TECH CENTRAL,
INC.
BALANCE SHEETS
June 30, 2019
and December 31, 2018
|
|
June
30,
2019
(Unaudited)
|
|
December
31, 2018
(Audited)
|
Assets
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
Cash
|
|
|
62,953
|
|
|
$
|
30,085
|
|
Accounts receivable
|
|
|
15,250
|
|
|
|
20,250
|
|
Total Current Assets
|
|
|
78,203
|
|
|
|
50,335
|
|
Other Assets
|
|
|
|
|
|
|
|
|
Film Equipment net
|
|
|
5,582
|
|
|
|
7,870
|
|
Script, net
|
|
|
41,667
|
|
|
|
46,667
|
|
Total Other Assets
|
|
|
47,249
|
|
|
|
54,537
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
125,452
|
|
|
$
|
104,872
|
|
|
|
|
|
|
|
|
|
|
Liabilities And Stockholders' Equity (Deficit)
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
37,730
|
|
|
$
|
5,800
|
|
Derivative Liability
|
|
|
234,205
|
|
|
|
—
|
|
Accrued Interest
|
|
|
752
|
|
|
|
—
|
|
Notes Payable net
of discount
|
|
|
8,230
|
|
|
|
—
|
|
Total Current Liabilities
|
|
|
280,917
|
|
|
|
5,800
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
280,917
|
|
|
|
5,800
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity (Deficit)
|
|
|
|
|
|
|
|
|
Common stock $0.001 par value 75,000,000 shares authorized 22,315,250
shares issued and outstanding at June 30, 2019 and 8,836,250 shares authorized and outstanding December 31, 2018
|
|
|
22,316
|
|
|
|
18,837
|
|
Shares to be issued
|
|
|
—
|
|
|
|
173,950
|
|
Additional paid in capital
|
|
|
758,572
|
|
|
|
541,988
|
|
Accumulated Deficit
|
|
|
(936,353
|
)
|
|
|
(635,703
|
)
|
Total Stockholders' Equity (Deficit)
|
|
|
(155,465
|
)
|
|
|
99,072
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Equity
(Deficit)
|
|
$
|
125,452
|
|
|
$
|
104,872
|
|
See accompanying
notes to financial statements
TECH CENTRAL,
INC.
Statements
of Operations
June 30, 2019
and June 30 2018
|
|
Three Months ended June 30, 2019
|
|
Three
Months Ended
June
30, 2018
|
|
Six
Months Ended
June
30, 2019
|
|
Six
Months Ended
June
30, 2018
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
Revenue
|
|
|
|
|
|
|
|
|
Video Filming
|
|
$
|
—
|
|
|
$
|
19,500
|
|
|
|
5,000
|
|
|
$
|
24,700
|
|
Web Site Development
|
|
|
3,100
|
|
|
|
—
|
|
|
|
3,100
|
|
|
|
—
|
|
Total Revenue
|
|
|
3,100
|
|
|
|
19,500
|
|
|
|
8,100
|
|
|
|
24,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
3,100
|
|
|
|
19,500
|
|
|
|
8,100
|
|
|
|
24,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
3,644
|
|
|
|
1,144
|
|
|
|
7,288
|
|
|
|
2,288
|
|
Computer and Internet
|
|
|
600
|
|
|
|
—
|
|
|
|
600
|
|
|
|
—
|
|
Production expense
|
|
|
20,000
|
|
|
|
—
|
|
|
|
20,000
|
|
|
|
—
|
|
Consulting fees
|
|
|
1,750
|
|
|
|
11,000
|
|
|
|
1,750
|
|
|
|
11,000
|
|
Commission
|
|
|
6,000
|
|
|
|
—
|
|
|
|
6,000
|
|
|
|
—
|
|
Professional fees
|
|
|
5,997
|
|
|
|
4,037
|
|
|
|
14,094
|
|
|
|
14,134
|
|
Film Work
|
|
|
6,000
|
|
|
|
—
|
|
|
|
6,000
|
|
|
|
—
|
|
Marketing & advertising
|
|
|
55,580
|
|
|
|
—
|
|
|
|
55,580
|
|
|
|
599
|
|
Rent expense
|
|
|
150
|
|
|
|
100
|
|
|
|
300
|
|
|
|
250
|
|
General &
administration
|
|
|
7,127
|
|
|
|
475
|
|
|
|
7,838
|
|
|
|
1,980
|
|
Total Expenses
|
|
|
106,848
|
|
|
|
16,756
|
|
|
|
119,450
|
|
|
|
30,251
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Income/Loss
|
|
$
|
(103,748
|
)
|
|
$
|
2,744
|
|
|
$
|
(111,350
|
)
|
|
$
|
(5,551
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of derivative
|
|
|
180,318
|
|
|
|
—
|
|
|
|
180,318
|
|
|
|
—
|
|
Interest on convertible note
|
|
|
752
|
|
|
|
—
|
|
|
|
752
|
|
|
|
—
|
|
Amortization of debt
discount
|
|
|
8,230
|
|
|
|
—
|
|
|
|
8,230
|
|
|
|
—
|
|
Total other income/Expense
|
|
|
189,300
|
|
|
|
—
|
|
|
|
189,300
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
(293,048
|
)
|
|
$
|
2,744
|
|
|
$
|
(300,650
|
)
|
|
$
|
(5,551
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Loss Per Common Share
|
|
$
|
0.00
|
|
|
$
|
0.00
|
|
|
|
0.00
|
|
|
$
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding
|
|
|
22,315,250
|
|
|
|
8,836,250
|
|
|
|
22,315,250
|
|
|
|
8,836,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying
notes to consolidated financial statements.
