NOTES TO FINANCIAL STATEMENTS
December 31, 2018
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Business Activity
REMSleep Holdings, Inc., (the “Company”)
was incorporated in the State of Nevada on June 6, 2007. On January 5, 2015 the name of the Company was changed to REMSleep Holdings,
Inc. and the business model was changed to reflect the new direction of the Company; to develop and distribute products to help
people affected by sleep apnea. On May 30, 2015 REMSleep LLC was formally merged into REMSleep Holdings, Inc.
Basis of Presentation
The Company’s financial statements
have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
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 revenues and expenses during the reporting periods. Actual results could differ from those estimates.
Concentrations of Credit Risk
We maintain our cash in bank deposit accounts,
the balances of which at times may exceed federally insured limits. We continually monitor our banking relationships and consequently
have not experienced any losses in our accounts. We believe we are not exposed to any significant credit risk on cash.
Cash equivalents
The Company considers all highly liquid
investments with a maturity of three months or less when purchased to be cash equivalents. There were no cash equivalents for the
year ended December 31, 2018 or 2017.
Fair value of financial instruments
The Company follows paragraph 825-10-50-10
of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and paragraph 820-10-35-37
of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial
instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting principles generally accepted
in the United States of America (U.S. GAAP), and expands disclosures about fair value measurements. To increase consistency
and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy
which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value
hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the
lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described
below:
Level 1: Quoted market prices available in active markets for
identical assets or liabilities as of the reporting date.
Level 2: Pricing inputs other than
quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.
Level 3: Pricing inputs that are generally unobservable inputs
and not corroborated by market data.
The carrying amount of the Company’s
financial assets and liabilities, such as cash, prepaid expenses and accrued expenses approximate their fair value because of the
short maturity of those instruments. The Company’s notes payable approximates the fair value of such instruments based
upon management’s best estimate of interest rates that would be available to the Company for similar financial arrangements
at December 31, 2018.
The following table presents assets and
liabilities that are measured and recognized at fair value as of December 31, 2018 on a recurring basis:
Description
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total Gains and (Losses)
|
|
Derivative
|
|
|
-
|
|
|
|
-
|
|
|
|
96,110
|
|
|
|
(23,985
|
)
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
96,110
|
|
|
$
|
(23,985
|
)
|
Fixed Assets
Fixed assets are carried at the lower of
cost or net realizable value. All fixed assets with a cost of $2,000 or greater are capitalized. Major betterments that extend
the useful lives of assets are also capitalized. Normal maintenance and repairs are charged to expense as incurred. When assets
are sold or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts and any resulting gain or
loss is recognized in operations.
Depreciation is computed using the straight-line
method over the estimated useful lives of three years.
Income taxes
The Company follows Section 740-10-30 of
the FASB Accounting Standards Codification, which requires recognition of deferred tax assets and liabilities for the expected
future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred
tax assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities
using enacted tax rates in effect for the fiscal year in which the differences are expected to reverse. Deferred tax assets are
reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized.
Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the fiscal years
in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities
of a change in tax rates is recognized in the Statements of Income in the period that includes the enactment date.
The Company adopted section 740-10-25 of
the FASB Accounting Standards Codification (“Section 740-10-25”) with regards to uncertainty income taxes. Section
740-10-25 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded
in the financial statements. Under Section 740-10-25, the Company may recognize the tax benefit from an uncertain tax position
only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the
technical merits of the position. The tax benefits recognized in the financial statements from such a position should be
measured based on the largest benefit that has a greater than fifty percent (50%) likelihood of being realized upon ultimate settlement.
Section 740-10-25 also provides guidance on de-recognition, classification, interest and penalties on income taxes, accounting
in interim periods and requires increased disclosures. The Company had no material adjustments to its liabilities for unrecognized
income tax benefits according to the provisions of Section 740-10-25.
Stock-based Compensation
We account for equity-based transactions
with nonemployees under the provisions of ASC Topic No. 505-50,
Equity-Based Payments to Non-Employees
(“ASC 505-50”).
ASC 505-50 establishes that equity-based payment transactions with nonemployees shall be measured at the fair value of the consideration
received or the fair value of the equity instruments issued, whichever is more reliably measurable. The fair value of common stock
issued for payments to nonemployees is measured at the market price on the date of grant. The fair value of equity instruments,
other than common stock, is estimated using the Black-Scholes option valuation model. In general, we recognize the fair value of
the equity instruments issued as deferred stock compensation and amortize the cost over the term of the contract.
