NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2015
Note
1
Nature and Continuance of Operations
The
Company was incorporated on June 15, 1998 in the State of Nevada, USA and the Company’s common shares are publicly traded
on the OTC Bulletin Board.
Up
until fiscal 2014, the Company was in the business of mineral exploration. On May 28, 2014, the Company formalized an agreement
whereby it purchased assets associated with a smokeless cannabis delivery system. The Company planned to develop this system for
commercial purposes. On December 14, 2014, this asset purchase agreement was terminated.
On
January 21, 2015, a majority of the Company’s stockholders approved a consolidation of the issued and outstanding shares
of common stock, on a 10 for 1 basis, thereby decreasing the issued and outstanding share capital from 113,020,000 to 11,302,000.
On March 11, 2015, the Company effectively changed its name from Madison Explorations, Inc. to Madison Technologies Inc. and effected
the stock consolidation. These financial statements give retroactive effect to both these changes.
These
consolidated financial statements have been prepared in accordance with generally accepted accounting principles applicable to
a going concern, which assumes that the Company will be able to meet its obligations and continue its operations for its next
twelve months. Realization values may be substantially different from carrying values as shown and these financial statements
do not give effect to adjustments that would be necessary to the carrying values and classification of assets and liabilities
should the Company be unable to continue as a going concern. At December 31, 2015, the Company had not yet achieved profitable
operations, has accumulated losses of $504,761 since its inception and expects to incur further losses in the development of its
business, all of which casts substantial doubt about the Company’s ability to continue as a going concern. The Company’s
ability to continue as a going concern is dependent upon its ability to generate future profitable operations and/or to obtain
the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come
due. Management has no formal plan in place to address this concern but considers that the Company will be able to obtain additional
funds by equity financing and/or related party advances. That said, there is no assurance of additional funding being available.
Madison Technologies Inc.
|
Form 10-K - 2015
|
F-
6
|
Note
2
Summary of Significant Accounting Policies
a)
Year end
The
Company has elected a December 31st fiscal year end.
b)
Cash and cash equivalents
The
Company considers all highly liquid instruments with a maturity of three months or less at the time of issuance to be cash equivalents.
As at December 31, 2015, the Company did not have any cash equivalents (2014 – $nil), and $0 was deposited in accounts that
were federally insured (2014 - $0).
c)
Revenue Recognition
The
Company recognizes revenue when a contract is in place, goods or services are delivered to the purchaser and collectability is
reasonably assured.
d)
Stock-Based Compensation
The
Company follows the guideline under FASB ASC Topic 718 “
Compensation-Stock Compensation
” for all stock based
compensation plans, including employee stock options, restricted stock, employee stock purchase plans and stock appreciation rights.
Stock compensation expenses are to be recorded using the fair value method. No stock options have been issued.
e)
Basic and Diluted Net Income (Loss) per Share
The
Company reports basic loss per share in accordance FASB ASC Topic 260, “
Earnings per share
”. Basic net income
(loss) per share is computed by dividing net income (loss) available to common stockholders by the weighted average number of
common shares outstanding during the period. Diluted net income (loss) per share on the potential exercise of the equity-based
financial instruments is not presented where anti-dilutive.
f)
Comprehensive Income
In
accordance with FASB ASC Topic 220 “
Comprehensive Income
,” comprehensive income consists of net income and
other gains and losses affecting stockholder’s equity that are excluded from net income, such as unrealized gains and losses
on investments available for sale, foreign currency translation gains and losses and minimum pension liability.
g)
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 amounts reported in the financial statements and accompanying
disclosures. Although these estimates are based on management’s best knowledge of current events and actions the Company
may undertake in the future, actual results may ultimately differ from the estimates. Management believes such estimates to be
reasonable.