TECH CENTRAL,
INC.
INTERIM STATEMENT
OF CHANGES IN SHAREHOLDERS' EQUITY (DEFICIT)
(Unaudited)
|
|
|
Common
Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
of Shares
|
|
|
|
Amount
|
|
|
|
Additional
Paid in Capital
|
|
|
|
Shares
to be Issued
|
|
|
|
Retained
Earnings
|
|
|
|
Total
|
|
January 1, 2018
|
|
|
8,836,250
|
|
|
$
|
8,837
|
|
|
$
|
51,988
|
|
|
$
|
—
|
|
|
$
|
(34,863
|
)
|
|
$
|
25,962
|
|
Net Income (Loss)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(8,296
|
)
|
|
|
(8,296
|
)
|
March 31, 2018
|
|
|
8,836,250
|
|
|
$
|
8,837
|
|
|
|
51,988
|
|
|
$
|
—
|
|
|
$
|
(43,159
|
|
|
$
|
17,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 1, 2018
|
|
|
8,836,250
|
|
|
$
|
8,837
|
|
|
$
|
51,988
|
|
|
$
|
—
|
|
|
$
|
(43,159
|
)
|
|
$
|
17,666
|
|
Net Income (Loss)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
2,744
|
|
|
|
2,744
|
|
June 30, 2018
|
|
|
8,836,250
|
|
|
$
|
8,837
|
|
|
|
51,988
|
|
|
$
|
—
|
|
|
$
|
(40,415
|
)
|
|
$
|
20,410
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1, 2019
|
|
|
18,836,250
|
|
|
$
|
8,837
|
|
|
$
|
541,988
|
|
|
$
|
173,950
|
|
|
$
|
(635.703
|
)
|
|
$
|
99,072
|
|
Stock issued for Asset
|
|
|
1,000,000
|
|
|
|
1,000
|
|
|
|
49,000
|
|
|
|
(50,000
|
)
|
|
|
—
|
|
|
|
—
|
|
Net Income (Loss)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(7,602
|
)
|
|
|
(7,602
|
)
|
March 31, 2019
|
|
|
19,836,250
|
|
|
$
|
9,837
|
|
|
|
590,988
|
|
|
$
|
123,950
|
|
|
$
|
(643,305
|
)
|
|
$
|
91,470
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Apri1 1, 2019
|
|
|
19,836,250
|
|
|
$
|
9,837
|
|
|
$
|
590,988
|
|
|
$
|
123,950
|
|
|
$
|
(643,305
|
)
|
|
$
|
91,470
|
|
Warrants issued with convertible note
|
|
|
|
|
|
|
|
|
|
|
46,113
|
|
|
|
|
|
|
|
|
|
|
|
46,113
|
|
Stock issued for Asset
|
|
|
829,000
|
|
|
|
829
|
|
|
|
40,621
|
|
|
|
(41,450
|
)
|
|
|
—
|
|
|
|
—
|
|
Stock issued for services
|
|
|
1,050,000
|
|
|
|
1,050
|
|
|
|
51,450
|
|
|
|
(52,500
|
)
|
|
|
—
|
|
|
|
—
|
|
Stock Issued for
Private Offering
|
|
|
600,000
|
|
|
|
600
|
|
|
|
29,400
|
|
|
|
(30,000
|
)
|
|
|
—
|
|
|
|
—
|
|
Net Income (Loss)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(293,048
|
)
|
|
|
(293,048
|
)
|
June 30, 2019
|
|
|
22,315,250
|
|
|
$
|
22,316
|
|
|
|
758,572
|
|
|
$
|
—
|
|
|
$
|
(936,353
|
)
|
|
$
|
(155,465
|
)
|
See accompanying
notes to financial statements
TECH CENTRAL,
INC.
