WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
CONDENSED BALANCE SHEETS
|
|
March 31,
|
|
|
September 30,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
(Unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
Cash
|
|
$
|
278,362
|
|
|
$
|
87,663
|
|
Prepaid expenses and other current assets
|
|
|
162,771
|
|
|
|
5,200
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
441,133
|
|
|
|
92,863
|
|
|
|
|
|
|
|
|
|
|
Long Term Assets:
|
|
|
|
|
|
|
|
|
Security deposit
|
|
|
8,400
|
|
|
|
8,400
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
449,533
|
|
|
$
|
101,263
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
26,508
|
|
|
$
|
30,189
|
|
Due to related parties
|
|
|
5,000
|
|
|
|
7,675
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
|
31,508
|
|
|
|
37,864
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies - (Note 4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY:
|
|
|
|
|
|
|
|
|
Preferred stock ($0.0001 par value; 50,000,000 shares authorized; none issued or outstanding
|
|
|
-
|
|
|
|
-
|
|
Common stock ($0.0001 par value; 500,000,000 shares authorized; 37,950,000 and 26,490,000 shares issued and outstanding at March 31, 2014 and September 30, 2013, respectively)
|
|
|
3,795
|
|
|
|
2,649
|
|
Additional paid-in capital
|
|
|
2,147,609
|
|
|
|
912,087
|
|
Deficit accumulated during development stage
|
|
|
(1,733,379
|
)
|
|
|
(851,337
|
)
|
|
|
|
|
|
|
|
|
|
Total Stockholders' Equity
|
|
|
418,025
|
|
|
|
63,399
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Equity
|
|
$
|
449,533
|
|
|
$
|
101,263
|
|
See accompanying condensed notes to unaudited financial statements
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
CONDENSED STATEMENTS OF OPERATIONS
|
|
For the Three
Months
|
|
|
For the Three
Months
|
|
|
For the Six
Months
|
|
|
For the Six
Months
|
|
|
For the Period
from
May 17, 2012
|
|
|
|
Ended
|
|
|
Ended
|
|
|
Ended
|
|
|
Ended
|
|
|
(Inception) to
|
|
|
|
March 31, 2014
|
|
|
March 31, 2013
|
|
|
March 31, 2014
|
|
|
March 31, 2013
|
|
|
March 31, 2014
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET REVENUES
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compensation
|
|
|
405,194
|
|
|
|
124,273
|
|
|
|
534,942
|
|
|
|
236,051
|
|
|
|
1,121,789
|
|
Professional fees
|
|
|
180,163
|
|
|
|
30,686
|
|
|
|
212,960
|
|
|
|
47,368
|
|
|
|
361,073
|
|
Rent expense
|
|
|
6,394
|
|
|
|
6,063
|
|
|
|
18,206
|
|
|
|
11,388
|
|
|
|
33,876
|
|
Impairment expense
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
35,000
|
|
|
|
35,000
|
|
General and administrative
|
|
|
67,105
|
|
|
|
11,307
|
|
|
|
116,063
|
|
|
|
12,558
|
|
|
|
182,222
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
|
658,856
|
|
|
|
172,329
|
|
|
|
882,171
|
|
|
|
342,365
|
|
|
|
1,733,960
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Income
|
|
|
109
|
|
|
|
168
|
|
|
|
129
|
|
|
|
369
|
|
|
|
581
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Other Income (Expense)
|
|
|
109
|
|
|
|
168
|
|
|
|
129
|
|
|
|
369
|
|
|
|
581
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(658,747
|
)
|
|
$
|
(172,161
|
)
|
|
$
|
(882,042
|
)
|
|
$
|
(341,996
|
)
|
|
$
|
(1,733,379
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS PER COMMON SHARE:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$
|
(0.02
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.07
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
35,413,390
|
|
|
|
23,191,111
|
|
|
|
31,367,845
|
|
|
|
22,654,172
|
|
|
|
24,581,676
|
|
See accompanying condensed notes to unaudited financial statements.
