Item 1. Financial Statements.
VIVA
ENTERTAINMENT GROUP INC.
|
Condensed
Balance Sheets
|
(Unaudited)
|
|
|
|
April
30,
2019
|
|
October
31, 2018
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
Assets
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
4,307
|
|
|
$
|
322
|
|
Other
Receivable
|
|
|
5,000
|
|
|
|
—
|
|
Total
Current Assets
|
|
|
9,307
|
|
|
|
322
|
|
|
|
|
|
|
|
|
|
|
Other
Assets
|
|
|
|
|
|
|
|
|
Software,
net of amortization of $24,427 and $20,963
|
|
|
44,126
|
|
|
|
47,590
|
|
Total
Other Assets
|
|
|
44,126
|
|
|
|
47,590
|
|
Total
Assets
|
|
$
|
53,433
|
|
|
$
|
47,912
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
|
|
|
|
Accounts
Payable and Accrued Liabilities
|
|
$
|
589,347
|
|
|
$
|
589,347
|
|
Accrued
Interest
|
|
|
184,320
|
|
|
|
160,392
|
|
Accrued
Salary and Wages - Related party
|
|
|
528,818
|
|
|
|
535,338
|
|
Related
Party Payable
|
|
|
19,020
|
|
|
|
64,270
|
|
Convertible
Notes Payable, net of discount
|
|
|
988,133
|
|
|
|
931,056
|
|
Derivative
Liability
|
|
|
5,478,977
|
|
|
|
2,878,931
|
|
Total
Current Liabilities
|
|
|
7,788,615
|
|
|
|
5,159,334
|
|
|
|
|
|
|
|
|
|
|
Stockholders’
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
Stock, 200,000,000 shares authorized, par value 0.00001, 44,874,034 and 15,279,850 shares issued and outstanding at April 30,
2019 and October 31, 2018
|
|
|
448
|
|
|
|
153
|
|
Stock
Payable
|
|
|
1,808,250
|
|
|
|
1,808,250
|
|
Additional
paid-in capital
|
|
|
23,183,365
|
|
|
|
21,046,900
|
|
Accumulated
deficit
|
|
|
(32,727,245
|
)
|
|
|
(27,966,725
|
)
|
Total
Stockholders’ Deficit
|
|
|
(7,735,182
|
)
|
|
|
(5,111,422
|
)
|
Total
Liabilities and Stockholders’ Deficit
|
|
$
|
53,433
|
|
|
$
|
47,912
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
|
VIVA ENTERTAINMENT GROUP, INC.
|
Condensed Statements of Operations
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended April 30, 2019
|
|
For the Three Months Ended April 30, 2018
|
|
For the Six Months Ended April 30, 2019
|
|
For the Six Months Ended April 30, 2018
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscriptions
|
|
$
|
5,375
|
|
|
$
|
14,350
|
|
|
$
|
16,155
|
|
|
$
|
27,451
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consulting services
|
|
|
—
|
|
|
|
78,400
|
|
|
|
118,680
|
|
|
|
151,200
|
|
Professional fees
|
|
|
16,000
|
|
|
|
20,450
|
|
|
|
40,000
|
|
|
|
279,797
|
|
Content
|
|
|
56,863
|
|
|
|
21,106
|
|
|
|
147,042
|
|
|
|
53,254
|
|
General and administrative
|
|
|
166,618
|
|
|
|
1,322,887
|
|
|
|
368,679
|
|
|
|
2,057,049
|
|
Wages
|
|
|
52,250
|
|
|
|
71,485
|
|
|
|
121,250
|
|
|
|
173,850
|
|
Total Operating Expenses
|
|
|
291,731
|
|
|
|
1,514,328
|
|
|
|
795,651
|
|
|
|
2,715,150
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(286,356
|
)
|
|
|
(1,499,978
|
)
|
|
|
(779,496
|
)
|
|
|
(2,687,699
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on settlement of debt
|
|
|
(85,565
|
)
|
|
|
—
|
|
|
|
(186,729
|
)
|
|
|
(33,762
|
)
|
Gain/(Loss) on change in derivative liability
|
|
|
(4,432,173
|
)
|
|
|
147,734
|
|
|
|
(2,928,863
|
)
|
|
|
(48,116
|
)
|
Interest and derivative expense
|
|
|
(18,516
|
)
|
|
|
(202,550
|
)
|
|
|
(865,612
|
)
|
|
|
(365,869
|
)
|
Total other expense
|
|
|
(4,536,254
|
)
|
|
|
(54,816
|
)
|
|
|
(3,981,024
|
)
|
|
|
(447,748
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss
|
|
$
|
(4,822,610
|
)
|
|
$
|
(1,554,794
|
)
|
|
$
|
(4,760,520
|
)
|
|
$
|
(3,135,447
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss Per Common Share – Basic and Diluted
|
|
$
|
(0.13
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.16
|
)
|
|
$
|
(0.30
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Number of Common Shares Outstanding
|
|
|
37,325,486
|
|
|
|
10,596,053
|
|
|
|
30,532,774
|
|
|
|
10,596,053
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
|
VIVA
ENTERTAINMENT, INC.
