. and Subsidiary
Notes
to the Consolidated Financial Statements
June
30, 2015
(unaudited)
NOTE
1 - BASIS OF PRESENTATION
The accompanying
financial statements have been prepared by the Company without audit. In the opinion of management, all adjustments (which
include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash
flows at June 30, 2015 and for all periods presented herein, have been made.
Certain
information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles
generally accepted in the United States of America have been condensed or omitted. It is suggested that these condensed
financial statements be read in conjunction with the financial statements and notes thereto included in the Company's September
30, 2014 audited financial statements. The results of operations for the period ended June 30, 2015 are not necessarily
indicative of the operating results for the full year.
NOTE
2 - GOING CONCERN
The Company's
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. During the nine months ended June 30, 2015 the Company realized a net loss of $5,153,309. It used $819,919
in cash from operating activities and had a working capital deficit of $3,807,273 for the nine months ended June 30, 2015. 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. Management's plan is
to obtain such resources for the Company by obtaining capital from high net worth and institutional investors sufficient to meet
its operating expenses and seeking equity and/or debt financing for specific project financing. However management cannot provide
any assurances that the Company will be successful in accomplishing any of its plans.
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.
NOTE
3 – CONVERTIBLE NOTES PAYABLE
As of
June 30, 2015 and September 30, 2014, the Company had total of $1,018,578 and $328,050 in outstanding Convertible Notes Payable
respectively. As of June 30, 2015 and September 30, 2014, the Company had a total of $606,971 and $132,730 of Unamortized Debt
Discount.
|
|
|
|
|
|
|
|
June
30, 2015
|
|
|
September
31, 2014
|
|
|
|
|
|
|
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
Note
Payable Current
|
|
Note
Date
|
|
|
Maturity
Date
|
|
|
Face
Value or O/S
Amount
|
|
|
Principal
Converted
|
|
|
Forgiveness
of Debt
|
|
|
Net
|
|
|
Face
Value or O/S
Amount
|
|
|
Principal
Converted
|
|
|
Ending Face
Value Balance
|
|
Loan #1
|
|
|
11/6/2103
|
|
|
|
8/8/2014
|
|
|
|
51,560
|
|
|
|
(51,560
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
128,500
|
|
|
|
(76,940
|
)
|
|
|
51,560
|
|
Loan #2
|
|
|
11/13/2013
|
|
|
|
11/12/2015
|
|
|
|
94,990
|
|
|
|
(94,990
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
94,990
|
|
|
|
-
|
|
|
|
94,990
|
|
Loan #3
|
|
|
1/24/2014
|
|
|
|
10/28/2014
|
|
|
|
78,500
|
|
|
|
(67,066
|
)
|
|
|
(11,434
|
)
|
|
|
-
|
|
|
|
78,500
|
|
|
|
-
|
|
|
|
78,500
|
|
Loan #4
|
|
|
4/11/2014
|
|
|
|
4/11/2015
|
|
|
|
103,000
|
|
|
|
(103,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
103,000
|
|
|
|
-
|
|
|
|
103,000
|
|
Loan #5
|
|
|
12/19/2014
|
|
|
|
12/19/2015
|
|
|
|
26,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
26,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #6
|
|
|
12/31/2014
|
|
|
|
12/31/2015
|
|
|
|
20,000
|
|
|
|
(20,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #7
|
|
|
2/5/2015
|
|
|
|
2/5/2016
|
|
|
|
100,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
100,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #8
|
|
|
2/5/2015
|
|
|
|
2/5/2016
|
|
|
|
450,000
|
|
|
|
(402,100
|
)
|
|
|
-
|
|
|
|
47,900
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #9
|
|
|
2/6/2015
|
|
|
|
2/6/2016
|
|
|
|
25,000
|
|
|
|
(25,000
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #10
|
|
|
2/17/2015
|
|
|
|
2/17/2016
|
|
|
|
35,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
35,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #11
|
|
|
3/9/2015
|
|
|
|
3/9/2016
|
|
|
|
53,880
|
|
|
|
(53,880
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #12
|
|
|
3/9/2015
|
|
|
|
3/9/2016
|
|
|
|
50,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
50,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #13
|
|
|
2/19/2015
|
|
|
|
11/23/2015
|
|
|
|
43,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
43,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #14
|
|
|
3/10/2015
|
|
|
|
3/10/2016
|
|
|
|
75,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
75,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #15
|
|
|
3/12/2015
|
|
|
|
3/12/2016
|
|
|
|
75,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
75,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #16
|
|
|
3/24/2015
|
|
|
|
3/24/2016
|
|
|
|
116,678
|
|
|
|
(1,000
|
)
|
|
|
-
|
|
|
|
115,678
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #17
|
|
|
3/24/2015
|
|
|
|
3/24/2016
|
|
|
|
50,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
50,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #18
|
|
|
3/27/2015
|
|
|
|
12/27/2015
|
|
|
|
53,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
53,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #19
|
|
|
4/9/2015
|
|
|
|
1/14/2016
|
|
|
|
38,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
38,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #20
|
|
|
4/13/2015
|
|
|
|
4/13/2016
|
|
|
|
75,000
|
|
|
|
|
|
|
|
-
|
|
|
|
75,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #21
|
|
|
4/27/2015
|
|
|
|
4/27/2016
|
|
|
|
50,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
50,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #22
|
|
|
5/7/2015
|
|
|
|
5/7/2016
|
|
|
|
55,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
55,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #23
|
|
|
5/11/2015
|
|
|
|
11/11/2015
|
|
|
|
50,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
50,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #24
|
|
|
5/20/2015
|
|
|
|
5/20/2016
|
|
|
|
50,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
50,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #25
|
|
|
6/24/2015
|
|
|
|
12/24/2015
|
|
|
|
30,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
30,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
TOTAL
|
|
|
|
|
|
|
|
|
|
|
1,848,608
|
|
|
|
(818,596
|
)
|
|
|
(11,434
|
)
|
|
|
1,018,578
|
|
|
|
404,990
|
|
|
|
(76,940
|
)
|
|
|
328,050
|
|
Loan #1
Asher Enterprises, Inc.
On November 6, 2013, the Company entered into a Securities Purchase
Agreement with an unrelated third-party entity in connection with a convertible note whereby the Company borrowed $128,500. The
note principal bears interest at a rate of eight percent per annum and will accrue interest at a rate of 22 percent per annum
should the Company default. The note principal and any unpaid accrued interest is due in full on or before August 8,
2014. The note is convertible at the option of the holder at any point at least 180 days from the note date at a 42
percent discount to the average of the three lowest closing prices during the ten day period prior to conversion. During the year
September 30, 2014, the holder converted $76,940 of the principal into common stock. The ending balance at September 30, 2014
was $51,560. During the six months ended March 31, 2015, the lender converted $51,560 in note principal into common stock. As
of June 30, 2015, the remaining principal balance of the note was $0.
Loan #2
JMJ Financial
On November 13, 2013, the Company entered into a promissory note
with an unrelated third party whereby the Company agreed to borrow a maximum of $300,000. Each borrowing under the
terms of the note, along with specific accrued interest is due two years from the date the specific funds are received by the
Company. All borrowings under the terms of this note are subject to a 10% original issue discount such that the consideration
due back to the lender is equal to cash proceeds actually received plus ten percent of the amount borrowed. Through September
30, 2014, the Company had borrowed $137,500, with initial debt discount of $12,500 pursuant to this promissory note. The note
is exempt from interest for the 90 days after the note date; after 90 days the unpaid principal balance shall accrue interest
at a rate of 12 percent per annum. The note became convertible into shares of the Company’s common stock on May
12, 2014 at 60 percent of the lowest trade price in the 25 trading days previous to the conversion. The Company analyzed the conversion
option for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging” and determined that the
derivative instrument should be classified as a liability once the conversion option becomes effective due to there being no explicit
limit to the number of shares to be delivered upon settlement of the above conversion options. During the year ended
September 30, 2014 the lender converted $42,510 of the note principal into 24,250 shares of the Company’s common stock. As
of September 30, 2014, the remaining principal balance on this note was $94,990. During the three months ended December 31, 2014,
the lender converted $45,042 of note principal into 464,250 shares of the Company’s common stock. As of December 31, 2014,
the remaining principal balance of the note was $49,948, with $10,661 in accrued interest. During the three months ended March
31, 2015, the lender converted $49,948 in note principal into 3,428,000 of the Company’s common stock.
Subsequent to the filing of the Company’s Form 10-Q for
the period ended March 31, 2015, Management noted that some $33,937.54 had not been converted and thus the Company reclassified
the amount back from equity to liability. During the three months ended June 30, 2015, the lender converted $33,937.54 in note
principal into 1,529,169 of the Company’s common stock. As of June 30, 2015, the remaining principal balance of the note
was $0.
Loan #3
Asher Enterprises, Inc.
On January 24, 2014, the Company entered into a Securities Purchase
Agreement with an unrelated third-party entity in connection with a convertible note whereby the Company borrowed $78,500. The
note principal bears interest at a rate of eight percent per annum and will accrue interest at a rate of 22 percent per annum
should the Company default. The note principal and any unpaid accrued interest is due in full on or before October
28, 2014. The note is convertible at the option of the holder at any point at least 180 days from the note date at
a 42 percent discount to the average of the three lowest closing prices during the ten day period prior to conversion. As
of September 30, 2014, the full principal balance $78,500, along with accrued interest of $4,284, remained outstanding. During
the three months ended December 31, 2014, the lender converted $62,235 in note principal into 854,563 shares of common stock.
As of December 31, 2014, the remaining principal balance of the note was $16,265, with $5,240 in accrued interest. During the
three months ended March 31, 2015, the lender converted $4,831 in note principal into common stock. The remaining balance of $11,434
was written off by the lender, along with interest of $2,090. The Company accounted for this as gain on forgiveness of debt. As
of June 30, 2015, the remaining principal balance of the note was $0.
Loan #4
Hanover Holdings, LLC
On April 11, 2014 ,the Company entered into a convertible promissory
note with an unrelated third party, wherein the Company borrowed $103,000. The principal accrues interest at a rate of eight percent
per annum and is due in full on April 11, 2015. The note is convertible at the option of the holder at any point after the
note date at a 40 percent discount to the average of the three lowest closing prices during the ten day period prior to conversion.
The note will accrue interest at a rate of 22 percent per annum should the Company default. The Company analyzed the conversion
option for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging” and determined that the
derivative instrument should be classified as a liability when the conversion option became effective after the note date due
to there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options.
As of September 30, 2014 the principal balance on this note remained at $103,000. During the three months ended December 31, 2014,
the lender converted $83,000 in note principal into 816,778 shares of common stock. As of December 31, 2014 the remaining principal
balance on the note was $20,000, with $1,336 in accrued interest. During the three months ended March 31, 2015, the lender converted
$20,000 in note principal into 1,092,242 of the Company’s common stock. During the period ended June 30, 2015, the lender
converted $0 of the note principal into the Company’s common stock. As of June 30, 2015, the remaining principal balance
of the note was $0.
Loan #5
Union Capital, LLC
On December 19, 2014, the Company entered into a convertible
note with an unrelated third party. Pursuant to the terms of the note, the Company borrowed $26,000 from the lender. The principal
accrues interest at a rate of eight percent per annum and is due in full on December 19, 2015. The Company did not assume
the debt until February 5, 2015 and as such the note was not convertible until this date. The note is immediately convertible
at a 45 percent discount to the lowest closing bid price in the 10 trading days prior to conversion notice. The note will
accrue interest at a rate of 24 percent per annum should the Company default. The note was drawn in the three months ended March
31, 2015. The Company analyzed the conversion option for derivative accounting consideration under ASC 815-15 “Derivatives
and Hedging” and determined that the derivative instrument should be classified as a liability once the conversion option
becomes effective due to there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion
options. During the period ended June 30, 2015, the lender converted $0 of the note principal into the Company’s
common stock. As of June 30, 2015, the remaining principal balance on this note was $26,000.
Loan #6
Dr. Yusuf Hameed
On December 31, 2014, the Company entered
into a Convertible Redeemable Note Agreement with an unrelated third party. Pursuant to the terms of the note, the Company borrowed
$20,000 from the lender, which accrues interest at a rate of eight percent per annum, and is due on December 31, 2015. The note
is convertible 6 months from the date of the agreement at a conversion price of $0.0001 - The note shall immediately convert upon
the earlier of (a) a reverse split being effective or (b) an increase in authorized shares. Prior to six months from the date
of the agreement, the Company had a reverse split which caused the note to become convertible. On the February 8, 2015, the Company
recognized $27,085 as derivative liability and reclassified the convertible note to derivative as this note is tainted due to
the other derivative convertible instruments. During the period ended March 31, 2015, the lender converted $20,000 of the note
principal into the Company’s 500,000 shares of common stock. The Company and lender negotiated an early settlement
on February 14, 2015 on the conversion terms. The Company evaluated the note for debt extinguishment and concluded that this note
does not qualify as it is considered to be a derivative under ASC 815-15. As of June 30, 2015, the remaining principal balance
on this note was $0.
Loan #7
Coventry Enterprises, LLC
On February
5, 2015, the Company entered into a convertible note with an unrelated third party whereby the Company borrowed $100,000. The
principal accrues interest at a rate of eight percent per annum and is due in full on February 5, 2016. The note is
immediately convertible at a 45 percent discount to the lowest closing bid price in the 20 trading days prior to conversion notice.
The note will accrue interest at a rate of 24 percent per annum should the Company default. The Company analyzed the conversion
option for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging” and determined that the
derivative instrument should be classified as a liability once the conversion option becomes effective due to there being no explicit
limit to the number of shares to
be delivered upon settlement of the above conversion options. During
the period ended June 30, 2015, the lender converted $0 of the note principal into the Company’s common stock. As
of June 30, 2015, the remaining principal balance on this note was $100,000.
Loan #8
Coventry Enterprises, LLC
On February 5, 2015, the Company entered into a convertible
note with an unrelated third party whereby the Company assumed $450,000 of debt of Moon River Studios, Inc. (“Moon River”)
in respect of the distribution agreement for the movie
Yellow
entered on February 12, 2015. The principal accrues interest
at a rate of eight percent per annum and is due in full on February 5, 2016. The note is immediately convertible at
a 45 percent discount to the lowest closing bid price in the 20 trading days prior to conversion notice. The note will accrue
interest at a rate of 24 percent per annum should the Company default. The Company analyzed the conversion option for derivative
accounting consideration under ASC 815-15 “Derivatives and Hedging” and determined that the derivative instrument
should be classified as a liability once the conversion option becomes effective due to there being no explicit limit to the number
of shares to be delivered upon settlement of the above conversion options. During the period ended March 31, 2015 the
lender converted $221,300 of the note principal into 12,900,000 of the Company’s common stock. During the period ended June
30, 2015, the lender converted $180,800 of the note principal into 16,000,000 of the Company’s common stock. As
of June 30, 2015, the remaining principal balance on this note was $47,900.
Loan #9
Union Capital, LLC
On February 6, 2015 the Company entered into a convertible note
with an unrelated third party whereby the Company borrowed $25,000 that was used to settle the Olweean demand note (see below).
The principal accrues interest at a rate of eight percent per annum and is due in full on February 6, 2016. The note
is immediately convertible at a 45 percent discount to the lowest closing bid price in the 10 trading days prior to conversion
notice. The note will accrue interest at a rate of 24 percent per annum should the Company default. The Company analyzed
the conversion option for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging” and determined
that the derivative instrument should be classified as a liability once the conversion option becomes effective due to there being
no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. During the
period ended June 30, 2015, the lender converted $25,000 of the note principal into 1,618,559 shares of the Company’s common
stock. As of June 30, 2015, the remaining principal balance on this note was $0.
Loan #10
Magna Securities, LLC
On February 17, 2015, the Company entered into a convertible
note with an unrelated third party whereby the Company borrowed $35,000. The principal accrues interest at a rate of eight percent
per annum and is due in full on February 17, 2016. The note is immediately convertible at a 40 percent discount to
the lowest trading price in the five trading days prior to conversion notice. The note will accrue interest at a rate of
22 percent per annum should the Company default. The Company analyzed the conversion option for derivative accounting consideration
under ASC 815-15 “Derivatives and Hedging” and determined that the derivative instrument should be classified as a
liability once the conversion option becomes effective due to there being no explicit limit to the number of shares to be delivered
upon settlement of the above conversion options. During the period ended June 30, 2015, the lender converted $0 of
the note principal into the Company’s common stock. As of June 30, 2015, the remaining principal balance on this
note was $35,000.
Loan #11
Union Capital, LLC
On March 9, 2015, the Company entered into a convertible note
with an unrelated third party whereby the Company assumed $53,880 of debt of Moon River in respect of the distribution agreement
for the movie
Yellow
entered on February 12, 2015. The principal accrues interest at a rate of eight percent per annum
and is due in full on March 9, 2016. The note is immediately convertible at a 39 percent discount to the lowest trading
price in the 5 trading days prior to conversion notice. The note will accrue interest at a rate of 24 percent per annum
should the Company default. The Company analyzed the conversion option for derivative accounting consideration under ASC 815-15
“Derivatives and Hedging” and determined that the derivative instrument should be classified as a liability once the
conversion option becomes effective due to there being no explicit limit to the number of shares to be delivered upon settlement
of the above conversion options. During the period ended June 30, 2015, the lender converted $53,880 of the note principal
into 3,283,903 of the Company’s common stock. As of June 30, 2015, the remaining principal balance on this note
was $0.
Loan #12
Union Capital, LLC
On March 9, 2015, the Company entered into a convertible note
with an unrelated third party whereby the Company borrowed $50,000. The principal accrues interest at a rate of eight percent
per annum and is due in full on March 9, 2016. The note is immediately convertible at a 39 percent discount to the
lowest trading price in the 5 trading days prior to conversion notice. The note will accrue interest at a rate of 24 percent
per annum should the Company default. The Company analyzed the conversion option for derivative accounting consideration under
ASC 815-15 “Derivatives and Hedging” and determined that the derivative instrument should be classified as a liability
once the conversion option becomes effective due to there being no explicit limit to the number of shares to be delivered upon
settlement of the above conversion options. During the period ended June 30, 2015, the lender converted $0 of the note
principal into the Company’s common stock. As of June 30, 2015, the remaining principal balance on this note
was $50,000.
Loan #13 Vis Vires Group, Inc.
On February 19, 2015, the Company entered into a convertible
note with an unrelated third party whereby the Company borrowed $43,000. The principal accrues interest at a rate of eight percent
per annum and is due in full on November 23, 2015. The note is convertible after 180 days at a 50 percent discount
to the average of the three lowest trading prices in the 30 trading days prior to conversion notice. The note will accrue
interest at a rate of 22 percent per annum should the Company default. The Company analyzed the conversion option for derivative
accounting consideration under ASC 815-15 “Derivatives and Hedging” and determined that the derivative instrument
should be classified as a liability once the conversion option becomes effective due to there being no explicit limit to the number
of shares to be delivered upon settlement of the above conversion options. During the period ended June 30, 2015, the
lender converted $0 of the note principal into the Company’s common stock. As of June 30, 2015, the remaining
principal balance on this note was $43,000.
Loan #14 Coventry Enterprises, LLC
On March 10, 2015, the Company entered into a convertible note
with an unrelated third party whereby the Company borrowed $75,000. The principal accrues interest at a rate of eight percent
per annum and is due in full on March 10, 2016. The note is immediately convertible at a 45 percent discount to the
lowest closing bid price in the 20 trading days prior to conversion notice. The note will accrue interest at a rate of 24
percent per annum should the Company default. The Company analyzed the conversion option for derivative accounting consideration
under ASC 815-15 “Derivatives and Hedging” and determined that the derivative instrument should be classified as a
liability once the conversion option becomes effective due to there being no explicit limit to the number of shares to be delivered
upon settlement of the above conversion options. During the period ended June 30, 2015, the lender converted $0 of
the note principal into the Company’s common stock. As of June 30, 2015, the remaining principal balance on this
note was $75,000.
Loan #15 LG Capital Funding, LLC
On March 12, 2015, the Company entered into a convertible note
with an unrelated third party whereby the Company borrowed $75,000. The principal accrues interest at a rate of eight percent
per annum and is due in full on March 12, 2016. The note is immediately convertible at a 39 percent discount to the
lowest trading price in the 15 trading days prior to conversion notice. The note will accrue interest at a rate of 24 percent
per annum should the Company default. The Company analyzed the conversion option for derivative accounting consideration under
ASC 815-15 “Derivatives and Hedging” and determined that the derivative instrument should be classified as a liability
once the conversion option becomes effective due to there being no explicit limit to the number of shares to be delivered upon
settlement of the above conversion options. During the period ended June 30, 2015, the lender converted $0 of the note
principal into the Company’s common stock. As of June 30, 2015, the remaining principal balance on this note
was $75,000.