We account for employee stock-based compensation
in accordance with the guidance of FASB ASC Topic 718,
Compensation—Stock Compensation,
which requires all share-based
payments to employees, including grants of employee stock options, to be recognized in the financial statements based on their
fair values. The fair value of the equity instrument is charged directly to compensation expense and credited to additional
paid-in capital over the period during which services are rendered.
Basic and Diluted Earnings Per Share
Net income (loss) per common share is computed
pursuant to section 260-10-45 of the FASB Accounting Standards Codification. Basic net income (loss) per common share is
computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period.
Diluted net income (loss) per common share is computed by dividing net income (loss) by the weighted average number of shares
of common stock and potentially outstanding shares of common stock during the period. The weighted average number of common
shares outstanding and potentially outstanding common shares assumes that the Company incorporated as of the beginning of the first
period presented.
The Company’s diluted loss per share
is the same as the basic loss per share for the years ended December 31, 2018 and 2017, as the inclusion of any potential shares
would have had an anti-dilutive effect due to the Company generating a loss.
Recent Accounting Pronouncements
In February 2016, the FASB issued ASU 2016-02,
Leases (Topic 842)
. ASU 2016-02 requires lessees to recognize lease assets and lease liabilities on the balance sheet
and requires expanded disclosures about leasing arrangements. The new standard supersedes the present U.S. GAAP standard on
leases and requires substantially all leases to be reported on the balance sheet as right-of-use assets and lease obligations.
ASU 2016-02 is effective for fiscal years beginning after December 15, 2018 and interim periods in fiscal years beginning after
December 15, 2018, with early adoption permitted. At this point in time we do not expect any material impact on our financial
statements as a result of adopting this standard.
Topic 606,
Revenue from Contracts with
Customers
, of the Financial Accounting Standards Board’s (FASB) Accounting Standards Codification (ASC). The guidance
in ASC 606 was originally issued by the FASB in May 2014 in Accounting Standards Update (ASU) 2014-09,
Revenue from Contracts
with Customers (Topic 606)
. Since then, the FASB has issued several ASUs that have revised or clarified the guidance in ASC
606. The Company has evaluated the impact of this accounting standard update and noted that it has had no material impact.
On June 20, 2018, the Financial
Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2018-07,
Compensation—Stock Compensation (Topic
718): Improvements to Nonemployee Share-Based Payment Accounting
. ASU 2018-07 is intended to reduce cost and complexity and
to improve financial reporting for share-based payments to nonemployees (for example, service providers, external legal counsel,
suppliers, etc.). Under the new standard, companies will no longer be required to value non-employee awards differently from employee
awards. Meaning that companies will value all equity classified awards at their grant-date under ASC718 and forgo revaluing the
award after this date. The Company has chosen to early adopt this standard.
In January 2017, the Financial Accounting
Standards Board (“FASB”) issued an Accounting Standards Update (“ASU”) 2017-01,
Business Combinations
(Topic 805) Clarifying the Definition of a Business
. The amendments in this update clarify the definition of a business
with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions
or disposals of assets or businesses. The definition of a business affects many areas of accounting including acquisitions, disposals,
goodwill, and consolidation. The guidance is effective for interim and annual periods beginning after December 15, 2017 and
should be applied prospectively on or after the effective date. The Company is in the process of evaluating the impact of this
accounting standard update.
The Company has implemented all new accounting
pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless
otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued
that might have a material impact on its financial position or results of operations.
NOTE 2 - GOING CONCERN
The accompanying financial statements have
been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the
normal course of business. The Company has an accumulated deficit of $1,502,022 at December 31, 2018, had a net loss of $412,702
and net cash used in operating activities of $111,560 for the year ended December 31, 2018. The Company’s ability to raise
additional capital through the future issuances of common stock and/or debt financing is unknown. The obtainment of additional
financing, the successful development of the Company’s contemplated plan of operations, and its transition, ultimately, to
the attainment of profitable operations are necessary for the Company to continue operations. These conditions and the ability
to successfully resolve these factors over the next twelve months raise substantial doubt about the Company’s ability to
continue as a going concern. The financial statements of the Company do not include any adjustments that may result from the outcome
of these aforementioned uncertainties.
NOTE 3 - PROPERTY & EQUIPMENT
Property and Equipment are first recorded
at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the various classes of assets
as follows between three and five years.
Long lived assets, including property and
equipment, to be held and used by the Company are reviewed for impairment whenever events or changes in circumstances indicate
that the carrying value of the assets may not be recoverable. Impairment losses are recognized if expected future cash flows of
the related assets are less than their carrying values. Measurement of an impairment loss is based on the fair value of the asset.