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
for the Period from May 17, 2012 (Inception) to March 31, 2014
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
Accumulated
During
|
|
|
Total
|
|
|
|
Preferred Stock
|
|
|
Common Stock
|
|
|
Paid-in
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Stage
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, May 17, 2012 (Inception)
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock to founders
|
|
|
-
|
|
|
|
-
|
|
|
|
17,360,000
|
|
|
|
1,736
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,736
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock for services
|
|
|
-
|
|
|
|
-
|
|
|
|
850,000
|
|
|
|
85
|
|
|
|
84,915
|
|
|
|
-
|
|
|
|
85,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale of common stock
|
|
|
-
|
|
|
|
-
|
|
|
|
870,000
|
|
|
|
87
|
|
|
|
86,913
|
|
|
|
-
|
|
|
|
87,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss from May 17, 2012 (inception) to September 30, 2012
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(101,199
|
)
|
|
|
(101,199
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2012
|
|
|
-
|
|
|
|
-
|
|
|
|
19,080,000
|
|
|
|
1,908
|
|
|
|
171,828
|
|
|
|
(101,199
|
)
|
|
|
72,537
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale of common stock
|
|
|
-
|
|
|
|
-
|
|
|
|
6,730,000
|
|
|
|
673
|
|
|
|
672,327
|
|
|
|
-
|
|
|
|
673,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock for services
|
|
|
-
|
|
|
|
-
|
|
|
|
680,000
|
|
|
|
68
|
|
|
|
67,932
|
|
|
|
-
|
|
|
|
68,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for year ended September 30, 2013
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(750,138
|
)
|
|
|
(750,138
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2013
|
|
|
-
|
|
|
|
-
|
|
|
|
26,490,000
|
|
|
|
2,649
|
|
|
|
912,087
|
|
|
|
(851,337
|
)
|
|
|
63,399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale of common stock
|
|
|
-
|
|
|
|
-
|
|
|
|
8,315,000
|
|
|
|
831
|
|
|
|
830,669
|
|
|
|
-
|
|
|
|
831,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock for services
|
|
|
-
|
|
|
|
-
|
|
|
|
2,555,000
|
|
|
|
256
|
|
|
|
255,244
|
|
|
|
-
|
|
|
|
255,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock for prepaid services
|
|
|
-
|
|
|
|
-
|
|
|
|
590,000
|
|
|
|
59
|
|
|
|
58,941
|
|
|
|
-
|
|
|
|
59,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation in connection with options granted
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
90,668
|
|
|
|
-
|
|
|
|
90,668
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the
Six Months ended March 31, 2014
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(882,042
|
)
|
|
|
(882,042
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2014
|
|
|
-
|
|
|
$
|
-
|
|
|
|
37,950,000
|
|
|
$
|
3,795
|
|
|
$
|
2,147,609
|
|
|
$
|
(1,733,379
|
)
|
|
$
|
418,025
|
|
See accompanying condensed notes to unaudited financial statements.
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
CONDENSED STATEMENTS OF CASH FLOWS
|
|
For the Six
Months
|
|
|
For the Six
Months
|
|
|
For the Period
from
May 17, 2012
|
|
|
|
Ended
|
|
|
Ended
|
|
|
(Inception) to
|
|
|
|
March 31, 2014
|
|
|
March 31, 2013
|
|
|
March 31, 2014
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(882,042
|
)
|
|
$
|
(341,996
|
)
|
|
$
|
(1,733,379
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of prepaid expense in connection with the issuance of common stock issued for prepaid services
|
|
|
9,167
|
|
|
|
2,768
|
|
|
|
34,167
|
|
Impairment expense
|
|
|
-
|
|
|
|
35,000
|
|
|
|
35,000
|
|
Stock-based compensation and fees
|
|
|
346,168
|
|
|
|
-
|
|
|
|
475,904
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current asset
|
|
|
(107,738
|
)
|
|
|
(8,468
|
)
|
|
|
(112,938
|
)
|
Security deposit
|
|
|
-
|
|
|
|
(8,400
|
)
|
|
|
(8,400
|
)
|
Accounts payable
|
|
|
(3,681
|
)
|
|
|
32,862
|
|
|
|
26,508
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH USED IN OPERATING ACTIVITIES
|
|
|
(638,126
|
)
|
|
|
(288,234
|
)
|
|
|
(1,283,138
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of intellectual properties from related party
|
|
|
-
|
|
|
|
(35,000
|
)
|
|
|
(35,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH USED IN INVESTING ACTIVITIES
|
|
|
-
|
|
|
|
(35,000
|
)
|
|
|
(35,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from related party advances
|
|
|
-
|
|
|
|
4,579
|
|
|
|
20,621
|
|
Repayments of related party advances
|
|
|
(2,675
|
)
|
|
|
(8,133
|
)
|
|
|
(15,621
|
)
|
Proceeds from sale of common stock
|
|
|
831,500
|
|
|
|
400,000
|
|
|
|
1,591,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
|
|
828,825
|
|
|
|
396,446
|
|
|
|
1,596,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH
|
|
|
190,699
|
|
|
|
73,212
|
|
|
|
278,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH - beginning of period
|
|
|
87,663
|
|
|
|
83,840
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH - end of period
|
|
$
|
278,362
|
|
|
$
|
157,052
|
|
|
$
|
278,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Income taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock for prepaid services
|
|
$
|
59,000
|
|
|
$
|
25,000
|
|
|
$
|
84,000
|
|
See accompanying condensed notes to unaudited financial statements.
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
UNAUDITED CONDENSED NOTES TO FINANCIAL STATEMENTS
March 31, 2014
NOTE 1 – ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization
Wally World Media, Inc. (the “Company”) was incorporated in the State of Nevada on May 17, 2012 and established a fiscal year end of September 30. The Company’s principal business is focused on creating an internet crowd-sourcing, virtual, micro service network that allows users that register on the Company’s website to place job offerings for a service on the Company’s “youpop” platform, a social media website. Services may include a video of a personalized birthday wish, a practical joke, a dare, etc. Additionally, the Company’s registered website users may post events such as a bachelor party or anniversary on the Company’s “Party Crowd” platform. Users may accept donations from people who are attending the event.