|
Statements
of Stockholder's Equity
|
(Unaudited)
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
|
|
|
Shares
|
|
Common
|
|
Paid-in
|
|
Stock
|
|
Retained
|
|
Total
|
|
|
Outstanding
|
|
Stock
|
|
Capital
|
|
Payable
|
|
Deficit
|
|
Equity
|
Balance
as of October 31, 2017
|
|
|
8,269,580
|
|
|
$
|
83
|
|
|
$
|
15,054,235
|
|
|
$
|
3,079,200
|
|
|
$
|
(21,034,249
|
)
|
|
$
|
(2,900,731
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued on conversion
of debt
|
|
|
3,698,939
|
|
|
|
37
|
|
|
|
654,036
|
|
|
|
—
|
|
|
|
—
|
|
|
|
654,073
|
|
Loss on debt conversion
|
|
|
—
|
|
|
|
—
|
|
|
|
143,197
|
|
|
|
—
|
|
|
|
—
|
|
|
|
143,197
|
|
Settlement of derivative
|
|
|
—
|
|
|
|
—
|
|
|
|
948,922
|
|
|
|
—
|
|
|
|
—
|
|
|
|
948,922
|
|
Shares issued for services
|
|
|
3,310,667
|
|
|
|
34
|
|
|
|
4,246,510
|
|
|
$
|
(1,270,950
|
)
|
|
|
—
|
|
|
|
2,975,593
|
|
Shares issued due to
reverse split
|
|
|
664
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Net loss for year
ended October 31, 2018
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(6,932,476
|
)
|
|
|
(6,932,476
|
)
|
Balance as of
October 31, 2018
|
|
|
15,279,850
|
|
|
$
|
153
|
|
|
$
|
21,046,900
|
|
|
$
|
1,808,250
|
|
|
$
|
(27,966,725
|
)
|
|
$
|
(5,111,422
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued on conversion
of debt
|
|
|
9,157,516
|
|
|
|
92
|
|
|
|
162,130
|
|
|
|
—
|
|
|
|
—
|
|
|
|
162,222
|
|
Loss on debt conversion
|
|
|
—
|
|
|
|
—
|
|
|
|
101,164
|
|
|
|
—
|
|
|
|
—
|
|
|
|
101,164
|
|
Settlement of derivative
|
|
|
—
|
|
|
|
—
|
|
|
|
412,464
|
|
|
|
—
|
|
|
|
—
|
|
|
|
412,464
|
|
Shares issued for services
|
|
|
2,300,000
|
|
|
|
23
|
|
|
|
426,577
|
|
|
|
—
|
|
|
|
—
|
|
|
|
426,600
|
|
Net income for quarter
ended January 31, 2019
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
62,090
|
|
|
|
62,090
|
|
Balance as of
January 31, 2019
|
|
|
26,737,366
|
|
|
$
|
267
|
|
|
$
|
22,149,235
|
|
|
$
|
1,808,250
|
|
|
$
|
(27,904,635
|
)
|
|
$
|
(3,946,882
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued on conversion
of debt
|
|
|
18,136,668
|
|
|
|
181
|
|
|
|
135,466
|
|
|
|
—
|
|
|
|
—
|
|
|
|
135,647
|
|
Loss on debt conversion
|
|
|
—
|
|
|
|
—
|
|
|
|
85,565
|
|
|
|
—
|
|
|
|
—
|
|
|
|
85,565
|
|
Settlement of derivative
|
|
|
—
|
|
|
|
—
|
|
|
|
813,099
|
|
|
|
—
|
|
|
|
—
|
|
|
|
813,099
|
|
Net loss for quarter
ended April 30, 2019
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(4,822,610
|
)
|
|
|
(4,822,610
|
)
|
Balance as of
April 30, 2019
|
|
|
44,874,034
|
|
|
$
|
448
|
|
|
$
|
23,183,365
|
|
|
$
|
1,808,250
|
|
|
$
|
(32,727,245
|
)
|
|
$
|
(7,735,182
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
accompanying notes are an integral part of these financial statements.
|
VIVA ENTERTAINMENT GROUP INC.
|
Condensed Statements of Cash Flows
|
(Unaudited)
|
|
|
|
|
|
|
|
For the Six Months Ended
|
|
For the Six Months Ended
|
|
|
April 30, 2019
|
|
April 30, 2018
|
Operating Activities
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(4,760,520
|
)
|
|
$
|
(3,135,447
|
)
|
Adjustments to reconcile net loss to cash used in operating activities:
|
|
|
|
|
|
|
|
|
Amortization of other assets
|
|
|
3,464
|
|
|
|
3,464
|
|
Amortization of debt discount
|
|
|
299,623
|
|
|
|
450,727
|
|
Penalties incurred on debt
|
|
|
46,164
|
|
|
|
5,123
|
|
Loss on Debt Conversion
|
|
|
186,729
|
|
|
|
33,763
|
|
Derivative Expense
|
|
|
479,345
|
|
|
|
—
|
|
Change in fair value of derivative liability
|
|
|
(2,928,683
|
)
|
|
|
351,207
|
|
Common stock issued and payable for services
|
|
|
426,599
|
|
|
|
1,888,410
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
Accrued interest
|
|
|
23,928
|
|
|
|
23,379
|
|
Accrued payroll
|
|
|
(6,520
|
)
|
|
|
23,240
|
|
Accounts payable and accrued liabilities
|
|
|
53,740
|
|
|
|
35,814
|
|
Net Cash Used in Operating Activities
|
|
|
(318,765
|
)
|
|
|
(320,320
|
)
|
|
|
|
|
|
|
|
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
Cash paid for note receivable
|
|
|
(5,000
|
)
|
|
|
—
|
|
Net Cash Used in Investing Activities
|
|
|
(5,000
|
)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
|
|
|
Net (payments) proceeds on borrowing from related parties
|
|
|
(54,200
|
)
|
|
|
12,700
|
|
Payment on debt
|
|
|
—
|
|
|
|
(2,000
|
)
|
Proceeds from issuance of convertible notes
|
|
|
381,950
|
|
|
|
312,400
|
|
Net Cash Provided by Financing Activities
|
|
|
327,750
|
|
|
|
323,100
|
|
|
|
|
|
|
|
|
|
|
Increase in Cash
|
|
|
3,985
|
|
|
|
2,780
|
|
Cash - Beginning of Period
|
|
|
322
|
|
|
|
2,682
|
|
Cash - End of Period
|
|
$
|
4,307
|
|
|
$
|
5,462
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
|
|
|
|
Derivative issuances
|
|
$
|
896,926
|
|
|
$
|
352,400
|
|
Derivative conversions
|
|
$
|
1,225,563
|
|
|
$
|
589,571
|
|
Debt and interest converted into common stock
|
|
$
|
297,869
|
|
|
$
|
360,092
|
|
|
|
|
|
|
|
|
|
|
Cash paid for:
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
—
|
|
|
$
|
—
|
|
Income taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
|
VIVA ENTERTAINMENT GROUP INC.
Notes to Consolidated Financial Statements
As of and For the Six Months Ended
April 30, 2019 and 2018
NOTE 1 – NATURE OF OPERATIONS
Description of Business and History
The Company was incorporated on October
26, 2009 in the State of Nevada. The Company originally engaged in the development of a website and also the design and development
of a catalogue to sell over the counter and prescription medications, and supplements. In 2012, the Company undertook a change
in focus to the natural resources sector where it was engaged in the acquisition and exploration of base metals and mineral mining
properties.
On April 5, 2016, the Company
completed the purchase of Viva Entertainment Group, Inc. (“Viva Entertainment”), a Delaware corporation, from EMS Find,
Inc. (“EMS”) pursuant to a stock purchase agreement. Viva Entertainment’s Chief Executive Officer, Johnny Falcones,
was appointed as the Company’s sole director, President and Chief Executive Officer to manage the development and marketing
of Viva Entertainment’s over the top (IPTV/OTT) application for connected TV’s, desktop computers, tablets, and smart
phones.
Pursuant to the stock purchase agreement, the
Company and EMS agreed to transfer control of Viva Entertainment to the Company through the purchase of all outstanding shares
of stock of Viva Entertainment by the Company in exchange for the issuance to EMS of a 10% promissory note in the principal amount
of $100,000, due six months from the Closing (the “EMS Note”), and the issuance of 22,000,000 shares of common stock
to Johnny Falcones. For accounting purposes, the transaction was treated as a reverse merger since the acquired entity now forms
the basis for operations and the transaction resulted in a change in control, with the acquired company electing to become the
successor issuer for reporting purposes. The accompanying financial statements have been prepared to reflect the assets, liabilities
and operations of Viva Entertainment Group, Inc. exclusive of Black River Petroleum since all predecessor operations were discontinued.