Loan #16 Union Capital, LLC
On March 24, 2015, the Company entered into a convertible note
with an unrelated third party whereby the Company assumed $116,678 of debt of Moon River in respect of the distribution agreement
for the movie
Yellow
entered on February 12, 2015. The principal accrues interest at a rate of eight percent per annum
and is due in full on March 24, 2016. The note is immediately convertible at a 39 percent discount to the lowest trading
price in the five trading days prior to conversion notice. The note will accrue interest at a rate of 24 percent per annum
should the Company default. The Company analyzed the conversion option for derivative accounting consideration under ASC 815-15
“Derivatives and Hedging” and determined that the derivative instrument should be classified as a liability once the
conversion option becomes effective due to there being no explicit limit to the number of shares to be delivered upon settlement
of the above conversion options. During the period ended June 30, 2015, the lender converted $1,000 of the note principal
into 65,775 of the Company’s common stock. As of June 30, 2015, the remaining principal balance on this note was $115,678.
Loan #17 Union Capital, LLC
On March 24, 2015, the Company entered into a convertible note
with an unrelated third party whereby the Company borrowed $50,000. The principal accrues interest at a rate of eight percent
per annum and is due in full on March 24, 2016. The note is immediately convertible at a 39 percent discount to the
lowest trading price in the five trading days prior to conversion notice. The note will accrue interest at a rate of 24
percent per annum should the Company default. The Company analyzed the conversion option for derivative accounting consideration
under ASC 815-15 “Derivatives and Hedging” and determined that the derivative instrument should be classified as a
liability once the conversion option becomes effective due to there being no explicit limit to the number of shares to be delivered
upon settlement of the above conversion options. During the period ended June 30, 2015, the lender converted $0 of
the note principal into the Company’s common stock. As of June 30, 2015, the remaining principal balance on this note was
$50,000.
Loan #18 Carebourn Capital, LP
On March 27, 2015, the Company entered into a convertible note
with an unrelated third party whereby the Company borrowed $53,000, with original issuance discount of $3,000 recorded as expense.
The principal accrues interest at a rate of 12 percent per annum and is due in full on December 27, 2015. The note
is convertible after 90 days at a 40 percent discount to the average of the lowest three days trading price in the 10 trading
days prior to conversion date. The note will accrue interest at a rate of 22 percent per annum should the Company default.
The Company analyzed the conversion option for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging”
and determined that the derivative instrument should be classified as a liability once the conversion option becomes effective
due to there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. During
the period ended June 30, 2015, the lender converted $0 of the note principal into the Company’s common stock. As
of June 30, 2015, the remaining principal balance on this note was $53,000.
Loan #19
Vis Vires Group, Inc.
On April 9, 2015, the Company entered into a convertible note
with an unrelated third party whereby the Company borrowed $38,000. The principal accrues interest at a rate of eight percent
per annum and is due in full on January 14, 2016. The note is convertible after 180 days at a 40 percent discount to
the average of the three lowest trading prices in the 30 trading days prior to conversion notice. The note will accrue interest
at a rate of 22 percent per annum should the Company default. The Company analyzed the conversion option for derivative accounting
consideration under ASC 815-15 “Derivatives and Hedging” and determined that the derivative instrument should be classified
as a liability once the conversion option becomes effective due to there being no explicit limit to the number of shares to be
delivered upon settlement of the above conversion options. During the period ended June 30, 2015, the lender converted
$0 of the note principal into the Company’s common stock. As of June 30, 2015, the remaining principal balance
on this note was $38,000.
Loan #20 Coventry Enterprises, LLC
On April 13, 2015, the Company entered into a convertible note with an unrelated third party whereby the
Company borrowed $75,000. The principal accrues interest at a rate of eight percent per annum and is due in full on April 13,
2016. The note is immediately convertible at a 45 percent discount to the lowest closing bid price in the 20 trading
days prior to conversion notice. The note will accrue interest at a rate of 24 percent per annum should the Company default.
The Company analyzed the conversion option for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging”
and determined that the derivative instrument should be classified as a liability once the conversion option becomes effective
due to there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. During
the period ended June 30, 2015, the lender converted $0 of the note principal into the Company’s common stock. As
of June 30, 2015, the remaining principal balance on this note was $59,016, net of debt discount of $15,984.
Loan #21
Coventry Enterprises, LLC
On April 27, 2015, the Company entered into a convertible note
with an unrelated third party whereby the Company borrowed $50,000. The principal accrues interest at a rate of eight percent
per annum and is due in full on April 27, 2016. The note is immediately convertible at a 45 percent discount to the
lowest closing bid price in the 20 trading days prior to conversion notice. The note will accrue interest at a rate of 24
percent per annum should the Company default. The Company analyzed the conversion option for derivative accounting consideration
under ASC 815-15 “Derivatives and Hedging” and determined that the derivative instrument should be classified as a
liability once the conversion option becomes effective due to there being no explicit limit to the number of shares to be delivered
upon settlement of the above conversion options. During the period ended June 30, 2015, the lender converted $0 of the note
principal into the Company’s common stock. As of June 30, 2015, the remaining principal balance on this note
was $41,257, net of debt discount of $8,743.
Loan #22
JDF Capital, LLC
On May 7,
2015, the Company entered into a convertible note with an unrelated third party whereby the Company borrowed $55,000. The principal
accrues interest at a rate of eight percent per annum and is due in full on May 7, 2016. The note is convertible at
any time after the required 144 holding period at a 40 percent discount to the lowest closing bid price in the 5 trading days
prior to conversion notice. The note will accrue interest at a rate of 24 percent per annum should the Company default.
The Company analyzed the conversion option for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging”
and determined that the derivative instrument should be classified as a liability once the conversion option becomes effective
due to there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. During
the period ended June 30, 2015 the lender converted $0 of the note principal into the Company’s common stock. As
of June 30, 2015 the remaining principal balance on this note was $55,000.
Loan #23
HGT Capital, LLC
On May 11, 2015, the Company entered into a convertible note
with an unrelated third party whereby the Company borrowed $50,000. The principal accrues interest at a rate of ten percent per
annum and is due in full on November 11, 2015. The note is convertible after maturity at a 38 percent discount to the average
lowest 3 closing bid price in the 20 trading days prior to conversion. The note will accrue interest at a rate of 22 percent per
annum should the Company default. The Company analyzed the conversion option for derivative accounting consideration under ASC
815-15 “Derivatives and Hedging” and determined that the derivative instrument should be classified as a liability
once the conversion option becomes effective due to there being no explicit limit to the number of shares to be delivered upon
settlement of the above conversion options. During the period ended June 30, 2015, the lender converted $0 of the note principal
into the Company’s common stock. As of June 30, 2015, the remaining principal balance on this note was $50,000.
Loan
#24 Coventry Enterprises, LLC
On May 20, 2015, the Company entered into a convertible note
with an unrelated third party whereby the Company borrowed $50,000. The principal accrues interest at a rate of eight percent
per annum and is due in full on May 20, 2016. The note is immediately convertible at a 45 percent discount to the lowest
closing bid price in the 20 trading days prior to conversion notice. The note will accrue interest at a rate of 24 percent
per annum should the Company default. The Company analyzed the conversion option for derivative accounting consideration under
ASC 815-15 “Derivatives and Hedging” and determined that the derivative instrument should be classified as a liability
once the conversion option becomes effective due to there being no explicit limit to the number of shares to be delivered upon
settlement of the above conversion options. During the period ended June 30, 2015, the lender converted $0 of the note
principal into the Company’s common stock. As of June 30, 2015, the remaining principal balance on this note
was $50,000.
Loan #25
JMJ Financial
On June 24, 2015, the Company drew down upon an existing promissory
note with an unrelated third party whereby the Company agreed to borrow $30,000. The note is due in full on December 24, 2015. The
note is exempt from interest for the 90 days after the note date; after 90 days the unpaid principal balance shall accrue interest
at a rate of 12 percent per annum. The note will become convertible into shares of the Company’s common stock
on December 21, 2015 at a conversion price of 60 percent of the lowest trade price in the 25 trading days previous to the conversion.
The Company analyzed the conversion option for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging”
and determined that the derivative instrument should be classified as a liability once the conversion option becomes effective
due to there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. During
the period ended June 30, 2015, the lender converted $0 of the note principal into the Company’s common stock. As
of June 30, 2015, the remaining principal balance on this note was $30,000.
During the
period ended June 30, 2015, the Company recorded $1,399,558 new debt discounts and amortized a total $925,317 to interest expense,
leaving total unamortized debt discounts of $606,971 as of June 30, 2015.
NOTE
4 – NOTES PAYABLE
As of
June 30, 2015 and September 30, 2014, the Company had total of $383,000 and $19,000 in outstanding Notes Payable respectively.
The unamortized debt discount as of June 30, 2015 and September 30, 2014 are $28,289 and $0, respectively.
Note Payable
|
|
Note
|
|
|
Maturity
|
|
|
$
Face Value
or O/S
|
|
|
June 30,
|
|
|
September 30,
|
|
Current
|
|
Date
|
|
|
Date
|
|
|
Amount
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan #1
|
|
|
5/1/2012
|
|
|
|
Demand
|
|
|
|
-
|
|
|
|
-
|
|
|
|
19,000
|
|
Loan #2
|
|
|
12/22/2014
|
|
|
|
12/22/2015
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #3
|
|
|
2/10/2015
|
|
|
|
9/5/2015
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Loan #4
|
|
|
1/19/2015
|
|
|
|
9/23/2015
|
|
|
|
30,000
|
|
|
|
30,000
|
|
|
|
-
|
|
Loan #5
|
|
|
4/29/2015
|
|
|
|
4/29/2016
|
|
|
|
78,000
|
|
|
|
78,000
|
|
|
|
-
|
|
Loan #6
|
|
|
6/4/2015
|
|
|
|
5/29/2016
|
|
|
|
275,000
|
|
|
|
275,000
|
|
|
|
-
|
|
TOTAL
|
|
|
|
|
|
|
|
|
|
|
383,000
|
|
|
|
383,000
|
|
|
|
19,000
|
|
Loan #1 Jeffrey Olweean
On May 1, 2012, the Company entered
into a loan agreement with an unrelated third party. The note principal bears interest at a rate of 10 percent per annum and due
on demand. At September 30, 2014, the entire $19,000 principal balance remained outstanding, along with $3,800 in accrued interest.
As of December 31, 2014, accrued interest on the note totaled $4,758. On February 5, 2015, this note was settled for $25,000 with
another note. See Loan #9 in Note 3. As of June 30, 2015 the remaining principal balance on this note was $0.
Loan #2 Dr. Yusuf Hameed
On December 22, 2014, the Company entered into a Convertible
Redeemable Note Agreement with an unrelated third party. Pursuant to the terms of the note, the Company borrowed $50,000 from
the lender, which accrues interest at a rate of eight percent per annum, and is due on December 22, 2015. The note is convertible
at the option of the lender at any time after 6 months from the date of the agreement. The note shall immediately convert upon
the earlier of (a) a reverse split being effective or (b) an increase in authorized shares, at the lower of 70 percent of the
thirty-day volume weighted average trading price of the Company’s common stock, or $0.0003 per share (on a pre-reverse split
basis). During the period ended March 31, 2015, the lender converted $50,000 of the note principal into 1,550,000 shares of the
Company’s common stock. The Company and lender negotiated an early settlement on February 14, 2015 of the conversion terms.
The Company fair valued the shares issued using the market price on date of settlement that was $0.046 or $71,300 and recorded
a loss on settlement of debt of $21,300. As of June 30, 2015, the remaining principal balance on this note was $0.
Loan #3 Dr. Yusuf Hameed
On February 10, 2015, the Company assumed a Convertible Redeemable Note with an unrelated third party.
The debt was owed by Moon River Studios, Inc. and was assumed in respect of the capital lease purchase from the IDA on February
10, 2015. Pursuant to the terms of the note, the Company borrowed $90,000 from the lender, which accrues interest at a rate of
eight percent per annum, and is due on September 5, 2015. The note is convertible 30 days from the date of the note at price of
the lower of (a) 30 day VWAP for 30 days subsequent to reverse stock split or $0.000175. During the period ended March 31, 2015,
the lender converted $90,000 of the note principal into 2,250,000 shares of the Company’s common stock. The Company and
lender negotiated an early settlement on February 14, 2015 of conversion terms. The Company evaluated the note for debt extinguishment
and concluded that this note does not qualify as it is considered to be a derivative under ASC 815-15. As of June 30, 2015 the
remaining principal balance on this note was $0.
Loan #4 Ultimate Impressions, LLC dba ULT
Consulting
On January 19, 2015, the Company entered into a promissory note with an unrelated third party whereby
the Company issued a Note to a supplier in settlement of outstanding invoices in a reduced amount of borrowed $30,000. The principal
accrues interest at a rate of 0 percent per annum and is due in full on September 23, 2015. During the period ended June
30, 2015 the lender converted $0 of the note principal into the Company’s common stock. As of June 30, 2015,
the remaining principal balance on this note was $30,000.
Loan #5
Robinson Belaustegui Sharp & Low
On February 17, 2015, the Company entered into a $40,517 promissory
note with an unrelated third party, which was assumed from Moon River Studios, Inc. The promissory note bears no interest
per annum, due 36 months after date of issuance.
On April 29, 2015, the Company entered into a $78,000 promissory
note (assumed from Moon River), with an unrelated third party that replaced the $40,517 promissory note, with additional borrowing
of $37,483. The promissory note bears no interest per annum and is due no later than April 29, 2016. As of June 30, 2015, the
amount of principal outstanding was $78,000.
The Company
analyzed the modification of the term for the $40,517 note under ASC 470-60 “Trouble Debt Restructurings” and ASC
470-50 “Extinguishment of Debt”. The Company determined the modification is substantial and the transaction should
be accounted for as an extinguishment with the old debt written off and the new debt initially recorded at fair value with a new
effective interest rate. The Company also determined that the fair value of the new debt is the same as the fair value of the
old debt. Thus no gain or loss was recognized upon the extinguishment.
Loan #6
SBI Investments, LLC
On June
4, 2015, the Company issued and SBI Investments LLC, 2014-1 (“SBI”) purchased an Original Issue Discount 5% Secured
Promissory Note (the “Note”). Additionally, the Company issued Common Stock Purchase Warrants to SBI for 500,000 shares
of common stock exercisable at $0.015 per share for a three (3) year period. The Company analyzed the attached warrants for derivative
accounting consideration under ASC 815-15 “derivatives and Hedging” and determined that the derivative instrument
should be classified as a liability, since the warrants became tainted by the convertible notes. The debt discount originated
from the warrants derivative is determined to be $5,999.
The Note has a face amount of $275,000 and was purchased for
$250,000, bears interest at five (5%) percent per annum, and is paid over four quarters beginning August 29, 2015, with a final
payment of all remaining principal, accrued interest and any fees then due on May 29, 2016. Any overdue principal bears interest
at twenty-two (22%) per annum. The payment of the Note is secured by the pledge by Mr. Jake Shapiro, Chairman of the Company,
of 1,875 shares of the Company’s Series B Convertible Preferred Stock owned by Mr. Shapiro. The Note is not convertible.
Upon the
occurrence of certain Events of Default in the Note, including but not limited to: (i) the failure to make a principal or
interest payment; (ii) the Company’s breach of any material covenant, representation or warranty with respect to the Note
or other agreement with SBI; (iii) the appointment of a receiver or trustee for the Company, or the commencement of a bankruptcy,
liquidation or insolvency proceeding; (iv) the default by the Company under other debt instruments; or (v) the change of control
of the Company, the Note becomes immediately due and payable and the Company shall pay to SBI 125% of the sum of the then outstanding
principal on the Note, together with default interest.
SBI has
represented to the Company that it is an “accredited investor” as defined in Rule 501(a) of Regulation D of the Securities
and Exchange Commission.
During the period ended June 30, 2015, the lender converted $0
of the note principal into the Company’s common stock. As of June 30, 2015, the remaining principal balance on
this note was $275,000.
During
the period ended June 30, 2015, the Company recorded $30,999 new debt discount, and amortized a total of $2,710 to interest expense,
leaving total unamortized debt discounts of $28,289 as of June 30, 2015.
NOTE
5 – NOTES PAYABLE - LONG TERM
As of
June 30, 2015 and September 30, 2014, the Company had total of $25,000, and $25,000 in outstanding Notes Payable – Long
Term respectively.
Note Payable
|
|
|
|
|
Maturity
|
|
|
June 30,
|
|
|
September 30,
|
|
Current
|
|
Note
Date
|
|
|
Date
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan
#1
|
|
|
8/26/2014
|
|
|
|
8/27/2017
|
|
|
|
25,000
|
|
|
|
25,000
|
|
TOTAL
|
|
|
|
|
|
|
|
|
|
|
25,000
|
|
|
|
25,000
|
|
Loan #1
Ira Williams- long term convertible note
On August 26, 2014, the Company entered into a $25,000 convertible
debenture note agreement with an unrelated third party. The note accrues interest at a rate of 12 percent per annum and is due
on August 25, 2017. Pursuant to the terms of the note, the principal can be converted into shares of the Company’s
common stock, at the option of the lender, at any time after six months and up to one year from the note date at a 20 percent
discount to the market price of the shares. The discount will be 25 percent if converted between one and two years, and
will be 30 percent if converted after two years. The maximum conversion price will be $0.50 per share. During the
period ended June 30, 2015 the lender converted $0 of the note principal into the Company’s common stock. As of June
30, 2015, the entire principal balance remained outstanding and accrued interest on the note totaled $26,027
NOTE
6 – RELATED PARTY NOTES PAYABLE
Loan #1
Robert Lees
On August 5, 2014, the Company borrowed $18,000 from a former
related party in the form of a note payable. The note accrues interest at a rate of 12 percent per annum, is unsecured,
and is due on demand.
As of June
30, 2015 and September 30, 2014, the Company had a total of $18,000 and $18,000 in outstanding Related Party Notes Payable respectively.
NOTE
7 – FAIR VALUE MEASUREMENTS
As defined
in FASB ASC 820, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly
transaction between market participants at the measurement date (exit price). The Company utilized the market data of similar
entities in its industry or assumptions that market participants would use in pricing the asset or liability, including assumptions
about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated,
or generally unobservable. The Company classifies fair value balances based on the observability of those inputs. FASB ASC 820
establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives highest priority
to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and lowest priority to
unobservable inputs (level 3 measurement).
The three
levels of the fair value hierarchy are as follows:
Level 1 – Quoted
prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those
in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an
ongoing basis. Level 1 primarily consists of financial instruments such as exchange-traded derivatives, marketable securities
and listed equities.
Level 2 – Pricing
inputs are other than quoted prices in active markets included in level 1, which are either directly or indirectly observable
as of the reported date.
Level 3 –
Pricing inputs include significant inputs that are generally less observable from objective sources. These inputs may be used
with internally developed methodologies that result in management’s best estimate of fair value.
The following
table sets forth by level within the fair value hierarchy the Company’s financial assets and liabilities that were accounted
for at fair value as June 30, 2015.
September
30, 2014
Recurring
Fair Value Measures
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
liability
|
|
|
--
|
|
|
|
--
|
|
|
|
247,880
|
|
|
|
247,880
|
|
June 30,
2015
Recurring
Fair Value Measures
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
liability
|
|
|
--
|
|
|
|
--
|
|
|
|
2,190,156
|
|
|
|
2.190,156
|
|
NOTE
8 – DERIVATIVE INSTRUMENTS
During
the years ended September 30, 2013 and 2014, and the nine months ended June 30, 2015, the Company issued debt instruments that
were convertible into common stock at discounts to closing prices during various preceding trading day period priors to conversion. The
conversion options embedded in these instruments contain no explicit limit to the number of shares to be issued upon settlement
and as a result are classified as liabilities under ASC 815. Additionally, because the number of shares to be issued upon settlement
is indeterminate, all other share settleable instruments must also be classified as liabilities, resulting in a liability for
conversion options on 500,000 Common Stock Purchase Warrants issued during June, 2015. A debt discount of $1,405,557 was recorded
as a result of these derivative liabilities, $928,027 was amortized into interest expense for the nine months ended June 30, 2015.