Long-lived assets to be disposed of are reported at the lower of carrying amount or fair value less cost to sell.
Maintenance and repair expenses, as incurred,
are charged to expense. Betterments and renewals are capitalized in plant and equipment accounts. Cost and accumulated depreciation
applicable to items replaced or retired are eliminated from the related accounts with any gain or loss on the disposition included
as income.
Property and equipment stated at cost,
less accumulated depreciation consisted of the following:
|
|
December 31,
2018
|
|
|
December 31,
2017
|
|
Furniture/fixtures
|
|
$
|
14,904
|
|
|
$
|
14,904
|
|
Office equipment
|
|
|
2,458
|
|
|
|
-
|
|
Automobile
|
|
|
16,963
|
|
|
|
-
|
|
Tooling/Molds
|
|
|
23,105
|
|
|
|
-
|
|
Less: accumulated depreciation
|
|
|
(18,994
|
)
|
|
|
(6,418
|
)
|
Fixed assets, net
|
|
$
|
38,436
|
|
|
$
|
8,486
|
|
Depreciation expense
Depreciation expense for the years
ended December 31, 2018 and 2017 was $12,576 and $4,359, respectively.
NOTE 4 - LOANS PAYABLE
On October 24, 2017, the Company was notified
that a petition had been filed in the Iowa District Court for Polk County by a Mr. John M. Wesson for failure to repay a loan.
Mr. Wesson had loaned the Company $30,000 and $20,000 on October 24, 2012 and June 12, 2013, respectively. The loans were to accrue
interest at 5%. While the Company was under previous management the loans were removed from the books in Q1 of 2015. On April 26,
2018, the Company agreed to repay the loan in full including accrued interest and $5,000 for legal fees. The $50,000 plus $7,341
was booked to retained earnings in 2016 as a correction of an error. As of December 31, 2018, there is $14,841 of interest accrued
on the loan.
On March 23, 2018, the Company purchased
an automobile. The purchase price was $16,963.46. The interest rate on the loan is 5.8% and matures on April 7, 2023. Payments
on the loan, consisting of principal and interest, are $327 per month.
NOTE 5 - CONVERTIBLE
NOTES
On July 9, 2018, the Company issued a Convertible
Promissory Note in favor of Power Up Lending Group LTD (“Power Up”). The principal amount of the Note is $45,000 with
an original issue discount of $3,000 and carries an interest rate of 12% per annum. It becomes due and payable with accrued interest
on July 9, 2019. Power Up has the option to convert the Note plus accrued interest into common shares of the Company, after 180
days. The conversion rate is a 39% discount to the average of the lowest two trading price for twenty days prior to the date of
conversion. The company bifurcated the conversion feature and accounted for it as a derivative liability. The Company recorded
the derivative liability at its fair value of $89,020 based on the Black Scholes Merton pricing model and a corresponding debt
discount of $42,000 to be amortized utilizing the interest method of accretion over the term of the note. As of December 31, 2018,
the Company fair valued the derivative at $96,110. In addition, $21,575 of the debt discount has been amortized to interest expense.
A summary of the activity of the derivative
liability for the notes above is as follows:
Balance at December 31, 2017
|
|
$
|
-
|
|
Increase to derivative due to new issuances
|
|
$
|
89,020
|
|
Derivative loss due to mark to market adjustment
|
|
$
|
7,090
|
|
Balance at December 31, 2018
|
|
$
|
96,110
|
|
A summary of quantitative information about
significant unobservable inputs (Level 3 inputs) used in measuring the Company’s derivative liability that are categorized
within Level 3 of the fair value hierarchy for the year ended December 31, 2018 is as follows:
Inputs
|
|
December 31,
2018
|
|
|
Initial Valuation
|
|
Stock price
|
|
$
|
.06
|
|
|
$
|
.55
|
|
Conversion price
|
|
$
|
.0244
|
|
|
$
|
.244
|
|
Volatility (annual)
|
|
|
342.93
|
%
|
|
|
261.04
|
%
|
Risk-free rate
|
|
|
2.56
|
%
|
|
|
2.34
|
%
|
Years to maturity
|
|
|
.52
|
|
|
|
1
|
|
The development and determination of the
unobservable inputs for Level 3 fair value measurements and fair value calculations are the responsibility of the Company’s
management. The Company noted that there was no material difference between the results of the Black Scholes Pricing Model and
that of the Binomial Option Pricing Model.