As part of the transaction, stock payable and amounts due to former officers were forgiven, with the balances recorded as Contributed
Capital. For equity purposes, additional paid-in capital and retained deficit shown are those of Viva, exclusive of Black River
Petroleum. Viva had no operations prior to the quarter ended April 30, 2016.
In management’s opinion, all adjustments
necessary for a fair statement of the results for the presented periods have been made. All adjustments made were of a normal
recurring nature.
Viva Entertainment Group Inc.
(F/K/A Black River Petroleum Corp.) (the “Company”) develops and markets Viva Entertainment’s over the top (IPTV/OTT)
application for connected TV’s, desktop computers, tablets, and smart phones. The Company is based in Briarwood, New York.
Going Concern
These financial statements have been
prepared on a going concern basis, which implies the Company will continue to meet its obligations and continue its operations
for the next fiscal year. Realization value may be substantially different from carrying values as shown and these financial
statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification
of liabilities that might be necessary should the Company be unable to continue as a going concern. As of April 30,
2019, the Company has a working capital deficiency and has an accumulated deficit of $32,727,245. The continuation of
Viva Entertainment Group as a going concern is dependent upon the continued financial support from its shareholders, the ability
of the Company to obtain necessary equity financing to continue operations, and the attainment of profitable operations. These
factors raise substantial doubt regarding the Company’s ability to continue as a going concern.
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited condensed
consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United
States for interim information Regulation S-K. Accordingly, they do not include all of the information and footnotes required by
accounting principles generally accepted in the United States for complete financial statements. In the opinion of management,
all adjustments consisting of a normal and recurring nature considered necessary for a fair presentation have been included. These
financial statements should be read in conjunction with the audited financial statements for the year ended October 31, 2018.
Use of Estimates
The preparation of financial statements
in accordance with U.S. generally accepted accounting principles 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 net revenue
and expenses in the reporting period. We regularly evaluate our estimates and assumptions related to the useful life and recoverability
of long-lived assets, stock-based compensation and deferred income tax asset valuation allowances. We base our estimates and assumptions
on current facts, historical experience and various other factors that we believe to be reasonable under the circumstances, the
results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs
and expenses that are not readily apparent from other sources. The actual results experienced by us may differ materially and adversely
from our estimates. To the extent there are material differences between our estimates and the actual results, our future results
of operations will be affected.
Loss Per Common Share
The Company reports net loss per share
in accordance with provisions of the FASB. The provisions require dual presentation of basic and diluted loss per share.
Basic net loss per share excludes the impact of common stock equivalents. Diluted net loss per share utilizes the average market
price per share when applying the treasury stock method in determining common stock equivalents. As of April 30, 2019 and 2018,
there were no dilutive common stock equivalents outstanding.
Fair Value of Financial Instruments
Pursuant to ASC No. 820, “Fair
Value Measurements and Disclosures”, the Company is required to estimate the fair value of all financial instruments included
on its balance sheet as of April 30, 2019 and October 31, 2018. The Company’s financial instruments consist of cash and derivative
liabilities. The Company considers the carrying value of such amounts in the financial statements to approximate their
fair value due to the short-term nature of these financial instruments.
The Company adopted ASC No. 820-10 (ASC
820-10), Fair Value Measurements. ASC 820-10 relates to financial assets and financial liabilities. ASC 820-10 defines
fair value, establishes a framework for measuring fair value in accounting principles generally accepted in the United States of
America (GAAP), and expands disclosures about fair value measurements. The provisions of this standard apply to other accounting
pronouncements that require or permit fair value measurements and are to be applied prospectively with limited exceptions.
ASC 820-10 defines fair value as 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. This standard is now the single source in GAAP for the definition of fair value, except for the fair value
of leased property as defined in SFAS 13. ASC 820-10 establishes a fair value hierarchy that distinguishes between (1) market
participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity’s
own assumptions, about market participant assumptions, that are developed based on the best information available in the circumstances
(unobservable inputs). The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted
quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level
3). The three levels of the fair value hierarchy under ASC 820-10 are described below:
|
•
|
Level 1
|
Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
|
|
•
|
Level 2
|
Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability (e.g., interest rates); and inputs that are derived principally from or corroborated by observable market data by correlation or other means.
|
|
•
|
Level 3
|
Inputs that are both significant to the fair value measurement and unobservable. These inputs rely on management's own assumptions about the assumptions that market participants would use in pricing the asset or liability. (The unobservable inputs are developed based on the best information available in the circumstances and July include the Company's own data.)
|
The following presents the Company's
fair value hierarchy for those assets and liabilities measured at fair value on a non-recurring basis as of April 30, 2019 and
October 31, 2018:
April 30, 2019:
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
Convertible Notes Payable, net of discount
|
|
$
|
988,133
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
988,133
|
|
Derivative Liability
|
|
|
5,478,977
|
|
|
|
|
|
|
|
|
|
|
|
5,478,977
|
|
Total
|
|
$
|
6,467,110
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,467,110
|
|
October 31, 2018:
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
Convertible Notes Payable, net of discount
|
|
$
|
931,056
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
931,056
|
|
Derivative Liability
|
|
|
2,878,931
|
|
|
|
|
|
|
|
|
|
|
|
2,878,931
|
|
Total
|
|
$
|
3,809,987
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,809,987
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative Financial Instruments
Fair value accounting requires bifurcation
of embedded derivative instruments such as conversion features in convertible debt or equity instruments, and measurement of their
fair value for accounting purposes. In determining the appropriate fair value, the Company uses the Black-Scholes option-pricing
model. In assessing the convertible debt instruments, management determines if the convertible debt host instrument is conventional
convertible debt and further if there is a beneficial conversion feature requiring measurement. If the instrument is not considered
conventional convertible debt, the Company will continue its evaluation process of these instruments as derivative financial instruments.
Once determined, derivative liabilities are
adjusted to reflect fair value at each reporting period end, with any increase or decrease in the fair value being recorded in
results of operations as an adjustment to fair value of derivatives. In addition, the fair value of freestanding derivative instruments
such as warrants, are also valued using the Black-Scholes option-pricing model.
Cash and Cash Equivalents
For purposes of the Condensed Financial
Statements, the Company considers liquid investments with an original maturity of three months or less to be cash equivalents.
As of April 30, 2019, and October 31, 2018, the Company had no cash equivalents.