Statements
of Cash Flows
June 30,
2019 and June 30, 2018
|
|
June 30,
|
|
June 30,
|
|
|
2019
(Unaudited)
|
|
2018
(Unaudited)
|
Cash Flows from Operating Activities
|
|
|
|
|
|
|
|
|
Net Income (loss)
|
|
$
|
(300,650
|
)
|
|
$
|
(5,551
|
)
|
|
|
|
|
|
|
|
|
|
Adjustments to Reconcile Net
Loss To Net Cash Provided by (Used In) Operating Activities:
|
|
|
|
|
|
|
|
|
Stock
Issued for Services
|
|
|
|
|
|
|
|
|
Loss on note
|
|
|
123,438
|
|
|
|
|
|
Amortization of debt discount
|
|
|
8,230
|
|
|
|
|
|
Accounts receivable
|
|
|
5,000
|
|
|
|
(17,700
|
)
|
Accounts Payable
|
|
|
31,930
|
|
|
|
18,350
|
|
Accrued Interest
|
|
|
752
|
|
|
|
—
|
|
Change in Derivative
|
|
|
56,880
|
|
|
|
|
|
Accumulated
amortization & depreciation
|
|
|
7,288
|
|
|
|
2,288
|
|
Net Cash Provided by (used
in) Operating Activities
|
|
|
(67,132
|
)
|
|
|
(2,613
|
)
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Proceeds
of convertible note
|
|
|
100,000
|
|
|
|
—
|
|
Net cash provided by Financing Activities
|
|
|
100,000
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) in Cash
|
|
|
32,868
|
|
|
|
(2,613
|
)
|
|
|
|
|
|
|
|
|
|
Cash at Beginning of Period
|
|
|
30,085
|
|
|
|
5,617
|
|
|
|
|
|
|
|
|
|
|
Cash at End of Period
|
|
$
|
62,953
|
|
|
$
|
3,004
|
|
|
|
|
|
|
|
|
|
|
Cash paid for Interest
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
Cash paid for income taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure of Non-Cash Investing and Financing Activities
|
|
|
|
|
|
|
|
|
Derivative recorded for debt discount at inception
|
|
$
|
53,887
|
|
|
|
—
|
|
Warrants issued as convertible note kicker
|
|
$
|
46,113
|
|
|
|
—
|
|
See accompanying
notes to financial statements.
TECH CENTRAL,
INC.
NOTES TO THE
UNAUDITED FINANCIAL STATEMENTS
FOR THE THREE
AND SIX MONTHS PERIOD ENDED JUNE 30, 2019 AND 2018
Note 1 – Summary of Significant
Accounting Policies
A summary of the significant accounting
policies applied in the preparation of the accompanying financial statements follows.
BUSINESS AND BASIS OF PRESENTATION
Tech Central,
Inc. ("TC") was incorporated under the laws of the State of Wyoming on April 28, 2014.
TC was formed
as a Media Company engaging in online video and photography content development and distribution; and website and mobile app technology
integration design and development.
BASIS OF PRESENTATION
The accompanying
financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America,
and pursuant to the rules and regulations of the Securities and Exchange Commission (the "SEC") and reflect all adjustments,
consisting of normal recurring adjustments, which management believes are necessary to fairly present the financial position,
results of operations and cash flows of the Company as of June 30, 2019 and December 31, 2018.
ESTIMATES
The preparation
of the financial statement in conformity with generally accepted accounting principles requires management to make estimates and
assumptions that affect certain reported amounts. Accordingly, actual results could differ from those estimates.
CASH AND
CASH EQUIVALENTS
The Company
maintains a cash balance in a non-interest-bearing account that currently does not exceed federally insured limits. For the purpose
of the statements of cash flows, all highly liquid investments with an original maturity of three months or less are considered
to be cash equivalents. There were no cash equivalents as of June 30 , 2019 and December 31, 2018.
PROPERTY
AND EQUIPMENT
The Company
values its investment in property and equipment at cost less accumulated depreciation. Depreciation is computed primarily by the
straight-line method over the estimated useful lives of the assets ranging from three to five years.
INVENTORY
Inventory is recorded at lower of
cost or market; cost is computed on a first-in first-out basis. The company had no inventory as of June 30, 2019 and December
31, 2018.
