Attached files

file filename
EX-31.2 - CERTIFICATION - MULTIMEDIA PLATFORMS INC.mmpw_ex312.htm
EX-31.1 - CERTIFICATION - MULTIMEDIA PLATFORMS INC.mmpw_ex311.htm
EX-10.9 - CONSULTING AGREEMENT - MULTIMEDIA PLATFORMS INC.mmpw_ex109.htm
EX-10.8 - CONSULTING AGREEMENT - MULTIMEDIA PLATFORMS INC.mmpw_ex108.htm
EX-31.1 - CERTIFICATION - MULTIMEDIA PLATFORMS INC.mmpw_ex321.htm
EX-10.7 - EMPLOYMENT AGREEMENT - MULTIMEDIA PLATFORMS INC.mmpw_ex107.htm
EX-10.11 - FORM OF COMMON STOCK PURCHASE WARRANT - MULTIMEDIA PLATFORMS INC.mmpw_ex1011.htm
EX-10.10 - FORM OF COMMON STOCK PURCHASE WARRANT - MULTIMEDIA PLATFORMS INC.mmpw_ex1010.htm
EX-31.2 - CERTIFICATION - MULTIMEDIA PLATFORMS INC.mmpw_ex322.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

x QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 

 

For quarterly period ended June 30, 2015

 

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 

 

For the transition period from ___________ to___________ 

 

Commission file number 001-33933

 

MULTIMEDIA PLATFORMS, INC.

(Exact name of registrant as specified in its charter) 

 

Nevada

 

88-0319470

(State or other jurisdiction of
incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

2929 East Commercial Blvd, Suite Ph-D

Fort Lauderdale, FL

 

33308

(Address of principal executive offices)

 

(Zip Code)

 

(954) 440-4678

(Registrant’s telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. 

 

Large accelerated filer 

¨

Accelerated filer 

¨

Non-accelerated filer

¨

Smaller reporting company 

x

(Do not check if a smaller reporting company)   

 

 

 

Indicate by check mark whether the registrant is a shell company (as defined in 12b-2 of the Exchange Act.) Yes o No x

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 48,060,852 shares of common stock, par value $0.001, were outstanding on August 7, 2015

 

 

 

Multimedia Platforms, Inc.

FORM 10-Q

 

TABLE OF CONTENTS

 

 

 

PAGE

 

PART I - FINANCIAL INFORMATION   

 

 

 

 

 

 

 

 

Item 1. 

Financial Statements 

 

 

3

 

 

 

 

 

 

 

 

Condensed Consolidated Balance Sheets as of June 30, 2015 (Unaudited) and December 31, 2014 (audited)

 

 

3

 

 

 

 

 

 

 

 

Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2015 and 2014 (Unaudited)

 

 

4

 

 

 

 

 

 

 

 

Condensed Consolidated Statement of Stockholders' Equity (Deficit) for the Six Months Ended June 30, 2015 (Unaudited)

 

 

5

 

 

 

 

 

 

 

 

Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2015 and 2014 (Unaudited)

 

 

6

 

 

 

 

 

 

 

Notes to Condensed Consolidated Financial Statements  

 

 

7

 

 

 

 

 

 

 

Item 2. 

Management's Discussion and Analysis of Financial Condition and Results of Operations

 

 

30

 

 

 

 

 

 

 

Item 4. 

Controls and Procedures

 

 

34

 

 

 

 

 

 

 

PART II - OTHER INFORMATION  

 

 

 

 

 

 

 

 

 

 

Item 2.  

Unregistered Sales of Equity Securities and Use of Proceeds.  

 

 

35

 

 

 

 

 

 

 

Item 5. 

Other Information

 

 

36

 

 

 

 

 

 

 

Item 6. 

Exhibits

 

 

37

 

 

 

 

 

 

 

Signatures  

 

 

38

 

 

 
2
 

 

PART I - FINANCIAL INFORMATION 

 

Item 1. Financial Statements. 

 

  

Multimedia Platforms, Inc. 