Revenue Recognition
Effective November
1, 2018, the Company adopted ASC 606 — Revenue from Contracts with Customers. Under ASC 606, the Company recognizes revenue
from the sale of service contracts by applying the following steps: (1) identify the contract with a customer; (2) identify the
performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to each performance
obligation in the contract; and (5) recognize revenue when each performance obligation is satisfied. For the comparative periods,
revenue has not been adjusted and continues to be reported under ASC 605 — Revenue Recognition. Under ASC 605, revenue is
recognized when the following criteria are met: (1) persuasive evidence of an arrangement exists; (2) the performance of service
has been rendered to a customer or delivery has occurred; (3) the amount of fee to be paid by a customer is fixed and determinable;
and (4) the collectability of the fee is reasonably assured.
There was no impact on the Company’s
financial statements as a result of adopting Topic 606 for three and six months ended April 30, 2019 or on prior periods.
Reverse Split
On October 12, 2018, the Company’s
shareholders approved a reverse split of the issued and outstanding common stock on a 1:500 basis, which resulted in the cancellation
of 7,255,764,887 shares of common stock. Immediately after effectuating the reverse split, there were 14,511,538 shares issued
and outstanding. As a result of the reverse split, 644 shares of common stock were issued due to rounding. For comparative purposes,
all share amounts reported in the accompanying financial statements have been shown retroactive of the reverse split for all periods
presented.
NOTE 3 – RELATED PARTY TRANSACTIONS
The detail composition of the $528,818
in accrued wages with related parties as of April 30, 2019 includes the following due to officers and directors: Johnny Falcones
$162,193 and John Sepulveda $182,844. In addition, $183,781 is owed to Alberto Gomes, a former director, for prior wages. This
accrual covered services rendered by the employees for the period from April 2016 through April 30, 2019, less payments made to
such employees during the period.
Common Stock Payable for all periods
presented consists of $1,808,250 in stock payable with related parties due to unissued shares earned on the employment agreements
and for services performed during the years ended October 31, 2018, 2017 and 2016.
The Company periodically receives cash
advances from officers and directors or their family members for routine working capital purposes. As of April 30, 2019 and October
31, 2018, a balance of $19,020 and $64,270, respectively, was owed to the spouse of the Company’s Chief Executive Officer.
The advance is non-interest bearing and payable on demand.
NOTE 4 - OTHER RECEIVABLE
Other receivable consists of a short-term
working capital advance to an unrelated third-party customer of the Company to assist with their product development. The advance
is not interest bearing and is due on demand.
NOTE 5 – CONVERTIBLE NOTES PAYABLE
During prior years and through the six
months ended April 30, 2019, the Company issued multiple convertible notes payable to several entities. The notes bear interest
at rates between 8% and 15% and are convertible at rates between 40-60% of the lowest trading price of company’s common stock
over a period ranging from 5-20 days prior to the date of conversion. All of the outstanding notes are either currently due or
become due on or before January 31, 2020. The notes are summarized as follows:
Total convertible notes payable at April 30, 2019
|
|
$
|
1,265,224
|
|
Less: Current portion of notes payable
|
|
|
(1,265,224
|
)
|
Long term portion of notes payable
|
|
|
—
|
|
The following table summarized the convertible
note activity in the six months ended April 30, 2019 and the year ended October 31, 2018:
|
Principal Balance
|
|
Loan Discount
|
|
Accrued interest
|
October 31, 2017
|
$
|
897,524
|
|
$
|
(383,122
|
)
|
$
|
61,520
|
|
Issued in the year
|
|
787,515
|
|
|
(754,153
|
)
|
|
—
|
|
Converted into stock or repaid
|
|
(580,448
|
)
|
|
—
|
|
|
(73,625
|
)
|
Amortization of debt discount
|
|
—
|
|
|
963,740
|
|
|
—
|
|
Interest accrued
|
|
—
|
|
|
—
|
|
|
172,497
|
|
October 31, 2018
|
$
|
1,104,591
|
|
$
|
(173,535
|
)
|
$
|
160,392
|
|
Issued in the period
|
|
413,712
|
|
|
(403,179
|
)
|
|
—
|
|
Converted into stock or repaid
|
|
(253,079
|
)
|
|
—
|
|
|
(44,790
|
)
|
Amortization of debt discount
|
|
—
|
|
|
299,623
|
|
|
—
|
|
Accrued interest
|
|
—
|
|
|
—
|
|
|
68,718
|
|
April 30, 2019
|
$
|
1,265,224
|
|
$
|
(277,091
|
)
|
$
|
184,320
|
|
The Company evaluated the terms of the
conversion features of its convertible debentures in accordance with ASC Topic No. 815 - 40,
Derivatives and Hedging - Contracts
in Entity's Own Stock
and determined they are indexed to the Company's common stock and the conversion features meet the definition
of a liability, and therefore bifurcated the conversion features and accounted for them as a separate derivative liability.
Changes in Derivative Liabilities were as follows:
October 31, 2017
|
|
$
|
1,463,047
|
|
Issuance of derivative
|
|
|
1,568,926
|
|
Conversion into stock or assignment
|
|
|
(948,922
|
)
|
Change in fair value
|
|
|
795,880
|
|
October 31, 2018
|
|
|
2,878,931
|
|
Issuance of derivative
|
|
|
896,926
|
|
Conversion into stock or assignment
|
|
|
(1,225,563
|
)
|
Change in fair value
|
|
|
2,928,683
|
|
April 30, 2019
|
|
$
|
5,478,977
|
|
Interest expense for the six months
ended April 30, 2019 and 2018 was $108,960 and $59,194, respectively. Interest expense for the three months ended April 30, 2019
and 2018 was $39,819 and $29,085, respectively. Accrued interest payable on convertible debt was $184,320 and $160,392 as of April
30, 2019 and ended October 31, 2018, respectively.
The Company incurred a loss on the
conversion of principal and interest during the six months ended April 30, 2019 and 2018 of $186,729 and $33,762,
respectively. During the six months ended April 30, 2019, the Company recorded $756,652 in derivative expense.
NOTE 6 - COMMON STOCK
During the year ended October
31, 2018, the Company had the following common stock transactions:
|
·
|
In October 2018, the Company effected a 1:500 reverse split of the common stock, which resulted in the cancellation of 7,255,764,887 shares of common stock and the issuance of 644 shares due to rounding differences.
|
|
|
|
|
·
|
The Company
issued a total of 3,698,939 shares of common stock (post split) on the conversion of $654,073 of debt and associated
interest. In addition, the company recorded $143,197 in loss on conversion of debt associated with these transactions,
attributable to the difference between the fair value of the shares issued and the amount of debt converted compared to recorded
derivative liability.
|
|
|
|
|
·
|
The Company issued 3,310,667 shares of common stock (post split) having a value at issuance of $4,246,510 for services, which included $1,270,950 recorded as stock issuable in the prior year, resulting in a net expense of $2,975,593 for the year ended October 31, 2018. For valuation purposes, the Company used the closing bid price of the Company’s common stock on the date of each service grant.
|
|
|
|
Each
of these issuances was made pursuant to an exemption from registration under Rule 144 of the Securities Act of 1933.