Madison Technologies Inc.
|
Form 10-K - 2015
|
F-
7
|
h)
Fair Value Measurements
The
Company follows FASB ASC 820, “
Fair Value Measurements and Disclosures”
,
for all financial instruments
and non-financial instruments accounted for at fair value on a recurring basis. This new accounting standard establishes a single
definition of fair value and a framework for measuring fair value, sets out a fair value hierarchy to be used to classify the
source of information used in fair value measurement and expands disclosures about fair value measurements required under other
accounting pronouncements. It does not change existing guidance as to whether or not an instrument is carried at fair value. The
Company defines fair value as the price that would be received from selling an asset or paid to transfer a liability in an orderly
transaction between market participants at the measurement date. When determining the fair value measurements for assets and liabilities,
which are required to be recorded at fair value, the Company considers the principal or most advantageous market in which the
Company would transact and the market-based risk measurements or assumptions that market participants would use in pricing the
asset or liability, such as inherent risk, transfer restrictions and credit risk. The Company has adopted FASB ASC 825, “
Financial
Instruments”,
which allows companies to choose to measure eligible financial instruments and certain other items at
fair value that are not required to be measured at fair value.
The Company has not elected the fair value option for any
eligible financial instruments.
i)
Financial Instruments
Fair
Value
The
Company’s financial instruments consisting of cash, account payable and accrued liabilities, notes payable and accrued interest
and related party advances are carried at face which approximates fair value because of their short term nature.
The
fair value of the convertible notes payable is based on the fair value of both the host debt and the embedded equity component
at the time of commitment. Based on the concept that a promissory note without any interest rate or any conversion feature would
have no fair value, the total value of the instruments was allocated to the equity component and included in additional paid-in
capital. The balance of nil was allocated to the host debt.
The
resulting discounts are being amortized to income over 60 months.
Risks:
Financial
instruments that potentially subject the Company to credit risk consist principally of cash. Management does not believe the Company
is exposed to significant credit risk.
Management,
as well, does not believe the Company is exposed to significant interest rate risks during the period presented in these financial
statements.
The
accompanying financial statements do not include any adjustments that might result from the eventual outcome of the risks and
uncertainties described above.
j)
Income Taxes
The
Company accounts for income taxes under an asset and liability approach that requires the recognition of deferred tax assets and
liabilities for the expected future tax consequences of events that have been recognized in the Company’s financial statements
or tax returns. In estimating future tax consequences, all expected future events other than enactment of changes in the tax laws
or rates are considered.
Madison Technologies Inc.
|
Form 10-K - 2015
|
F-
8
|
Due
to the uncertainty regarding the Company’s future profitability, the future tax benefits of its losses have been fully reserved.
k)
Impairment of Long-Lived Assets
Impairment
losses on long-lived assets, such as mining claims, are recognized when events or changes in circumstances indicate that the undiscounted
cash flows estimated to be generated by such assets are less than their carrying value and, accordingly, all or a portion of such
carrying value may not be recoverable. Impairment losses are then measured by comparing the fair value of assets to their carrying
amounts.
l)
Foreign Currency Translation and Transactions
The
Company’s functional currency is US dollars. Foreign currency balances are translated into US dollars as follows:
Monetary
assets and liabilities are translated at the period-end exchange rate. Non-monetary assets are translated at the rate of exchange
in effect at their acquisition, unless such assets are carried at market or nominal value, in which case they are translated at
the period-end exchange rate. Revenue and expense items are translated at the average exchange rate for the period. Foreign exchange
gains and losses in the period are included in operations.
The
functional currency of the wholly owned subsidiary is Canadian dollars. The assets and liabilities arising from these operations
are translated at current exchange rates and related revenues and expenses at the exchange rates in effect at the time the revenue
or expense is incurred. Resulting translation adjustments, if material, are accumulated as a separate component of accumulated
other comprehensive income in the statement of stockholders’ deficit while foreign currency transaction gains and losses
are included in operations.
m)
Consolidation
The
consolidated financial statements include the accounts of the Company and its subsidiary, Scout Resources Inc. All significant
inter-company balances and transactions have been eliminated.
n)
Recent Accounting Pronouncements
The
Company adopts new pronouncements relating to generally accepted accounting principles applicable to the Company as they are issued,
which may be in advance of their effective date. Management does not believe that any pronouncement not yet effective but recently
issued would, if adopted, have a material effect on the accompanying financial statements.
Note
3
Notes Payable
The
Company has two notes payable to Paleface Holdings Inc. Each note is unsecured and payable on demand.
a)
$25,000 note with annual interest payable at 8%.