Condensed Consolidated Balance Sheets 


 

 

 

June 30,

 

 

December 31,

 

 

 

2015

 

 

2014

 

 

(Unaudited)   

 

 

 

 

ASSETS

Current assets  

 

 

 

 

 

 

Cash  

 

$ 467,060

 

 

$ 9,232

 

Accounts receivable  

 

 

62,210

 

 

 

38,866

 

Other current assets  

 

 

20,085

 

 

 

1,321,081

 

Total current assets  

 

 

549,355

 

 

 

1,369,179

 

 

 

 

 

 

 

 

 

 

Property and equipment, net of accumulated depreciation of $50  

 

 

15,489

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Other assets  

 

 

 

 

 

 

 

 

Goodwill  

 

 

750,000

 

 

 

-

 

Intangibles  

 

 

1,330,000

 

 

 

-

 

Total other assets  

 

 

2,080,000

 

 

 

-

 

Total assets  

 

$ 2,644,844

 

 

$ 1,369,179

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities  

 

 

 

 

 

 

 

 

Accounts payable & accrued expenses  

 

 

134,843

 

 

 

211,471

 

Deferred revenue  

 

 

-

 

 

 

1,889

 

Line of credit  

 

 

56,793

 

 

 

-

 

Loan payable - related party  

 

 

133,189

 

 

 

116,175

 

Due to related parties  

 

 

169,200

 

 

 

195,575

 

Accrued interest payable  

 

 

72,477

 

 

 

140,900

 

Promissory notes  

 

 

-

 

 

 

364,727

 

Convertible promissory notes  

 

 

-

 

 

 

182,511

 

Total current liabilities  

 

 

566,502

 

 

 

1,213,248

 

 

 

 

 

 

 

 

 

 

Long-term liabilities  

 

 

 

 

 

 

 

 

Convertible promissory notes, net of discount of $1,415,882  

 

 

159,118

 

 

 

-

 

Total long-term liabilities  

 

 

159,118

 

 

 

-

 

TOTAL LIABILITIES  

 

 

725,620

 

 

 

1,213,248

 

 

 

 

 

 

 

 

 

 

Stockholders' equity  

 

 

 

 

 

 

 

 

Series A Preferred stock, $0.001 par value 40,000,000 shares authorized; issued and outstanding 27,212,694 and 0 at June 30, 2015 and December 31, 2014, respectively.  

 

 

27,213

 

 

 

-

 

Series B Preferred stock, $0.001 par value 4,000,000 shares authorized; issued and outstanding 4,000,000 and 0 at June 30, 2015 and December 31, 2014, respectively.  

 

 

4,000

 

 

 

-

 

Common stock, $0.001 par value 300,000,000 shares authorized; issued and outstanding 37,798,153 and 30,748,969 at June 30, 2015 and December 31, 2014, respectively.  

 

 

37,798

 

 

 

30,749

 

Additional-paid-in-capital  

 

 

7,003,445

 

 

 

495,298

 

Common stock issuable for asset purchase  

 

 

300,000

 

 

 

-

 

Accumulated (deficit)  

 

 

(5,453,232 )

 

 

(370,116 )

Total stockholders' equity  

 

 

1,919,224

 

 

 

155,931

 

Total liabilities and stockholders' equity  

 

$ 2,644,844

 

 

$ 1,369,179

 

 

(The accompanying notes are an integral part of these condensed consolidated financial statements)

 

 
3
 

 

Multimedia Platforms, Inc. 

Condensed Consolidated Statements of Operations (Unaudited)  

For the Three and Six Months Ended June 30, 2015 and 2014 


 

 

 

Three months Ended
June 30,

 

 

Six months Ended
June 30,

 

 

 

2015  

 

 

2014  

 

 

2015  

 

 

2014  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income  

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenue  

 

$ 232,441

 

 

$ 154,836

 

 

$ 422,526

 

 

$ 301,368

 

Cost of sales  

 

 

161,959

 

 

 

63,748

 

 

 

262,384

 

 

 

123,401

 

Gross profit  

 

 

70,482

 

 

 

91,088

 

 

 

160,142

 

 

 

177,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative  

 

 

818,350

 

 

 

58,763

 

 

 

1,984,866

 

 

 

126,013

 

Sales and marketing  

 

 

176,486

 

 

 

38,714

 

 

 

296,963

 

 

 

79,552

 

Goodwill impairment  

 

 

-

 

 

 

-

 

 

 

2,729,834

 

 

 

-

 

Total operating expenses  

 

 

994,836

 

 

 

97,477

 

 

 

5,011,663

 

 

 

205,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations  

 

 

(924,354 )

 

 

(6,389 )

 

 

(4,851,521 )

 

 

(27,598 )
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income and (Expense)  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense  

 

 

(46,266 )

 

 

-

 

 

 

(72,477 )

 

 

-

 

Amortization of debt discount  

 

 