On August 30, 2018, the Company issued
a Convertible Promissory Note in favor of LG Capital Funding LLC (“LG”). The principal amount of the Note is $32,000
with an original issue discount of $2,000 and carries an interest rate of 10% per annum. It becomes due and payable with accrued
interest on August 30, 2019. During the first six months LG has the option to convert the Note plus accrued interest at a fixed
price of $0.10 per share. After the 6-month anniversary, the Conversion Price shall be equal to 60% of the lowest closing bid price
for the eighteen prior trading days including the day of conversion. The Company accounted for the initial conversion feature as
a beneficial conversion feature. A beneficial conversion feature arises when the conversion price of a convertible instrument is
below the per share fair value of the underlying stock into which it is convertible. If LG were to convert at the price of $0.10
they could convert the full $32,000 into 320,000 shares of common stock. Using the stock price on the date the note was issued
of $.185 and the conversion price of $.10, the Company valued each share at $.085 for an additional expense of $27,200. The Company
has accounted for the $27,200 has debt discount with a credit to additional paid in capital. The discount will be amortized over
the term of the note. As of December 31, 2018, $13,659 has been amortized to interest expense.
NOTE 6 - RELATED PARTY TRANSACTIONS
The Company has received support from parties
related through common ownership and directorship. All of the expenses herein have been borne by these individuals on behalf of
the Company and are treated as shareholder loans. These loans are unsecured, non-interest bearing and due on demand. As of December
31, 2018, and, 2017, the balance due on these loans is $179,191 and $182,191, respectively.
NOTE 7 - COMMON STOCK
On January 15, 2017, the Company issued,
as compensation for services provided, 5,000 common shares with a fair value of $4.25 ($0.2125 pre-split) for total non-cash expense
of $21,250. The $21,250 was recognized over the six-month term of the contract. As of December 31, 2017, all $21,250 has been expensed.
On March 6, 2017, the Company issued, as
compensation for services provided, 32,500 common shares with a fair value of $4.25 ($0.2125 pre-split) for total non-cash expense
of $138,125.
On June 15, 2017, the Company filed a Certificate
of Amendment to its Articles of Incorporation (the “Certificate of Amendment”), with the Secretary of State of the State
of Nevada to affect a 1-for-20 reverse stock split of its common stock, whereby every twenty shares of existing common stock will
be converted into one share of new common stock.
On April 1, 2017, the Company entered into
a Fee Agreement with Frederick M. Lehrer to provide legal services to the Company. Per the terms of that agreement Mr. Lehrer was
granted 5,000 shares of common stock with a fair value of $4.25 for total non-cash expense of $21,250. As of December 31, 2018,
the shares have not yet been issued by the transfer agent; so therefore, have been credited to common stock to be issued.
On April 10, 2017, the Company issued,
as compensation for services provided, 50,000 common shares with a fair value of $4.25 for total non-cash expense of $212,500.
In April 2017, with the agreement of the
executive of the Company’s previous management, the Company cancelled 150,000 common shares that had been previously issued to
him.
On June 29, 2017, FINRA approved the Company’s
Reverse Stock Split. The Reverse Stock Split took effect at the open of business on June 30, 2017. All shares through these financial
statements have been retroactively adjusted to reflect the reverse.
On August 1, 2017, the Company issued,
as compensation for services provided, 150,000 common shares with a fair value of $0.2125 for total non-cash expense of $31,875.
On August 11, 2017, the Company issued,
as compensation for services provided, 250,000 common shares with a fair value of $0.2125 for total non-cash expense of $53,125.
On November 16, 2017, the Company issued,
as compensation for services provided, 1,087,261 common shares with a fair value of $0.2125 per share for total non-cash expense
of $231,043. The expense is being recognized over the six-month term of the contract. As of December 31, 2017, $57,761 has been
debited to consulting expense. In addition, as of December 31, 2017, the shares have not yet been issued; as a result, $36,975
has been credited to common stock to be issued and the remaining $194,068 to accruals. As of September 30, 2018, the shares were
re-valued at $0.231 for a change in value of $16,895. In addition, $173,282 was amortized to stock for services expense and the
accrual for stock to be issued was reclassed to common stock to be issued in equity, which was reduced $40,584 for the issuance
of 178,000 shares by the transfer agent. As of December 31, 2018, the full amount has been amortized to stock compensation expense.
During
the year ended December 31, 2018, the Company sold 477,143 shares of common stock for total cash proceeds of $90,000.
During
the nine months ended September 30, 2018, the Company granted 1,760,000 shares of common stock for services at $0.25 per share
for total non-cash expense of $440,000. Subsequent to the year ended December 31, 2018 all of the shares were returned. As the
expense that was recorded was material to the financial statements, the fact that the services agreed upon were not performed and
that all shares were returned to the Company, the previous $440,000 of expense that was recorded as of September 30, 2018, has
been reversed as of December 31, 2018.