During
the period ended June 30, 2015, certain notes payable were converted resulting in settlement of the related derivative liabilities.
The Company re-measured the embedded conversion options at fair value on the date of settlement and recorded these amounts
to additional paid-in capital.
The
following table summarizes the changes in the derivative liabilities during the period ended June 30, 2015:
Ending balance as of September
30, 2014
|
|
$
|
247,880
|
|
Debt discount
|
|
|
1,405,557
|
|
Reclassification of convertible
note to derivative
|
|
|
27,085
|
|
Reclassification of derivative
liabilities to additional paid-in capital due to conversion of debt
|
|
|
(2,051,908
|
)
|
Loss
on change in fair value
|
|
|
2,561,542
|
|
Ending balance as
of June 30, 2015
|
|
$
|
2,190,156
|
|
The Company
uses the Black Scholes Option Pricing Model to value its derivatives based upon the following assumptions: dividend yield of -0-%,
volatility of 174-1271%, risk free rate of 0.02-1.07% and an expected term of 0.08 to 3.04 years.
NOTE
9 – EQUITY ACTIVITY
Common
Stock
During
the nine months ended June 30, 2015, the Company issued and aggregate of 45,240,647 of common stock upon the conversion and partial
conversion of $915,219 in convertible debts and notes payable, including interest. In addition, the Company issued an aggregate
of 6,332,216 of common stock for $109,424 in services rendered, an aggregate of 10,000,000 of common stock valued at $0 for part
consideration of the acquisition of the economic interest in the lease of 1560 acres of property in Effingham, GA, and various
intellectual property rights. The Company issued a further 8,333,333 of common stock for $500,000 in part consideration for the
directing services of Penny Marshall re the motion picture
Effa
and a second motion picture to be determined. The Company
issued a further 166,666,667 of common stock valued at $0 in consideration of part financing the motion picture
Effa
.
The Company also cancelled 1,816 of common stock. The Company also issued a total of 2,800,000 shares of common stock for settlement
of $100,000 liability. A loss of $21,300 was recognized on the settlement.
During the
nine months ended June 30, 2015, on the dates indicated below, the Company issued the following “unregistered” and
“restricted” shares as indicated (all share figures are post-split).
Name
|
|
No.
of Shares
|
|
|
|
|
Issuance
Date
|
|
Consideration
|
Jake Shapiro
|
|
|
6,250
|
|
|
(Preferred)
|
|
12/8/14
|
|
(1)
|
Jeff Olweean
|
|
|
73,500
|
|
|
|
|
2/12/15
|
|
(2)
|
Roger Miguel
|
|
|
300,000
|
|
|
|
|
2/12/15
|
|
(3)
|
Moon River Studios, Inc.
|
|
|
10,000,000
|
|
|
|
|
2/12/15
|
|
(4)
|
Nutmeg Productions, Inc.
|
|
|
7,083,333
|
|
|
|
|
2/18/15
|
|
(5)
|
Michael Mann
|
|
|
1,250,000
|
|
|
|
|
218/15
|
|
(6)
|
Eagle Productions, LLC
|
|
|
166,666,667
|
|
|
|
|
2/27/15
|
|
(7)
|
Alex Warner
|
|
|
1,250,000
|
|
|
|
|
4/9/15
|
|
(8)
|
NFC Corp.
|
|
|
1,000,000
|
|
|
|
|
5/11/15
|
|
(9)
|
Steven Bahlmann
|
|
|
458,716
|
|
|
|
|
6/1/15
|
|
(10)
|
Benchmark Advisors
|
|
|
2,000,000
|
|
|
|
|
6/15/15
|
|
(11)
|
FMW Media
|
|
|
2,500,000
|
|
|
|
|
6/16/15
|
|
(12)
|
(1)
|
These shares were issued as consideration for
the Studioplex City LLC acquisition.
|
(2)
|
These shares were issued in consideration
of services related to the Company’s acquisition of Studioplex City, LLC.
|
(3)
|
These shares were issued as consideration for management services.
|
(4)
|
These shares were issued as part consideration for the acquisition
of the economic interest in the lease of 1560 acres of property in Effingham, GA, and various intellectual property rights
|
(5)
|
These shares were issued in part consideration for the directing
services of Penny Marshall re the motion picture
Effa
and
a second motion picture yet to be determined.
|
(6)
|
These shares were issued in part consideration for management fees
re Penny Marshall directing the motion picture
Effa
.
|
(7)
|
These share were issued in consideration of part financing the
motion picture
Effa
.
|
(8)
|
These shares were issued in exchange for acquiring entertainment
and potential consulting services.
|
(9)
|
These shares were issued for consulting services performed.
|
(10)
|
These shares were
issued in settlement of a $10,000 debt for previously rendered services for Moon River Studios, Inc.
|
(11)
|
These shares were
issued in exchange for consulting services.
|
(12)
|
These shares were
issued in exchange for consulting services.
|
These shares
were issued in reliance on the exemption from registration provided by Section 4(a)(2) of the Securities Act of 1933, as amended.
Preferred
Stock
On December 7, 2014, the Company authorized
the creation of Series B preferred stock. The Series B preferred stock has liquidation preference, and each share of Series B
preferred stock carries voting rights equivalent to that of five hundred shares of common stock. In addition, the Series B preferred
stock is convertible into shares of common stock at the option of the shareholder at a rate of ten common shares for every share
of Series B preferred stock.
On December 7, 2014, the Company issued 6,250 shares of Series
B preferred stock in order to complete the acquisition of Studioplex City, LLC. The shares were valued at $400.00 per share. The
shares were issued to Mr. Jake Shapiro who was subsequently appointed Chairman of the Company. The sole asset of Studioplex City,
LLC was a two picture deal with the director Penny Marshall. These preferred shares carried super voting rights of 500 per share i.e.
3,125,000 votes. At the date of the transaction 659,608,217 (pre-split) common stock was issued, trading at $0.0006. Therefore,
the Company had a market capitalization of $395,765 and the Preferred Stock Series B had 65% of voting rights in the Company.
Accordingly, the value of the film asset has been recorded at $259,062, being 65% of the then market capitalization of the Company.
As of the filing date, these shares represent 1.3% of voting rights in the Company.
Reverse
Stock-Split
On December
22, 2014 the Company authorized a reverse-split of its outstanding common stock on a one-share-for-400-shares basis. All references
to common stock in these financial statements have been retroactively restated so as to account for the effects of this reverse-split.
Common
Stock Rights and Warrants
During June 2015, in conjunction with the issuance of a $275,000
Note Payable, the Company granted 500,000 warrants to purchase common stock at an exercise price of $0.015 per share for three
years. The warrants were valued using the Black-Scholes option pricing model at a fair value of $0.01 per share, resulting in
$5,999 being recorded as debt discount, which is being amortized to interest expense.
The Company
analyzed the Common Stock Purchase Warrants for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging”
and determined that they contain a derivative instrument classified as a liability due to there being no explicit limit to the
number of shares to be delivered upon settlement.
The following
table summarizes the warrants outstanding and associated activity for the period ended June 30, 2015:
|
|
Number
of
Options
|
|
|
Weighted
Average Price
|
|
|
Weighted
Average
Remaining
Contractual Life
|
|
Warrants
exercisable at September 30, 2014:
|
|
|
-
|
|
|
$
|
0.0
|
|
|
|
-
|
|
Granted
|
|
|
500,000
|
|
|
|
0.015
|
|
|
|
3.00
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Expired
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Warrants exercisable
at June 30, 2015
|
|
|
500,000
|
|
|
|
0.015
|
|
|
|
2.92
|
|
The warrants
were valued at using the Black-Scholes option fair value pricing model using the following assumptions:
Stock price
on grant date
|
|
$
|
0.012
|
|
Exercise price
|
|
$
|
0.015
|
|
Expected time to exercise
|
|
|
3
years
|
|
Risk free interest rate
|
|
|
0.98
|
%
|
Volatility
|
|
|
448
|
%
|
Expected forfeiture rate
|
|
|
0.00
|
%
|
The
outstanding warrants have an intrinsic value of $2,500 as of June 30, 2015.
NOTE
10 - CAPITAL LEASE
On February 10, 2015 the Company entered into a Lease Purchase
and Assignment Agreement with Moon River whereby the Company purchased a land lease (“Lease”) relating to property
predominantly in Effingham County, GA, along with various other assets of Moon River, including the name “Moon River Studios”.
Mr. Jake Shapiro, Chairman of the Company was formerly the Chief Executive Officer of Moon River. As consideration for this purchase,
the Company agreed to the issuance of ten million shares of the Company’s common stock, payment for registering the shares,
plus the Company’s assumption of $10,000,000 of Moon River liabilities under the terms of the Lease.
The Company
has accounted for the value of the lease as the net present value of $4,996,787 of the capital lease obligation.
The discount rate used in calculating the net present value of
the minimum lease payments was the Company’s weighted average cost of capital of 8.6%.
A discount
accretion of $159,455 and $0 has been recorded in the nine months ended June 30, 2015 and 2014 respectively, relative to the present
value of the minimum lease payments.
Accordingly,
the capital lease obligation as at June 30, 2015 is $5,156,242.
The Lease
Agreement was entered on August 21, 2013, with the Effingham County Industrial Development Authority (the “IDA”).
Under the Lease, approximately 1,560 acres of land located predominantly within Effingham County, Georgia (“Property”)
was leased. The Lease is effective from August 21, 2013 through July 1, 2033. No interest is payable and no payments are due for
the first two years, with the total rent of $10 million being paid in 18 equal annual installments, commencing February 28, 2016.
The Company is obligated to pay additional rent if it does not achieve the specified goals of $90 million in investment and 527
jobs on or before the end of year 5 (five). During the five year period there are also a number of mutually agreed milestones
to be met. If not met the Company will be subject to various default provisions. At the end of the Lease, the Company has the
option to purchase the Property for $100. The Lease has been accounted for as a capital lease and the net present value of the
minimum lease payments under the Lease is $4,996,787 million as at June 30, 2015.
NOTE
11 – FILM ASSETS
On February 12, 2015, the Company acquired the worldwide distribution
rights for the movie
Yellow
from Moon River. Mr. Jake Shapiro, Chairman of the Company was formerly the Chief Executive
Officer of Moon River. Under terms of the agreement, the Company will receive, in addition to a profit share, a 10% (ten percent)
distribution fee, and a 20% (twenty percent) return on all funds expended associated with the acquisition of the rights, print
and advertising, marketing, and other expenses associated with the release of the movie. As consideration, the Company has committed
to provide these costs and fees, along with the assumption of various costs and liabilities costs associated with the movie. Costs
assumed to June 30, 2015 totaled $787,575. Included within this amount is an account payable in the amount of $23,689 owing to
Ms. Megan Murphy by Moon River. The Company will, from time to time, advance miscellaneous funds on behalf of Moon River’s
expenses, and will recoup such funds from the exploitation of the movie.
Under an
option agreement with the writers of the script for the movie Effa the Company has paid $8,000 for an 18-month option to finance,
produce and exploit the rights in the movie. The Company has the right to extend the option at the end of the initial 18 months
for a further 12 months for a further payment of $8,000. A further $3,500 was expended relating to consultancy services in respect
of the movie.
During
the quarter ended December 31, 2014 the Company acquired Studioplex City, LLC, the sole asset of which was a two picture deal
with director Penny Marshall.
The Company
acquired Studioplex City, LLC with the issuance of 6,250 shares of Series B preferred stock. The shares were issued to Mr. Jake
Shapiro, who was subsequently appointed Chairman of the Company. The shares were valued at $400.00 per share. At the time of the
acquisition the Company had a market valuation of $359,765. Upon closing of the transaction the Series B preferred stock had 65%
voting control of the Company. Accordingly the Company has valued the Film Asset as 65% of the value of the Company i.e. $259,062.
As of the filing date, these shares represent 1.3% of voting rights in the Company.
NOTE
12 - SITE DEVELOPMENT COSTS
On February 10, 2015, the Company entered into a Lease Purchase
and Assignment Agreement with Moon River whereby the Company purchased a land lease relating to property predominantly in Effingham
County, GA, along with various other assets of Moon River, including the name “Moon River Studios” As consideration
for this purchase, the Company agreed to the issuance of ten million shares of the Company’s common stock, payment for registering
the shares, plus the Company’s assumption of $10,000,000 of Moon River’s liabilities under the terms of the Lease.
The Company
is developing this property with a view to building a motion picture studio. During the nine months ended June 30, 2015, the Company
has expended $210,865 on site development costs, including but not limited to architects, and civil engineers etc.
The milestones
and dates completed include:
Milestone
|
|
Completion Date
|
Survey for Water Line
|
|
April 2, 2015
|
Updated Master Plan (submission)
|
|
April 13, 2015
|
Survey for Spine Road
|
|
April 15, 2015
|
Engineering Design for Water Line
(submission)
|
|
April 16, 2015
|
Topo Survey for Studio Site (57 +
acres)
|
|
May 13, 2015
|
Septic System Drain Field Survey (3+
acres)
|
|
June 1, 2015
|
Septic System Soil Investigation
|
|
June 14, 2015
|
Engineering Design for Spine Road
(submission)
|
|
June 15, 2015
|
Revised Master Plan (submission)
|
|
July 8, 2015
|
Further Revised Master Plan (submission)
|
|
July 14, 2015
|
County Commission Approval of Master
Plan
|
|
July 21, 2015
|
NOTE
13 – DISCONTINUED OPERATIONS
On March
1, 2015, the Company sold ownership of Zaldiva Comics and Collectibles (“Zaldiva”) to Ms. Nicole Leigh, a former director
of the Company, for $10,100. The assets sold consist of Zaldiva.com, Zaldiva.com Comics & Collectibles, Zaldiva Comics
& Collectibles, and all of Zaldiva’s inventory and intellectual property.
As such,
all assets, liabilities, revenues and expenses of the business have been presented as discontinued operations in the consolidated
financial statements. A summary of the assets and liabilities as of June 30, 2015 and September 30, 2014 and revenues and expenses
for the three and nine months ended June 30, 2015 and June 30, 2014
|
|
June
30,
2015
|
|
|
September 30,
2014
|
|
|
|
|
|
|
|
|
Assets from Discontinued Operations
|
|
|
|
|
|
|
Bank Account
|
|
|
-
|
|
|
|
10,500
|
|
Deposits
|
|
|
-
|
|
|
|
2,285
|
|
Fixed Assets
|
|
|
-
|
|
|
|
14,157
|
|
Inventory
|
|
|
-
|
|
|
|
9,007
|
|
Total
Assets
|
|
|
-
|
|
|
|
35,949
|
|
|
|
|
|
|
|
|
|
|
Liabilities
from Discontinued Operations
|
|
|
-
|
|
|
|
-
|
|
Total
Liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
For the
three months
|
|
|
For the
nine months
|
|
|
|
ended
June 30
|
|
|
ended
June 30
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
Net Revenues
|
|
|
-
|
|
|
|
90,829
|
|
|
|
185,806
|
|
|
|
244,165
|
|
Cost of Sales
|
|
|
-
|
|
|
|
40,966
|
|
|
|
81,772
|
|
|
|
106,787
|
|
Gross Margin
|
|
|
-
|
|
|
|
49,863
|
|
|
|
104,034
|
|
|
|
137,378
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
53,971
|
|
|
|
-
|
|
Depreciation
|
|
|
-
|
|
|
|
3,348
|
|
|
|
1,128
|
|
|
|
3,348
|
|
Professional
fees
|
|
|
-
|
|
|
|
57,686
|
|
|
|
-
|
|
|
|
57,686
|
|
General
& Administrative
|
|
|
-
|
|
|
|
40,395
|
|
|
|
54,107
|
|
|
|
40,395
|
|
Total
Expenses
|
|
|
-
|
|
|
|
101,429
|
|
|
|
109,206
|
|
|
|
101,429
|
|
Net Income (Loss) from
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued Operations
|
|
|
-
|
|
|
|
(51,566
|
)
|
|
|
(5,172
|
)
|
|
|
35,949
|
|
Loss
on disposal
|
|
|
-
|
|
|
|
-
|
|
|
|
(31,395
|
)
|
|
|
-
|
|
Total
discontinued operations
|
|
|
-
|
|
|
|
(51,566
|
)
|
|
|
(36,567
|
)
|
|
|
35,949
|
|
The Company
was forgiven a $10,000 debt to Ms. Leigh as proceeds from the sale of Zaldiva.
As at December
31, 2014, the Company consolidated $41,395 of net assets of Zaldiva. This was increased to $58,703 from trading profits in the
three months to December 31, 2014 of $17,308. Trading losses of $12,136 incurred during the two months ended March 1, 2015 reduce
the write off to $46,567. The Company received $10,000 as proceeds from the sale establishing a Loss on Zaldiva of $36,567 for
the nine months ended June 30, 2015.
NOTE
14 – MAKE WHOLE PROVISION LIABILITY
Pursuant to the agreement entered between the Company and Nutmeg Productions, Inc. (“Nutmeg”) for the directing services
of Penny Marshall, the Company has guaranteed that the value of the number of shares of stock so issued shall at all times be
equal to the sum of $425,000. Such Guarantee shall be in place for a period of six (6) months from the date of the issuing of
the stock (February 18, 2015) (said date of availability for sale is termed “Sale Date”), whereupon Nutmeg is able
thereafter to sell the stock. Should the net proceeds of the stock as at Sale Date be less than US$425,000 (“Shortfall”)
the Company shall be liable to pay to Nutmeg any Shortfall by either:
a)
Paying Nutmeg the difference, or
b)
Issuing further stock (“Further Stock”) to Nutmeg.
Pursuant
to the agreement entered between the Company and Nutmeg Productions, Inc. for the directing services of Penny Marshall, the Company
has guaranteed that the value of the number of shares of stock issued to Michal Mann (“Mann”) as Ms. Marshall’s
manager, that shall at all times be equal to the sum of $75,000. Such Guarantee shall be in place for a period of six (6) months
from the date of the issuing of the stock (February 18, 2015) (said date of availability for sale is termed “Sale Date”),
whereupon Mann is able thereafter to sell the stock. Should the net proceeds of the stock as at Sale Date be less than US$75,000
(“Shortfall”) the Company shall be liable to pay to Mann any Shortfall by either:
a)
Paying Mann the difference, or
b)
Issuing further stock (“Further Stock”) to Mann.
As at June
30, 2015, the amount of the Shortfall was $333,333 that has been accounted for as Make Whole Provision Liability.
NOTE
15 – CONTINGENT LIABILITIES
The Company
has guaranteed a loan from AMAG to Moon River Studios, Inc. in relation to the movie
Yellow
. The loan is intended to be
repaid by Moon River Studios, Inc. from the proceeds derived from the exploitation of the movie. As at June 30, 2015, the amount
outstanding was $338,633 and accrues interest at 12% per annum.
The Company
also guaranteed other costs in relation to the movie
Yellow
in the amount of $450,000. The Company may guarantee and /
or assume further debts of
Yellow
, in anticipation of the commercial exploitation of the movie. Any further guarantee
or assumption of debt will be disclosed by the Company at that time. The Company also guaranteed a further $90,000 in respect
of the lease of the property.
NOTE
16– EAGLE PRODUCTIONS
On February
27, 2015, the Company entered into a Rights Acquisition and Investment Agreement with Eagle Productions, LLC (“Eagle”)
with a view to the Company investing in, co-producing and exploiting the motion picture currently titled
Effa
to be produced
by Eagle. Under this agreement, the Company will acquire the worldwide distribution rights and will invest in the movie. The
Company will be the sole and exclusive beneficiary of the worldwide exploitation rights of the picture for all purposes, in perpetuity.
The Company will advance a portion of the budget of the picture, consisting of 166,666,667 in restricted common. On July
6, 2015, the Company filed a Form S-1 Registration statement for these shares, together with the additional 10,000,000 shares
previously issued in relation to the acquisition of the capital lease for the property.
While Eagle
was formed by the Company’s Chairman, Mr. Jake Shapiro, under the terms of the Rights Acquisition Agreement, Mr. Shapiro
has assigned 99% of the distribution revenues to the benefit of the Company. Film producer Wendi Laski has been appointed as managing
director of Eagle.
As per the Rights Acquisition Agreement, Eagle Productions has
pledged its shares to Jake Shapiro, our Chairman of the Board.
Moon River has approximately 3,000 shareholders of record and,
all officers and directors have resigned.