(148,833 )

 

 

-

 

 

 

(159,118 )

 

 

-

 

Total non-operating expense  

 

 

(195,099 )

 

 

-

 

 

 

(231,595 )

 

 

-

 

Earnings before taxes  

 

 

(1,119,453 )

 

 

(6,389 )

 

 

(5,083,116 )

 

 

(27,598 )

Provision for income taxes  

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net loss  

 

$ (1,119,453 )

 

$ (6,389 )

 

$ (5,083,116 )

 

$ (27,598 )
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) per common share basic   

 

$ (0.03 )

 

$ (0.00 )

 

$ (0.15 )

 

$ (0.00 )

Weighted average common shares outstanding basic  

 

 

35,798,817

 

 

 

30,738,969

 

 

 

34,134,789

 

 

 

30,738,969

 

 

(The accompanying notes are an integral part of these condensed consolidated financial statements)

 

 
4
 

 

Multimedia Platforms, Inc. 

Condensed Consolidated Statement of Stockholders' Equity (Unaudited) 

For the Six Months Ended June 30, 2015


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

Total

 

 

 

Preferred Stock Series A

 

Preferred Stock Series B

 

Common Stock

 

paid-in

 

Accumulated

 

Stockholders' 

 

 

 

Shares

 

Amount

 

Shares

 

Amount

 

Shares

 

Amount

 

Payable

 

Capital

 

Deficit

 

Equity

 

Balance, December 31, 2014 

 

 

-

 

$ -

 

 

-

 

$ -

 

 

30,748,969

 

$ 30,749

 

 

-

 

$ 495,298

 

$ (370,116 ) $ 155,931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued in Merger 

 

 

27,212,694

 

 

27,213

 

 

4,000,000

 

 

4,000

 

 

1,502,477

 

 

1,502

 

 

-

 

 

(610,908 )

 

-

 

 

(578,193 )

Funds reclassified to equity from liabilities for Merger shares issued 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

138,874

 

 

-

 

 

138,874

 

Shares issued for Columbia Funmap, Inc. acquisition 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

2,252,250

 

 

2,252

 

 

-

 

 

3,455,236

 

 

-

 

 

3,457,488

 

Shares issued for RND Enterprises, Inc. asset purchase 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

2,000,000

 

 

2,000

 

 

300,000

 

 

798,000

 

 

-

 

 

1,100,000

 

Shares issued in exchange for services 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

1,294,457

 

 

1,295

 

 

-

 

 

1,151,945

 

 

-

 

 

1,153,240

 

Discount on convertible promissory note due to detachable warrants 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

1,263,320

 

 

-

 

 

1,263,320

 

Discount on convertible promissory note due to beneficial conversion feature 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

311,680

 

 

-

 

 

311,680

 

Net Income (Loss) 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(5,083,116 )

 

(5,083,116 )

Balance, June 30, 2015 

 

 

27,212,694

 

$ 27,213

 

 

4,000,000

 

$ 4,000

 

 

37,798,153

 

$ 37,798

 

$ 300,000

 

$ 7,003,445

 

$ (5,453,232 ) $ 1,919,224

 

 

(The accompanying notes are an integral part of these condensed consolidated financial statements)

 

 
5
 

 

Multimedia Platforms, Inc. 

Condensed Consolidated Statements of Cash Flows (Unaudited) 

For the Six Months Ended June 30, 2015 and 2014 


 

 

 

Six Months Ended
June 30,

 

 

 

2015 

 

 

2014 

 

Cash flows from operating activities: 

 

 

 

 

 

 

Net loss 

 

$ (5,083,116 )

 

$ (27,598 )

Adjustments to reconcile net loss to net cash provided (used in) operating activities: 

 

 

 

 

 

 

 

 

Depreciation 

 

 

50

 

 

 

-

 

Share based compensation expense 

 

 

1,153,240

 

 

 

-

 

Impairment of goodwill 

 

 

2,729,834

 

 

 

-

 

Amortization of debt discount 

 

 

159,118

 

 

 

-

 

Changes in assets and liabilities, net of acquisitions: 

 

 

 

 

 

 

 

 

(Increase) decrease in accounts receivable 

 

 

41,038

 

 

 

(5,930 )

(Increase) decrease in other current assets 

 

 

(20,085 )

 

 

1,082

 

Increase (decrease) in accounts payable and accrued expenses 

 

 

16,629

 

 

 

32,446

 

Increase (decrease) in related party payable 

 