On March 10, 2014, the Company formed a new wholly owned subsidiary Vape Shop Holdings Inc. which was incorporated in the state of Nevada.
Vape shop was formed to develop technology platforms, explore acquisitions and acquire intellectual property in the vaporizer and accessory industry.
Basis of presentation and going concern
These unaudited condensed interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) in accordance with the rules and regulations of the U.S. Securities and Exchange Commission (”SEC”) for interim financial information. Accordingly, they do not include all of the information and footnotes required by "GAAP" for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. The accounting policies and procedures used in the preparation of these financial statements have been derived from the audited financial statements of the Company for the fiscal year ended September 30, 2013, which are contained in the Company’s Current Report on Form 10-K. The balance sheet as of September 30, 2013 was derived from those financial statements. The results of operations for the six months ended March 31, 2014 are not necessarily indicative of the results to be expected for the full year.
The Company is presented as a development stage company. Activities during the development stage include website development, development of the Company’s business plan and the raising of capital.
As reflected in the accompanying unaudited financial statements, the Company has a net loss and net cash used in operations of $882,042 and $638,126 respectively for the six months ended March 31, 2014. Additionally the Company has a deficit accumulated during development stage of $1,733,379 at March 31, 2014 and is in the development stage with no revenues. The ability of the Company to continue as a going concern is dependent on the Company’s ability to further implement its business plan, raise capital and generate revenues. Currently, management is seeking capital to implement its business plan. Management believes that the actions presently being taken provide the opportunity for the Company to continue as a going concern. The financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
Use of estimates
The preparation of the unaudited financial statements in conformity with accounting principles generally accepted in the U.S. requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses, and the related disclosures at the date of the financial statements and during the reporting period. Actual results could materially differ from these estimates. Significant estimates include the valuation of deferred tax assets, valuation of assets purchased from a related party and the value of stock-based compensation and fees.
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
UNAUDITED CONDENSED NOTES TO FINANCIAL STATEMENTS
March 31, 2014
NOTE 1 – ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Cash and cash equivalents
The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. The Company places its cash with a high credit quality financial institution. The Company’s account at this institution is insured by the Federal Deposit Insurance Corporation ("FDIC") up to $250,000. At March 31, 2014, approximately $28,000 exceeded the limits. To reduce its risk associated with the failure of such financial institution, the Company evaluates at least annually the rating of the financial institution in which it holds deposits.
Fair Value Measurements and Fair Value of Financial Instruments
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants. The Company classifies assets and liabilities recorded at fair value under the fair value hierarchy based upon the observability of inputs used in valuation techniques. Observable inputs (highest level) reflect market data obtained from independent sources, while unobservable inputs (lowest level) reflect internally developed market assumptions. The fair value measurements are classified under the following hierarchy:
|
●
|
Level 1—Observable inputs that reflect quoted market prices (unadjusted) for identical assets and liabilities in active markets;
|
|
●
|
Level 2—Observable inputs, other than quoted market prices, that are either directly or indirectly observable in the marketplace for identical or similar assets and liabilities, quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets and liabilities; and
|
|
●
|
Level 3—Unobservable inputs that are supported by little or no market activity that is significant to the fair value of assets or liabilities.
|
The estimated fair value of certain financial instruments, including cash and cash equivalents and accounts payable are carried at historical cost basis, which approximates their fair values because of the short-term nature of these instruments.
Prepaid expenses
Prepaid expenses of $162,771 and $5,200 at March 31, 2014 and September 30, 2013, respectively, consist primarily of costs paid for future services which will occur within a year. Prepaid expenses include prepayments in cash and equity instruments for consulting and business advisory services, advertising and accounting fees which are being amortized over the terms of their respective agreements.
Property and equipment are carried at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The cost of repairs and maintenance is expensed as incurred; major replacements and improvements are capitalized. When assets are retired or disposed of, the cost and accumulated depreciation are removed, and any resulting gains or losses are included in the Statement of Operations.
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
UNAUDITED CONDENSED NOTES TO FINANCIAL STATEMENTS
March 31, 2014
NOTE 1 – ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Software development costs
Costs incurred to develop internal-use software, including website development costs, during the preliminary project stage are expensed as incurred. Internal-use software development costs are capitalized during the application development stage, which is after: (i) the preliminary project stage is completed; and (ii) management authorizes and commits to funding the project and it is probable the project will be completed and used to perform the function intended. Capitalization ceases at the point the software project is substantially complete and ready for its intended use, and after all substantial testing is completed. Upgrades and enhancements are capitalized if it is probable that those expenditures will result in additional functionality. Amortization is provided for on a straight-line basis over the expected useful life of three years of the internal-use software development costs and related upgrades and enhancements. When existing software is replaced with new software, the unamortized costs of the old software are expensed when the new software is ready for its intended use.
Impairment of long-lived assets
The Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable, or at least annually. The Company recognizes an impairment loss when the sum of expected undiscounted future cash flows is less than the carrying amount of the asset. The amount of impairment is measured as the difference between the asset’s estimated fair value and its book value. The Company recorded impairment loss in the amount of $0 and $35,000 during the six months ended March 31, 2014 and 2013, respectively (see Note 2).