Given that
Eagle and the Company share common control, the consideration has been accounted for through Additional Paid In Capital.
NOTE
17 – CORRECTION OF PRIOR QUARTER INFORMATION
During the
quarter ended March 31, 2015 the Company identified an error in the December 31, 2014 previous period which included a film asset
in the amount of $2,500,000.
The asset
was acquired as part of the acquisition by the Company of Studioplex City, LLC on December 7, 2014 where under the Company issued
6,250 shares of Series B preferred stock in order to complete the acquisition. The shares were valued at $400.00 per share. The
sole asset of Studioplex City, LLC was a two picture deal with the director Penny Marshall. At the time of the acquisition the
Company had a market valuation of $359,765. Upon closing of the transaction the Series B preferred stock had 65% voting control
of the Company. Accordingly the Company, during the quarter ended March 31, has recognized a correction of the value of the film
assert to 65% of the value of the Company i.e. $259,062. Additional Paid In Capital has similarly been reduced by $2,240,938 being
the amount of the write down. As of the filing date, these shares represent 1.3% of voting rights in the Company.
In accordance
with the SEC’s Staff Accounting Bulletin Nos. 99 and 108 (SAB 99 and SAB 108), The Company evaluated this error and, based
on an analysis of quantitative and qualitative factors, determined that the error was immaterial to the prior reporting period
affected. However, if the adjustments to correct the cumulative effect of the above error had been recorded, the Company believes
the impact would have been significant and would impact comparisons to prior periods. Therefore, as permitted by SAB 108, the
Company corrected, in the current filing, previously reported results for December 31, 2014 financial statements.
A Form 10Q
/ A was filed on July 1, 2015 amending the previously filed Form 10Q.
NOTE
18 – DEBT ISSUANCE COSTS
Costs incurred
in issuing Convertible Notes and Notes Payable are capitalized as Debt Issuance Costs. The Debt Issuance Costs are amortized over
the term of the Convertible Notes and Notes Payable. During the nine months ended June 30, 2015, $17,748 was amortized to interest.
Included in these amounts was $3,193 for interest that related to the three months ended March 31, 2015 and $33 for interest that
related to the three months ended December 31, 2014. Management does not consider these prior period amounts material, and have
not, therefore, restated the Financial Statements for the three months ended March 31, 2015. As at June 30, 2015, the amount of
unamortized Debt Issuance Costs was $61,809. As at March 31, 2015 the amount of unamortized Cost of Debt was $30,023 and as at
December 31, 2014, the amount of unamortized Cost of Debt was $969.
NOTE 19 – MOON RIVER RENTALS
On April 17, 2015, The Company acquired 100% of the share capital
of Moon River Rentals, LLC (formerly Studioplex City Rentals, LLC (“MRR”). The shares were purchased from Mr. Jake
Shapiro, Chairman of the Company, for a purchase price of $100. As at the date of the acquisition of the shares, and through June
30, 2015, MRR had not generated revenues. MRR, on March 26, 2015, had entered a Purchase and Sale Agreement with Applebox Productions,
Inc. under which it agreed to purchase various film equipment, intended for rental. The acquisition was completed on July 2, 2015,
and since that date, MRR has generated $19,419 in revenue.
NOTE
20 – SUBSEQUENT EVENTS
On July 2, 2015, Moon River Rentals, LLC, a Nevada limited liability
company (“MRR”) and a wholly-owned subsidiary of FONU2 Inc. (“FONU2”) completed the purchase of all assets
of AppleBox Productions, Inc., a film rental production company based in Jacksonville, Florida (“ABP”). The Company
paid total consideration of $1,000,000 consisting of (1) $400,000 in cash, and (2) $600,000 in a subordinated note (the “Seller
Note”).
The Seller Note bears interest at eight percent (8%) per annum
and is payable in a lump sum or $94,000 on or before the sixtieth day following the closing date, and thereafter in monthly payments
of not less than $25,000, with a final payment of all unpaid principal and accrued interest on the first anniversary of the closing
date. The Seller Note is secured by the collateral assignment of all purchased assets pursuant to a Security Agreement between
MRR and the Seller. The repayment of the Seller Note is subordinated to the payment of the indebtedness of FONU2 to Loeb Term
Solutions LLC (“Loeb”) described below. FONU2 and Mr. Jake Shapiro, Chairman of FONU2, have both unconditionally guaranteed
the repayment of the Seller Note.
In order to finance a portion of the cash portion of the purchase
price and to pay closing costs, FONU2 borrowed $350,000 from Loeb pursuant to a Term Promissory Note (the “Loeb Note”)
which is secured by the collateral assignment of all purchased assets pursuant to a Security Agreement between the MRR and Loeb.
The Loeb Note bears interest at the prime rate plus ten percent (10%) per annual and is paid in 206 consecutive weekly payments
of $2,164.39, with a final payment of all outstanding principal and accrued but unpaid interest due on June 19, 2019. The repayment
of the Loeb Note is senior to the payment of the indebtedness of the MRR to AppleBox described above. FONU2 and Mr. Jake Shapiro,
Chairman of FONU2, have both unconditionally guaranteed the repayment of the Loeb Note.
In addition, MRR entered into a lease agreement with ABP to
lease warehousing space until arrangements are made to move the equipment to Georgia. The lease is for a period of two months
rent free, with the option to renew monthly at a cost of $3,500 per month.
Purchase Price
|
|
$
|
1,000,000
|
|
Closing
Costs
|
|
|
34,824
|
|
Total
|
|
$
|
1,034,824
|
|
|
|
|
|
|
Financed By:
|
|
|
|
|
Moon River Rentals, LLC
|
|
$
|
84,824
|
|
Loeb Term Solutions,
LLC
|
|
|
350,000
|
|
Applebox Short Term
Subordinated Debt
|
|
|
100,000
|
|
Applebox
Long Term Subordinated Debt
|
|
|
500,000
|
|
Total
|
|
$
|
1,034,824
|
|
On July
7, 2015 the Company entered into a convertible note with Vis Vires Group, Inc., an unrelated third party whereby the Company borrowed
$38,000. The principal accrues interest at a rate of eight percent per annum and is due in full on April 10, 2016. The
note is convertible after 180 days at a 40 percent discount to the average of the three lowest trading prices in the 30 trading
days prior to conversion notice. The note will accrue interest at a rate of 22 percent per annum should the Company default.
On July
9, 2015 the Company issued 500,000 shares of common stock to Levelogic, Inc. in exchange for consulting services. As at the date
of issue the stock so issued had a value of $15,000.
On July
13, 2015 the Company issued 1,000,000 shares of common stock to Emerging Markets Consulting, LLC in exchange for consulting services.
As at the date of issue the stock so issued had a value of $30,000.
On July
13, 2015
,
the Company issued 325,000 shares of common stock to Meyers Associates LP in exchange for consulting services.
As at the date of issue the stock so issued had a value of $9,750.
On July
13, 2015 the Company issued 325,000 shares of common stock to Gregory R Traina in exchange for consulting services. As at the
date of issue the stock so issued had a value of $9,750.
On August
8, 2015 the Company issued 420,246 shares of common stock to Union Capital on a partial conversion of a convertible note
in the value of $5,201.
On August
11, 2015 the company entered into a Convertible Note agreement with Auctus Fund LLC, an unrelated third party whereby the Company
borrowed $65,000. The principal accrues interest at a rate of eight percent per annum and is due in full on May 11, 2016. The
note is convertible at a price equal to the lesser of (i) 60 percent multiplied by the lowest trading price during the previous
15 trading days ending on the latest trading day prior to the date of this note, and (ii) 40 percent discount to the lowest trading
prices in the 15 trading days prior to conversion notice . The note will accrue interest at a rate of 24 percent per
annum should the Company default.
On August
13, 2015 the company entered into a Convertible Note agreement with Service Trading Company, LLC, an unrelated third party whereby
the Company borrowed $40,517. The principal accrues interest at a rate of eight percent per annum and is due in full on August
13, 2016. The note is convertible immediately at a 39 percent discount to the lowest trading prices in the 15 trading
days prior to conversion notice. The note will accrue interest at a rate of 24 percent per annum should the Company default.
On August
13, 2015 the company entered into a Convertible Note agreement with Service Trading Company, LLC, an unrelated third party whereby
the Company borrowed $28,276. The principal accrues interest at a rate of eight percent per annum and is due in full on August
13, 2016. The note is convertible at a 39 percent discount to the lowest trading prices in the 15 trading days
prior to conversion notice. The note will accrue interest at a rate of 24 percent per annum should the Company default.
On August
19, 2015 the company entered into a Convertible Note (Front-End Note) agreement with LG Capital Funding, LLC, an unrelated third
party whereby the Company borrowed $29,000. The principal accrues interest at a rate of eight percent per annum and is due in
full on August 19, 2016. The note is convertible immediately at a 39 percent discount to the lowest trading prices
in the 15 trading days prior to conversion notice. The note will accrue interest at a rate of 24 percent per annum should
the Company default.
On August
19, 2015 the company entered into a Convertible Note (Back-End Note) agreement with LG Capital Funding, LLC, an unrelated third
party whereby the Company borrowed $29,000. The principal accrues interest at a rate of eight percent per annum and is due in
full on August 19, 2016. The note is convertible only after the Front End Note (see above) is completely paid. The
Note is convertible at a 39 percent discount to the lowest trading prices in the 15 trading days prior to conversion notice. The
note will accrue interest at a rate of 24 percent per annum should the Company default.
On August
19, 2015 the Company issued 842,618 shares of common stock to Union Capital on a partial conversion of a convertible note
in the value of $10,427.
On August
19, 2015 the Company issued 3,991,666 shares of common stock to Coventry on a partial conversion of a convertible note in
the value of $47,900.
On August 24, 2015 the Company issued 6,250,000 shares of
common stock to Coventry Enterprises LLC on a partial conversion of a convertible note in the value of $42,500 ($0.0068 / share).
On August 25, 2015 the Company issued 1,001,534 shares of
common stock to Service Trading Company, LLC on a partial conversion of a convertible note in the value of $7,331.23 ($0.00732
/ share).
On August 27, 2015 the Company issued 2,068,966 shares of
common stock to Vis Vires Group, Inc on a partial conversion of a convertible note in the value of $12,000 ($0.0058 / share).
On August 27, 2015, the Company entered into a convertible note
with an unrelated third party whereby the Company borrowed $30,000. The principal accrues interest at a rate of eight percent
per annum and is due in full on April 27, 2016. The note is convertible immediately 90 days after issuance date at
i) a 50 percent discount to the lowest sale price in the 20 trading days prior to the price at issuance date or ii) a 50 percent
discount to the lowest sale price in the 20 trading days prior to conversion notice.
On September 1, 2015, the Company entered into a convertible
note with an unrelated third party whereby the Company borrowed $28,000. The principal accrues interest at a rate of eight percent
per annum and is due in full on June 4, 2016. The note is immediately convertible after 180 days from issuance at a
42 percent discount to the average lowest 3 days trading price during the 30 trading days prior to conversion notice.
On September 1, 2015 the Company issued 2,790,698 shares
of common stock to Vis Vires Group, Inc on a partial conversion of a convertible note in the value of $12,000 ($0.0043 / share).
On September 3, 2015 the Company issued 3,011,178 shares
of common stock to Service Trading Company, LLC on a partial conversion of a convertible note in the value of $7,347.27 ($0.00244
/ share).
On September 3, 2015 the Company issued 1,901,869 shares
of common stock to Union Capital, LLC on a partial conversion of a convertible note in the value of $5,230.14 ($0.00275 / share).
On September 3, 2015 the Company issued 5,172,414 shares
of common stock to Vis Vires Group, Inc on a partial conversion of a convertible note in the value of $15,000.00 ($0.0029 / share).
On September 8, 2015 the Company issued 2,486,957 shares
of common stock to Vis Vires Group, Inc on a partial conversion of a convertible note in the value of $5720.00 ($0.0023 / share).
On September 8, 2015 the Company issued 4,019,288 shares
of common stock to Service Trading Company, LLC on a partial conversion of a convertible note in the value of $7,110.12 ($0.00177
/ share).
On September 9, 2015 the Company issued 3,662,035 shares
of common stock to Union Capital, LLC on a partial conversion of a convertible note in the value of $5,236.71 ($0.00143 / share).
On September 10, 2015 the Company issued 10,714,285 shares
of common stock to Coventry Enterprises LLC on a partial conversion of a convertible note in the value of $15,000.00 ($0.0014
/ share).
On August 19, 2015, the Company issued a replacement note to
JDF Capital LLC in the amount of $20,200.00. The note is convertible at 60% of the lowest closing price of the Common Stock as
reported on the National Quotations Bureau OTCQB exchange which the Company’s shares are traded or any exchange upon which
the Common Stock may be traded in the future ("Exchange"), for the five prior trading days. This note replaces a promissory
note in the amount of $18,000 (plus $2,200 in interest) issued by Robert Lees on August 5, 2014.
On September 2, 2015, the Company issued a replacement Convertible
note to Rocwal Capital LLC in the amount of $23,689.00. The note is convertible at 60% of the lowest closing price of the Common
Stock as reported on the National Quotations Bureau OTCQB exchange which the Company’s shares are traded or any exchange
upon which the Common Stock may be traded in the future (" Exchange "), for the five prior trading days. This note replaces
a promissory note in the amount of $23,689 issued to Ms. Megan Murphy on February 12, 2015.
On September 3, 2015, the Company received a default notice in
regard to the Company's subordinated note payable to Applebox Box Productions, Inc. in the original principal amount of $600,000.
The Company is in communication with Applebox’s counsel, and expects the default to be cured shortly.
On September 14, 2015 the Company issued 3,366,666 shares
of common stock to JDF Capital, LLC on a partial conversion of a convertible note in the value of $10,100.00 ($0.00300 / share).
On September 17, 2015 the Company issued 1,344,500 shares
of common stock to Rocwal Capital, LLC on a partial conversion of a convertible note in the value of $2,689.00 ($0.00200 / share).
On September 18, 2015 the Company issued 8,250,618 shares
of common stock to Service Trading Company, LLC on a partial conversion of a convertible note in the value of $7,046.03 ($0.00085
/ share).
On September 18, 2015 the Company issued 4,875,819 shares
of common stock to LG Capital, LLC on a partial conversion of a convertible note in the value of $4,163.95 ($0.00085 / share).
On September 18, 2015 the Company issued 13,084,843 shares
of common stock to Coventry Enterprises LLC on a partial conversion of a convertible note in the value of $10,075.33 ($0.00077/
share).
On September 22, 2015 the Company issued 7,440,476 shares
of common stock to Rocwal Capital, LLC on a partial conversion of a convertible note in the value of $5,000.00 ($0.00067 / share).
On September 23, 2015 Mr. Joseph Giamichael tendered his resignation
as a member of the Company’s Board of Directors. During the 7 months that Mr. Giamichael served on the Board there were
no disagreements or conflicts with the Company or other Board Members.
On September 28, 2015 the Company issued 10,000,000 shares of
common stock to JDF Capital, LLC on a partial conversion of a convertible note in the value of $5,400.00 ($0.00054 / share).
On September 29, 2015 the Company issued 10,448,148 shares
of common stock to Rocwal Capital, LLC on a partial conversion of a convertible note in the value of $5,642.00 ($0.00054 / share).
On September 29, 2015 the Company issued 10,506,162 shares
of common stock to Union Capital, LLC on a partial conversion of a convertible note in the value of $5,200.55 ($0.00049 / share).
On September 29, 2015 the Company issued 13,000,000 shares
of common stock to Coventry Enterprises, LLC on a partial conversion of a convertible note in the value of $6,435.00 ($0.00050
/ share).
On September 30, 2015, the Company assumed a debt of for $696,128.73
from Medient Studios and entered into a convertible note agreement with Magna Entertainment for the same amount. The principal
accrues interest at a rate of eight percent per annum and is due in full on August 11, 2016. The company can repay
the Note on or before the Maturity date. Optionally the Note may be converted at a rate of 65% of the Lowest Bid Price, during
the ten (10) consecutive Trading Days prior to the date of the conversion notice.
On October 6, 2015 the Company issued 9,791,666 shares of common
stock to JDF Capital, LLC on a partial conversion of a convertible note in the value of $4,700.00 ($0.00048 / share).
On October 7, 2015 the Company issued 8,000,000 shares of
common stock to CareBourn, LP on a partial conversion of a convertible note in the value of $3,168.00 ($0.00040 / share).
On October 8, 2015, the company entered into a Forbearance Agreement
with SBI Investments on a Note originally issued May 29, 2015 in the amount of 275,000, which expires on October 30, 2015. Due
to an error in the drafting of the contract, the company unknowingly went into default on this Note. Under the terms of the Forbearance
Agreement, the Company acknowledges the default and signed an amended Note. The amended Convertible Note in the amount of $275,000
bears interest of 5% per annum payable at the end of each quarter starting August 29, 2015. The Note provides conversion features
equal to 65% of the lowest trading price of the Corporation’s Common Stock for the last 20 trading days prior to conversion.
Additionally, the Note contains Common Stock Purchase Warrants to SBI for 500,000 shares of common stock exercisable at $0.015
per share for a three (3) year period. The company plans to cure the default by October 30, 2015.
On October 9, 2015, the Company issued a Convertible note in
the amount of $35,100 to LG Capital, which provides conversion features equal to 55% of the lowest trading price of the Corporation’s
Common Stock for the last 20 trading days prior to conversion, as well as 8% per annum interest, and become due and payable on
October 8, 2016;
On October 9, 2015, the Company issued a Convertible note in
the amount of $ $65,000 to Centurian Fund, LLC, which provides conversion features equal to 55% of the lowest daily closing bid
price of the Corporation’s Common Stock for the last 20 trading days prior to conversion, as well as 18% per annum interest,
and become due and payable on October 1, 2016. This note also includes 81,250,000 warrants with an exercise price of $0.0008 per
share and an expiry date of 5 years initial transaction date.
On October 12, 2015 the Company issued 12,935,423 shares of
common stock to Service Trading Company, LLC on a partial conversion of a convertible note in the value of $3,945.00 ($0.00030
/ share).
On October 14, 2015 the Company issued 15,871,844 shares of common
stock to LG Capital, LLC on a partial conversion of a convertible note in the value of $3,872.73 ($0.00024 / share).
On October 14, 2015 the Company issued 19,754,153 shares of
common stock to CareBourn, LP on a partial conversion of a convertible note in the value of $4,266.89 ($0.00022 / share).
On October 21, 2015 the Company issued 21,500,000 shares
of common stock to Coventry Enterprises, LLC on a partial conversion of a convertible note in the value of $2,365.00 ($0.00011
/ share).
On October 21, 2015 the Company issued 38,958,333 shares of common
stock to Vis Vires Group Inc on a partial conversion of a convertible note in the value of $4,675.00 ($0.00012 / share).
On October 22, 2015 the Company issued 21,499,809 shares
of common stock to Carebourn Capital, LP on a partial conversion of a convertible note in the value of $3,869.06 ($0.00018 / share).
REPORT
OF INDEPENDENT REGISTERED ACCOUNTING FIRM
To the Board
of Directors and Stockholders
FonU2, Inc.
Rincon,
Georgia
We have
audited the accompanying balance sheets of FonU2, Inc. (the “Company”) as of September 30, 2014 and September 30,
2013 and the related statements of operations, stockholders’ deficit, and cash flows for the years then ended. These financial
statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial
statements based on our audits.
We conducted
our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards
require that we plan and perform an audit to obtain reasonable assurance about whether the financial statements are free of material
misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial
reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures
that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial statements assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall financial statement presentation.
We
believe that our audits provide a reasonable basis for our opinion.
In our opinion,
the financial statements referred to above present fairly, in all material respects, the financial position of FonU2, Inc. as
of September 30, 2014 and September 30, 2013 and the results of its operations and its cash flows for the years then ended, in
conformity with accounting principles generally accepted in the United States of America.
The accompanying
financial statements for September 30, 2014 have been prepared assuming that the Company will continue as a going concern. As
discussed in Note 2 to the financial statements, the Company has negative operating cash flow and has a working capital deficit.
These conditions raise substantial doubt about the Company’s ability to continue as a going concern. Management’s
plans in regard to these matters are also described in Note 2. The financial statements do not include any adjustments that might
result from the outcome of this uncertainty.