During
the three months ended January 31, 2019, the Company had the following common stock transactions:
|
·
|
9,157,516 shares
of common stock were issued on the conversion of $162,222 of notes payable and associated interest. In addition, the company
recorded $101,164 in loss on conversion of debt associated with these transactions, attributable to the difference between
the fair value of the shares issued and the amount of debt converted compared to recorded derivative liability.
|
|
|
|
|
·
|
2,300,000 shares of common stock were issued for services previously rendered by consultants with a value of $426,600. For valuation purposes, the Company used the closing bid price of the Company’s common stock on the date of each service grant.
|
|
|
|
Each of these issuances was made pursuant to an exemption
from registration under Rule 144 of the Securities Act of 1933 except for 800,000 shares issued for consulting services, which
were issued pursuant to an S-8 registration.
During
the three months ended April 30, 2019, the Company had the following common stock transactions:
|
·
|
18,136,668
restricted shares were issued on the conversion of $135,647 in debt principal and associated interest. In addition, the company recorded $85,565 in loss on conversion of debt associated with these transactions,
attributable to the difference between the fair value of the shares issued and the amount of debt converted compared to recorded
derivative liability.
|
|
|
|
Each of these issuances was made pursuant to an exemption
from registration under Rule 144 of the Securities Act of 1933.
NOTE 7 – SUBSEQUENT EVENTS
Subsequent to April 30, 2019, the Company noted the following
material events:
|
·
|
Between May 6, 2019 and June 18, 2019,
a total of 29,470,563 shares of common stock were issued on the conversion of notes payable and associated interest and conversion
fees of $245,640.
|
Item 2. Management’s Discussion and Analysis of
Financial Condition and Results of Operations.
Cautionary Notice Regarding Forward Looking Statements
The information contained in Item
2 contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities
Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Actual results
may materially differ from those projected in the forward-looking statements as a result of certain risks and uncertainties set
forth in this report. Although management believes that the assumptions made and expectations reflected in the forward-looking
statements are reasonable, there is no assurance that the underlying assumptions will, in fact, prove to be correct or that actual
results will not be different from expectations expressed in this report.
This filing contains a number of
forward-looking statements which reflect management’s current views and expectations with respect to our business, strategies,
products, future results and events, and financial performance. All statements made in this filing other than statements of historical
fact, including statements addressing operating performance, events, or developments which management expects or anticipates will
or may occur in the future, including statements related to distributor channels, volume growth, revenues, profitability, new products,
adequacy of funds from operations, statements expressing general optimism about future operating results, and non-historical information,
are forward looking statements. In particular, the words “believe,” “expect,” “intend,” “anticipate,”
“estimate,” “may,” variations of such words, and similar expressions identify forward-looking statements,
but are not the exclusive means of identifying such statements, and their absence does not mean that the statement is not forward-looking.
These forward-looking statements are subject to certain risks and uncertainties, including those discussed below. Our actual results,
performance or achievements could differ materially from historical results as well as those expressed in, anticipated, or implied
by these forward-looking statements. We do not undertake any obligation to revise these forward-looking statements to reflect any
future events or circumstances.
Readers should not place undue reliance
on these forward-looking statements, which are based on management’s current expectations and projections about future events,
are not guarantees of future performance, are subject to risks, uncertainties and assumptions (including those described below),
and apply only as of the date of this filing. Our actual results, performance or achievements could differ materially from the
results expressed in, or implied by, these forward-looking statements. Factors which could cause or contribute to such differences
include, but are not limited to, the risks to be discussed in our Annual Report on form 10-K and in the press releases and other
communications to shareholders issued by us from time to time which attempt to advise interested parties of the risks and factors
which may affect our business. We undertake no obligation to publicly update or revise any forward-looking statements, whether
as a result of new information, future events, or otherwise.
Overview
Viva Entertainment Group Inc.
(the “Company”) develops and markets Viva Entertainment’s over the top (IPTV/OTT) application for connected TV’s,
desktop computers, tablets, and smart phones. The Company is based in Briarwood, New York.
Internet Protocol Television
(IPTV/OTT) is a system through which television services are delivered using the Internet protocol suite over a network such as
the Internet, instead of being delivered through traditional terrestrial, satellite signal, and cable television formats.
IPTV services may be classified
into three main groups: 1) Live television, with or without interactivity related to the current TV show; 2) Time-shifted television:
catch-up TV (replays a TV show that was broadcast hours or days ago), start over TV (replays the current TV show from its beginning);
3) Video On Demand (VOD): browse a catalog of videos, not related to TV programming.
A Content Delivery Network (CDN) is
an interconnected system of computers on the Internet that provides Web content rapidly to numerous users by duplicating the content
on multiple servers and directing the content to users based on proximity. CDNs are used by Internet Service Providers (ISPs) to
deliver static or dynamic Web pages but the technology is especially well suited to streaming audio, video, and Internet Television
(IPTV) programming Over-The-Top (OTT) content, describes broadband delivery of video and audio without a multiple system operator
being involved in the control or distribution of the content itself. Consumers can access OTT content through internet-connected
devices such as PCs, laptops, tablets, smart phones including iPhones and Droid phones, set-top boxes, Smart TVs and gaming consoles.
During the year ended October 31, 2018,
the Company has completed the interface redesign as part of the revenue sharing and service agreement with FlixFling, LLC, allowing
subscribers access to the FlixFling catalogue through the VIVA portal starting at 11am today. The Company signed a five-year agreement
with FlixFling which provides for a share of 20% of sales by the Company of FlixFling subscriptions and 30% from video-on-demand
downloads sold through the Company. The agreement also provides for the Company and FlixFling to work together to promote and market
the product and also develop an integrated user experience between the two services.
Johnny Falcones, Chief Executive Officer
of the Company has spent six months since signing the revenue share agreement with FlixFling in December 2017, working together
to develop a seamless and integrated platform so that the Company’s customers can access one of the best streaming services
in the industry for the latest movies and music videos on demand.
From the beginning, the Company’s
goal has been to create an affordable solution giving our customers access to the broadest possible range of meaningful content.
FlixFling’s platform of movies-on-demand combined with music video channels makes the Company one of the best OTT providers
on the market. The redesigned app will allow customers to easily access both Company and FlixFling content without having to switch
between apps. It is just one more way in which the Company is setting itself apart from the rest of the OTT community.
Philadelphia-based FlixFling offers
over 15,000 movies and television shows across all genres in an OTT format. Their unique service gives customers a choice between
video-on-demand and monthly subscription services. They are currently the only streaming service to offer both movies and music
to customers at one low price and the only service to offer streaming music video channels.