Revenue recognition
The Company will recognize revenue when persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered, the purchase price is fixed or determinable and collectability is reasonably assured. For all revenue sources discussed below, in accordance with ASC 605-45 “Principal Agent Considerations”, the Company recognizes revenue net of amounts paid to third parties. The Company’s specific revenue recognition policies are as follows:
Users that register on the Company’s website may place job offerings for a service on the Company’s “Youpop” platform, a social media website (the “Job Offeror”). The Job Offeror will offer cash payments for a specific service to be completed. For example, the Job Offeror may require another user to provide a video of a specific content (i.e. personalized birthday wish, practical joke, dares, etc.). Other users that are looking to fulfill job postings (the “Job Offeree”) apply for the job. Once the Job Offeree applies, the Job Offeror can view the applicants profile, past jobs, user rating and ask direct questions. Once the Job Offeror engages a Job Offeree, the Company will charge the Job Offeror’s credit card for the service fee including its transaction fee of up to 30% of the transaction amount and the Company will hold the money until the work is completed by the job offeree and uploaded to Youpop for review and acceptance. At such time, the Company will record deferred revenue for the amount of the transaction fee and a customer deposit for the amount received from the Job Offeror. Upon acceptance of the completed task by the Job Offeror, the money is moved to the Job Offeree’s account and the Company will recognize transaction fee revenue. Job Offerees may request the funds be sent to them or they may leave it on account. Upon completion of the job, the Company recognizes revenue which consists of a transaction fee of up to 30% of the transaction amount with 50% paid by the Job Offeror and 50% by the Job Offeree.
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
UNAUDITED CONDENSED NOTES TO FINANCIAL STATEMENTS
March 31, 2014
NOTE 1 – ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Income taxes
The Company is governed by the Income Tax Law of the United States. The Company utilizes ASC Topic 740, "Accounting for Income Taxes," which requires the 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 income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.
Under ASC Topic 740, the evaluation of a tax position is a two-step process. The first step is to determine whether it is more likely than not that a tax position will be sustained upon examination, including the resolution of any related appeals or litigation based on the technical merits of that position. The second step is to measure a tax position that meets the more-likely-than-not threshold to determine the amount of benefit to be recognized in the financial statements.
A tax position is measured at the largest amount of benefit that is greater than 50% likelihood of being realized upon ultimate settlement. Tax positions that previously failed to meet the more-likely-than-not recognition threshold should be recognized in the first subsequent period in which the threshold is met. Previously recognized tax positions that no longer meet the more-likely-than-not criteria should be de-recognized in the first subsequent financial reporting period in which the threshold is no longer met. ASC Topic 740 also provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosures, and transition.
Stock-based compensation
The Company accounts for stock-based instruments granted to employees in accordance with ASC Topic 718. ASC Topic 718 requires companies to estimate and recognize the grant-date fair value of stock based awards issued to employees and directors. The Company recognizes compensation on a straight-line basis over the requisite service period for each award. There were 4,650,000 options outstanding as of March 31, 2014. The Company accounts for non-employee stock-based awards in accordance with the measurement and recognition criteria under ASC Topic 505-50.
Advertising
Advertising is expensed as incurred and is included in general and administrative expenses in the accompanying condensed statements of operations. For the six months ended March 31, 2014 and 2013, advertising expense was approximately $42,000 and $0, respectively.
Research and development
Research and development costs are expensed as incurred. The Company did not incur any research and development cost for the six months ended March 31, 2014 and 2013.
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
UNAUDITED CONDENSED NOTES TO FINANCIAL STATEMENTS
March 31, 2014
NOTE 1 – ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Net loss per share of common stock
Basic net loss per share is computed by dividing the net loss by the weighted average number of common shares during the period. Diluted net loss per share is computed using the weighted average number of common shares and potentially dilutive securities outstanding during the period. At March 31, 2014, the Company has 4,650,000 potentially dilutive securities outstanding in connection with stock options.
Recent accounting pronouncements
Accounting standards which were not effective until after March 31, 2014 are not expected to have a material impact on the Company’s financial position or results of operations.
NOTE 2 – RELATED PARTY TRANSACTIONS
During the six months ended March 31, 2014, the Company repaid $2,675 to the Company’s CEO for certain office expenses on behalf of the Company that was incurred during the fiscal year ending September 30, 2013, leaving a balance of $0 at March 31, 2014.
The following related party from time to time, provided advances to the Company for working capital purposes. At March 31, 2014, the Company had a payable to this individual of $5,000. These advances were short-term in nature and non-interest bearing.