 

17,014

 

 

 

-

 

Increase (decrease) in deferred revenue 

 

 

(1,889 )

 

 

-

 

Increase (decrease) in accrued interest 

 

 

72,477

 

 

 

-

 

Net cash provided by (used) in operating activities 

 

 

(915,690 )

 

 

-

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities: 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment 

 

 

(15,538 )

 

 

-

 

Cash paid for asset purchase 

 

 

(200,000 )

 

 

-

 

Cash from acquisitions 

 

 

19,208

 

 

 

-

 

Net cash provided by (used) in investing activities 

 

 

(196,330 )

 

 

-

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities: 

 

 

 

 

 

 

 

 

Proceeds from convertible promissory notes 

 

 

1,575,000

 

 

 

-

 

Payments of credit line 

 

 

(5,152 )

 

 

-

 

Net cash provided by (Used) in financing activities 

 

 

1,569,848

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash 

 

 

457,828

 

 

 

-

 

Cash and cash equivalents at beginning of period 

 

 

9,232

 

 

 

-

 

Cash and cash equivalents at end of period 

 

$ 467,060

 

 

$ -

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information 

 

 

 

 

 

 

 

 

Cash paid during the year for: 

 

 

 

 

 

 

 

 

Taxes paid 

 

$ -

 

 

$ -

 

Interest paid 

 

$ -

 

 

$ -

 

 

 

 

 

 

 

 

 

 

Non-cash operating activities:  

 

 

 

 

 

 

 

 

Value of 1,294,457 shares of common stock issued in exchange for services  

 

$ 1,153,240

 

 

$ -

 

Debt discount recorded for beneficial conversion feature  

 

$ 311,680

 

 

$ -

 

Debt discount recorded for value of warrants issued  

 

$ 1,263,320

 

 

$ -

 

 

(The accompanying notes are an integral part of these financial statements)

 

 
6
 

 

MULTIMEDIA PLATFORMS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2015 AND 2014

 

NOTE 1 – ORGANIZATION AND GOING CONCERN

 

Organization 

 

Our company’s name is Multimedia Platforms, Inc. (formerly known as Sports Media Entertainment Corp.) (the "Company"). The Company was incorporated on April 3, 1996 in the State of Nevada as Jubilee Trading Corp. On March 3, 2002, the Company changed its name to PorFavor Corp. From inception until March 2010, we operated as a broker of structural wood materials. On February 4, 2011, The Company acquired ExploreAnywhere Inc. and changed its name to the same. On December 24, 2013, the Company changed its name to Sports Media Entertainment Corp. in anticipation of a future merger.  

 

On January 9, 2015, Multimedia Platforms, Inc. (formerly Sports Media Entertainment Corp.) (the “Company”, “Registrant” and “Legal Acquirer”) entered, and on February 2, 2015, closed, a Share Exchange Agreement (the “Merger”), between and among the Company and Multimedia Platforms, LLC, a Florida Limited Liability Corporation (“MMP LLC”) (“Accounting Acquirer”), all the members of MMP LLC (the "Members"), Harrison Holdings, LLC and Amalfi Coast Capital (collectively, the "Debt Holders"). Pursuant to the Merger, the Registrant was (i) to issue to the Debt Holders a total of 4,000,000 shares of Series B Convertible Preferred stock in exchange for all the indebtedness of the Company totaling approximately $688,138 as of December 31, 2014; issue (ii) 21,320,832 shares of restricted common stock and (iii) 34,390,199 shares of Series A Convertible Preferred stock (collectively, the “Merger Shares”) to the Members in exchange for 100% of the Members interest in MMP LLC. The Merger Shares were adjusted such that 30,748,969 shares of restricted common stock, 27,212,694 shares of Series A Convertible Preferred stock and 4,000,000 shares of Series B Convertible Preferred stock were ultimately issued. The share issuances represent approximately 97.6% of the total issued and outstanding shares of preferred and common stock of the Registrant post-closing. As a result, the Company (i) became the 100% parent of MMP LLC; (ii) assumed the operations of MMP LLC; (iii) changed its name from Sports Media Entertainment Corp. to Multimedia Platforms, Inc.; and (iv) experienced a change in control.  

 

The terms and conditions of the Merger give rise to reverse merger accounting whereby MMP LLC is deemed the acquirer for accounting purposes. Consequently, the assets and liabilities and the historical operations of MMP LLC prior to the Merger are reflected in the financial statements and have been recorded at the historical cost basis of MMP LLC. Our financial statements include the assets and liabilities of both the Company and MMP LLC. 