In addition, the Company announces that
it has entered into a partnership with Comcast, Communications Management LLC d/b/a Comcast Technologies Solutions Inc. The partnership
began January 2019.
The Company and its Vivalivetv system
will begin working on content, logistical and other technology services provided solely by Comcast Communications Management. This
partnership will help enhance our subscriber base in order to create more revenue. A joint press release will be available by both
parties in early 2019.
On June 24, 2019, the Company signed an agreement
with Kudu Creative Agency, SAS contracting them to redesign the
vivalivetv.com
website.
The site will consist of new features with new look and feel tailored to the evolving nature of OTT content delivery and services.
These changes represent an effort to give new and existing subscribers the ultimate television experience. The new vivalivetv website
will specifically facilitate the Company’s interface and coordination with new content and advertising partners who are looking
to help not only create revenues but integrate services and provide enhanced visibility to their millions of customers already
using their products.
The contract commences immediately with work expected to be complete
within six weeks.
Platform:
The Company’s subscription offering
provides the components and systems to build up a CDN and along with Viva Middleware (the heart of the system), allows the provision
of IPTV (Live and VOD) and other value added services, no matter the type of network (managed or unmanaged) or the number of subscribers.
Middleware:
Interactive TV Middleware is
a multi service delivery platform (MSDP), providing converged and interactive IPTV services for the ISP, Telco, Cable and Campus/Hospitality
market. The platform enables end users to enjoy rich multimedia services any time - any place. Services can be delivered over IP,
DVB-C/T/S or 3G/4G access networks using several different devices in managed network or Over The Top, via open Internet. In addition,
this innovative approach enables third parties to develop attractive first or second screen applications on different devices like
PC, mobile phones, tablets, Smart TV sets or various STB devices.
Competitive Edge:
The platform represents the heart
of the IPTV ecosystem, enabling service providers to accomplish attractive visual and functional differentiation of their IPTV
service. Agile development allows service providers quick response to competitive market conditions. The Company's main competitive
advantages are field proven application platform, platform openness and flexibility, unique bouquet of IPTV converged multimedia
services and customizable, responsive and graphics-rich user interface. Pay as you grow approach enables service providers to start
slowly and extend the system according to the actual growth of the subscriber base. The platform comes with comprehensive system
management module, which enables total control over operational parameters and central customer, device and service provisioning.
The Company enables the service provider to manage its video, audio and information assets and to offer these assets within reliable
and compelling platform. It offers a rich information support for Live TV service with customizable channel list and e-program
guide in various shapes. TV channel recording functionality is available in various flavors to satisfy user's needs and lifestyle:
program recording, Time-shifting, Pause Live TV and Instant TV recording. Middleware is offered as a standalone solution, as the
most important building block for the complete end to end IPTV solution, whether in the multicast, DVB or Over the Top environment.
The Company 's IPTV solution
is based on the best of breed components and solutions from the leading vendors in the IPTV world that have been proven in many
wide and varied cases and environments in the past. End-2-End solutions designed by the Company are based on the Open Standards
Systems and Standards adopted in the DVB and IP world.
Distribution
The Company operates three main specific
segments of business. They are the following: (1) Broadcast and Digital Content Syndication to media distribution affiliated
companies; (2) Direct-To-Consumer content subscription and on demand content services; (3) Consumer Electronic Subscription Sales
that are company branded and sold to engaged customers on our owned and/or affiliated media platforms to ensure an enhanced audience
participation experience. Each are dependent on some common variables including brand recognition and reinforcement, ability
to adequately market our services, and the continued use of available technology tools to enable efficient growth and management
of the business. We operate and derive revenues for the aforementioned areas of businesses mentioned herein as follows:
(1) Broadcast
and Digital Content Syndication:
a. This
business relies on the continued increase of content offerings into the marketplace offered to media companies in both the broadcast
and digital media space.
b. There’s
a heavy reliance factor on the levels of audience, customer engagements, and ratings that determine the levels of participation
that our content has.
c. The
successful sale of advertising associated with our syndicated content depends to the aforementioned levels of active consumer engagements
with our media affiliated partners.
d. Part
of the business model is to license the content to these media entities that become our content affiliates.
e. The
Company will derive revenue from the sale of advertising offerings that are directly associated with the content subscription being
syndicated to these media affiliated entities.
(2) Direct-To-Consumer
Content Subscription and On Demand Content Services:
a. This
business relies on the successful completion and launch of our Company’s own content software application.
b. The
application branded as, “Oi2” is being engineered to be a full cross-platform accessible software application that
will be made available on most mobile devices, media enabled set-top boxes and connected devices, as well as, other available distribution
outlets in an effort to accommodate various consumer behaviors as it relates to content consumption.
c. The
Company has secured affiliation agreements to provide a wide offering of content subscription available to consumers including
but not limited to live and linear broadcast and cable television networks, on demand prime time television shows, pay-per-view
and purchase options for an estimated 7,000+ Hollywood films/movies, and hundreds of audio channels in a wide variety of genres
and formats.
d. The
content subscription offerings for this business derives revenues from active consumer subscriptions of content, as well as, per
instance or pay-per-view and on demand offerings that require the consumer to pay using a bank credit or debit card per transaction.
(3) Consumer
Electronic Subscription Sales:
a. This
part of the business is based on a joint venture with third party partners under our JV with Oi2.
b. The
third party partner owns and controls a consumer electronics sourcing company that provides electronic consumer goods to certain
retail store chains and e-commerce sales outlets.
c. The
joint venture agreement allows for the Company to open e-commerce stores on its own consumer directed media software applications
and/or third party affiliated distribution partner platforms.
d. Once
launched revenues will be derived from the sales of consumer electronics subscription for a revenue share of the sales (after
manufacturing, sourcing, shipping, and other related expenses are accounted for).
Growth Strategy
The Company has a multifaceted approach
to marketing its services and offerings. These are mainly based on the business unit:
(1) Broadcast
and Digital Content Syndication:
a. The
Company engages in direct calls to prospective media affiliated partners using its in-house staff of affiliate sales and affiliate
relations personnel.
b. The
Company markets on a regular basis most of its content offerings via industry targeted bulk email offerings or participation in
industry related trade shows and sponsored events.
c. The
Company also brings market awareness of its content services and offerings using widely distributed press releases to known industry
related trade publishers.