NOTE 8 - PREFERRED STOCK
The Company is currently authorized to
issue 5,000,000 Class A preferred shares, $0.001 par value with 1:25 voting rights. The Series A Preferred Stock ranks equal to
the common stock on liquidation and pays no dividend.
In April 2017, with the agreement of the
executive of the Company’s previous management, the Company cancelled 1,500,000 Class A Preferred Shares that had been previously
issued to him in 2015.
The Company is currently authorized to
issue 5,000,000 Class B Preferred Shares, $0.001 par value. Each share of Series B Preferred Stock has a 1:100 voting right and
is convertible into 100 shares of common stock. No dividends will be paid and in the event of liquidation all shares of Series
B will automatically convert into common stock. There are no shares of Series B Preferred Stock issued and outstanding.
The Company is currently authorized to
issue 5,000,000 Class C Preferred Shares, $0.001 par value. Each share of Series C Preferred Stock has a 1:50 voting right and
is convertible into 50 shares of common stock. No dividends will be paid and in the event of liquidation all shares of Series B
will automatically convert into common stock. There are no shares of Series C Preferred Stock issued and outstanding.
NOTE 9 - INCOME TAX
Deferred taxes are provided on a liability
method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carry
forwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences
between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance
when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be
realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
The U.S. federal income tax rate is 21%.
The provision for Federal income tax consists of the following
December 31:
|
|
2018
|
|
|
2017
|
|
Federal income tax benefit attributable to:
|
|
|
|
|
|
|
|
|
Current Operations
|
|
$
|
87,000
|
|
|
$
|
137,000
|
|
Less: valuation allowance
|
|
|
(87,000
|
)
|
|
|
(137,000
|
)
|
Net provision for Federal income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
The cumulative tax effect at the expected rate of 21% of significant
items comprising our net deferred tax amount is as follows:
|
|
2018
|
|
|
2017
|
|
Deferred tax asset attributable to:
|
|
|
|
|
|
|
Net operating loss carryover
|
|
$
|
315,000
|
|
|
$
|
229,000
|
|
Less: valuation allowance
|
|
|
(315,000
|
)
|
|
|
(229,000
|
)
|
Net deferred tax asset
|
|
$
|
-
|
|
|
$
|
-
|
|
At December 31, 2018, the Company had net
operating loss carry forwards of approximately $315,000 that maybe offset against future taxable income. No tax benefit
has been reported in the December 31, 2018 or 2017 financial statements since the potential tax benefit is offset by a valuation
allowance of the same amount. The change in the valuation allowance for the year ended December 31, 2018 was a decrease of
$50,000.
On December 22, 2017, the U.S. government
enacted comprehensive tax legislation commonly referred to as the Tax Cut and Jobs Act (the “Tax Act”). The Tax Act
establishes new tax laws that affects 2018 and future years, including a reduction in the U.S. federal corporate income tax rate
to 21% effective January 1, 2018. For certain deferred tax assets and deferred tax liabilities.
Due to the change in ownership provisions
of the Tax Reform Act of 1986, net operating loss carry forwards for Federal income tax reporting purposes are subject to annual
limitations. Should a change in ownership occur, net operating loss carry forwards may be limited as to use in future years.
ASC Topic 740 provides guidance on the
accounting for uncertainty in income taxes recognized in a company’s financial statements. Topic 740 requires a company to
determine whether it is more likely than not that a tax position will be sustained upon examination based upon the technical merits
of the position. If the more-likely-than-not threshold is met, a company must measure the tax position to determine the amount
to recognize in the financial statements.
The Company includes interest and penalties
arising from the underpayment of income taxes in the statements of operations in the provision for income taxes. As of December
31, 2018, the Company had no accrued interest or penalties related to uncertain tax positions.
NOTE 10 - SUBSEQUENT EVENTS
In accordance with SFAS 165 (ASC 855-10)
management has performed an evaluation of subsequent events through the date that the financial statements were available to be
issued and has determined that it does not have any material subsequent events to disclose in these financial statements other
then the following.
Subsequent to December 31, 2018, PowerUp
converted $7,940 into 303,053 shares of common stock.
On January 23, 2019, the Company issued
a Convertible Promissory Note in favor of One44 Capital LLC (“One44”). The principal amount of the Note is $100,000
with an interest rate of 12% per annum. It becomes due and payable with accrued interest on January 23, 2020. Power Up has the
option to convert the Note plus accrued interest into common shares of the Company, after 180 days. The conversion rate is a 55%
of the lowest two trading prices for twenty days prior to the date of conversion.