As
at December 31, 2015, accrued interest on the note was $21,797 (December 31, 2014 - $19,797). The note payable balance including
accrued interest was $46,797 as at December 31, 2015 (December 31, 2014 - $44,797). Interest on the debt for each of the nine
years ended December 31 was $2,000.
Madison Technologies Inc.
|
Form 10-K - 2015
|
F-
9
|
b)
$21,627 ($30,000 CDN) with annual interest payable at 5%
As
at December 31, 2015, accrued interest on the note was $9,462 (December 31, 2014 - $11,294). The note payable balance including
accrued interest was $31,089 as at December 31, 2015 (December 31, 2014 - $35,793). Interest on debt for the year ended December
31 was $1,150 in 2015 and $1,349 in 2014.
The
company also has an unsecured note payable on demand to Gens Incognito Inc. for $25,000. As
at December 31, 2015, accrued
interest on the note was $4,706 (December 31, 2014 - $1,709). The note payable balance including accrued interest was $29,706
as at December 31, 2015 (December 31, 2014 - $26,709).
Note
4
Convertible Notes Payable
In
total there are eight convertible notes payable. All notes are non-interest bearing, unsecured and payable on demand. The notes
are convertible into common stock at the discretion of the holder on four different conversion rate: $0.01 debt to 1 common share,
$0.045 to 1; $0.005 to $1 and $0.15 to 1. The effect that conversion would have on earnings per share has not been disclosed due
to the anti-dilutive effect.
There
are four convertible notes payable convertible on the basis of $0.01 of debt to 1 common share.
The
balance of the first convertible note payable convertible on the basis of $0.01 of debt to 1 common share is as follows:
|
|
Dec
31, 2015
|
|
|
Dec
31, 2014
|
|
Balance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from promissory
note
|
|
$
|
40,000
|
|
|
$
|
40,000
|
|
Value allocated
to additional paid-in capital
|
|
|
40,000
|
|
|
|
40,000
|
|
|
|
|
|
|
|
|
|
|
Balance allocated to convertible note
payable
|
|
|
-
|
|
|
|
-
|
|
Amortized discount
|
|
|
40,000
|
|
|
|
40,000
|
|
Balance, convertible
note payable
|
|
$
|
40,000
|
|
|
$
|
40,000
|
|
The
total discount of $40,000 was amortized over 5 years starting April, 2008. No interest was recorded in either the year ended December
31, 2015 or 2014.
Madison Technologies Inc.
|
Form 10-K - 2015
|
F-
10
|
The
balance of the second convertible note payable convertible on the basis of $0.01 of debt to 1 common share is as follows:
|
|
Dec
31, 2015
|
|
|
Dec
31, 2014
|
|
Balance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds
from promissory note
|
|
$
|
20,000
|
|
|
$
|
20,000
|
|
Value
allocated to additional paid-in capital
|
|
|
20,000
|
|
|
|
20,000
|
|
|
|
|
|
|
|
|
|
|
Balance
allocated to convertible note payable
|
|
|
-
|
|
|
|
-
|
|
Amortized
discount
|
|
|
20,000
|
|
|
|
18,000
|
|
Balance,
convertible note payable
|
|
$
|
20,000
|
|
|
$
|
18,000
|
|
The
total discount of $20,000 was amortized over 5 years starting June, 2010. Accordingly, the annual interest rate is 20% and for
the year ended December 31, 2014, $2,000 was recorded as interest expense. No interest was recorded for the year ended December
31, 2015.
The
balance of the third convertible note payable convertible on the basis of $0.01 of debt to 1 common share is as follows:
|
|
Dec
31, 2015
|
|
|
Dec
31, 2014
|
|
Balance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds
from promissory note
|
|
$
|
25,000
|
|
|
$
|
25,000
|
|
Value
allocated to additional paid-in capital
|
|
|
25,000
|
|
|
|
25,000
|
|
|
|
|
|
|
|
|
|
|
Balance
allocated to convertible note payable
|
|
|
-
|
|
|
|
-
|
|
Amortized
discount
|
|
|
17,750
|
|
|
|
12,500
|
|
Balance,
convertible note payable
|
|
$
|
17,750
|
|
|
$
|
12,500
|
|
The
total discount of $25,000 is being amortized over 5 years starting July, 2012. Accordingly, the annual interest rate is 20% and
for the year ended December 31, 2015 and 2014, $5,000 was recorded as interest expense. As at December 31, 2015 the unamortized
discount is $7,500.