/s/ MaloneBailey,
LLP
www.malonebailey.com
Houston,
Texas
May 11,
2015, except with respect to our opinion on the financial statements insofar as it relates to the stock split and discontinued
operations described in Note 11 and 12, respectively, as to which the date is July 2, 2015
FONU2,
INC.
Balance
Sheets
|
|
September
30,
|
|
|
|
2014
|
|
|
2013
|
|
ASSETS
|
|
CURRENT ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
5,143
|
|
|
$
|
34,959
|
|
Inventory
|
|
|
0
|
|
|
|
0
|
|
Prepaid expenses
|
|
|
31,516
|
|
|
|
218,384
|
|
Assets
from Discontinued Operations
|
|
|
35,949
|
|
|
|
42,757
|
|
Total
Current Assets
|
|
|
72,608
|
|
|
|
296,100
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT,
net
|
|
|
0
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS
|
|
|
|
|
|
|
|
|
Security
deposits
|
|
|
0
|
|
|
|
0
|
|
TOTAL
ASSETS
|
|
$
|
72,608
|
|
|
$
|
296,100
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and
accrued expenses
|
|
$
|
7,866
|
|
|
$
|
29,685
|
|
Accrued interest payable
|
|
|
32,208
|
|
|
|
26,683
|
|
Payroll and payroll
tax liabilities
|
|
|
10,002
|
|
|
|
86,000
|
|
Derivative liability
|
|
|
247,880
|
|
|
|
969,675
|
|
Notes payable
|
|
|
19,000
|
|
|
|
72,000
|
|
Convertible notes
payable, net
|
|
|
195,320
|
|
|
|
61,439
|
|
Related
party payable
|
|
|
18,000
|
|
|
|
188,300
|
|
Total
Current Liabilities
|
|
|
530,276
|
|
|
|
1,433,782
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes
payable
|
|
|
25,000
|
|
|
|
-
|
|
Total
Non-Current Liabilities
|
|
|
25,000
|
|
|
|
-
|
|
TOTAL
LIABILITIES
|
|
|
555,276
|
|
|
|
1,433,782
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
Preferred
stock series A; 20,000,000 shares authorized, at $0.01 par value, -0- and -0- shares issued and outstanding, respectively
|
|
|
-
|
|
|
|
-
|
|
Preferred
stock series B; 20,000,000 shares authorized, at $0.01 par value, -0- and -0- shares issued and outstanding, respectively
|
|
|
-
|
|
|
|
-
|
|
Common
stock; 2,000,000,000 shares authorized, at $0.001 par value, 312,284 and 167,631 shares issued and outstanding, respectively
|
|
|
312
|
|
|
|
168
|
|
Additional paid-in
capital
|
|
|
39,918,053
|
|
|
|
37,907,677
|
|
Accumulated
Deficit
|
|
|
(40,401,033
|
)
|
|
|
(39,045,527
|
)
|
Total
Stockholders' Deficit
|
|
|
(482,668
|
)
|
|
|
(1,137,682
|
)
|
TOTAL LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
|
$
|
72,608
|
|
|
$
|
296,100
|
|
The
accompanying notes are an integral part of these financial statements.
FONU2,
INC.
Statements
of Operations
|
|
For the Years Ended
|
|
|
|
September
30,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
REVENUES
|
|
$
|
-
|
|
|
$
|
-
|
|
COST OF SALES
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
-
|
|
|
|
-
|
|
Product
development
|
|
|
431,993
|
|
|
|
278,050
|
|
Compensation
|
|
|
26,800
|
|
|
|
457,739
|
|
Professional fees
|
|
|
982,594
|
|
|
|
494,318
|
|
General
and administrative
|
|
|
85,210
|
|
|
|
123,175
|
|
|
|
|
|
|
|
|
|
|
Total
Operating Expenses
|
|
|
1,526,597
|
|
|
|
1,353,282
|
|
|
|
|
|
|
|
|
|
|
LOSS FROM OPERATIONS
|
|
|
(1,526,597
|
)
|
|
|
(1,353,282
|
)
|
|
|
|
|
|
|
|
|
|
OTHER EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(462,959
|
)
|
|
|
(191,853
|
)
|
Gain on settlement
of debt
|
|
|
12,602
|
|
|
|
118,551
|
|
Gain
(loss) on derivative liability
|
|
|
583,615
|
|
|
|
(303,973
|
)
|
|
|
|
|
|
|
|
|
|
Total
Other Expenses
|
|
|
133,258
|
|
|
|
(377,275
|
)
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) FROM CONTINUING OPERATIONS
|
|
|
(1,393,339
|
)
|
|
|
(1,730,557
|
)
|
Net
Profit from Discontinued Operations
|
|
|
37,833
|
|
|
|
27,617
|
|
NET INCOME (LOSS)
BEFORE TAXATION
|
|
|
(1,355,506
|
)
|
|
|
(1,702,940
|
)
|
|
|
|
|
|
|
|
|
|
PROVISION FOR INCOME
TAXES
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
|
$
|
(1,355,506
|
)
|
|
$
|
(1,702,940
|
)
|
|
|
|
|
|
|
|
|
|
BASIC AND DILUTED INCOME (LOSS PER SHARE)
|
|
|
|
|
|
|
|
|
Continuing Operations
|
|
$
|
(6.19
|
)
|
|
$
|
(11.61
|
)
|
Discontinued Operations
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING
|
|
|
218,879
|
|
|
|
146,622
|
|
The
accompanying notes are an integral part of these financial statements.
FONU2,
INC.
Statements
of Stockholders’ Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
Total
|
|
|
|
Preferred
Series A
|
|
|
Preferred
Series B
|
|
|
Common
Stock
|
|
|
Paid-In
|
|
|
Accumulated
|
|
|
Stockholders'
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit
|
|
|
(Deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
September 30, 2012
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
166,690
|
|
|
$
|
167
|
|
|
$
|
37,210,918
|
|
|
$
|
(37,342,587
|
)
|
|
$
|
(131,502
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cancellation
of common stock
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(69,895
|
)
|
|
|
(70
|
)
|
|
|
70
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for services rendered
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
26,454
|
|
|
|
26
|
|
|
|
474,275
|
|
|
|
-
|
|
|
|
474,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for prepaid services
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,750
|
|
|
|
4
|
|
|
|
254,996
|
|
|
|
-
|
|
|
|
255,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for conversion of notes payable and other debts
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
25,008
|
|
|
|
25
|
|
|
|
214,234
|
|
|
|
-
|
|
|
|
214,259
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification
of derivative liabilities on conversions of debt
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
221,200
|
|
|
|
-
|
|
|
|
221,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for cash
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
15,624
|
|
|
|
16
|
|
|
|
249,984
|
|
|
|
-
|
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
recognized on warrants granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(718,000
|
)
|
|
|
-
|
|
|
|
(718,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss for the year ended September 30, 2013
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,702,940
|
)
|
|
|
(1,702,940
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30,
2013
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
167,631
|
|
|
|
168
|
|
|
|
37,907,677
|
|
|
|
(39,045,527
|
)
|
|
|
(1,137,682
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for cash
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8,125
|
|
|
|
8
|
|
|
|
129,992
|
|
|
|
-
|
|
|
|
130,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for conversion of notes payable and other debts
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
95,734
|
|
|
|
96
|
|
|
|
501,869
|
|
|
|
-
|
|
|
|
501,965
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued in exercise of stock options
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,625
|
|
|
|
5
|
|
|
|
89,995
|
|
|
|
-
|
|
|
|
90,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for services
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
34,604
|
|
|
|
34
|
|
|
|
650,208
|
|
|
|
-
|
|
|
|
650,242
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock issued for the settlement of accounts payable
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
565
|
|
|
|
1
|
|
|
|
14,337
|
|
|
|
-
|
|
|
|
14,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification
of derivative liabilities on conversions of debt
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
623,975
|
|
|
|
-
|
|
|
|
623,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
loss for the year ended September 30, 2014
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,355,506
|
)
|
|
|
(1,355,506
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
September 30, 2014
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
312,284
|
|
|
$
|
312
|
|
|
$
|
39,918,053
|
|
|
$
|
(40,401,033
|
)
|
|
$
|
(482,668
|
)
|
The
accompanying notes are an integral part of these financial statements.
FONU2,
INC.
Statements
of Cash Flows
|
|
For the Years Ended
|
|
|
|
September
30,
|
|
|
|
2014
|
|
|
2013
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net loss
|
|
$
|
(1,355,506
|
)
|
|
$
|
(1,702,940
|
)
|
Adjustments to reconcile
loss to cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
4,476
|
|
|
|
2,141
|
|
Amortization of debt
discount
|
|
|
416,
126
|
|
|
|
136,841
|
|
Gain (Loss) on derivative
liability
|
|
|
(583,615
|
)
|
|
|
303,973
|
|
Stock-based compensation
|
|
|
650,242
|
|
|
|
474,301
|
|
Gain on settlement
of debt
|
|
|
(5,719
|
)
|
|
|
(130,704
|
)
|
Default provision
on convertible note payable
|
|
|
-
|
|
|
|
29,000
|
|
Changes in operating
assets and liabilities
|
|
|
|
|
|
|
|
|
Inventory
|
|
|
(1,487
|
)
|
|
|
(244
|
)
|
Prepaid expenses
|
|
|
186,868
|
|
|
|
257,164
|
|
Accounts
payable & accrued liabilities
|
|
|
28,480
|
|
|
|
141,327
|
|
|
|
|
|
|
|
|
|
|
Net
Cash Used in Operating Activities
|
|
|
(660,135
|
)
|
|
|
(489,141
|
)
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Purchase
of fixed assets
|
|
|
(4,919
|
)
|
|
|
(3,000
|
)
|
|
|
|
|
|
|
|
|
|
Net
Cash Used in Investing Activities
|
|
|
(4,919
|
)
|
|
|
(3,000
|
)
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Cash received on convertible
notes payable
|
|
|
416,500
|
|
|
|
-
|
|
Repayments on convertible
notes payable
|
|
|
(53,000
|
)
|
|
|
-
|
|
Cash received on notes
payable
|
|
|
25,000
|
|
|
|
105,000
|
|
Repayment of notes
payable
|
|
|
-
|
|
|
|
-
|
|
Proceeds from related
party payables
|
|
|
18,000
|
|
|
|
201,300
|
|
Repayments of related
party payables
|
|
|
-
|
|
|
|
(13,000
|
)
|
Common stock issued
for the exercise of warrants
|
|
|
90,000
|
|
|
|
|
|
Common
stock issued for cash
|
|
|
130
,000
|
|
|
|
250,000
|
|
Net
Cash Provided by Financing Activities
|
|
|
626,500
|
|
|
|
543,300
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE (DECREASE) IN CASH
|
|
|
(38,554
|
)
|
|
|
51,159
|
|
|
|
|
|
|
|
|
|
|
CASH AT BEGINNING
OF YEAR
|
|
|
54,197
|
|
|
|
3,038
|
|
|
|
|
|
|
|
|
|
|
CASH AT END OF YEAR
|
|
$
|
15,643
|
|
|
$
|
54,197
|
|
FONU2,
INC.
Statements
of Cash Flows
|
|
For the Years Ended
|
|
|
|
September
30,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
|
|
|
CASH PAID FOR:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
-
|
|
|
$
|
-
|
|
Income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
NON-CASH INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
Common
stock for related party payables
|
|
$
|
195,719
|
|
|
$
|
-
|
|
Common stock issued
for settlement of accounts payable
|
|
$
|
14,338
|
|
|
$
|
-
|
|
Conversion of accounts
payable to notes payable
|
|
$
|
12,500
|
|
|
$
|
23,500
|
|
Common stock issued
for settlement of payroll liability
|
|
$
|
86,000
|
|
|
$
|
-
|
|
Common stock issued
for convertible notes payable and other debts
|
|
$
|
225,965
|
|
|
$
|
214,259
|
|
Cancellation of common
stock
|
|
$
|
-
|
|
|
$
|
27,959
|
|
Debt discount from
derivative liability
|
|
$
|
485,795
|
|
|
$
|
189,500
|
|
Write off of derivative
liability into additional paid in capital
|
|
$
|
623,975
|
|
|
$
|
221,200
|
|
Common stock issued
for prepaid expenses
|
|
$
|
-
|
|
|
$
|
255,000
|
|
Derivative liability
on warrants granted
|
|
$
|
-
|
|
|
$
|
718,000
|
|
The
accompanying notes are an integral part of these financial statements.
FONU2,
INC.
Notes
to the Financial Statements
For
the Years Ended September 30, 2014 and 2013
1.
BUSINESS,
BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
Nature
of Business
FONU2, Inc.
(“the Company”) was organized on August 26, 2009, under the laws of the State of Florida, as Cygnus Internet, Inc. The
Company operates two business units; a comic book and collectibles retail business and a social commerce business currently under
development.
Basis
of Presentation
The Company
prepares its financial statements on the accrual basis of accounting. Management believes that all adjustments necessary for a
fair presentation of the results of the years ended September 30, 2014 and 2013 have been made. The Company currently does not
have any subsidiaries.
Significant
Accounting Policies
The Company’s
management selects accounting principles generally accepted in the United States of America and adopts methods for their application.
The application of accounting principles requires the estimating, matching and timing of revenue and expense. It is
also necessary for management to determine, measure and allocate resources and obligations within the financial process according
to those principles. The accounting policies used conform to generally accepted accounting principles which have been consistently
applied in the preparation of these financial statements.
The financial
statements and notes are representations of the Company’s management that is responsible for their integrity and objectivity.
Management further acknowledges that it is solely responsible for adopting sound accounting practices, establishing and
maintaining a system of internal accounting control and preventing and detecting fraud. The Company's system of internal
accounting control is designed to assure, among other items, that 1) recorded transactions are valid; 2) valid transactions
are recorded; and 3) transactions are recorded in the proper period in a timely manner to
produce financial statements which present fairly the financial condition, results of operations and cash
flows of the Company for the respective periods being presented.
Reverse-Merger
Transaction
On December
2, 2011, the stockholders of Zaldiva, Inc., a Florida corporation (“Zaldiva”) approved Zaldiva’s change of domicile
from the state of Florida to the state of Nevada. The change of domicile was effectuated by merging Zaldiva into its newly-formed
wholly-owned subsidiary, FONU2 Inc., a Nevada corporation formerly known as Zaldiva, Inc. (“FONU2”), with every share
of Zaldiva’s common and preferred stock automatically being converted into one-half of one corresponding share of FONU2,
and with all fractional shares that would otherwise result from such conversion being rounded up to the nearest whole share. Zaldiva
and FONU2 filed Articles of Merger in the States of Florida and Nevada on December 2, 2011. The change of domicile and de
facto reverse-split were effectuated on January 9, 2012.
On March
6, 2012, the Company executed an Agreement and Plan of Reorganization (the “Agreement”) with FONU2, and Jeffrey M.
Pollitt, who is the Company’s Chief Executive Officer and the holder of approximately 37% of the Company’s outstanding
shares of common stock. Under the Agreement, FONU2 acquired all of the material assets of the Company in exchange for 133,528
“unregistered” and “restricted” shares of FONU2’s common stock, which represented approximately
85% of FONU2’s issued and outstanding common stock upon issuance, with such shares to be issued pro rata to the Company’s
common stockholders.
The Agreement
was accounted for as a reverse-merger recapitalization transaction, with FONU2 as the accounting acquirer, and Zaldiva as the
legal acquirer. The historical financial statements presented herein for the period prior to the merger date are those of
FONU2.
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 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.
Earnings
(Loss) per Share
The Company
computes net income (loss) per share in accordance with ASC 260 which requires presentation of both basic and diluted earnings
per share (“EPS”) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available
to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted
EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible
preferred stock using the if-converted method. Diluted EPS excludes all dilutive potential shares if their effect is anti-dilutive.
There are no such common stock equivalents outstanding as of September 30, 2014 and 2013.
Reclassification
Certain
account totals and other figures from prior periods have been reclassified to conform to current period presentation.
Comprehensive
Income
ASC 220
establishes standards for reporting and display of comprehensive income and its components in a full set of general purpose financial
statements. For the years ended September 30, 2014 and 2013, the Company had no items of other comprehensive income. Therefore,
the net loss equals the comprehensive loss for the years then ended.
Emerging
Growth Company Critical Accounting Policy Disclosure
The Company
qualifies as an “emerging growth company” under the 2012 JOBS Act. Section 107 of the JOBS Act provides that an emerging
growth company can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying
with new or revised accounting standards. As an emerging growth company, the Company can delay the adoption of certain accounting
standards until those standards would otherwise apply to private companies. The Company may elect to take advantage of the benefits
of this extended transition period in the future.
Cash
and Cash Equivalents
For purposes
of the Statement of Cash Flows, the Company considers all highly liquid instruments purchased with a maturity of three months
or less to be cash equivalents to the extent the funds are not being held for investment purposes.
Property
and Equipment
Property
and equipment is recorded at cost. Major additions and improvements are capitalized and depreciated over their estimated
useful lives. Depreciation of property and equipment is determined using the straight-line method over their useful lives,
which ranges from three to five years. Gains or losses on the sale or disposal of property and equipment are included in
the statements of operations. Maintenance and repairs that do not extend the useful life of the assets are expensed as incurred.
Inventory
The Company’s
inventory consists of various comic books, toys, and other collectible items. These items are purchased from external suppliers.
The inventory items are recorded and valued at cost. Management performs periodic reviews of its slow-moving inventory
for possible impairment. When slow-moving inventory is identified, its cost is also adjusted so as to represent the
lower of cost or market at all times.
Revenue
Recognition
The Company's
revenues are generated from the sales of various comic books, toys, and other collectible items. Sales are transacted primarily
through the Company’s website, via credit card order; or through eBay, via Paypal or e-check transaction. The Company
follows guidance found in ASC 605, which provides guidance on the recognition, presentation and disclosure of revenue in
financial statements.
ASC 605
outlines the basic criteria that must be met to recognize revenue and provides guidance for disclosure related to revenue recognition
policies. In general, the Company recognizes revenue related to merchandise sales when the following conditions are met:
a)
Persuasive evidence of an arrangement exists,
b)
Delivery has occurred or services have been rendered,
c)
The fee is fixed or determinable,
d)
Collectability is reasonably assured.
Cost
of Sales
When an
inventory item is sold, the Company recognizes cost of sales expense for the value of the inventory item sold. This value
includes the purchase price of the inventory item, plus any expenditure on improvements to the inventory items. Shipping
costs are not included in cost of sales calculations.
Accounting
Basis
The basis
is accounting principles generally accepted in the United States of America. The Company has adopted a September 30 fiscal year
end.
Stock-Based
Compensation.
The Company
accounts for share-based compensation in accordance with Accounting Standards Codification subtopic 718-10, Stock Compensation
(“ASC 718-10”). This requires the measurement and recognition of compensation expense for all share-based payment
awards made to employees and directors, including employee stock options and employee stock purchases related to an Employee Stock
Purchase Plan based on the estimated fair values.
Research
and Development.
Research
and development cost are charged to operations as incurred.
Recent
Accounting Pronouncements
The Company
has evaluated recent accounting pronouncements and their adoption has not had nor is not expected to have a material impact on
the Company’s financial position or statements.
2.
GOING CONCERN
The accompanying
financial statements have been prepared in conformity with generally accepted accounting principles, which contemplate continuation
of the Company as a going concern. However, the Company has accumulated deficit of $40,401,033 as of September 30,
2014, and negative working capital of $457,668. During the year ended September 30, 2014 the Company realized negative cash
flows from operations totaling $660,135. The Company currently has limited liquidity, and has not completed its efforts
to establish a stabilized source of revenues sufficient to cover operating costs over an extended period of time. These items
raise substantial doubt about its ability to continue as a going concern.
Management
anticipates that the Company will be dependent, for the near future, on additional investment capital to fund operating expenses
The Company intends to position itself so that it may be able to raise additional funds through the capital markets. In light
of management’s efforts, there are no assurances that the Company will be successful in this or any of its endeavors or
become financially viable and continue as a going concern.
3.