Name
|
|
Balance at
March 31, 2014
|
|
|
Balance at
September 30, 2013
|
|
Relationship
|
Robb Knie
|
|
$
|
5,000
|
|
|
$
|
5,000
|
|
Former CEO and employee
|
Darin Myman
|
|
|
-
|
|
|
|
2,675
|
|
CEO, director and shareholder
|
|
|
$
|
5,000
|
|
|
$
|
7,675
|
|
|
On October 22, 2012, the Company paid $35,000 to Robb Knie, the Company’s majority stockholder and employee and former chief executive officer (the “Seller”) for the purchase of certain intellectual properties consisting URL’s, trademarks and programming code (the “Purchased Assets”). In connection with the acquisition of the Purchased Assets, the Company recorded intellectual properties of $35,000, which is less than the Seller’s original cost basis.
The Company recorded an impairment loss in the amount of $0 and $35,000 during the six months ended March 31, 2014 and 2013, respectively.
NOTE 3 – STOCKHOLDERS’ EQUITY
On August 1, 2013, the Board of Directors and holders of a majority of the Company’s outstanding capital stock of the Company approved the Company's 2013 Equity Incentive Plan, which reserves 8,000,000 shares of common stock for issuance to the Company's officers, directors, and employees.
Preferred stock
The Company authorized 50,000,000 preferred shares. Preferred shares may be designated by the Company’s board of directors. There were no shares designated as of March 31, 2014.
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
UNAUDITED CONDENSED NOTES TO FINANCIAL STATEMENTS
March 31, 2014
NOTE 3 – STOCKHOLDERS’ EQUITY (continued)
Common stock
On May 17, 2012, the Company issued 17,360,000 shares of its common stock to the Company’s founders for services rendered. As there was no determinable fair value of founder’s shares, the Company valued these common shares at a nominal value of $.0001 per common share. In connection with issuance of these common shares, the Company recorded stock-based compensation of $1,736.
During the period from June 2012 to September 2012, the Company sold 870,000 of its common shares for cash proceeds of $0.10 per share, or $87,000 in a private placement.
On July 16, 2012, the Company issued 850,000 shares of its common stock to consultants for services rendered. The Company valued these common shares at the fair value of $0.10 per common share based on the sale of common stock in a private placement at $0.10 per common share. In connection with issuance of these common shares, the Company recorded stock-based compensation of $85,000.
Between October 1, 2012 and December 31, 2012, the Company sold 4,000,000 shares of its common stock at $0.10 per common share for proceeds of $400,000.
On February 19, 2013, the Company issued 250,000 vested shares of its common stock to a consultant in connection with a 12 month consulting agreement (see Note 4). The Company valued these common shares at the fair value of $0.10 per common share or $25,000 based on the sale of common stock in a private placement at $0.10 per common share. In connection with the issuance of these common shares, the Company recorded stock-based compensation of $25,000 at June 30, 2013 as the contract is terminated (see Note 4).
On April 1, 2013, the Company issued 100,000 vested shares of its common stock to a consultant in connection with a 12 month consulting agreement (see Note 4). The Company valued these common shares at the fair value of $0.10 per common share or $10,000 based on the sale of common stock in a private placement at $0.10 per common share. In connection with the issuance of these common shares, the Company recorded stock-based compensation of $10,000 at June 30, 2013 as the contract is terminated (see Note 4).
On May 2, 2013, the Company issued 240,000 shares of its common stock at $0.10 per common share to a company owned by its Chief Financial Officer as payment for accounting services rendered pursuant to an engagement letter. The Company valued these common shares at the fair value of $0.10 per common share based on the sale of common stock in a private placement at $0.10 per common share. In connection with issuance of these common shares, the Company recorded stock-based compensation of $24,000.
In June 2013 the Company collected from various investors $33,000 in connection with the anticipated purchase of 330,000 shares of the Company’s common stock subject to the Company’s acceptance and due diligence. In July 2013, the company accepted the subscriptions and issued 330,000 shares of the Company’s common stock at a per share purchase price of $0.10.
On July 1, 2013, the Company issued 90,000 shares of its common stock at $0.10 per common share to a company owned by its Chief Financial Officer as payment for accounting services rendered pursuant to an engagement letter. The Company valued these common shares at the fair value of $0.10 per common share based on the sale of common stock in a private placement at $0.10 per common share. In connection with issuance of these common shares, the Company recorded stock-based compensation of $9,000.
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
UNAUDITED CONDENSED NOTES TO FINANCIAL STATEMENTS
March 31, 2014
NOTE 3 – STOCKHOLDERS’ EQUITY (continued)
On July 23, 2013, the Company sold 400,000 shares of the Company’s common stock to a certain number of accredited investors at a per share purchase price of $0.10 and raised gross proceeds of $40,000.
On August 1, 2013 and August 7, 2013, the Company entered into 2 separate subscription agreements with 2 additional accredited investors for the sale of 1,000,000 shares of common stock to each investor at a per share purchase price of $0.10 and the Company raised gross proceeds of $200,000.
In October 2013, the Company issued 90,000 shares of its common stock at $0.10 per common share to a company owned by its Chief Financial Officer as payment for accounting services rendered pursuant to an engagement letter. The Company valued these common shares at the fair value of $0.10 per common share based on the contemporaneous sale of common stock in a private placement at $0.10 per common share. In connection with issuance of these common shares, the Company recorded stock-based compensation of $9,000.
