The accompanying notes are an integral part of these consolidated financial statements.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL
STATEMENTS
NOTE 1 – BASIS OF PRESENTATION,
GOING CONCERN AND CORRECTION OF PRIOR YEAR INFORMATION
Interim Financial Reporting
While the information presented in the accompanying
interim financial statements is unaudited, it includes all adjustments, which are, in the opinion of management, necessary to present
fairly the financial position, results of operations and cash flows for the interim periods presented in accordance with generally
accepted accounting principles in the United States of America ("GAAP"). All adjustments are of a normal, recurring nature.
Interim financial statements and the notes thereto do not contain all of the disclosures normally found in year-end audited financial
statements and these Notes to Financial Statements are abbreviated and contain only certain disclosures related to the three month
period ended March 31, 2016. Notes to the financial statements which would substantially duplicate the disclosure contained in
the audited financial statements for fiscal 2015 as reported in the Form 10-K have been omitted. It is suggested that these interim
financial statements be read in conjunction with our audited financial statements and related notes for the year ended December
31, 2015 included in our Form 10-K filed with the Securities Exchange Commission on May 19, 2016. Operating results for the three
months ended March 31, 2016 are not necessarily indicative of the results that can be expected for the period from January 1, 2016
through December 31, 2016.
Earnings Per Share
We present both basic and diluted earnings
per share (“EPS”) amounts in our financial reporting. Basic EPS excludes dilution and is computed by dividing
income available to Common Stock holders by the weighted-average number of Common Stock outstanding for the period. Diluted
EPS reflects the maximum potential dilution that could occur from our convertible debt. Potential dilutive shares are excluded
from the calculation if they have an anti-dilutive effect in the period. During the three months ended March 31, 2016, the dilutive
effect of the shares underlying the outstanding convertible debt of the Company was 1,736,233,325 and a reduction to net income
of $159,125.
Going Concern
The accompanying unaudited consolidated financial
statements have been prepared in conformity with GAAP, which contemplates continuation of the Company as a going concern, which
is dependent upon the Company's ability to establish itself as a profitable business. At March 31, 2016, the Company has an accumulated
deficit of $5,633,554 and has a working capital deficit of $2,151,545. These matters raise substantial doubt about the Company's
ability to continue as a going concern. These unaudited consolidated financial statements do not include any adjustments that might
result from the outcome of these uncertainties, nor do they include adjustments relating to the recoverability and realization
of assets and classification of liabilities that might be necessary should the Company be unable to continue in operation. The
Company’s ability to continue in business is dependent upon obtaining sufficient financing or attaining profitable operations.
However, there can be no assurance that management will be successful in obtaining additional funding or in attaining profitable
operations.
NOTE 2 – STOCKHOLDERS’ DEFICIT
The Company is authorized to issue up to 2,200,000,000
shares of common stock at $0.001 par value per share and 20,000,000 shares of preferred stock at $0.001 par value per share. As
of March 31, 2016 and December 31, 2015, the Company had 174,847,666 and 2,244,413 shares of common stock and 1,000 shares of Series
A preferred stock issued and outstanding.
NOTE 3 – RELATED PARTIES
As of March 31, 2016 and December 31, 2015,
the Company has outstanding advances to former officers and directors aggregating $22,675. The advances are unsecured, due on demand
and bear no interest.
MIDAM Ventures LLC purchased 150,.000,000
restricted common shares from Robert Sand on February 26, 2016 and returned 100,000,000 shares for cancellation on February 29,
2016 with no consideration from the Company.