 

On January 16, 2015, the Company, with the approval of its board of directors and its majority shareholders by written consent in lieu of a meeting, filed a Certificate of Amendment and Certificate of Change (collectively, the “Amendments”) with the Secretary of State of Nevada. As a result of the Amendments, the Company (i) changed its name to Multi Media Platforms, Inc., (ii) authorized a 1:30 (one-for-thirty) reverse-split of its issued and authorized common shares, (iii) authorized 40,000,000 Series A Preferred Stock, par value $0.001, and (iv) authorized 4,000,000 Series B Preferred Stock, par value $0.001. 

 

On February 27, 2015, the Company completed the acquisition of Columbia Funmap, Inc., a New Jersey Corporation ("FUNMAP"). The purchase price reflects an enterprise value of approximately $3,479,834, including assumed indebtedness, and was funded from the issuance of 2,252,250 shares of restricted common stock and a $10,000 note. The acquisition of FUNMAP will allow the Company to gain a distribution foothold in 35 metropolitan areas in North America and acquire control of a respected and vital travel tool for GLBT travelers, including the website www.gayosphere.com. 

 

On June 17, 2015, the Company entered into an asset purchase agreement (the “Asset Purchase Agreement”) with RND Enterprises, Inc. (“RND”), pursuant to which the Company purchased substantially all of the assets of RND from its sole shareholder, for an amount equal to $1,330,000, consisting of $230,000 in cash payable at closing and $1,100,000 in restricted shares of the Company’s common stock, valued at $0.40 per share for a total of 2,750,000 shares. The transaction was closed on June 17, 2015. RND is engaged in the business of publishing an LGBT culture magazine known as Next Magazine

 

 
7
 

 

Going Concern 

 

The Company’s financial statements are prepared using accounting principles generally accepted in the United States of America and applicable to a going concern, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business. 

 

During the six months ended June 30, 2015, the Company recognized net revenue of $422,526. However, the Company incurred a net operating loss of $4,851,521 which includes $2,729,834 of goodwill impairment from the FUNMAP acquisition and $1,153,240 of stock compensation expense. The Company had negative working capital of $17,147 as of June 30, 2015. 

 

In view of these conditions, the ability of the Company to continue as a going concern is in doubt and dependent upon achieving a profitable level of operations and on the ability of the Company to obtain necessary financing to fund ongoing operations. Historically, the Company has relied upon internally generated funds and funds from the sale of shares of stock, issuance of promissory notes and loans from its shareholders and private investors to finance its operations and growth. Management is planning to raise necessary additional funds for working capital through loans and/or additional sales of its common stock. However, there is no assurance that the Company will be successful in raising additional capital or that such additional funds will be available on acceptable terms, if at all. Should the Company be unable to raise this amount of capital its operating plans will be limited to the amount of capital that it can access. These financial statements do not give effect to any adjustments which will be necessary should the Company be unable to continue as a going concern and therefore be required to realize its assets and discharge its liabilities in other than the normal course of business and at amounts different from those reflected in the accompanying financial statements. 

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation 

 

The unaudited financial statements of Multimedia platforms, Inc. as of June 30, 2015, and for the three and six months ended June 30, 2015 and 2014, have been prepared in accordance with accounting principles generally accepted in the United States for interim financial reporting and include the Company’s wholly-owned subsidiaries, Columbia Funmap, Inc. from the date of acquisition on March 1, 2015, and Multimedia Platforms, LLC. Accordingly, they do not include all of the disclosures required by accounting principles generally accepted in the United States for complete financial statements and should be read in conjunction with the audited consolidated financial statements and notes thereto for the year ended December 31, 2014, as filed with the Securities and Exchange Commission as part of the Company’s Form 10-K. In the opinion of management, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation of the interim financial information have been included. The Company did not record an income tax provision during the periods presented due to net taxable losses. The results of operations for any interim period are not necessarily indicative of the results of operations for the entire year. 

 

Principles of Consolidation 

 

The condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany transactions and balances have been eliminated in consolidation. As of June 30, 2015, the Company has a 100% interest in MMP, LLC and a 100% interest in FUNMAP. The results of each of these entities are consolidated with the Company’s results from and after their respective acquisition dates based on guidance from the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) No. 810, “Consolidation” (“ASC 810”).  