In December 2013, the Company sold 3,565,000 shares of its common stock at $0.10 per common share for proceeds of $356,500.
Between January 2014 and March 2014, the Company sold 4,750,000 shares of the Company’s common stock at a per share purchase price of $0.10 and raised gross proceeds of $475,000.
On January 13, 2014, the Company issued an aggregate of 1,025,000 vested shares of its common stock to three employees for services rendered. The Company valued these common shares at the fair value of $0.10 per common share based on the contemporaneous sale of common stock in a private placement at $0.10 per common share. In connection with issuance of these common shares, the Company recorded stock-based compensation of $102,500.
On January 13, 2014, the Company issued an aggregate of 850,000 vested shares of its common stock to three consultants for services rendered. The Company valued these common shares at the fair value of $0.10 per common share based on the contemporaneous sale of common stock in a private placement at $0.10 per common share. In connection with issuance of these common shares, the Company recorded stock-based compensation of $85,000.
On January 24, 2014, the Company issued 500,000 vested shares of its common stock to a consultant in connection with a 12 month investor relations consulting agreement. The Company valued these common shares at the fair value of $0.10 per common share based on the contemporaneous sale of common stock in a private placement at $0.10 per common share. In connection with the issuance of these common shares, the Company recorded stock based consulting of $9,167 and prepaid expenses of $40,833 to be amortized over the term of the consulting agreement. Additionally, the Company paid $100,000 pursuant to the consulting agreement.
On March 18, 2014, the Company issued 500,000 vested shares of its common stock to a consultant for consulting and business advisory services rendered. The Company valued these common shares at the fair value of $0.10 per common share based on the contemporaneous sale of common stock in a private placement at $0.10 per common share. In connection with issuance of these common shares, the Company recorded stock-based compensation of $50,000.
On March 18, 2014, the Company issued 180,000 shares of its common stock at $0.10 per common share to a company owned by its Chief Financial Officer as payment for accounting services rendered pursuant to an engagement letter. The Company valued these common shares at the fair value of $0.10 per common share based on the contemporaneous sale of common stock in a private placement at $0.10 per common share. In connection with issuance of these common shares, the Company recorded stock-based compensation of $9,000 and prepaid expense of $9,000 to be amortized over the term of the agreement.
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
UNAUDITED CONDENSED NOTES TO FINANCIAL STATEMENTS
March 31, 2014
NOTE 3 – STOCKHOLDERS’ EQUITY (continued)
Stock options
On January 13, 2014, the Company granted an aggregate of 1,650,000 three year options to purchase shares of common stock exercisable at $0.25 per share to four employees of the Company. The options shall vest 25% every 90 days from the date of grant. The 1,650,000 options were valued on the grant date at approximately $0.09 per option or a total of $155,450 using a Black-Scholes option pricing model with the following assumptions: stock price of $0.10 per share (based on the contemporaneous sale of common stock in a private placement), volatility of 240% (based from volatilities of similar companies), expected term of 3 years, and a risk free interest rate of 0.74%.
On January 13, 2014, the Company granted an aggregate of 3,000,000 three year options to purchase shares of common stock exercisable at $1.00 per share to the Chief Executive Officer of the Company. The options shall vest 25% every 90 days from the date of grant. The 3,000,000 options were valued on the grant date at approximately $0.09 per option or a total of $268,457 using a Black-Scholes option pricing model with the following assumptions: stock price of $0.10 per share (based on the contemporaneous sale of common stock in a private placement), volatility of 240% (based from volatilities of similar companies), expected term of 3 years, and a risk free interest rate of 0.74%.
During the six months ended March 31, 2014, the Company recorded stock based compensation expense related to vested options granted in fiscal 2014 in the amount of $90,668. As of March 31, 2014, there were total unrecognized compensation costs related to non-vested share-based compensation arrangements of $333,239.
Stock option activities for the period ended March 31, 2014 are summarized as follows:
|
|
Number of
Options
|
|
|
Weighted
Average
Exercise Price
|
|
|
Weighted
Average
Remaining
Contractual
Life (Years)
|
|
|
Aggregate
Intrinsic Value
|
|
Balance at September 30, 2013
|
|
|
-
|
|
|
$
|
-
|
|
|
-
|
|
|
-
|
|
Granted
|
|
|
4,650,000
|
|
|
|
0.73
|
|
|
3.00
|
|
|
|
|
Exercised/forfeited
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
Balance at March 31, 2014
|
|
|
4,650,000
|
|
|
$
|
0.73
|
|
|
|
2.79
|
|
|
$
|
239,085
|
|
Options exercisable at March 31, 2014
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
The weighted-average grant-date fair value of options granted to employees/consultants during the six months ended March 31, 2014 was $0.09.