ACCOUNTS RECEIVABLE AND REVENUE
Revenue consists
substantially of fees earned from movies and videos that we have interests in and commercial video work. In accordance with ASC
606 we recognize revenue when we satisfy each performance obligation by transferring control of the promised goods or services
to our customers. We recognize revenue from a sale or licensing arrangement of a film when we have transferred control of the
licensing right to our customer; We recognize revenue from commercial video services rendered when we have transferred control
of the commercial video work completed to our customer.
FAIR VALUE OF FINANCIAL INSTRUMENTS
AND DERIVATIVE FINANCIAL INSTRUMENTS
We have adopted
Accounting Standards Codification regarding Disclosure About Derivative Financial Instruments and Fair Value of Financial Instruments.
The carrying amounts of cash, accounts payable, accrued expenses, and other current liabilities approximate fair value because
of the short maturity of these items. These fair value estimates are subjective in nature and involve uncertainties and matters
of significant judgment, and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect
these estimates. We do not hold or issue financial instruments for trading purposes, nor do we utilize derivative instruments
in the management of foreign exchange, commodity price or interest rate market risks.
FEDERAL INCOME TAXES
Deferred income
taxes are reported for timing differences between items of income or expense reported in the financial statements and those reported
for income tax purposes in accordance with Accounting Standards Codification regarding Accounting for Income Taxes, which requires
the use of the asset/liability method of accounting for income taxes. Deferred income taxes and tax benefits are recognized for
the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and
liabilities and their respective tax bases, and for tax loss and credit carryforwards. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected
to be recovered or settled. Deferred taxes are provided for the estimated future tax effects attributable to temporary differences
and carryforwards when realization is more likely than not.
NET INCOME PER SHARE OF COMMON
STOCK
We have
adopted Accounting Standards Codification regarding Earnings per Share, which requires presentation of basic and diluted EPS
on the face of the income statement for all entities with complex capital structures and requires a reconciliation of the
numerator and denominator of the basic EPS computation to the numerator and denominator of the diluted EPS computation. In
the accompanying financial statements, basic earnings per share of common stock is computed by dividing net income by the
weighted average number of shares of common stock outstanding during the period. Due to the net loss dilutive shares would be
considered anti-dilutive and therefore basic equals diluted.
IMPAIRMENT OF LONG-LIVED ASSETS
The Company
evaluates the recoverability of long-lived assets and the related estimated remaining lives at each balance sheet date. The Company
records an impairment or change in useful life whenever events or changes in circumstances indicate that the carrying amount may
not be recoverable or the useful life has changed.
STOCK BASED COMPENSATION
The Company
recognizes stock-based compensation in accordance with ASC Topic 718 "Stock Compensation", which requires the measurement
and recognition of compensation expense for all share-based payment awards made to employees and directors including employee
stock options and employee stock purchases related to an Employee Stock Purchase Plan based on the estimated fair values. For
non-employee stock-based compensation, we have adopted ASC Topic 505 "Equity-Based Payments to Non-Employees", which
requires stock-based compensation related to non-employees to be accounted for based on the fair value of the related stock or
options or the fair value of the services on the grant date, whichever is more readily determinable in accordance with ASC Topic
718.
RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS
We have adopted
ASC 842, which provides accounting guidance related to leases which as of June 30, 2019, has no impact on our financial condition
or results of operations. We have reviewed all other recent pronouncements and do not believe that they will have a material impact
on our financial condition or results of operations.
Note 2 - Uncertainty, going concern
The Company's
financial statements are prepared using generally accepted accounting principles in the United States of America applicable to
a going concern which contemplates the realization of assets and liquidation of liabilities in the normal course of business.
The Company has not yet established an ongoing source of revenues sufficient to cover its operating costs to allow it to continue
as a going concern and therefore, there is substantial doubt about the Company’s ability to continue as a going concern.
As of
June 30, 2019, the Company had accumulated deficit of $936,353. As of December 31, 2018, the Company had accumulated deficit of
$635,703. The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to
fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to
cease operations. In order to continue as a going concern, the Company will need, among other things, additional capital resources.
The Company is contemplating conducting an offering of its debt or equity securities to obtain additional operating capital. The
Company is dependent upon its ability, and will continue to attempt, to secure equity and/or debt financing. There are no assurances
that the Company will be successful and without sufficient financing it would be unlikely for the Company to continue as a going
concern.