NOTE 4 – CONVERTIBLE NOTES PAYABLE
At March 31, 2016 and December 31, 2015, convertible notes payable
consisted of the following:
|
|
March 31, 2016
|
|
|
December 31, 2015
|
|
Convertible notes payable
|
|
$
|
1,636,669
|
|
|
$
|
951,445
|
|
Unamortized debt discounts
|
|
$
|
(460,858
|
)
|
|
$
|
(234,020
|
)
|
Total
|
|
$
|
1,175,811
|
|
|
$
|
717,445
|
|
The outstanding convertible notes bear no interest,
are due on demand and are convertible into common stock at variable rates based upon discounts to the market price of the common
stock. The Company identified embedded derivatives related to the outstanding convertible notes. These embedded derivatives
included certain conversion features. The accounting treatment of derivative financial instruments requires that the Company
record the fair value of the derivatives as of the inception date of the convertible notes and to adjust the fair value as of each
subsequent balance sheet date. At March 31, 2016, the aggregate fair value of the outstanding derivative liabilities was determined
to be $1,152,195. he fair value of the embedded derivatives was determined using the Black Scholes Option Pricing Model
based on the following assumptions:
The fair value of the outstanding embedded
derivatives of $1,152,195 at March 31, 2016 was determined using the Black Scholes Option Pricing Model with the following assumptions:
Dividend yield:
|
|
|
-0-
|
%
|
Market price of common stock:
|
|
|
$0.0195
|
|
Expected volatility:
|
|
|
Maximum
|
|
Risk free rate:
|
|
|
0.59
|
%
|
At March 31, 2016, the Company adjusted the
recorded fair value of the derivative liability to market resulting in non-cash, non-operating loss of $479,374 for the three months
ended March 31, 2016.
Notes in default and included in Current Notes
Payable were $845,832 at March 31, 2016.
NOTE 5 - FAIR VALUE OF FINANCIAL INSTRUMENTS
ASC 825-10 defines fair value as the price
that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants
at the measurement date. When determining the fair value measurements for assets and liabilities required or permitted to be recorded
at fair value, the Company considers the principal or most advantageous market in which it would transact and considers assumptions
that market participants would use when pricing the asset or liability, such as inherent risk, transfer restrictions, and risk
of nonperformance. ASC 825-10 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs
and minimize the use of unobservable inputs when measuring fair value. ASC 825-10 establishes three levels of inputs that may be
used to measure fair value:
Level 1 - Quoted prices in active markets for
identical assets or liabilities.
Level 2 - Observable inputs other than Level
1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets with insufficient volume or infrequent
transactions (less active markets); or model-derived valuations in which all significant inputs are observable or can be derived
principally from or corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Unobservable inputs to the valuation
methodology that are significant to the measurement of fair value of assets or liabilities.
To the extent that valuation is based on models
or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. In certain
cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure
purposes, the level in the fair value hierarchy within which the fair value measurement is disclosed is determined based on the
lowest level input that is significant to the fair value measurement.
Items recorded or measured at fair value on
a recurring basis in the accompanying consolidated financial statements consisted of the following items as of March 31, 2015
and December 31, 2014:
|
|
Total
|
|
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
March 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
$
|
1,152,195
|
|
|
$
|
–
|
|
|
$
|
–
|
|
|
$
|
1,152,195
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities
|
|
$
|
993,070
|
|
|
$
|
–
|
|
|
$
|
–
|
|
|
$
|
993,070
|
|
The derivative liabilities are measured
at fair value using the Black Scholes Option Pricing Model including quoted market prices and estimated volatility factors based
on historical prices for the Company’s common stock and are classified within Level 3 of the valuation hierarchy.
The following table provides a summary of changes
in fair value of the Company’s Level 3 financial liabilities for the three months ended March 31, 2015:
|
|
Derivative
Liabilities
|
|
Balance, December 31, 2015
|
|
$
|
993,070
|
|
Additions at fair value
|
|
|
637,499
|
|
Change in fair value
|
|
|
(479,374
|
)
|
Balance, March 31, 2016
|
|
$
|
1,152,195
|
|
NOTE 6 – NOTES PAYABLE
In February 2016, the Company
entered into a convertible debt agreement with a principal amount of $40,000 with 0% interest per annum. This note is convertible
at a 38% discount to the lowest market price of the 15 days preceding the conversion request. This note becomes convertible at
or after maturity. The default interest rate is 12% per annum.
In March 2016, the Company
entered into a convertible debt agreement with a principal amount of $25,000 with 10% interest per annum. This note is convertible
at a 70% discount to the lowest market price of the 20 days preceding the conversion request. These notes are convertible at any
time at the option of the holder. The default interest rate is 12% per annum.
NOTE 7– SUBSEQUENT EVENTS
On April 4, 2016, Jason
Spatafora resigned from all positions. The Company entered into an employment agreement with Jeffrey Greene to become the Chief
Executive Officer. The term of the agreement is one year with a base salary of $10,000 per month. Mr. Greene is to receive 50,000,000
restricted common shares and 150 Series A Preferred shares are to be transferred from their current holder. An additional bonus
of 10,000,000 common shares will be due for each $500,000 in revenue up to $1,000,000 the Company receives during the term of the
agreement.