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
UNAUDITED CONDENSED NOTES TO FINANCIAL STATEMENTS
March 31, 2014
NOTE 4 – COMMITMENTS AND CONTINGENCIES
On February 19, 2013 the Company entered into a one year renewable contract (the “Agreement”) with a consultant to recruit approved celebrities to be featured on the Company’s website and in accordance with the Company’s standard written terms and conditions which are set forth on the website. The consultant’s compensation agreement is as follows:
With respect to any approved celebrity that becomes an activated celebrity during the Term and/or for a period of twelve (12) months after the termination of this Agreement (the “Tail Period”), the Company shall pay the consultant the following compensation (which shall be non-refundable notwithstanding the termination of this Agreement):
|
(a)
|
Cash Compensation. The Company shall pay the consultant, or to consultant’s designee, a non-refundable monthly retainer in the amount of $2,500 payable as follows, (i) $ 7,500 payable upon the execution of this Agreement and (i) $2,500 commencing on the four (4) month anniversary of this Agreement and every month on the monthly anniversary of this Agreement thereafter during the term. Notwithstanding the forgoing, in the event that the Company shall secure debt or equity financing, in one or more financings, of at least $500,000 in the aggregate during the initial one year Term of this Agreement, then the monthly retainer shall retroactively increase from the effective date to $5,000 per month and the Company shall remit to the consultant the additional cash compensation within five (5) business days after the closing of any such financing.
|
|
(i)
|
The Initial Shares. Within ten (10) business days after the Effective Date, the Company shall issue to the consultant 250,000 shares of the Company’s common stock (the “Initial Shares”).
|
|
|
|
|
(ii)
|
The Additional Shares. Within ten (10) business days after twenty (20) activated celebrities shall be offering services on the Company’s website, the Company shall issue to the consultant an additional 250,000 shares of the Company’s common stock (the “Additional Shares”).
|
|
|
|
|
(iii)
|
The Bonus Shares. For every additional ten activated celebrities (above and beyond the initial twenty (20) activated celebrities) that shall commence offering services on the Company’s website, the Company shall issue to the consultant within ten (10) business days after reaching such threshold, an additional 5,000 shares (or in the case of any Hall of Fame, All-Star, or award winning celebrity, 10,000 shares) of the Company’s stock per each additional activated celebrity that shall list an offer for services on the Company website (the “ Bonus Shares ,” and together with the Initial Shares and the Additional Shares, collectively, the “ Shares ”).
|
|
|
|
|
(iv)
|
If at any time the Company shall determine to file with the Securities and Exchange Commission a registration statement relating to an offering for its own account or for the account of others under the Securities Act of 1933, as amended (the “Securities Act”), of any of its equity securities (other than (i) any amendment to the registration statement (file number 333-185694) previously filed with the Securities and Exchange Commission or the re-filing of a registration statement that was previously filed and withdrawn; or (ii) on Form S-4, Form S-8 or their then equivalents relating to equity securities to be issued solely in connection with any acquisition of any entity or business or equity securities issuable in connection with stock option or other bona fide, employee benefit plans), the Company shall use its best efforts to include in such registration statement all of the Shares. Notwithstanding the foregoing, the Company shall not be obligated to register the Shares as contemplated herein if all of the Shares may be sold without restriction pursuant to Rule 144 promulgated pursuant to the Securities Act of 1933, as amended.
|
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
UNAUDITED CONDENSED NOTES TO FINANCIAL STATEMENTS
March 31, 2014
NOTE 4 – COMMITMENTS AND CONTINGENCIES (continued)
|
(c)
|
Bonus Compensation. In the event that the aggregate group of the activated celebrities shall generate gross revenue to the Company in excess of the cash compensation, then the consultant shall also receive a cash bonus in the amount of five percent of the gross revenue generated to the Company by aggregate group of the activated celebrities during the term and for a period that is the longer of (i) two years after the termination of this Agreement or (ii) two years after the expiration of the Tail Period, if any.
|
The Company may terminate this Agreement with 30 days prior written notice to the consultant (provided that the consultant shall still be entitled to the cash, stock and bonus compensation they had previously earned). On June 19, 2013, the Company terminated the contract and the consultant agreed to waive the minimum payment of $2,500 per month (See Note 3).
On April 1, 2013, the Company executed a lease agreement for approximately 1,400 square feet of office space located in Brunswick, New Jersey, which shall serve as the Company’s permanent offices. The initial term of the lease shall be for 36 months, with one option to renew for an additional 36 months. The base monthly rental for the premises is $2,100 plus common area maintenance charges. In addition, the lease required a security deposit and one month of prepaid rent in the amount of $8,400 and $2,100, respectively.
Future minimum rental payments required under this operating lease are as follows:
|
|
Total
|
|
|
1 year
|
|
|
1-3 years
|
|
|
3-5 years
|
|
|
5+ years
|
|
Operating lease
|
|
$
|
50,400
|
|
|
$
|
25,200
|
|
|
$
|
25,200
|
|
|
|
-
|
|
|
|
-
|
|
Total
|
|
$
|
50,400
|
|
|
$
|
25,200
|
|
|
$
|
25,200
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Rent expense was $18,206 and $11,388 for the six months ended March 31, 2014 and 2013, respectively.