The
balance of the fourth convertible note payable convertible on the basis of $0.01 of debt to 1 common share at is as follows:
|
|
Dec
31, 2015
|
|
|
Dec
31, 2014
|
|
Balance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds
from promissory note
|
|
$
|
25,000
|
|
|
$
|
25,000
|
|
Value
allocated to additional paid-in capital
|
|
|
25,000
|
|
|
|
25,000
|
|
|
|
|
|
|
|
|
|
|
Balance
allocated to convertible note payable
|
|
|
-
|
|
|
|
-
|
|
Amortized
discount
|
|
|
13,750
|
|
|
|
8,750
|
|
Balance,
convertible note payable
|
|
$
|
13,750
|
|
|
$
|
8,750
|
|
Madison Technologies Inc.
|
Form 10-K - 2015
|
F-
11
|
The
total discount of $25,000 is being amortized over 5 years starting April, 2013. Accordingly, the annual interest rate is 20% and
for the year ended December 31, 2015 and 2014, $5,000 was recorded as interest expense. As at December 31, 2015 the unamortized
discount is $11,250.
There
are two convertible notes payable convertible on the basis of $0.005 of debt to 1 common share
The
balance of the first convertible note payable convertible on the basis of $0.005 of debt to 1 common share is as follows:
|
|
Dec
31, 2015
|
|
|
Dec
31, 2014
|
|
Balance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds
from promissory note
|
|
$
|
10,000
|
|
|
$
|
10,000
|
|
Value
allocated to additional paid-in capital
|
|
|
10,000
|
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
|
Balance
allocated to convertible note payable
|
|
|
-
|
|
|
|
-
|
|
Amortized
discount
|
|
|
9,500
|
|
|
|
7,500
|
|
Balance,
convertible note payable
|
|
$
|
9,500
|
|
|
$
|
7,500
|
|
The
total discount of $10,000 is being amortized over 5 years starting April, 2011. Accordingly, the annual interest rate is 20% and
for the years ended December 31, 2015 and 2014, $2,000 was recorded as interest expense. As at December 31, 2015, the unamortized
discount is $500.
The
balance of the second convertible note payable convertible on the basis of $0.005 of debt to 1 common share is as follows:
|
|
Dec
31, 2015
|
|
|
Dec
31, 2014
|
|
Balance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds
from promissory note
|
|
$
|
10,000
|
|
|
$
|
10,000
|
|
Value
allocated to additional paid-in capital
|
|
|
10,000
|
|
|
|
10,000
|
|
|
|
|
|
|
|
|
|
|
Balance
allocated to convertible note payable
|
|
|
-
|
|
|
|
-
|
|
Amortized
discount
|
|
|
9,250
|
|
|
|
7,250
|
|
Balance,
convertible note payable
|
|
$
|
9,250
|
|
|
$
|
7,250
|
|
The
total discount of $10,000 is being amortized over 5 years starting May, 2011. Accordingly, the annual interest rate is 20% and
for the year ended December 31, 2015 and 2014, $2,000 was recorded as interest expense. As at December 31, 2015, the unamortized
discount is $750.
Madison Technologies Inc.
|
Form 10-K - 2015
|
F-
12
|
There
is one convertible notes payable convertible on the basis of $0.045 of debt to 1 common share The balance of this convertible
note payable is as follows:
|
|
Dec
31, 2015
|
|
|
Dec
31, 2014
|
|
Balance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds
from promissory note
|
|
$
|
25,000
|
|
|
$
|
25,000
|
|
Value
allocated to additional paid-in capital
|
|
|
25,000
|
|
|
|
25,000
|
|
|
|
|
|
|
|
|
|
|
Balance
allocated to convertible note payable
|
|
|
-
|
|
|
|
-
|
|
Amortized
discount
|
|
|
8,333
|
|
|
|
3,333
|
|
Balance,
convertible note payable
|
|
$
|
8,333
|
|
|
$
|
3,333
|
|
The
total discount of $25,000 is being amortized over 5 years starting May, 2014. Accordingly, the annual interest rate is 20% and
for the year ended December 31, 2015 $5,000 was recorded as interest expense. For the year ended December 31, 2014, $3,333 was
recorded as interest expense. As at December 31, 2015 the unamortized discount was $16,667.