CONVERTIBLE NOTES PAYABLE
As of September
30, 2014 and September 30, 2013, the Company had net totals of $195,320 and $61,439 in outstanding convertible notes payable,
respectively.
|
|
|
|
|
|
September
30, 2014
|
|
|
September
30, 2013
|
|
Convertible
Debt
|
|
Note
Date
|
|
Maturity
Date
|
|
Face
value
|
|
|
Discount
|
|
|
Net
|
|
|
Face
value
|
|
|
Discount
|
|
|
Net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan #1
|
|
9/30/2011
|
|
Demand
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
50,000
|
|
|
|
|
|
|
|
50,000
|
|
Loan #2
|
|
3/11/2013
|
|
12/16/2013
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
43,500
|
|
|
|
(32,061
|
)
|
|
|
11,439
|
|
Loan #4
|
|
11/6/2013
|
|
8/8/2014
|
|
|
51,560
|
|
|
|
-
|
|
|
|
51,560
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan #5
|
|
1/24/2014
|
|
10/28/2014
|
|
|
78,500
|
|
|
|
(23,290
|
)
|
|
|
55,210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan #6
|
|
4/11/2014
|
|
4/11/2015
|
|
|
103,000
|
|
|
|
(54,463
|
)
|
|
|
48,537
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan # 7
|
|
11/13/2013
|
|
11/13/2015
|
|
|
94,990
|
|
|
|
(54,977
|
)
|
|
|
40,013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
328,050
|
|
|
|
(132,730
|
)
|
|
|
195,320
|
|
|
|
93,500
|
|
|
|
(32,061
|
)
|
|
|
61,439
|
|
During 2011,
the Company entered into two debt agreements for a total of $75,000. The notes carry interest at 10% and are convertible
into shares of the Company’ common stock at a discount of 30% to the market price of the Company’s common stock, however
the conversion price can be no lower than $0.10 or higher than $0.50. During the year ended September 30, 2013 the Company
converted $25,000 of this debt into 243,055 shares of the Company’s common stock. During the year ended September
30, 2014, the remaining principal of $50,000 and accrued interest of $12,500 was assigned to a new holder.
During 2013,
$58,000 of notes payable that were previously not convertible became convertible. The embedded conversion options in these
notes are required to be classified as liabilities. See Note 7. The note payable was due on February 2, 2013, and the Company
incurred an additional $29,000 owed as part of the principal of the note due to being in default. During the year ended September
30, 2013, the lender converted $87,000 of the note payable. As of September 30, 2014 and September 30, 2013, the note had an outstanding
principal of zero.
On March
11, 2013 the Company entered into a convertible promissory note with an unrelated third party, wherein the Company borrowed $78,500.
A total of $23,500 of the proceeds was paid directly to the Company’s vendors by the lender. The principal accrues
interest at a rate of eight percent per annum and is due in full on December 16, 2013. The note is convertible at the option
of the holder at any point at least 180 days from the note date at a 42 percent discount to the average of the three lowest closing
prices during the ten day period prior to conversion. The note will accrue interest at a rate of 22 percent per annum should
the Company default. The Company analyzed the conversion option for derivative accounting consideration under ASC 815-15 “Derivatives
and Hedging” and determined that the instrument should be classified as liabilities once the conversion option becomes effective
after 180 days due to there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion
options. During the year ended September 30, 2013 the lender converted $35,000 of the note principal into 1,043 shares of
the Company’s common stock. During the nine months ended June 30, 2014 the lender converted the remaining $43,500
note principal into 2,756 shares of the Company’s common stock. As of September 30, 2014 and September 30, 2013
the note had an outstanding principal balance of $-0- and $43,500, respectively. As of September 30, 2014 accrued interest
on this note totaled $3,422.
On November
6, 2013 the Company entered into a convertible promissory note with an unrelated third party whereby the Company borrowed $128,500,
with initial debt discount of $18,500. The principal accrues interest at a rate of eight percent per annum and is due in
full on August 8, 2014. The note became convertible on May 5, 2014 at a 42 percent discount to the average of the three
lowest closing prices during the ten day period prior to conversion. The note will accrue interest at a rate of 22 percent per
annum should the Company default. The Company analyzed the conversion option for derivative accounting consideration under ASC
815-15 “Derivatives and Hedging” and determined that the derivative instrument should be classified as a liability
once the conversion option becomes effective due to there being no explicit limit to the number of shares to be delivered upon
settlement of the above conversion options. During the year ended September 30, 2014 the lender converted $76,940 of the
note principal into 38,540 shares of the Company’s common stock. As of September 30, 2014 the remaining principal balance
on this note was $51,560.
On November
13, 2013 the Company entered into a promissory note with an unrelated third party whereby the Company agreed to borrow a maximum
of $300,000. Each borrowing under the terms of the note, along with specific accrued interest is due two years from
the date the specific funds are received by the Company. All borrowings under the terms of this note are subject to a 10% original
issue discount such that the consideration due back to the lender is equal to cash proceeds actually received plus ten percent
of the amount borrowed. Through June 30, 2014, the Company had borrowed $137,500, with initial debt discount of $12,500 pursuant
to this promissory note. The note is exempt from interest for the 90 days after the note date; after 90 days the unpaid principal
balance shall accrue interest at a rate of 12 percent per annum. The note became convertible into shares of the Company’s
common stock on May 12, 2014 at 60 percent of the lowest trade price in the 25 trading days previous to the conversion. The Company
analyzed the conversion option for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging”
and determined that the derivative instrument should be classified as a liability once the conversion option becomes effective
due to there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. During
the year ended September 30, 2014 the lender converted $42,510 of the note principal into 24,250 shares of the Company’s
common stock. As of September 30, 2014 the remaining principal balance on this note was $94,990.
On April
11, 2014 the Company entered into a convertible promissory note with an unrelated third party, wherein the Company borrowed $103,000.
The principal accrues interest at a rate of eight percent per annum and is due in full on April 11, 2015. The note is convertible
at the option of the holder at any point after the note date at a 40 percent discount to the average of the three lowest closing
prices during the ten day period prior to conversion. The note will accrue interest at a rate of 22 percent per annum should
the Company default. The Company analyzed the conversion option for derivative accounting consideration under ASC 815-15 “Derivatives
and Hedging” and determined that the derivative instrument should be classified as a liability when the conversion option
became effective after the note date due to there being no explicit limit to the number of shares to be delivered upon settlement
of the above conversion options. As of September 30, 2014 the principal balance on this note remained at $103,000.
On April
11, 2014 the Company assigned $50,000 of principal and $12,500 of interest to a new holder who issued a replacement note.
The principal accrues interest at a rate of eight percent per annum and is due in full on April 11, 2015. The note is convertible
at the option of the holder at any point after the note date at a 40 percent discount to the lowest closing price during the five
day period prior to conversion. The Company analyzed the modification of the term under ASC 470-60 “Trouble Debt Restructurings”
and ASC 470-50 “Extinguishment of Debt”. The Company determined the modification is substantial and the transaction
should be accounted for as an extinguishment with the old debt written off and the new debt initially recorded at fair value with
a new effective interest rate. The Company analyzed the conversion option of the new debt for derivative accounting consideration
under ASC 815-15 “Derivatives and Hedging” and determined that the derivative instrument should be classified as a
liability when the conversion option became effective after the note date due to there being no explicit limit to the number of
shares to be delivered upon settlement of the above conversion options. During the year ended September 30, 2014 the lender
converted all $62,500 of the note principal, along with $ 515 in accrued interest, into 24,187 shares of the Company’s
common stock. As of September 30, 2014 the remaining principal balance on this note was $-0-
On January
24, 2014 the Company entered into a Securities Purchase Agreement with an unrelated third-party entity in connection with a convertible
note whereby the Company borrowed $78,500. The note principal bears interest at a rate of eight percent per annum and
will accrue interest at a rate of 22 percent per annum should the Company default. The note principal and any unpaid
accrued interest is due in full on or before October 28, 2014. The note is convertible at the option of the holder
at any point at least 180 days from the note date at a 42 percent discount to the average of the three lowest closing prices during
the ten day period prior to conversion. As of September 30, 2014 accrued interest on this note totaled $4,284.
During the
year ended September 30, 2013 the Company recorded a debt discount totaling $168,902 relating to the derivative features and original
issue discounts of the convertible debts. Of this amount, $136,841 was amortized to interest expense during the year ended September
30, 2013, leaving total unamortized debt discounts of $32,061 as of September 30, 2013. During the year ended September
30, 2014, the Company recorded additional debt discounts totaling $485,795, and amortized a total $416,126 to interest expense,
leaving total unamortized debt discounts of $132,730 as of September 30, 2014.
4.
NOTES PAYABLE
As of September
30, 2014 and September 30, 2013, the Company had total of $ 44,000 and $72,000 in outstanding notes payable respectively.
|
|
|
|
|
|
September
30, 2014
|
|
|
September
30, 2013
|
|
Notes
Payable
|
|
Note
Date
|
|
Maturity
Date
|
|
Face
value
|
|
|
Discount
|
|
|
Net
|
|
|
Face
value
|
|
|
Discount
|
|
|
Net
|
|
Current
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan #1
|
|
5/1/2012
|
|
Demand
|
|
|
19,000
|
|
|
|
-
|
|
|
|
19,000
|
|
|
|
19,000
|
|
|
|
-
|
|
|
|
19,000
|
|
Loan #2
|
|
6/12/2013
|
|
3/14/14
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
53,000
|
|
|
|
-
|
|
|
|
53,000
|
|
|
|
|
|
|
|
|
19,000
|
|
|
|
-
|
|
|
|
19,000
|
|
|
|
72
,000
|
|
|
|
-
|
|
|
|
72
,000
|
|
Non-Current
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan # 3
|
|
8/26/2014
|
|
8/25/2017
|
|
|
25,000
|
|
|
|
-
|
|
|
|
25,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
25,000
|
|
|
|
-
|
|
|
|
25,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
On May 1,
2012 the Company entered into a loan agreement with an unrelated third party. The note principal bears interest at a rate of 10
percent per annum and due on demand. At September 30, 2014 and 2013, the entire $19,000 principal balance
remained outstanding, along with $3,800 in accrued interest.
On June
12, 2013 the Company entered into a convertible promissory note with an unrelated third party, wherein the Company borrowed $53,000.
$3,000 of the proceeds was paid directly to the Company’s vendors by the lender. The principal accrues interest
at a rate of eight percent per annum and is due in full on March 14, 2014. The note is convertible at the option of the
holder at any point at least 180 days from the note date at a 42 percent discount to the average of the three lowest closing prices
during the ten day period prior to conversion. The note will accrue interest at a rate of 22 percent per annum should the
Company default. The Company analyzed the conversion option for derivative accounting consideration under ASC 815-15 “Derivatives
and Hedging” and determined that the derivative instrument should be classified as a liability when the conversion option
became effective after 180 days due to there being no explicit limit to the number of shares to be delivered upon settlement of
the above conversion options. As of September 30, 2013 the principal balance on this note remained at $53,000. The
note became convertible on December 19, 2013. The Company recognized an initial derivative liability in the amount
of $30,769 pursuant to the debt discount on the note. On December 20, 2013 the Company paid the note principal, along
with all accrued interest, down to zero. In satisfying the note, the Company recognized a loss on derivative liability
in the amount of $9,088 and amortized $7,125 of the debt discount to interest expense. The remaining $23,644 debt discount
was closed to interest and the $39,857 derivative liability was closed to additional paid-in capital.
On August
26, 2014 the Company entered into a $25,000 convertible debenture note agreement with an unrelated third party. The note
accrues interest at a rate of 12 percent per annum and is due on August 25, 2017. Pursuant to the terms of the note, the
principal can be converted into shares of the Company’s common stock, at the option of the lender, at any time after six
months and up to one year from the note date at a 20 percent discount to the market price of the shares. The discount will
be 25 percent if converted between one and two years, and will be 30 percent if converted after two years. The maximum conversion
price will be $0.50 per share. As of September 30, 2014, accrued interest on the note totaled $288.
5
.
RELATED PARTY NOTES PAYABLE
During the
period ended September 30, 2013 the Company borrowed an aggregate amount of $13,000 from its CMO, Niccole Leigh. The Company repaid
this amount in full during the period.
During the
period ended September 30, 2013 the Company borrowed an aggregate amount of $188,300 from its former CEO, Jeff Pollitt. The note
is unsecured, bears no interest and is due on demand.
On October
14, 2013 the Company converted the $188,300 note payable due to its former CEO, along with accrued interest of $7,419 and accrued
wages payable totaling $86,000, into 6,000 shares of the Company’s common stock. Pursuant to this transaction, the
liabilities were considered fully satisfied, and the Company recognized a $5,719 gain on settlement of debts.
On August
5, 2014 the Company borrowed $18,000 from a related party (former CEO Robert Lees) in the form of a note payable. The
note accrues interest at a rate of 12 percent per annum, is unsecured, and is due on demand.
As of September
30, 2014 and 2013, the Company had $18,000 and $188,300, respectively, in outstanding related party payables.
6.
FAIR VALUE MEASUREMENTS
As defined
in FASB ASC 820, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly
transaction between market participants at the measurement date (exit price). The Company utilized the market data of similar
entities in its industry or assumptions that market participants would use in pricing the asset or liability, including assumptions
about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated,
or generally unobservable. The Company classifies fair value balances based on the observability of those inputs. FASB ASC 820
establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority
to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurement) and the lowest priority
to unobservable inputs (level 3 measurement).
The three
levels of the fair value hierarchy are as follows:
Level 1 –
|
Quoted prices are available in active markets for identical assets
or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in
sufficient frequency and volume to provide pricing information on an ongoing basis. Level 1 primarily consists of financial
instruments such as exchange-traded derivatives, marketable securities and listed equities.
|
|
|
Level 2 –
|
Pricing inputs are other than quoted prices in active markets included
in level 1, which are either directly or indirectly observable as of the reported date and includes those financial instruments
that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider
various assumptions, including quoted forward prices for commodities, time value, volatility factors, and current market and
contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these
assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data
or are supported by observable levels at which transactions are executed in the marketplace. Instruments in this category
generally include non-exchange-traded derivatives such as commodity swaps, interest rate swaps, options and collars.
|
Level
3 –
|
Pricing inputs include significant inputs that are generally less
observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s
best estimate of fair value.
|
The following
table sets forth by level within the fair value hierarchy the Company’s financial assets and liabilities that were accounted
for at fair value as September 30, 2014 and 2013
September
30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring
Fair Value Measures
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Total
|
|
LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
liability
|
|
|
-
|
|
|
|
-
|
|
|
|
247,880
|
|
|
|
247,880
|
|
September
30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
Recurring
Fair Value Measures
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Total
|
|
LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
liability
|
|
|
-
|
|
|
|
-
|
|
|
|
969,675
|
|
|
|
969,675
|
|
7.
DERIVATIVE INSTRUMENTS
During 2013,
the Company issued debt instruments that were convertible into common stock at a 42 percent discount to the average of the three
lowest closing prices during the ten day period prior to conversion. During the year ended September 30, 2014 the Company issued
additional debt instruments under the same terms, as well as additional debt instruments convertible into common stock at a 40%
discount to the lowest trading price in the 25 trading days previous to conversion, 60% discount to the average of the three lowest
closing prices during the ten day period prior to conversion. The conversion options embedded in these instruments contain
no explicit limit to the number of shares to be issued upon settlement and as a result are classified as liabilities under ASC
815. Additionally, because the number of shares to be issued upon settlement is indeterminate, all other share settle-able instruments
must also be classified as liabilities. A debt discount of $168,902 was recorded as a result of these derivative liabilities,
$136,841 of which was amortized into interest expense for the year ended September 30, 2013. During the period ended September
30, 2014, debt discount of $ 485,795 was recorded as a result of new derivative liabilities, $416, 126 of
which was amortized into interest expense for the period ending September 30, 2014.
During 2013,
certain notes payable were converted resulting in settlement of the related derivative liabilities. The Company re-measured
the embedded conversion options at fair value on the date of settlement and recorded these amounts to additional paid-in capital.
The following
table summarizes the changes in the derivative liabilities during the period ended September 30, 2014:
Balance
as of September 30, 2012
|
|
$
|
-
|
|
Additions
due to new convertible debt and warrants issued
|
|
|
900,933
|
|
Reclassification
of derivative liabilities to additional paid-in capital due to conversion of debt
|
|
|
(221,200
|
)
|
Change
in fair value
|
|
|
289,942
|
|
Balance
as of September 30, 2013
|
|
$
|
969,675
|
|
Additions due to new
convertible debt and warrants issued
|
|
|
485,795
|
|
Reclassification of derivative
liabilities to additional paid-in capital due to conversion of debt
|
|
|
(623,975
|
)
|
Change
in fair value
|
|
|
(583,615
|
)
|
Balance
as of September 30, 2014
|
|
$
|
247,880
|
|
During the
period ended September 30, 2013, the loss on derivative of $303,973 in the statement of operations consisted of a loss on the
change in fair value of $289,942 noted above and a loss of $14,031, which was the amount by which the derivative liabilities exceeded
the principal of the related party payable on the date the notes were issued.
The Company
uses the Black Scholes Option Pricing Model to value its derivatives based upon the following assumptions: 2014: dividend
yield of -0-%, volatility of 174-449%, risk free rate of 0.11-0.18% and an expected term of 0.25 to one year; 2013: dividend
yield of -0-%, volatility of 86-693%, risk free rate of 0. 12 -0.18% and an expected term of 0.25 to one year
.
8.
COMMON STOCK
During the
year ended September 30, 2013 the Company issued 26,454 shares of common stock for services valued at $474,301.
On February
27, 2013, Jeff Pollitt, the Company’s CEO, resigned his position with the Company. Pursuant to this resignation, Mr.
Pollitt returned 37,500 of his 56,992 shares of the Company’s common back to the Company. The 37,500 shares were cancelled
by the Company immediately upon receipt.
During the
year ended September 30, 2013 the Company issued 25,008 for the conversion of notes payable and other debts in the amount of $214,259.
During the
year ended September 30, 2013 the Company issued 15,625 shares of common stock for cash proceeds of $250,000. 15,625 warrants
were issued with the common shares, which can be exercised at a price of $16.00 per share. These warrants qualify for derivative
accounting, see note 7.
During the
year ended September 30, 2013 the Company issued 3,750 shares of common stock for prepaid services valued at fair market value
of $255,000. The consulting services will be provided for one year commencing 8/1/2013.
During the
year ended September 30, 2014 the Company issued 8,125 shares of common stock for cash proceeds of $130,000. The Company
issued an additional 5,625 shares of common stock upon the exercise of warrants at $16.00 per share, resulting in cash proceeds
in the amount of $90,000.
During the
year ended September 30, 2014 the Company issued an aggregate of 89,733 shares of common stock for the conversion of $225,965 notes
payable and 6,000 shares of common stock for the conversion of other debts totaling $ 276,000. The conversion rates
ranged from $0.52 to $27.08. The Company recorded a gain on the conversion of other debts of $5,719.
On January
30, 2014 the Company entered into an agreement with an unrelated public relations firm. Pursuant to the agreement, the firm
will provide public relations services for the Company for a term of six months. As payment for these services, the Company
issued 1,250 shares of common stock valued at fair market value of $24,600 on the agreement date, and issued an additional 1,750
shares on May 2, 2014 at fair market value of $41,930 at the beginning of month four of the agreement term.
On April
4, 2014 the Company issued 16,562 shares of common stock to various individuals as consideration for services rendered. These
shares had a fair market value of $463,750. In addition, the Company agreed to issue an aggregate of 385,000 shares
of common stock per quarter to various individuals as compensation for services to be rendered.
On April
15, 2014 the Company executed an engagement letter with a non-related third party entity to provide certain services in relation
to a public offering of the Company’s common stock. Pursuant to the agreement, the firm will provide services for
the Company for a term of one year. As payment for these services, the Company issued 2,059 shares of common stock valued
at fair market value of $50,000 on the agreement date.
On April
22, 2014 the Company issued 565 shares of common stock to settle accounts payable from legal and professional services
rendered. The fair value of the shares issued is $14,338, no gain or loss was recorded on the settlement of accounts payable.
On April
22, 2014 the Company issued 1,831 shares of common stock with a fair value of $51,262 for consulting services rendered.
On April
25, 2014 the Company issued 189 shares of common stock with a fair value of $5,000 for professional fees rendered.
On August
25, 2014 the Company issued 10,000 shares of common stock to a third party consulting entity as payment for a one-year consulting
services contract. The shares were valued at $1.32 per share, being the market value of the shares on the date of issuance which
is $13,200.
On September
30, 2014, the Company issued an aggregate of 963 shares of common stock with a fair market value of $501, to various
third parties as payment for consulting and administrative services rendered.
9.