 

Accounting estimates

 

The preparation of financial statements in conformity with U.S. generally accepted accounting principles (“GAAP”) requires Management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ significantly from those estimates.

 

 
8
 

 

Cash and cash equivalents

 

The Company maintains cash balances at two financial institutions. The Company considers all highly liquid instruments purchased with an original maturity of three months or less and money market accounts to be cash equivalents.  

 

Accounts receivable

 

The Company currently does issue credit on services for one of its national advertisers and its national media brokers who are on 90 day terms. Our collection policy is that payment is due at time of advertising printing. No allowance for doubtful accounts are considered necessary to be established for amounts that may not be recoverable as our collection history is good and write offs have been minimal. 

 

Property, plant, and equipment

 

Fixed assets are carried at cost, less accumulated depreciation and amortization. Major improvements are capitalized, while repair and maintenance are expensed when incurred. Renewals and betterments that materially extend the life of the assets are capitalized. When assets are retired or otherwise disposed of, the cost and related accumulated depreciation are removed from the accounts, and any resulting gain or loss is reflected in income for the period. 

 

Depreciation is computed for financial statement purposes on a straight-line basis over estimated useful lives of the related assets. The estimated useful lives of depreciable assets are: 

 

 

 

Estimated

 

 

 

Useful Lives

 

 

 

 

 

Office Equipment 

 

3-5 years 

 

 

 

 

 

Furniture 

 

5-7 years 

 

 

For federal income tax purposes, depreciation is computed under the modified accelerated cost recovery system. For book purposes, depreciation is computed under the straight-line method. 

 

Long-lived assets

 

The Company assesses the recoverability of long-lived assets using an assessment of the estimated undiscounted future cash flows related to such assets. In the event that assets are found to be carried at amounts which are in excess of estimated gross future cash flows, the assets will be adjusted for impairment to a level commensurate with fair value determined using a discounted cash flow analysis of the underlying assets. 

 

Goodwill 

 

We evaluate goodwill for impairment annually or more frequently when an event occurs or circumstances change that indicates the carrying value may not be recoverable. We test goodwill for impairment by first comparing the book value of net assets to the fair value of the reporting units. If the fair value is determined to be less than the book value or qualitative factors indicate that it is more likely than not that goodwill is impaired, a second step is performed to compute the amount of impairment as the difference between the estimated fair value of goodwill and the carrying value. We estimate the fair value of the reporting units using discounted cash flows. Forecasts of future cash flows are based on our best estimate of future net sales and operating expenses and general economic conditions. 

 

 
9
 

 

Revenue Recognition 

 

MMP LLC follows the guidance of the Securities and Exchange Commission’s Staff Accounting Bulletin No. 104 for revenue recognition. 

 

Revenue is recognized from one primary source: Advertising. The Company records revenue when all of the following have occurred; (1) upon signing the advertising contract, (2) publication of the advertisement in print or uploaded to be digitally placed on line (3) collectability is reasonably assured. 

 

Reported revenues are net of in kind exchanges, barters and discounts. Trade (barter) exchanges for needed services and promotional costs are recorded at the fair market value of the goods and services exchanged. Barter related amounts were $107,031 and $177,210 during the three months ended June 30, 2015 and 2014. Barter related amounts were $190,885 and $354,103 during the six months ended June 30, 2015 and 2014. 

 

Revenue is recognized at the point of sale, with no further obligations. 

 

Stock-Based Compensation 

 

The Company accounts for all compensation related to stock, options or warrants using a fair value based method whereby compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period. We use the Black-Scholes pricing model to calculate the fair value of options and warrants issued to both employees and non-employees. In calculating this fair value, there are certain assumptions that we use consisting of the expected life of the option, risk-free interest rate, dividend yield, volatility and forfeiture rate. The use of a different estimate for any one of these components could have a material impact on the amount of calculated compensation expense. 

 

We periodically issue restricted common stock as compensation. Pursuant to ASC 505-50-30-6 issuances are valued using the market price of the stock or value of the services rendered on the date of the related agreement, whichever is more readily determinable.  

 

Cost of Goods Sold 

 

Cost of goods sold includes the cost of the creating services for editorial, creative services, advertising and delivery and in kind discounts and services. Cost for trade is recognized as incurred.  

 

Shipping and handling costs 

 

The Company classifies shipping and handling costs as part of Cost of sales in the Consolidated Statements of Operations. 

 

Research and development costs 

 

Research and development costs are expensed as incurred. 