There
is one convertible notes payable convertible on the basis of $0.15 of debt to 1 common share The balance of this convertible note
payable is as follows:
|
|
Dec
31, 2015
|
|
|
Dec
31, 2014
|
|
Balance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds
from promissory note
|
|
$
|
25,000
|
|
|
$
|
-
|
|
Value
allocated to additional paid-in capital
|
|
|
25,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Balance
allocated to convertible note payable
|
|
|
-
|
|
|
|
-
|
|
Amortized
discount
|
|
|
3,750
|
|
|
|
-
|
|
Balance,
convertible note payable
|
|
$
|
3,750
|
|
|
$
|
-
|
|
The
total discount of $25,000 is being amortized over 5 years starting April, 2015. Accordingly, the annual interest rate is 20% and
for the year ended December 31, 2015 $3,750 was recorded as interest expense. As at December 31, 2015 the unamortized discount
was $21,250.
Note
5
Related Party Advance
In
2008 the President advanced the Company $561 repayable without interest or any other terms. The unpaid balance as at December
31, 2015 is $261. There were no related party transactions during the year ended December 31, 2015.
Note
6
Common Stock
On
January 21, 2015, a majority of the Company’s stockholders approved a consolidation of the issued and outstanding shares
of common stock, on a 10 for 1 basis, thereby decreasing the issued and outstanding share capital from 113,020,000 to 11,302,000.
This was effected on March 11, 2015. This consolidation has been applied retroactively and all references to the number of shares
issued reflect this consolidation.
Madison Technologies Inc.
|
Form 10-K - 2015
|
F-
13
|
On
June 15, 1998 the Company authorized and issued 5,375,000 shares of its common stock in consideration of $430 in cash. ($.00008
per share).
On
June 7, 2004 the Company issued 5,907,000 in consideration of $472 in cash. ($.00008 per share).
On
June 14, 2001 the Company approved a forward stock split of 5,000:1. These financial statements have been retroactively adjusted
to effect this split.
On
March 30, 2006 the Company entered into a private placement agreement whereby the Company issued 20,000 Regulation-S shares in
exchange for $50,000. ($2.50 per share).
There
are no shares subject to warrants, options or other agreements as December 31, 2015.
Note
7
Income Taxes
Income
tax recovery differs from that which would be expected from applying the effective tax rates to the net income (loss) as follows:
|
|
December
31, 2015
|
|
|
December
31, 2014
|
|
|
|
|
|
|
|
|
Net income
(loss) for the period
|
|
$
|
(64,485
|
)
|
|
$
|
(81,716
|
)
|
Statutory and effective
tax rates
|
|
|
26.0
|
%
|
|
|
26.0
|
%
|
Income taxes expenses
(recovery) at the effective rate
|
|
$
|
(16,766
|
)
|
|
$
|
(21,246
|
)
|
Effect of permanent
differences
|
|
|
6,435
|
|
|
|
5,547
|
|
Benefit
not recognized
|
|
|
10,331
|
|
|
|
15,700
|
|
Income
tax expense (recovery) and income tax liability (asset)
|
|
$
|
-
|
|
|
$
|
-
|
|
As
at December 31, 2015 the tax effect of the temporary timing differences that give rise to significant components of deferred income
tax asset are noted below. A valuation allowance has been recorded as management believes it is more likely than not that the
deferred income tax asset will not be realized.
|
|
December
31, 2015
|
|
|
December
31, 2014
|
|
|
|
|
|
|
|
|
Tax loss
carried forward
|
|
$
|
382,678
|
|
|
$
|
342,943
|
|
|
|
|
|
|
|
|
|
|
Deferred tax assets
|
|
$
|
99,496
|
|
|
$
|
89,165
|
|
Valuation allowance
|
|
|
(99
496)
|
|
|
|
(89,165
|
)
|
|
|
|
|
|
|
|
|
|
Deferred taxes recognized
|
|
$
|
-
|
|
|
$
|
-
|
|
The
tax losses will expire between 2016 and 2036.
Madison Technologies Inc.
|
Form 10-K - 2015
|
F-
14
|