WARRANTS
A summary
of the status of the Company’s options and warrants as of September 30, 2014 and 2013 and changes during the periods ended
September 30, 2014 and 2013 is presented below:
Description
|
|
Warrant
Shares
|
|
|
Exercise
Price
|
|
|
Value
if Exercised
|
|
Outstanding
at 9/30/12
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Granted
|
|
|
15,625
|
|
|
$
|
16.00
|
|
|
$
|
250,000
|
|
Exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Cancelled
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Expired
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Outstanding
at 9/30/13
|
|
|
15,625
|
|
|
|
16.00
|
|
|
|
250,000
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Exercised
|
|
|
5,625
|
|
|
|
16.00
|
|
|
|
90,000
|
|
Cancelled
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Expired
|
|
|
10,000
|
|
|
|
16.00
|
|
|
|
160,000
|
|
Outstanding
at 9/30/14
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
The warrants
granted during the year ended September 30, 2013 were granted in connection with the a private placement offering whereby the
Company is authorized to issue up to 16,250 units, with each unit consisting of one share of the Company’s common stock
and one warrant to purchase one share of the Company’s common stock at an exercise price of $16.00 per share. The
units were sold for $16.00 per unit, resulting in total cash proceeds of $250,000. The warrants were valued using the Black-Scholes
Options Pricing Model using the following assumptions: dividend yield of -0-%, volatility of 86-693%, risk free rate of 0.12-0.18%
and an expected term of 0.25 to one year.
During the
year ended September 30, 2014 5,625 warrants were exercised at $16.00 per share, resulting in cash proceeds in the amount of $90,000.
Additionally during the year ended September 30, 2014 10,000 warrants expired.
10.
INCOME
TAXES
The Company
provides for income taxes under ASC 740, Accounting for Income Taxes. ASC 740 requires the use of an asset and liability approach
in accounting for income taxes. Deferred tax assets and liabilities are recorded based on the differences between the financial
statement and tax bases of assets and liabilities and the tax rates in effect when these differences are expected to reverse.
The Company’s predecessor operated as entity exempt from Federal and State income taxes.
ASC 740
requires the reduction of deferred tax assets by a valuation allowance if, based on the weight of available evidence, it is more
likely than not that some or all of the deferred tax assets will not be realized.
The provision
for income taxes differs from the amounts which would be provided by applying the statutory federal income tax rate of 39% to
net the loss before provision for income taxes for the following reasons:
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2014
|
|
|
2013
|
|
Income
tax expense at statutory rate
|
|
$
|
(460,534
|
)
|
|
$
|
(579,000
|
)
|
Common
stock issued for services
|
|
|
246,533
|
|
|
|
161,262
|
|
Amortization
|
|
|
141,483
|
|
|
|
46,526
|
|
Impairment
expense
|
|
|
2,557
|
|
|
|
-
|
|
Change
in valuation allowance
|
|
|
69,961
|
|
|
|
371,212
|
|
Income
tax expense per books
|
|
$
|
-
|
|
|
$
|
-
|
|
Net deferred
tax assets consist of the following components as of:
|
|
September 30,
|
|
|
September 30
|
|
|
|
2014
|
|
|
2013
|
|
NOL
carryover
|
|
$
|
(876,534
|
)
|
|
$
|
(416,000
|
)
|
Valuation
allowance
|
|
|
876,534
|
|
|
|
416,000
|
|
Net
deferred tax asset
|
|
$
|
-
|
|
|
$
|
-
|
|
Due to the
change in ownership provisions of the Tax Reform Act of 1986, net operating loss carry forwards of approximately $2,500,000 for
federal income tax reporting purposes are subject to annual limitations. When a change in ownership occurs, net operating loss
carry forwards may be limited as to use in future years.
11.
DISCONTINUED
OPERATIONS
On March
1, 2015, the Company sold ownership of Zaldiva Comics and Collectibles (“Zaldiva”) to Ms. Nicole Leigh, a former director
of the Company, for $10,100. The assets sold consist of Zaldiva.com, Zaldiva.com Comics & Collectibles, Zaldiva Comics &
Collectibles, and all of Zaldiva’s inventory and intellectual property.
As such,
all assets, liabilities, revenues and expenses of the business have been presented as discontinued operations in the consolidated
financial statements. A summary of the assets and liabilities as of September 30, 2014 and September 30, 2013 and revenues and
expenses for the years ended September 30, 2014 and September 30, 2013 is as follows:
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
$
|
|
|
$
|
|
Assets
from Discontinued Operations
|
|
|
|
|
|
|
|
|
Bank
Account
|
|
|
10,500
|
|
|
|
19,238
|
|
Deposits
|
|
|
2,285
|
|
|
|
2,285
|
|
Fixed
Assets
|
|
|
14,157
|
|
|
|
13,714
|
|
Inventory
|
|
|
9,007
|
|
|
|
7,520
|
|
Total
Assets
|
|
|
35,949
|
|
|
|
42,757
|
|
|
|
|
|
|
|
|
|
|
Liabilities
from Discontinued Operations
|
|
|
-
|
|
|
|
-
|
|
Total
Liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
For
the Years Ended
September 30
|
|
|
|
2014
|
|
|
2013
|
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
Net
Revenues
|
|
|
343,453
|
|
|
|
282,009
|
|
Cost
of Sales
|
|
|
158,370
|
|
|
|
117,283
|
|
Gross
Margin
|
|
|
185,083
|
|
|
|
164,726
|
|
Expenses
|
|
|
|
|
|
|
|
|
Compensation
|
|
|
114,370
|
|
|
|
93,909
|
|
Depreciation
|
|
|
4,476
|
|
|
|
2,141
|
|
General
& Administrative
|
|
|
28,404
|
|
|
|
41,059
|
|
Total
Expenses
|
|
|
147,250
|
|
|
|
137,109
|
|
Net
Income from Discontinued Operations
|
|
|
37,833
|
|
|
|
27,617
|
|
12.
SUBSEQUENT
EVENTS
On October
1, 2014 Robert Lees resigned as President and CEO and Roger Miguel who had served as Chief Operating Officer was appointed President
and CEO. Robert Lees remained in the company and on the Board of Directors.
On October
3, 2014 Robert Lees resigned as CFO and as Director. Roger Miguel assumed the role of Interim CFO. The Board of Director
position was left vacant.
On November
10, 2014 the Company entered into an Independent Contractor Agreement with a third party, pursuant to which the Company issued
43,740 shares of common stock as an initial payment.
Subsequent
to September 30, 2014 the Company issued an aggregate of 42,444,826 shares of common stock upon conversion of debts in the amount
of $ 822,099.
The following
resolution was duly adopted by the Board of Directors of the Company effective as of December 5, 2014: pursuant to authority conferred
upon the Board of Directors by the Articles of Incorporation, as amended, of the Company, which authorizes the issuance of up
to twenty million (20,000,000) shares of preferred stock, par value $0.001 per share, and by the bylaws of the Company.
It was resolved
that pursuant to authority expressly granted to and vested in the Board of Directors of the Company by the Company's Articles
of Incorporation, the Board of Directors hereby creates a series of preferred stock, herein designated and authorized as the Series
B Convertible Preferred Stock, par value $0.01 per share, which shall consist of Six Thousand Two Hundred and Fifty (6,250) shares
of the twenty million (20,000,000) shares of preferred stock which the Company now has authority to issue, and the Board of Directors
hereby fixes the powers, designations and preferences and the relative, participating, optional and other special rights of the
shares of each such class and series, and the qualifications, limitations and restrictions thereof. The Series B Convertible Preferred
Stock shall be entitled to vote on all matters submitted to for a vote to holder of Common stock as if they held five hundred
shares of Common stock for each share of Series B Preferred stock. The conversion price of the Series B Convertible Preferred
Stock is $40.00 per share.
On December
3, 2014 the Company issued an aggregate of 1,925 shares of common stock to various individuals as compensation for services rendered.
This payment was for the first two quarters. Subsequently this program was terminated.
On December
8, 2014, the Company entered into a purchase agreement with Studioplex City, LLC, (”SC”) a Georgia based limited liability
company and Jake Shapiro (“Shapiro”), the owner of all membership interests of SC. Pursuant to this agreement, the
Company paid Shapiro $2.5 Million in the form of 6,250 Series B convertible preferred shares, which were issued to him on December
12, 2014. In return, the Company received 100% of the membership interests of SC.
As part
of the purchase agreement, the Company has formed Studioplex City Acquisition Corp., as a wholly owned subsidiary of the Company.
The closing shall take place through this subsidiary.
As
a result of this transaction, Shapiro directly owns 67% of the voting securities of the Company, causing a change of control of
the Registrant.
On December
8, 2014, the Company elected Shapiro as a director and Chairman of the Board of Directors of the Company. Mr. Shapiro was
formerly a director of Medient Studios, Inc. (now Moon River Studios, Inc.)
On
February 8, 2014, the Company completed a 400:1 reverse stock split. All references to common stock in these financial statements
have been retroactively restated so as to account for the effects of this reverse-split.
On February
10, 2015, the Company acquired the lease of a 1,560 acre property located in Effingham County, Georgia from Moon River. The purchase
price was $10,000,000 and 10,000,000 shares of FONU2 common stock. Terms of the purchase agreement require that the FONU2
shares be registered and distributed to all Moon River shareholders as of record date February 10, 2015. In addition to
the lease, the Company has acquired certain intellectual property and trademarks associated with the project. The property has
an independently appraised value in excess of $22,000,000. Included under terms of the original lease, Memorandum of Understanding
and supplemental agreement (i) the Company is responsible for an agreed amount of job creation and capital investment in the property,
(ii) All property taxes for the property have been waived for the term of the lease, (iii) the property may be purchased at any
time with no prepayment penalties, (iv) at the end of the lease, the property may be purchased for $100. FONU2 has assumed
the $10,000,000 note secured by the property. The note has an interest rate of zero percent with a 20 year term.
On February
12, 2014, 300,000 shares were issued to Roger Miguel and 73,500 shares were issued to an unrelated third party as a performance
bonus.
On February
12, 2015, the Company acquired the worldwide distribution rights for the movie
Yellow.
Under terms of the agreement,
FONU2 will receive, in addition to a profit share, a 10% (ten percent) distribution fee, and a 20% (twenty percent) return on
all funds expended associated with the acquisition of the rights, print and advertising, marketing, and other expenses associated
with the release of the movie. As consideration, FONU2 has committed to provide these costs and fees, along with the assumption
of $540,000 of costs associated with the movie.
On February
15, 2015, the Company issued 4,300,000 shares to Dr. Yusuf Hameed upon his conversion of his three outstanding convertible
notes. These notes consist of an $90,000 convertible note with an 8% per annum interest dated 9/5/2014, a $50,000 convertible
note with an 8% per annum interest rate dated 12/22/2014, and a $20,000 convertible note with an 8% per annum interest rate dated
12/31/2014. These notes were settled at a conversion price of $0.04 per share, resulting in the issuance of 4,000,000 common
shares. An additional 300,000 shares were issued as a negotiated settlement for the interest due on the notes. Dr. Hameed
has agreed to a 12 month voluntary lockup provision on these shares.
On February
18, 2015, the Company issued 7,083,333 shares to Penny Marshall in payment of the equity portion of her director’s fee re
the movie
Effa
, which totaled $425,000. The shares were issued at a price of $0.06 per share.
On February
18, 2015, the Company issued 1,250,000 shares to Michael Mann in payment of the equity portion of his management fee re the
movie
Effa
, which totaled $75,000. The shares were issued at a price of $0.06 per share.
On February
27, 2015, the Company entered into a Rights Acquisition and Investment Agreement with Eagle Productions, LLC with a view toward
the Company investing in, co-producing and exploiting the motion picture currently titled
Effa
to be produced
by Eagle Productions. Under this agreement, the Company will acquire the worldwide distribution rights and will invest in the
movie. The Company will be the sole and exclusive beneficiary of the worldwide exploitation rights of the picture for all purposes,
in perpetuity. The Company will advance a portion of the budget of the picture, consisting of $10,000,000 in restricted common
shares at a value of $0.06 per share. The Company agrees to file a Registration statement for these shares.
Once the
Company has recouped its advance in full, the Company and Eagle Productions will share in the net profits of the film, with the
Company to receive 99% and Eagle Productions to receive 1%. All fees and costs of the Company are to be included in and
payable from the budget of the picture. The Company is not liable for any loss should the transaction not proceed for any reason.
However, the Company will bear the loss (if any) arising from the initial payment of $75,000 in regards to the director services
of Penny Marshall, the issuance of stock (7,083,333 shares) in the value of $425,000 for the services of the director, the initial
payment of $75,000 to Wendi Laski under the terms of her producing agreement, and the initial payment of $8,000 made to the
writers of the screenplay.
On February
27, 2015, the Company issued 166,666,667 common shares at $0.06 per common share to Eagle Productions (which was originally formed
by Jake Shapiro) to acquire the worldwide distribution rights for the film
Effa
, as described above. Film
Producer Wendi Laski has been appointed the managing director of Eagle Productions LLC.
On March
1, 2015, the Company sold ownership of Zaldiva Comics and Collectibles to Ms. Nicole Leigh, a former director of the Company,
for $100 and the settlement of a $10,000 debt. The assets sold consist of Zaldiva.com, Zaldiva.com Comics & Collectibles,
Zaldiva Comics & Collectibles, and all of Zaldiva’s inventory and intellectual property. The company was not profitable
and was deemed by Management to no longer be a strategic fit for the Company.
On March
1, 2015, Nicole Leigh resigned as a director.
On March
1, 2015, the Company elected Joseph Giamichael as a director. Mr. Giamichael will be the chairman of the audit committee.
Mr. Giamichael was formerly a director of Medient Studios, Inc. (now Moon River Studios, Inc.). Other than his experience
in serving as a director of Medient, there have been no transactions between Mr. Giamichael and any related party, nor any material
plans, contracts, or arrangements to which Mr. Giamichael is a party.
On March
1, 2015, the Company appointed Graham Bradstreet, as Chief Financial Officer. His position will last for one year, and is
renewable at the yearly shareholder meeting.
On March
1, 2015, the Company approved the change of its offices to 135 Goshen Rd. Ext., Suite 205, Rincon, GA 31326, with a monthly rent
of $2,730.
On March
9, 2015, the Company engaged EquityGroups to conduct an investor campaign to increase the Company’s public awareness. The
Company has agreed to pay $2,500 per month for the first three months increasing to $3,500 per month thereafter. The consultant
may also earn up to 1M of common shares. From time to time, the Company intends to hire a variety of companies to increase public
awareness.
On March
10, 2015, the Company announced that Ms. Alice P. Neuhauser has been appointed as Chief Operating Officer of the Company.
On March
26, 2015, the Board resolved that the Company issue 1,250,000 shares of unregistered and restricted common shares to Alex Warner
in exchange for $50,000 of services.
On March 31, 2015, the Company announced that it had signed definitive agreements to acquire the assets of Applebox Productions.
The acquisition is structured as an asset purchase consisting of lights, cameras, grip equipment, electrics, production vehicles,
etc. The purchase price of One Million Dollars ($1,000,000) is being financed by a combination of traditional equipment loans
and seller financing. The seller-financing note is both corporately guaranteed and personally guaranteed by Mr. Jake Shapiro,
Chairman of the Board of the Company. Closing is expected to take place by mid May, 2015.
In the period
to March 31, 2015, the Company issued a Long Term Note in the amount of $78,000. The Note matures 36 months after issue.
Subsequent
to September 30, 2014, the Company issued $1,154,879 of Convertible Notes. The Convertible Notes have interest rates of between
8% and 12% and mature one year from the date of issue. The Convertible Notes are convertible between no days and 180 days. The
discount on conversion ranges from 45% to 50% based on various share prices averaged over a number of days prior to the date of
conversion or the date of notice of conversion.
13.
EMPLOYEE
BENEFIT PLANS
During the
years ended September 30, 2014 and 2013, there were no qualified or non-qualified employee pension, profit sharing, stock option,
or other plans authorized for any class of employees.
176,666,667
Common Shares on behalf of the Selling Shareholders
Prospectus
FONU2
INC.
October 27, 2015
YOU SHOULD
ONLY RELY ON THE INFORMATION CONTAINED IN THIS PROSPECTUS. WE HAVE NOT AUTHORIZED ANYONE TO PROVIDE YOU WITH INFORMATION DIFFERENT
FROM THAT CONTAINED IN THIS PROSPECTUS. THE SELLING STOCKHOLDERS ARE OFFERING TO SELL, AND SEEKING OFFERS TO BUY, COMMON SHARES
ONLY IN JURISDICTIONS WHERE OFFERS AND SALES ARE PERMITTED.
Until ____________,
all dealers that effect transactions in these securities, whether or not participating in this offering, may be required to deliver
a prospectus. This is in addition to the dealers' obligation to deliver a prospectus when acting as underwriters and with respect
to their unsold allotments or subscriptions.
PART
II - INFORMATION NOT REQUIRED IN PROSPECTUS
Item
13. Other Expenses of Issuance and Distribution
The following
table sets forth the estimated expenses to be incurred in connection with the distribution of the securities being registered.
The registrant
shall pay the expenses.
SEC
Registration Fee
|
|
$
|
410.57
|
|
Printing
and Engraving Expenses
|
|
$
|
1,500.00
|
|
Legal
Fees and Expenses
|
|
$
|
25,000.00
|
|
Accounting
Fees and Expenses
|
|
$
|
5,000.00
|
|
Miscellaneous
|
|
$
|
800.00
|
|
TOTAL
|
|
$
|
32,710.57
|
|
Item
14. Indemnification of Directors and Officers
The registrant
shall indemnify any officer or director or any former officer or director, to the full extent permitted by law. We shall indemnify
any officer or director in connection with any proceedings, including appeals, if he or she acted in good faith and in a manner
he or she reasonably believed to be in the best interests of the registrant and they had no reasonable cause to believe that his
or her conduct was unlawful. The termination of any proceeding by judgment, order, settlement, or conviction or upon a plea of
nolo contendere or its equivalent shall not, of itself, create a presumption that the person did not act in good faith and in
a manner which he or she reasonably believed to be in the best interests of the registrant or had reasonable cause to believe
that his or her conduct was unlawful.
At present,
there is no pending litigation or proceeding involving any of our directors or executive officers as to which indemnification
is required or permitted, and we are not aware of any threatened litigation or preceding that may result in a claim for indemnification.
We do not
have any insurance policies covering our officers and directors with respect to certain liabilities, including liabilities arising
under the Securities Act or otherwise.
Item
15. Recent Sales of Unregistered Securities
Period
from July 1, 2012 to December 31, 2012
On July
5, 2012, the registrant issued 625 common shares to Feisty Peach, LLC in consideration of certain business planning, marketing
and product design consulting services.
On August
7, 2012 and December 6, 2012, the registrant issued a total of 438 and 875 common shares, respectively to Jeffrey A. Olweean,
Robert B. Lees and Nicole Leigh under the terms of their respective independent contractor agreement and executive employments
agreements.
The
common shares issued during the period from July 1, 2012 to December 31, 2012 were issued to sophisticated investors under an
exemption from registration provided by Section 4(a)(2) of the Securities Act of 1933, as amended.
Year
Ended September 30, 2013
During the
year ended September 30, 2013, the registrant issued 26,454 common shares for services valued at $474,301.
During the
year ended September 30, 2013, the registrant issued 25,008 common shares for the conversion of notes payable and other debts
in the amount of $214,259.
During the
year ended September 30, 2013, the registrant issued 15,625 common shares for cash proceeds of $250,000. 15,625 warrants were
issued with the common shares, which can be exercised at a price of $16.00 per common share.
During the
year ended September 30, 2013, the registrant issued 3,750 common shares for prepaid services valued at fair market value of $255,000.
The consulting services were provided for one year commencing August 1, 2013.
The common
shares issued during the year ended September 30, 2013 were issued to sophisticated investors under an exemption from registration
provided by Section 4(a)(2) of the Securities Act of 1933, as amended.
Year
Ended September 30, 2014
During the
year ended September 30, 2014, the registrant issued 8,125 common shares for cash proceeds of $130,000. The registrant issued
an additional 5,625 common shares upon the exercise of warrants at $16.00 per share, resulting in cash proceeds in the amount
of $90,000.
During the
year ended September 30, 2014, the registrant issued an aggregate of 89,733 common shares for the conversion of $225,965 notes
payable and 6,000 common shares for the conversion of other debts totaling $ 276,000. The conversion rates ranged
from $0.52 to $27.08. The registrant recorded a gain on the conversion of other debts of $5,719.