On April 1, 2013, the Company entered into a consulting agreement (the “Agreement”) with a consultant to recruit and sign celebrities and entertainers who will offer services on the Company’s website. In consideration of this contract, on April 1, 2013 the Company issued 100,000 shares of its common stock to consultants for services. The Company valued these common shares at the fair value of $0.10 per common share based on the sale of common stock in a private placement at $0.10 per common share. The term of this Agreement shall be for a period of (12) twelve months from the date of this Agreement (the “Term”). Upon the expiration of the Term, this Agreement shall be automatically renewed for successive 12 month terms unless either party shall send written notice to the other party of its intention not to renew this Agreement at least thirty (30) days prior to the expiration of the then current Term. The consultant’s compensation shall be as follows:
With respect to any approved entertainer that becomes an activated entertainer during the Term and/or for a period of twelve (12) months after the termination of this Agreement, the Company shall pay the consultant the following compensation (which shall be non-refundable notwithstanding the termination of this Agreement):
|
(a)
|
Cash Compensation. The Company shall pay the consultant for each entertainer or celebrity that signs up as a result of his introduction at the following fee schedule: $100 for each non-famous entertainer, $250 for a moderately famous entertainer and $500 for a well-known entertainer. The Company was required to pay the consultant a minimum of $2,500 per month.
|
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
UNAUDITED CONDENSED NOTES TO FINANCIAL STATEMENTS
March 31, 2014
NOTE 4 – COMMITMENTS AND CONTINGENCIES (continued)
|
(v)
|
The Initial Shares. The Company shall issue to the consultant, 100,000 shares of the Company’s common stock.
|
|
(vi)
|
The Additional Shares. When fifty (50) activated entertainers shall be offering services on the Company’s website, the Company shall issue to the consultant an additional 100,000 shares of the Company’s common stock.
|
|
(vii)
|
The Bonus Shares. For each additional activated entertainer that shall commence offering services on the Company’s website the Company shall issue to the consultant 1,000 shares for each non-famous entertainer, an additional 5,000 shares for each moderately famous entertainer and 10,000 for each famous Entertainer.
|
|
(viii)
|
Expenses. The Company shall reimburse the consultant reasonable out of pocket expenses pre-approved by the Company. The Company will set a pre-approved expense budget with the consultant every month.
|
The Company may terminate this Agreement with 30 days prior written notice to the consultant (provided that the consultant shall still be entitled to the cash, stock and bonus compensation they had previously earned). On May 1, 2013, the Company terminated the contract and the consultant agreed to waive the minimum payment of $2,500 per month (See Note 3).
On January 24, 2014, the Company issued 500,000 vested shares of its common stock to a consultant in connection with a 12 month investor relations consulting agreement valued at $0.10 per common share or $50,000 (see Note 3). In connection with the issuance of these common shares, the Company recorded stock based consulting of $9,167 and prepaid expenses of $40,833 to be amortized over the term of the consulting agreement. Additionally, the Company paid $100,000 pursuant to the consulting agreement and recorded consulting expense of $18,333 and prepaid expenses of $81,667 to be amortized over the term of the consulting agreement.
NOTE 5 – SUBSEQUENT EVENTS
In April 2014, the Company issued 500,000 vested shares of its common stock to a consultant in connection with a 6 month investor relations consulting agreement. The Company valued these common shares at the fair value of $0.10 per common share based on the contemporaneous sale of common stock in a private placement at $0.10 per common share.
In April 2014, the Company issued 150,000 vested shares of its common stock to two consultants in connection with investor relations services rendered. The Company valued these common shares at the fair value of $0.10 per common share based on the contemporaneous sale of common stock in a private placement at $0.10 per common share.
In April 2014, the Company granted 50,000 three year options to purchase shares of common stock exercisable at $0.50 per share to an employee of the Company. The options shall vest 25% every 90 days from the date of grant. The 50,000 options were valued on the grant date at approximately $0.09 per option or a total of $4,555 using a Black-Scholes option pricing model with the following assumptions: stock price of $0.10 per share (based on the contemporaneous sale of common stock in a private placement), volatility of 234% (based from volatilities of similar companies), expected term of 3 years, and a risk free interest rate of 0.82%.
WALLY WORLD MEDIA, INC.
(A DEVELOPMENT STAGE COMPANY)
UNAUDITED CONDENSED NOTES TO FINANCIAL STATEMENTS
March 31, 2014
NOTE 5 – SUBSEQUENT EVENTS (continued)
On April 1, 2014 through its newly formed subsidiary, Vape Shop Holdings, Inc. (“Vape Shop”), the Company acquired the rights to Bongshop.com from a related party. The purchase price for such acquisition shall be 500,000 shares of Vape Shop’s common stock. There have been no shares issued for this purchase as of May 12, 2014, the date these financial statements were available for issuance.
On April 20, 2014, through its subsidiary, Vape Shop, the Company has signed a joint venture agreement with Vapir, Inc. (“Vapir”), a leading manufacturer and distributor of electronic vaporizers. Vapir also is the holder of several patents going back to 1998 covering vaporizer technology. Under terms of the agreement Vape Shop will make available its technology platforms and other expertise to Vapir, and in return, Vape Shop will receive 1.5 million shares of Vapir’s common stock and warrants to purchase an additional 1.5 million shares of Vapir’s common stock.