The ability
of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described in
the preceding paragraph and eventually secure other sources of financing and attain profitable operations. These financial statements
do not include any adjustments relating to the recoverability and classification of recorded asset amounts for amounts and classification
of liabilities that might result from this uncertainty.
Note 3- Equipment and Other Assets
Equipment
|
|
June 30,
2019
|
|
December 31,
2018
|
Equipment
|
|
$
|
22,884
|
|
|
$
|
22,884
|
|
Accumulated Depreciation
|
|
|
(17,302
|
)
|
|
|
(15,014
|
)
|
Net Equipment
|
|
$
|
5,582
|
|
|
$
|
7,870
|
|
|
|
|
|
|
|
|
June 30,
2019
|
|
December 31,
2018
|
Script Acquisition
|
|
$
|
50,000
|
|
|
$
|
50,000
|
|
Accumulated Amortization
|
|
|
(8,333
|
)
|
|
|
(3,333
|
)
|
Net Equipment
|
|
$
|
41,667
|
|
|
$
|
46,667
|
|
The Company
purchased film equipment for $22,884, which is comprised of video, lighting and editing equipment. The depreciation expense for
the three months ended June 30, 2019 was $1,144 and for June 30, 2018, $1,144
.
The depreciation expense for the six months ended June 30, 2019 was $2,288 and for June 30, 2018, $2,288.
The Company
acquired a film script on August 20, 2018 for $50,000 which was paid for with 829,000 shares of stock valued at $.05. The
amortization expense for three months ending June 30, 2019 was $2,500 and for the three months ending June 30, 2018 was
$0. The amortization expense for six months ending June 30, 2019 was $5,000 and for the six months ending June 30,
2018 was $0.
Note-4 - Commitments and Contingencies
We have an employment
agreement with our President Joe Lewis whereby he has agreed to take a salary when he has determined the Company has enough capital
to pay a salary. At the quarter ended June 30, 2018 Joe Lewis had a payable of $10,000 for his services. On July 2, 2018 he was
issued 10,000,000 shares. As of June 30, 2019, and December 31, 2018 there was no accrual of salaries.
Note 5 –
Common Stock
At the quarter
ended June 30, 2019 the Company had 22,315,250 shares issued and outstanding. At the quarter ended June 30, 2018 the Company
had 8,836,250 shares issued and outstanding. There were 10,000,000 common stock issuances during the year ended December
31, 2018 and 18,836,250 shares issued and outstanding.
There were 2,479,000
shares issued in the quarter ending June 30, 2019 that were included at year end in shares to be issued.
Name
|
|
Date Issued
|
|
|
Shares Issued
|
|
|
Price per Share
|
|
|
Total $ Amount
|
|
Issued for
|
Joe Lewis
|
|
|
7-3-18
|
|
|
|
10,000,000
|
|
|
$
|
.05
|
|
|
$
|
500,000
|
|
Services
|
Rising Phoenix
|
|
|
7-25-18
|
|
|
|
1,000,000
|
|
|
$
|
.05
|
|
|
$
|
50,000
|
|
Consulting Services
|
Darlene Riede
|
|
|
8-2-18
|
|
|
|
100,000
|
|
|
$
|
.05
|
|
|
$
|
5,000
|
|
Services
|
MCR Enterprises
|
|
|
8-16-18
|
|
|
|
500,000
|
|
|
$
|
.05
|
|
|
$
|
25,000
|
|
Consulting Services
|
Tala Media Corp
|
|
|
8-20-18
|
|
|
|
829,000
|
|
|
$
|
.05
|
|
|
$
|
41,450
|
|
Script Asset
|
Hannah Grabowski
|
|
|
11-12-18
|
|
|
|
250,000
|
|
|
$
|
.05
|
|
|
$
|
12,500
|
|
Marketing Services
|
Jeremy Woertnik
|
|
|
11-15-18
|
|
|
|
200,000
|
|
|
$
|
.05
|
|
|
$
|
10,000
|
|
Services
|
777 Capital
|
|
|
12-31-18
|
|
|
|
600,000
|
|
|
$
|
.05
|
|
|
$
|
30,000
|
|
Investment
|
Note 6 – Convertible
Loan
Promissory
Notes and Warrants – Issued for the six months ended June 30, 2019.
During the six months ended June 30, 2019,
the Company issued a total of $112,750 in promissory notes (“Notes”) which included an OID of $12,750 with the following
terms:
|
·
|
Term
of the note is 9 months.
|
|
·
|
Annual
interest rate12%.
|
|
·
|
Note
is convertible at the option of the holder at issuance, 240 days from issuance.
|
|
·
|
Conversion
prices are typically based on the discounted (38% to 50% discount) average closing prices
or lowest trading prices of the Company’s shares during various periods prior to
conversion.
|
The Company
determined our derivative liabilities to be a Level 3 fair value measurement and used the Binomial lattice model pricing model
to calculate the fair value as of June 30, 2019. The Black-Scholes model requires six basic data inputs: the exercise or strike
price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock price in
the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement.