On January
30, 2014, the registrant entered into an agreement with an unrelated public relations firm. Pursuant to the agreement, the
firm provided public relations services for the registrant for a term of six months. As payment for these services, the
registrant issued 1,250 common shares valued at fair market value of $24,600 on the agreement date, and issued an additional 1,750
common shares on May 2, 2014 at fair market value of $41,930 at the beginning of month four of the agreement term.
On April
4, 2014, the registrant issued 16,563 common shares to various individuals as consideration for services rendered. These
common shares had a fair market value of $463,750. In addition, the registrant agreed to issue an aggregate of 963
common shares per quarter to various individuals as compensation for services to be rendered.
On
April 15, 2014, the registrant executed an engagement letter with a non-related third party entity to provide certain services
in relation to a public offering of the registrant’s common stock. Pursuant to the agreement, the firm will provide
services for the registrant for a term of one year. As payment for these services, the registrant issued 2,059 common shares
valued at fair market value of $50,000 on the agreement date.
On
April 22, 2014, the registrant issued 565 common shares to settle accounts payable from legal and professional services rendered.
The fair value of the shares issued was $14,338, no gain or loss was recorded on the settlement of accounts payable.
On
April 22, 2014, the registrant issued 1,831 common shares with a fair value of $51,262 for consulting services rendered.
On
April 25, 2014, the registrant issued 189 common shares with a fair value of $5,000 for professional fees rendered.
On
August 25, 2014, the registrant issued 10,000 common shares to a third party consulting entity as payment for a one-year consulting
services contract. The common shares were valued at $1.32 per common share, being the market value of the common shares
on the date of issuance for an aggregate of $13,200.
On
September 30, 2014, the registrant issued an aggregate of 963 common shares with a fair market value of $501, to various
third parties as payment for consulting and administrative services rendered.
The
common shares issued during the year ended September 30, 2014 were issued to sophisticated investors under an exemption from registration
provided by Section 4(a)(2) of the Securities Act of 1933, as amended.
Current
Fiscal Year
During the nine months ended June 30,
2015, the registrant issued an aggregate of 45,240,647 common shares upon the conversion and partial conversion of $915,219 in
convertible debts and notes payable.
In addition, during the nine months
ended June 30, 2015, the registrant issued an aggregate of 373,500 common shares for $18,675 in services rendered, an aggregate
of 10,000,000 common shares for $500,000 for part consideration of the acquisition of the economic interest in the lease of 1560
acres of property in Effingham, GA, and various intellectual property rights.
The registrant
issued 8,333,333 common shares for $500,000 in part consideration for the directing services of Penny Marshall re: the motion
picture
Effa
and a second motion picture to be determined. The registrant issued a further 166,666,667 of common
stock in consideration of part financing the motion picture
Effa
.
On
December 7, 2014, the registrant issued 6,250 Series B preferred shares in order to complete the acquisition of Studioplex City,
LLC. The Series B preferred shares were valued at $400.00 per Series B preferred share. The Series B preferred shares are convertible
into common shares at the option of the shareholder at the rate of ten common shares for every Series B preferred share.
On
April 9, 2015, the registrant issued 1,250,000 common shares to Alex Warner in exchange for acquiring entertainment and potential
consulting services valued at $50,000.
On
April 9, 2015, the registrant issued to Union Enterprises, Inc. an aggregate total of 762,629 post-split common shares in consideration
of Union’s partial conversion of the registrant’s outstanding eight percent (8%) convertible note dated March 9, 2015
in the original principal amount of $53,879. The total principal converted during the period was $11,451.
On
April 14, 2015, the registrant issued to Coventry Enterprises, LLC, an aggregate total of 8,000,000 post-split common shares in
consideration of Coventry’s partial conversion of the registrant’s outstanding eight percent (8%) convertible note
dated February 5, 2015 in the original principal amount of $450,000. The total principal converted during the period
was $100,800.
On
April 15, 2015, the registrant issued to JMJ Financial, an aggregate total of 1,529,169 post-split common shares in consideration
of JMJ’s partial conversions of the registrant’s outstanding $300,000 promissory note dated November 13, 2013, as
amended. The total principal converted during the period was $22,937.54.
On
April 29, 2015, the registrant issued to Coventry Enterprises, LLC, an aggregate total of 8,000,000 post-split common shares in
consideration of Coventry’s partial conversion of the registrant’s outstanding eight percent (8%) convertible note
dated February 5, 2015 in the original principal amount of $450,000. The total principal converted during the period
was $80,000.
On
May 11, 2015, the registrant issued 1,000,000 shares of common stock to NFC Corp. in exchange for financial consulting services.
As at the date of issue the stock so issued had a value of $21,500.
On
June 1, 2015, the registrant issued 458,716 shares of common stock to Steve Bahlmann in exchange for services rendered as former
CFO of the registrant. As at the date of issue the stock so issued had a value of $6,500.
On
June 15, 2015, the registrant issued to Benchmark Advisory Partners LLC., a total of 2,000,000 post-split common shares in partial
consideration for financial consulting and marketing advisory services.
On
June 16, 2015, the registrant issued to FMW Media Works Corp., a total of 2,500,000 post-split common shares in partial consideration
for financial consulting services.
On July 9, 2015, the registrant issued 500,000
common shares to Levelogic, Inc. in exchange for consulting services valued at $15,000.
On July 13, 2015, the registrant issued 1,000,000 common shares
to Emerging Markets Consulting, LLC in exchange for consulting services. As at the date of issue, the stock so issued had a value
of $30,000.
On July 13, 2015
,
the registrant issued 325,000 common
shares to Meyers Associates LP in exchange for consulting services. As at the date of issue the stock so issued had a value of
$9,750.
On July 13, 2015, the registrant issued 325,000 common shares
to Gregory R Traina in exchange for consulting services. As at the date of issue, the stock so issued had a value of $9,750.
On August 8, 2015, the registrant issued 420,246 shares
of common stock to Union Capital on a partial conversion of a convertible note in the value of $5,201.
On August 19, 2015, the registrant issued 842,618 common
shares to Union Capital on a partial conversion of a convertible note in the value of $10,427.
On August 19, 2015, the registrant issued 3,991,666 common
shares to Coventry on a partial conversion of a convertible note in the value of $47,900.
On August 24, 2015, the registrant issued 6,250,000 common
shares to Coventry Enterprises LLC on a partial conversion of a convertible note in the value of $42,500 ($0.0068 / share).
On August 25, 2015, the registrant issued 1,001,534 common
shares to Service Trading Company, LLC on a partial conversion of a convertible note in the value of $7,331.23 ($0.00732 / share).
On August 27, 2015, the registrant issued 2,068,966 common
shares to Vis Vires Group, Inc on a partial conversion of a convertible note in the value of $12,000 ($0.0058 / share).
On September 1, 2015, the registrant issued 2,790,698 common
shares to Vis Vires Group, Inc on a partial conversion of a convertible note in the value of $12,000 ($0.0043 / share).
On September 3, 2015, the registrant issued 3,011,178 common
shares to Service Trading Company, LLC on a partial conversion of a convertible note in the value of $7,347.27 ($0.00244 / share).
On September 3, 2015, the registrant issued 1,901,869 common
shares to Union Capital, LLC on a partial conversion of a convertible note in the value of $5,230.14 ($0.00275 / share).
On September 3, 2015, the registrant issued 5,172,414 common
shares to Vis Vires Group, Inc. on a partial conversion of a convertible note in the value of $15,000.00 ($0.0029 / share).
On September 8, 2015, the registrant issued 2,486,957 common
shares to Vis Vires Group, Inc. on a partial conversion of a convertible note in the value of $5720.00 ($0.0023 / share).
On September 8, 2015, the registrant issued 4,019,288 common
shares to Service Trading Company, LLC on a partial conversion of a convertible note in the value of $7,110.12 ($0.00177 / share).
On September 9, 2015, the registrant issued 3,662,035 common
shares to Union Capital, LLC on a partial conversion of a convertible note in the value of $5,236.71 ($0.00143 / share).
On September 10, 2015, the registrant issued 10,714,285
common shares to Coventry Enterprises LLC on a partial conversion of a convertible note in the value of $15,000.00 ($0.0014 /
share).
On September 14, 2015, the registrant issued 3,366,666 common
shares to JDF Capital, LLC on a partial conversion of a convertible note in the value of $10,100.00 ($0.00300 / share).
On September 17, 2015, the registrant issued 1,344,500 common
shares to Rocwal Capital, LLC on a partial conversion of a convertible note in the value of $2,689.00 ($0.00200 / share).
On September 18, 2015, the registrant issued 8,250,618 common
shares to Service Trading Company, LLC on a partial conversion of a convertible note in the value of $7,046.03 ($0.00085 / share).
On September 18, 2015, the registrant issued 4,875,819 common
shares to LG Capital, LLC on a partial conversion of a convertible note in the value of $4,163.95 ($0.00085 / share).
On September 18, 2015, the registrant issued 13,084,843
common shares to Coventry Enterprises LLC on a partial conversion of a convertible note in the value of $10,075.33 ($0.00077/
share).
On September 22, 2015, the registrant issued 7,440,476 common
shares to Rocwal Capital, LLC on a partial conversion of a convertible note in the value of $5,000.00 ($0.00067 / share).
On September 28, 2015, the registrant issued 10,000,000 common
shares to JDF Capital, LLC on a partial conversion of a convertible note in the value of $5,400.00 ($0.00054 / share).
On September 29, 2015, the registrant issued 10,448,148
common shares to Rocwal Capital, LLC on a partial conversion of a convertible note in the value of $5,642.00 ($0.00054 / share).
On September 29, 2015, the registrant issued 10,506,162
common shares to Union Capital, LLC on a partial conversion of a convertible note in the value of $5,200.55 ($0.00049 / share).
On September 29, 2015, the registrant issued 13,000,000
common shares to Coventry Enterprises, LLC on a partial conversion of a convertible note in the value of $6,435.00 ($0.00050 /
share).
On October 6, 2015, the registrant issued 9,791,666 common shares
to JDF Capital, LLC on a partial conversion of a convertible note in the value of $4,700.00 ($0.00048 / share).
On October 7, 2015, the registrant issued 8,000,000 common
shares to CareBourn, LP on a partial conversion of a convertible note in the value of $3,168.00 ($0.00040 / share).
On October 12, 2015, the registrant issued 12,935,423 common
shares to Service Trading Company, LLC on a partial conversion of a convertible note in the value of $3,945.00 ($0.00030 / share).
On October 14, 2015, the registrant issued 15,871,844 common shares
to LG Capital, LLC on a partial conversion of a convertible note in the value of $3,872.73 ($0.00024 / share).
On October 14, 2015, the registrant issued 19,754,153 common
shares to CareBourn, LP on a partial conversion of a convertible note in the value of $4,266.89 ($0.00022 / share).
On October 21, 2015 the Company issued 21,500,000 shares
of common stock to Coventry Enterprises, LLC on a partial conversion of a convertible note in the value of $2,365.00 ($0.00011
/ share).
On October 21, 2015 the Company issued 38,958,333 shares of common
stock to Vis Vires Group Inc on a partial conversion of a convertible note in the value of $4,675.00 ($0.00012 / share).
On October 22, 2015 the Company issued 21,499,809 shares
of common stock to Carebourn Capital, LP on a partial conversion of a convertible note in the value of $3,869.06 ($0.00018 / share).
The
common shares issued during the current fiscal year were issued to sophisticated investors under an exemption from registration
provided by Section 4(a)(2) of the Securities Act of 1933, as amended.
Item
16. Exhibits and Financial Statement Schedules
The following
exhibits are filed as part of this registration statement:
EXHIBIT
NO.
|
|
DESCRIPTION
|
|
FILED
WITH
|
|
DATE
FILED
|
3.1
|
|
Articles
of Incorporation
|
|
Form
10 SB 12G
|
|
February
28, 2002
|
3.2
|
|
Certificate
of Amendment
|
|
Form
10 SB 12G
|
|
February
28, 2002
|
3.3
|
|
Certificate
of Amendment
|
|
Form
8-K
|
|
September
17, 2004
|
3.4
|
|
Certificate
of Amendment
|
|
Form
8-K
|
|
August
24, 2010
|
3.5
|
|
Certificate
of Amendment
|
|
Form
8-K
|
|
April
12, 2012
|
3.6
|
|
Bylaws
|
|
Form
10 SB 12G
|
|
February
28, 2002
|
4.01
|
|
Common
Stock Purchase Warrant
|
|
Form
8-K
|
|
June
8, 2015
|
5
|
|
Consent
and Opinion of J.M. Walker & Associates regarding the legality of the securities being registered
|
|
|
|
|
10.1
|
|
Warrant
Amendment Agreement
|
|
Form
8-K
|
|
October
2, 2009
|
10.2
|
|
Investment
Banking and Advisory Agreement
|
|
Form
8-K
|
|
November
20, 2009
|
10.3
|
|
Placement
Agreement
|
|
Form
8-K
|
|
November
20, 2009
|
10.4
|
|
Securities
Purchase Agreement
|
|
Form
8-K
|
|
May 10,
2010
|
10.5
|
|
Convertible
Promissory Note with Asher
|
|
Form
8-K
|
|
May 10,
2010
|
10.6
|
|
Amendment
to Asher Convertible Promissory Note
|
|
Form
8-K
|
|
September
14, 2010
|
10.7
|
|
Agreement
and Plan of Reorganization
|
|
Form
8-K
|
|
March
6, 2012
|
10.8
|
|
Jeffrey
Pollitt Executive Employment Agreement
|
|
Form
8-K
|
|
March
29, 2012
|
10.9
|
|
Robert
Lees Executive Employment Agreement
|
|
Form
8-K
|
|
March
29, 2012
|
10.10
|
|
Nicole
Leigh Executive Employment Agreement
|
|
Form
8-K
|
|
March
29, 2012
|
10.11
|
|
Mark
Simpson Executive Employment Agreement
|
|
Form
8-K
|
|
March
29, 2012
|
10.12
|
|
William
Lavenia Independent Contractor Agreement
|
|
Form
8-K
|
|
March
29, 2012
|
10.13
|
|
Jeff
Olweean Independent Contractor Agreement
|
|
Form
8-K
|
|
March
29, 2012
|
10.14
|
|
Redemption
Agreement with HMBL Trust
|
|
Form
8-K
|
|
October
24, 2012
|
10.15
|
|
Securities
Purchase Agreement with Asher
|
|
Form
8-K
|
|
March
19, 2013
|
10.16
|
|
Convertible
Promissory Note with Asher
|
|
Form
8-K
|
|
March
19, 2013
|
10.17
|
|
Securities
Purchase Agreement with Asher
|
|
Form
8-K
|
|
July
1, 2013
|
10.18
|
|
Convertible
Promissory Note with Asher
|
|
Form
8-K
|
|
July
1, 2013
|
10.19
|
|
Consulting
Agreement with EquityGroups, LLC
|
|
Form
8-K
|
|
August
13, 2013
|
10.20
|
|
Securities
Purchase Agreement with Asher
|
|
Form
8-K
|
|
November
19, 2013
|
10.21
|
|
Convertible
Promissory Note with Asher
|
|
Form
8-K
|
|
November
19, 2013
|
10.22
|
|
Securities
Purchase Agreement with Asher
|
|
Form
8-K
|
|
January
31, 2014
|
10.23
|
|
Convertible
Promissory Note with Asher
|
|
Form
8-K
|
|
January
31, 2014
|
10.24
|
|
Agreement
with Maximum Performance Advisors
|
|
Form
8-K
|
|
February
3, 2014
|
10.25
|
|
Asset
Purchase Agreement
|
|
Form
8-K
|
|
December
12, 2014
|
10.26
|
|
Lease
Purchase & Assignment Agreement
|
|
Form
8-K
|
|
February
10, 2015
|
10.27
|
|
Agreement
re Worldwide Rights Acquisition and Investment
|
|
Form
8-K
|
|
March
3, 2015
|
10.28
|
|
Secured
Promissory Note
|
|
Form
8-K
|
|
June
8, 2015
|
10.29
|
|
Pledge
and Security Agreement
|
|
Form
8-K
|
|
June
8, 2015
|
10.30
|
|
Purchase
and Sale Agreement between Apple Box Productions, Inc. and Studioplex C
ity Rentals, LLC
|
|
Form
8-K
|
|
July
8, 2015
|
10.31
|
|
Promissory
Notefrom Studioplex City Rentals, LLC to Apple Box Productions, Inc.
|
|
Form
8-K
|
|
July
8, 2015
|
10.32
|
|
Security
Agreement between Apple Box Productions, Inc. and Studioplex City Rentals, LLC
|
|
Form
8-K
|
|
July
8, 2015
|
10.33
|
|
Term
Promissory Note from Studioplex City Rentals, LLC to LOE Terms Solution, LLC
|
|
Form
8-K
|
|
July
8, 2015
|
11
|
|
Statement
of Computation of Per Share Earnings – This Computation appears in the Financial Statements
|
|
|
|
|
23.1
|
|
Consent
of MaloneBailey, LLP, a Certified Public Accountant
|
|
|
|
|
Item
17. Undertakings
(a) The
undersigned registrant hereby undertakes:
(1)
To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement:
i.
To include any prospectus required by Section 10(a) (3) of the Securities Act of 1933;
ii.
To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent
post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set
forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if
the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high
end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule
424(b) if, in the aggregate, the changes in volume and price represent no more than 20% change in the maximum aggregate offering
price set forth in the “Calculation of Registration Fee” table in the effective registration statement.
iii.
To include any material information with respect to the plan of distribution not previously disclosed in the registration statement
or any material change to such information in the registration statement.
(2)
That, for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall
be deemed to be a new registration statement relating to the securities offered, and the offering of such securities at that time
shall be deemed to be the initial BONA FIDE offering thereof.
(3)
To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold
at the termination of the offering.
(4)
That,
for the purpose of determining liability under the Securities Act of 1933 to any purchaser:
(i) If the registrant is relying on Rule
430B (§230.430B of this chapter):
(A) Each prospectus filed by the registrant
pursuant to Rule 424(b)(3) (§230.424(b)(3) of this chapter) shall be deemed to be part of the registration statement as of
the date the filed prospectus was deemed part of and included in the registration statement; and
(B) Each prospectus required to be filed
pursuant to Rule 424(b)(2), (b)(5), or (b)(7) (§230.424(b)(2), (b)(5), or (b)(7) of this chapter) as part of a registration
statement in reliance on Rule 430B relating to an offering made pursuant to Rule 415(a)(1)(i), (vii), or (x) (§230.415(a)(1)(i),
(vii), or (x) of this chapter) for the purpose of providing the information required by section 10(a) of the Securities Act
of 1933 shall be deemed to be part of and included in the registration statement as of the earlier of the date such form of prospectus
is first used after effectiveness or the date of the first contract of sale of securities in the offering described in the prospectus.
As provided in Rule 430B, for liability purposes of the issuer and any person that is at that date an underwriter, such date shall
be deemed to be a new effective date of the registration statement relating to the securities in the registration statement to
which that prospectus relates, and the offering of such securities at that time shall be deemed to be the initial bona fide
offering thereof. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration
statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus
that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such effective date,
supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration
statement or made in any such document immediately prior to such effective date; or
(ii)
If the registrant is subject to Rule 430C, each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating
to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A,
shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness.
Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement
or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part
of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify
any statement that was made in the registration statement or prospectus that was part of the registration statement or made in
any such document immediately prior to such date of first use.
(5) That, for the purpose of determining liability of the
registrant under the Securities Act of 1933 to any purchaser in the initial distribution of the securities:
The undersigned
registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement,
regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such
purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will
be considered to offer or sell such securities to such purchaser:
(i) Any preliminary prospectus or prospectus of
the undersigned registrant relating to the offering required to be filed pursuant to Rule 424 (§230.424 of this chapter);
(ii) Any free writing prospectus relating to the
offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant;
(iii) The portion of any other free writing prospectus
relating to the offering containing material information about the undersigned registrant or its securities provided by or on
behalf of the undersigned registrant; and
(iv) Any other communication that is an offer in
the offering made by the undersigned registrant to the purchaser.
(b) The undersigned registrant hereby
undertakes that, for purposes of determining any liability under the Securities Act of 1933, each filing of the registrant’s
annual report pursuant to Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934 that is incorporated
by reference in the registration statement shall be deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.
(c) Insofar as indemnification for liabilities
arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the registrant pursuant
to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the SEC such indemnification
is against public policy as expressed in the Act and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling
person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or
controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel
the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such
issue.