(2) Direct-To-Consumer
Content Subscription and On Demand Content Services:
a. The
Company plans to utilize unsold media inventory from its broadcast and digital content syndication business to promote the Oi2
App brand awareness and content subscription offerings in an aim to drive audiences to download or seek the application in the
device of their choosing.
b. The
Company also plans to leverage its existing relationships with industry media affiliated partners that desire to bring awareness
of their own content offerings in our App thus driving their consumer base to actively be incentive to download or seek the application
in the device of their choosing.
c. The
Company is currently actively in deployment of a social media marketing initiative to bring awareness and drive incentives to consumers
to actively download or seek the application in the device of their choosing.
d. The
Company is currently working with a certain increasing number of “social media influencers” or well-known talents that
have been incentivized by the Company to provide them with their own space to feature their branded content on our App.
As such their main task is to drive their social media followers to actively pursue their respective featured content on our App
thus aiding in the increase of consumer downloads of the app and active user engagements.
(3) Consumer
Electronic Subscription Sales:
a. The
Company plans to utilize unsold media inventory from its broadcast and digital content syndication business to promote our App
Consumer Electronic Subscriptions brand awareness and content subscription offerings in an aim to drive audiences to download or
seek the application in the device of their choosing.
b. The
Company also plans to leverage its existing relationships with industry media affiliated partners that desire to bring awareness
of their own content offerings in our App Consumer Electronic Subscription thus driving their consumer base to actively be incentive
to download or seek the application in the device of their choosing.
c. The
Company is currently actively in deployment of a social media marketing initiative to bring awareness and drive incentives to consumers
to actively download or seek the application in the device of their choosing.
Plan of Operation
As of April 30, 2019, we had a working
capital deficiency of $7,779,308 and accumulated deficit of $32,727,245. We had revenues from subscription in amount of $5,375
and $16,155 for the three and six months ended April 30, 2019, respectively, compared to the revenues of $14,350 and $27,451 during
the three and six months ended April 30, 2018, respectively.
Our auditors have issued a going concern
opinion. This means that our auditors believe there is substantial doubt that we can continue as an on-going business for the next
twelve months unless we obtain additional capital to pay our bills. This is because we have not generated any material revenues
or profits.
We have only four officers and directors.
They are responsible for our managerial and organizational structure which will include preparation of disclosure and accounting
controls under the Sarbanes Oxley Act of 2002. When these controls are implemented, they will be responsible for the administration
of the controls. Should they not have sufficient experience, they may be incapable of creating and implementing the controls which
may cause us to be subject to sanctions and fines by the SEC which ultimately could cause you to lose your investment.
Limited Operating History
There is no historical financial information
about us upon which to base an evaluation of our performance. The revenues generated to date was small. We cannot guarantee we
will be successful in our business operations. Our business is subject to risks inherent in the establishment of a new business
enterprise, including limited capital resources.
Results of Operations
Revenues
We had revenues from subscription in
amount of $5,375 and $16,155 for the three and six months ended April 30, 2019, respectively, compared to the revenues of $14,350
and $27,451 during the three and six months ended April 30, 2018, respectively.
Effective November 1, 2018, the Company
adopted ASC 606- Revenue from Contracts with Customers. Under ASC 606, the Company recognizes revenue from the sale of
service contracts by applying the following steps: (1) identify the contract with a customer; (2) identify the performance obligations
in the contract; (3) determine the transaction price; (4) allocate the transaction price to each performance obligation in the
contract; and (5) recognize revenue when each performance obligations are satisfied. For the comparative periods, revenue has not
been adjusted and continues to be reported under ASC 605- Revenue Recognition. Under 605, revenue is recognized when the following
criteria are met: (1) persuasive evidence of an arrangement exists; (2) the performance of services has been rendered to the customer
or delivery occurred; (3) the amount of fee to be paid by a customer is fixed and determinable; and (4) the collectability of the
fee is reasonably assured.
There was no impact on the Company’s financial statements as a result of adopting Topic 606 for three
and six months ended April 30, 2019 or on prior periods.
Operating Expenses
For the three and six months ended April
30, 2019, we incurred operating expenses in the amounts of $291,731 and $795,651, respectively, compared to the operating expenses
in the amounts of $1,514,328 and $2,715,150 during the three and six months ended April 30, 2018, respectively. Our operating expenses
were comprised of: (i) consulting services expenses of $0 and $118,680 for the three and six months ended April 30, 2019, respectively
(ii) content expenses of $56,863 and $147,042 for the three and six months ended April 30, 2019, respectively (iii) professional
fees of $16,000 and $40,000 for the three and six months ended April 30, 2019, respectively (iv) general and administrative expenses
of $166,618 and $368,679 for the three and six months ended April 30, 2019, respectively, and (v) wage expenses of $52,250 and
$121,250 for the three and six months ended April 30, 2019, respectively. Comparatively, our operating expenses were comprised
of: (i) consulting services expenses of $78,400 and $151,200 for the three and six months ended April 30, 2018, respectively (ii)
content expenses of $21,106 and $53,254 for the three and six months ended April 30, 2018, respectively (iii) professional fees
of $20,450 and $279,797 for the three and six months ended April 30, 2018, respectively (iv) general and administrative expenses
of $1,322,887 and $2,057,049 for the three and six months ended April 30, 2018, respectively, and (v) wage expenses of $71,485
and $173,850 for the three and six months ended April 30, 2018, respectively. The decrease in the three and six months ended April
30, 2019 was due primarily to the decrease in general and administrative expenses by $1,156,269 and $1,688,370, respectively. We
had common stock issued for services in amount of $1,888,410 during the six months ended April 30, 2018, which was $426,599 during
the six months ended April 30, 2019.
Other Income and Expense
Other Income and Expense for
the three and six months ended April 30, 2019 included change in derivative liabilities of $4,432,173 and
$2,928,863, respectively, compared to $147,734 and $48,116 during the three and six months ended April 30, 2018,
respectively. The increased loss resulted primarily from an increase in the value of the Company’s common stock
between October 31, 2018 and April 30, 2019 and multiple debt issuances. Also included a loss on settlement of debt in amount of
$85,565 and $186,729 during the three and six months ended April 30, 2019, respectively, compared to $0 and $33,762 for the
three and six months ended April 30, 2018, respectively. The loss on settlement of debt arises from the recalculation of
derivative expense when a convertible debt is paid off, sold, or renegotiated. Interest and derivative expense for the
three and six months ended April 30, 2019 was $18,516 and $865,612, respectively, compared to $202,550 and $365,869 for the
three and six months ended April 30, 2018, respectively. Derivative expense includes the amortization of debt discounts
recorded on convertible debt in addition to the difference between the derivative liability recorded at issuance and the
amount of recorded debt discount.
Net Income/(Loss)
We had net losses of $4,822,610 and
$4,760,520 during the three and six months ended April 30, 2019, respectively, compared to net losses of $1,554,794 and $3,135,447
during the same periods ended April 30, 2018, respectively. The increase in net loss in 2019 was due primarily to the loss on change
in derivative liability as a result of an increase in the value of the Company’s common stock between October 31, 2018 and
April 30, 2019.