 

Fair Value of Financial Instruments 

 

The carrying amounts reported in the condensed consolidated balance sheets for cash and cash equivalents, accounts receivable, accounts payable, accrued expenses, and other current assets and liabilities approximate fair value due to relatively short periods to maturity. It is not practical to determine the fair value of our notes payable due to the complex terms. Management is of the opinion that the Company is not exposed to significant interest or credit risks arising from these financial instruments. 

 

 
10
 

 

Income Taxes 

 

The Company accounts for income taxes using the asset and liability method. Under the asset and liability method, deferred tax assets and liabilities are recognized for the future tax consequences attributed to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and tax credits and loss carry-forwards. 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 and carry-forwards are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is established when necessary to reduce deferred tax assets to amounts expected to be realized. The Company reports a liability for unrecognized tax benefits resulting from uncertain income tax positions, if any, taken or expected to be taken in an income tax return. Estimated interest and penalties are recorded as a component of interest expense or other expense, respectively. 

 

Net Income (Loss) Per Share 

 

The computation of basic earnings per share (“EPS”) is based on the weighted average number of shares that were outstanding during the period, including shares of common stock that are issuable at the end of the reporting period. The computation of diluted EPS is based on the number of basic weighted-average shares outstanding plus the number of common shares that would be issued assuming the exercise of all potentially dilutive common shares outstanding using the treasury stock method. The computation of diluted net income per share does not assume conversion, exercise or contingent issuance of securities that would have an antidilutive effect on earnings per share. Therefore, when calculating EPS if the Company experienced a loss, there is no inclusion of dilutive securities as their inclusion in the EPS calculation is antidilutive. Furthermore, options and warrants will have a dilutive effect under the treasury stock method only when the average market price of the common stock during the period exceeds the exercise price of the options or warrants (they are in the money).

 

Following is the computation of basic and diluted net loss per share for the three and six months ended June 30, 2015 and 2014: 

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

Basic and Diluted EPS Computation

 

 

 

 

 

 

 

 

 

 

 

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Loss available to common stockholders'

 

$ (1,119,453 )

 

$ (6,389 )

 

$ (5,083,116 )

 

$ (27,598 )
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding

 

 

35,798,817

 

 

 

30,748,969

 

 

 

34,134,789

 

 

 

30,748,969

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted EPS

 

$ (0.03 )

 

$ (0.00 )

 

$ (0.15 )

 

$ (0.00 )
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The weighted average shares listed below were not included in the computation of diluted losses per share because to do so would have been antidilutive for the periods presented:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible promissory notes

 

 

5,491,591

 

 

 

 

 

 

 

5,491,591

 

 

 

 

 

Common stock purchase warrants

 

 

6,050,002

 

 

 

 

 

 

 

6,050,002

 

 

 

 

 

 

Recent Accounting Pronouncements 

 

In February 2015, the FASB issued ASU 2015-02, “Amendments to the Consolidation Analysis”, which amends the consolidation requirements in ASC 810 and significantly changes the consolidation analysis required under U.S. GAAP relating to whether or not to consolidate certain legal entities. Early adoption is permitted. The Company’s effective date for adoption is January 1, 2016. The Company does not expect this accounting update to have a material effect on its consolidated financial statements in future periods, although that could change. 

 

 
11
 

 

In January 2015, the FASB issued ASU 2015-01, “Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items”, which eliminates the concept from U.S. GAAP the concept of an extraordinary item. Under the ASU, an entity will no longer (1) segregate an extraordinary item from the results of ordinary operations; (2) separately present an extraordinary item on its income statement, net of tax, after income from continuing operations; or (3) disclose income taxes and earnings-per-share data applicable to an extraordinary item. Early adoption is permitted. The Company’s effective date for adoption is January 1, 2016. The Company does not expect this accounting update to have a material effect on its consolidated financial statements in future periods, although that could change. 

 

We review new accounting standards as issued. Although some of these accounting standards issued or effective after the end of our previous fiscal year may be applicable to us, we have not identified any standards that we believe merit further discussion. We believe that none of the new standards will have a significant impact on our financial statements. 

 

NOTE 3 – Fixed Assets

 

Fixed assets consisted of the following: 

 

 

 

June 30, 

 

 

December 31, 

 

 

 

2015 

 

 

2014 

 

Office equipment 

 

$ 2,599

 

 

$ -

 

Furniture and fixtures 

 

 

12,939

 

 

 

-

 

Total fixed assets 

 

 

15,538

 

 

 

-

 

Accumulated depreciation 

 

 

(50 )

 

 

-

 

Fixed assets, net 

 

$ 15,488

 

 

$ -

 

 

During the six months ended June 30, 2015 and 2014, the Company recognized $50 and $0, respectively, in depreciation expense.