The fair value of each convertible note is estimated using the Black-Scholes valuation model. (See Note 7).
Warrants were issued in conjunction
with the convertible note on June 17, 2019 and were valued at $46,113.
Note 7 - Derivative
Liabilities
The Company
analyzed the conversion option for derivative accounting consideration under ASC 815, Derivatives and Hedging, and determined
that the instrument should be classified as a liability since the conversion option becomes effective at issuance resulting in
there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options.
Fair Value
Assumptions Used in Accounting for Derivative Liabilities.
ASC 815 requires
we assess the fair market value of derivative liability at the end of each reporting period and recognize any change in the fair
market value as other income or expense item.
The Company
determined our derivative liabilities to be a Level 3 fair value measurement and used the Binomial lattice model pricing model
to calculate the fair value as of June 30, 2019. The Binomial lattice model model requires six basic data inputs: the exercise
or strike price, time to expiration, the risk-free interest rate, the current stock price, the estimated volatility of the stock
price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement.
The fair value of each convertible note is estimated using the Binomial lattice model valuation model.
At June 30,
2019, the estimated fair values of the liabilities measured on a recurring basis are as follows:
|
|
|
Six Months Ended
|
|
|
|
|
June
30, 2019
|
|
Expected term
|
|
|
0.08
- 5.00 years
|
|
Expected average volatility
|
|
|
187% - 451%
|
|
Expected dividend yield
|
|
|
—
|
|
Risk-free interest rate
|
|
|
1.76% - 2.09%
|
|
The following table summarizes the
changes in the derivative liabilities during the six months ended June 30, 2019:
Fair
Value Measurements Using Significant Observable Inputs (Level 3)
|
|
|
|
|
|
|
|
|
|
Balance - December 31, 2018
|
|
$
|
—
|
|
Addition of new
derivatives recognized as debt discounts
|
|
|
53,887
|
|
Addition of new derivatives
recognized as loss on derivatives
|
|
|
123,438
|
|
Loss
on change in fair value of the derivative
|
|
|
56,880
|
|
Balance - June 30, 2019
|
|
$
|
234,205
|
|
Note 8 -
Warrants
Warrants
A summary of activity
regarding warrants issued as follows:
|
|
|
|
|
Warrants
Outstanding
|
|
|
|
|
|
|
|
|
|
|
Weighted
Average
|
|
|
|
|
|
|
Shares
|
|
|
|
Exercise
Price
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding,
December 31, 2018
|
|
|
|
—
|
|
|
$
|
—
|
|
|
Granted
|
|
|
|
451,000
|
|
|
|
0.25
|
|
|
Exercised
|
|
|
|
—
|
|
|
|
—
|
|
|
Forfeited/canceled
|
|
|
|
—
|
|
|
|
—
|
|
|
Outstanding,
June 30, 2019
|
|
|
|
451,000
|
|
|
$
|
0.25
|
|
The following
table summarizes information relating to outstanding and exercisable warrants as of June 30, 2019.
|
Warrants
Outstanding
|
|
|
|
|
|
Warrants
Exercisable
|
|
|
Number
of
|
|
|
|
Weighted
Average Remaining
Contractual
life
|
|
|
|
Weighted
Average
|
|
|
|
Number
of
|
|
|
|
Weighted
Average
|
|
|
Shares
|
|
|
|
(in years)
|
|
|
|
Exercise
Price
|
|
|
|
Shares
|
|
|
|
Exercise
Price
|
|
|
451,000
|
|
|
|
4.95
|
|
|
$
|
0.25
|
|
|
|
451,000
|
|
|
$
|
0.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The warrants were issued in conjunction
with the convertible note on June 17, 2019 and were valued at $46,113.
Note 9– Related Party Transactions
On July 3, 2018 ten million shares were issued to Joe Lewis, CEO
for services at $.05 per share with a valuation of $500,000.
Note 10– Subsequent Events
Management has reviewed events between
June 30, 2019 to the date that the financials were available to be issued, and there were no significant events identified for
disclosure.