Inflation
We do not believe that inflation has
had a material effect on our results of operations.
Liquidity and Capital Resources
As of April 30, 2019, we had cash of
$4,307 on hand. Current liabilities exceeded current assets by $7,779,308 at April 30, 2019, which included derivative liabilities
of $5,478,977, accrued salaries due to officers of $528,818, net convertible debt of $988,133, related party payable of $19,020,
and accounts payable and accrued expenses of $589,347. Other long-term assets consisted of capitalized software development costs
of $68,553, net of accumulated amortization of $24,427.
Net cash provided by operating activities
was $318,765 during the six months ended April 30, 2019, compared to net cash used in operating activities of $320,320 during the
same period ended April 30, 2018. The net cash provided by operations during the six months ended April 30, 2019 was primarily
attributable to net loss of $4,760,520 offset by non-cash loss from changes in derivative liabilities in amount of $2,928,683,
and other non-cash expense including amortization of debt discount of $299,623, loss on debt conversion of $186,729, derivative
expense of $479,345 and common stock issued and payable for services of $426,599. Comparatively, net cash used in operations during
the six months ended April 30, 2018 was primarily attributable to net loss of $3,135,447, partially offset by non-cash expense
including amortization of debt discount of $450,727, loss on debt conversion of $33,763, changes in derivative liabilities in amount
of $351,207 and common stock issued for services of $1,888,410.
Cash flow used in investing activities
was $5,000 during the six months ended April 30, 2019. There was no cash flows from investing activities during the six months
ended April 30, 2018.
Cash flows provided by financing activities
were $327,750 and $323,100 for the six months ended April 30, 2019 and 2018, respectively. Positive cash flows from financing activities
during the six months ended April 30, 2019 were due primarily to proceeds of $381,950 from convertible notes, offset by the repayment
of $54,200 to related parties’ loan. Comparatively, positive cash flows from financing activities during the six months ended
April 30, 2018 was due to proceeds of $312,400 from convertible notes and proceeds of $12,700 from related parties’ loan.
We had revenues from subscription in
amount of $5,375 and $16,155 for the three and six months ended April 30, 2019, respectively, compared to the revenues of $14,350
and $27,451 during the three and six months ended April 30, 2018, respectively, and had four salaried employees including Johnny
Falcones, our officer and director. We currently require very limited resources but intend to hire employees and consultants in
the latter part of 2019 for the Viva Entertainment operations. In due course, should we require capital for these operations, we
will need to raise additional capital. There is no guarantee that we will be able to raise further capital. At present, we have
not made any arrangements to raise additional capital but are diligently working on this.
If we need additional capital and cannot
raise it we will either have to suspend operations until we do raise the capital or cease operations entirely. Other than as described
in this paragraph, we have no other financing plans.
Future Contractual Obligations
and Commitment
We incur contractual
obligations and financial commitments in the normal course of our operations and financing activities. Contractual obligations
include future cash payments required under existing contracts, such as debt and lease agreements. These obligations may result
from both general financing activities and from commercial arrangements that are directly supported by related operating activities.
As of the date of this prospectus, we
have no future contractual obligations or commitments.
Off-Balance Sheet Arrangements
As of the date of this prospectus, we
have not entered into any transaction, agreement or other contractual arrangement with an entity unconsolidated under which it
has:
|
•
|
a retained or contingent interest in assets transferred to the unconsolidated entity or similar arrangement that serves as credit;
|
|
•
|
liquidity or market risk support to such entity for such assets;
|
|
•
|
an obligation, including a contingent obligation, under a contract that would be accounted for as a derivative instrument; or
|
|
•
|
an obligation, including a contingent obligation, arising out of a variable interest in an unconsolidated entity that is held by, and material to us, where such entity provides financing, liquidity, market risk or credit risk support to or engages in leasing, hedging, or research and development services with us.
|
Recent Accounting Pronouncements
In March 2016, the FASB issued ASU 2016-09,
“Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting”. The standard
is intended to simplify several areas of accounting for share-based compensation arrangements, including the income tax impact,
classification on the statement of cash flows and forfeitures. ASU 2016-09 is effective for fiscal years, and interim periods within
those years, beginning after December 15, 2016, and early adoption is permitted. The Company elected to early adopt the new guidance
in the second quarter of fiscal year 2016 which requires us to reflect any adjustments as of January 1, 2016, the beginning of
the annual period that includes the interim period of adoption. The primary impact of adoption was the recognition of additional
stock compensation expense and paid-in capital for all periods in fiscal year 2016. Additional amendments to the recognition of
excess tax benefits, accounting for income taxes and minimum statutory withholding tax requirements had no impact to retained earnings
as of January 1, 2016, where the cumulative effect of these changes is required to be recorded. We have elected to account for
forfeitures as they occur to determine the amount of compensation cost to be recognized in each period.
In November 2016, the FASB issued ASU
No. 2016-18, “Statement of Cash Flows (Topic 230).” ASU No. 2016-18 requires that restricted cash be included with
cash and cash equivalents when reconciling the change in cash flow. This guidance is reflected in these financial statements.
In January 2017, the FASB issued ASU
2017-04, Simplifying the Test for Goodwill Impairment, which removes the second step of the two-step goodwill impairment test.
Under ASU 2017-04, an entity will apply a one-step quantitative test and record the amount of goodwill impairment as the excess
of a reporting unit’s carrying amount over its fair value, not to exceed the total amount of goodwill allocated to the reporting
unit. ASU 2017-04 does not amend the optional qualitative assessment of goodwill impairment. Additionally, an entity should consider
income tax effects from any tax-deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment
loss, if applicable. ASU 2017-04 is effective for annual or any interim goodwill impairment tests in fiscal years beginning after
December 15, 2019; early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after
January 1, 2017. The Company has not elected early adoption of this standard and is currently in the process of evaluating the
impact of adopting ASU 2017-04 and cannot currently estimate the financial statement impact of adoption.
In May 2017, the FASB issued ASU No.
2017-09, “Compensation – Stock Compensation (Topic 718): Scope of Modification Accounting.” The amendments in
this update provide guidance about which changes to the terms or conditions of a share-based award require an entity to apply modification
accounting in Topic 718. The guidance will be effective for the Company for its fiscal year 2018, with early adoption permitted.
The Company does not expect this ASU to materially impact the Company’s consolidated financial statements.
Accounting standards that have been
issued or proposed by the FASB or other standards-setting bodies that do not require adoption until a future date are not expected
to have a material impact on the consolidated financial statements upon adoption.
Subsequent Events
Subsequent to April 30, 2019, the Company noted the following
material events:
|
·
|
Between May 6, 2010 and June 18, 2019,
a total of 29,470,563 shares of common stock were issued on the conversion of notes payable and associated interest and conversion
fees of $245,640.
|