ITEM 2. MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward Looking
Statements
This
"Management's Discussion and Analysis of Financial Condition and Results of Operations" (MD&A) is intended to provide
an understanding of our financial condition, change in financial condition, cash flow, liquidity and results of operations. The
following MD&A discussion should be read in conjunction with the financial statements and notes to those statements that appear
elsewhere in this Form 10-Q and in the Company's Annual Report on Form 10-K. The following discussion contains forward-looking
statements that reflect the Company's plans, estimates and beliefs. The Company's actual results could differ materially from
those discussed or referred to in the forward-looking statements. Factors that could cause or contribute to any differences include,
but are not limited to, those discussed under the caption "Forward-Looking Information and Factors That May Affect Future
Results" and under Part I, Item 1A, of the Company's Annual Report on Form 10-K under the heading "Risk Factors."
GENERAL
We were incorporated
in Wyoming on April 28, 2014 and we have elected, for the purpose of filing our Registration Statement with the SEC and preparing
our audit, December 31 as our fiscal year end.
We are a full-service
multi-media Company with a multi operational approach focusing on Online video and photography content development and distribution
and Website and mobile app technology integration design and development. Websites are a unique mix of textual content, photos,
sometimes video and often times apps, which are designed as plug-ins to websites or for mobile devices, aiding in the conveyance
of a website's message whether it be business related or personal. We offer products and solutions to help our customers stand
out in the ever-changing internet environment. We have been, initially, capitalized through the acquisition of Assets from our
founding shareholder, cash flows from multi-media operations and the proceeds from a Private Placement offering.
For the three
months ended June 30, 2019 we had gross revenues of $3,100 derived primarily from commercial video work and digital video and
photo integration into website design, and total expenses of $296,148 and a net loss of $293,048 compared to the six months ended
June 30, 2019 in which we had gross revenues of $8,100 derived primarily from commercial video work and digital video and photo
integration into website design, and total expenses of $308,750 and a net loss of $300,650.
For the three
months ended June 30, 2018 we had gross revenues of $19,500 derived primarily from commercial video work and digital video and
photo integration into website design, and total expenses of $16,756 and a net profit of $2,744 compared to the six months ended
June 30, 2018 in which we had gross revenues of $24,700 derived primarily from commercial video work and digital video and photo
integration into website design, and total expenses of $30,251 and a net loss of $5,551.
Our plans are
to continue to market our multi-media services focusing on the integration of video with web site design and to continue with
the development of our aerial footage for California coastal areas. We may also seek equity financing in the future for the California
coastal project. At this time, we have no arrangements for any funding source.
In addition,
we are seeking potential acquisitions that fit within our business model. At this time, we have not entered into any agreements
with any entities.
Significant Accounting Policies
and Estimates
Management's
Discussion and Analysis of Financial Condition and Results of Operations discusses the Company's financial statements which have
been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of
these financial statements 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 period.
Management bases its estimates and judgments on historical experiences and on various other factors that are believed to be reasonable
under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities
that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or
conditions.
Revenue Recognition
Revenue consists
substantially of fees earned from movies and videos that we have interests in and commercial video work. In accordance with ASC
606 we recognize revenue when we satisfy each performance obligation by transferring control of the promised goods or services
to our customers. We recognize revenue from a sale or licensing arrangement of a film when we have transferred control of the
licensing right to our customer. We recognize revenue from commercial video services rendered when we have transferred control
of the commercial video work completed to our customer.
Use of Estimates
The preparation
of financial statements in conformity with generally accepted accounting principles in the United States requires us to make estimates
and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statement and the reported amounts of revenues and expenses during the reporting period. Actual results
could differ from the estimates.
Results of
Operations
For the
Three and Six Months Ended June 30, 2019 Compared to The Three and Six Months Ended June 30, 2018.
Revenue
For the three-month
period ended June 30, 2019, we had total sales of $3,100 attributed to Website development.
During
the six months ended June 30, 2019, we had $8,100 in total sales attributed to $5,000 in Video filming and $3,100 in Website development.
For the three-month
period ended June 30, 2018 we had total sales of $19,500 attributed to Video filming.
For
the six-month period ended June 30, 2018 we had total sales of $24,700 attributed to Video filming.
Cost of Sales
For the three
months and six months period ended June 30, 2019, we had no cost of goods.
For the three
months and six months period ended June 30, 2018, we had no cost of goods.
Gross Profit
For the three-month
period ended June 30, 2019, we recognized a gross profit of $3,100 for sale of Website development.
For the six
months period ended June 30, 2019, we recognized a gross profit of $8,100 attributed to $3,100 in Website development and $5,000
in Video filming.
For the three-month
period ended June 30, 2018, we recognized a gross profit of $19,500 for the sale of Video filming.
For the six
months period ended June 30, 2018, we recognized a gross profit of $24,700 for the sale of Video filming.
Operating
Expenses
For the three
months period ended June 30, 2019, we incurred total operating expenses of $106,848 consisting of professional fees of $5,997
which were attributable to expenses relating to our SEC filings and accounting costs, amortization and depreciation of $3,644,
marketing expense of $55,580 rent $150, consulting fees of $1,750, commission of $6,000, production expense of $26,000 and general
and administrative fees of $7,127. Other expenses incurred for the three-month period ended June 30, 2019 included a change in
fair value of derivative liabilities of $180,318, amortization of debt discount $8,230 and interest on convertible notes $752
for a total non-operating expense of $189,300.
For the six
months period ended June 30, 2019, we incurred total operating expenses of $119,450 consisting of professional fees of $14,094
which were attributable to expenses relating to our SEC filings and accounting costs, amortization and depreciation of $7,288,
marketing expense of $55,580 rent $300, consulting fees of $1,750, commission of $6,000, production expense of $26,000 and general
and administrative fees of $7,838. Other expenses incurred for the six-month period ended June 30, 2019 included a change in fair
value of derivative liabilities of 180,318, amortization of debt discount $8,230 and interest on convertible notes $752 for a
total non-operating expense of $189,300.
For the three
months period ended June 30, 2018, we incurred total operating expenses of $16,756 consisting of professional fees of $4,037 which
were attributable to expenses relating to our SEC filings and accounting costs, amortization and depreciation of $1,144, rent
$100 , consulting fees of $11,000, and general and administrative fees of $475 .
For the six
months period ended June 30, 2018, we incurred total operating expenses of $30,251 ,consisting of professional fees of $14,134
which were attributable to expenses relating to our SEC filings and accounting costs, amortization and depreciation of $2,288,
rent $250, consulting fees of $11,000, advertising of $599, and general and administrative fees of $1,980.
Liquidity
and Capital Resources
For the Six
Months Ended June 30, 2019 Compared to the Six Months Ended June 30, 2018.
As at June 30,
2019, the Company had cash on hand of $62,953, total assets of $125,452, total liabilities of $280,917 and stockholders' deficit
of $155,465 as compared to June 30, 2018, where the Company had cash on hand of $3,004, total assets of $41,361, total liabilities
of $20,950 and stockholder’s equity of $20,411.
During the quarter
ended June 30, 2019 we used $(67,132) in operating activities compared to the quarter ended June 30, 2018 we used $(2,613)
in
operating activities.
For the quarters ended June 30, 2019 we generated
$100,000 in financing activities. For the quarter ended June 30, 2018 we had no financing activity.
The company
has insufficient cash resources available to fund its primary operations. If we do not receive any additional revenue or receive
additional funding, we would not have the ability to implement our business plan. The Company has no agreements in place with
its shareholders, officer and director or with any third parties to fund operations. The Company has not negotiated nor has available
to it any other third- party sources of liquidity.
The Company
has no, current, off balance sheet arrangements and does not anticipate entering into any off- balance sheet arrangements that
are reasonably likely to have a current or future effect on our financial condition.
Plan of Operation
Our plans are
to continue to market our multi-media services focusing on the integration of video with web site design and to continue with
the development of our aerial footage for California coastal areas. We may also seek equity financing in the future for the California
coastal project. At this time, we have no arrangements for any funding source. In addition, we are seeking potential acquisitions
that fit within our business model. At this time, we have not entered into any agreements with any entities.
Marketing
and Sales efforts:
Our marketing
efforts will primarily be related to marketing our multimedia services and upon completion, the marketing and sales of our California
Coast video project.
We plan on optimizing
Search Engine Optimization ("SEO") work and internet marketing, and subsequently believe sales will be initially supported
through our website. We also plan on engaging a call center for developing interest in our products within the next fiscal year.
Successful implementation of our business strategy depends on factors specific to the further development of our products, regulations
regarding equities trading, additional financing through equity or debt sources and numerous other factors that may be beyond
our control. Adverse changes in the following factors could undermine our business strategy and have a material adverse effect
on our business, financial condition, and results of operations and cash flow:
- The ability to anticipate
changes in consumer preferences and to meet customers' needs for trading products in a timely cost effective manner; and;
- The ability to establish,
maintain and eventually grow market share in a competitive environment.
Income Taxes
We had taxes payable of $0 at the
quarter ended June 30, 2019 as compared to taxes payable of $0 at the year ended December 31, 2018.