 

NOTE 4 – Promissory Notes

 

As of June 30, 2015, the Company had the following notes payable: 

 

 

 

Principal 

 

 

Accrued Interest 

 

 

Total 

 

Convertible promissory notes 

 

$ 1,575,000

 

 

$ 72,477

 

 

$ 1,647,477

 

Debt discount 

 

 

(1,415,882 )

 

 

-

 

 

 

(1,415,882 )
 

 

$ 159,118

 

 

$ 72,477

 

 

$ 231,595

 

 

As of December 31, 2014, MMP, LLC (Accounting Acquirer) had the following notes payable: 

 

 

 

Principle 

 

 

Accrued
Interest 

 

 

Total 

 

Loan payable - related party 

 

$ 116,175

 

 

$ -

 

 

$ 116,175

 

Due to related parties 

 

 

195,575

 

 

 

-

 

 

 

195,575

 

Total 

 

$ 311,750

 

 

$ -

 

 

$ 311,750

 

 

 
12
 

 

During the period August, 2012 to June 2013 advances were made to MMP LLC from a related party which were used to cover the short fall of ongoing production and overhead expenses not covered by advertising revenue. The balance of these advances is included under “Loan payable – related party” on the balance sheet and includes $116,175 as of June 30, 2015 and December 31, 2014, respectively. The loan is non-interest bearing.  

 

“Due to related parties” on the face of the balance sheet was $169,200 and $195,575 as of June 30, 2015 and December 31, 2014, respectively. These balances represent non-interest bearing advances used to cover operations and overhead costs not covered by advertising revenues.

 

As of December 31, 2014, and prior to the Merger, the Company had the following notes payable: 

 

 

 

Principle

 

 

Accrued
Interest

 

 

Total

 

Convertible promissory notes 

 

$ 182,511

 

 

$ 64,181

 

 

$ 246,692

 

Non convertible promissory notes 

 

 

364,727

 

 

 

76,719

 

 

 

441,446

 

Total 

 

$ 547,238

 

 

$ 140,900

 

 

$ 688,138

 

 

As a result of the Merger, the Company issued 4,000,000 shares of Series B Preferred stock in exchange for all the debt of the Company outstanding as of December 31, 2014 totaling $692,886 on January 31, 2015.  

 

During the six months ended June 30, 2015, the Company issued the following convertible promissory notes and warrants: 

 

9% Convertible Promissory Note issued March 18, 2015 - $250,000 

 

On March 18, 2015, the Company entered into a Securities Purchase Agreement with David Nagelberg ("Nagelberg"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $250,000 (the "Nagelberg Note") and 833,335 stock purchase warrants allowing Nagelberg to purchase up to 833,335 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Nagelberg Note is due in 18 months on September 18, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Nagelberg in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Nagelberg Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Nagelberg Note is convertible into common stock, at Nagelberg’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Nagelberg Note principal between the Nagelberg Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $1.50 per share; estimated volatility – 147%; 5-year risk free interest rate – 1.41%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $197,479 to the warrants and $52,521 to the Nagelberg Note. Next, the intrinsic value of the beneficial conversion feature (the "BCF") was computed as the difference between the fair value of the common stock issuable upon conversion of the Nagelberg Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $1,197,479. As this amount resulted in a total debt discount that exceeds the Nagelberg Note proceeds, the amount recorded for the BCF was limited to principal amount of the Nagelberg Note. The resulting $250,000 discount is being accreted over the 18 month term of the Nagelberg Note. 

 

 
13
 

 

9% Convertible Promissory Note issued March 20, 2015 - $50,000 

 

On March 20, 2015, the Company entered into a Securities Purchase Agreement with Jack Zwick ("Zwick"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $50,000 (the "Zwick Note") and 166,667 stock purchase warrants allowing Zwick to purchase up to 166,667 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Zwick Note is due in 18 months on September 20, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Zwick in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Zwick Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Zwick Note is convertible into common stock, at Zwick’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Zwick Note principal between the Zwick Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $1.50 per share; estimated volatility – 147%; 5-year risk free interest rate – 1.42%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $40,948 to the warrants and $9,052 to the Zwick Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Zwick Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $240,948. As this amount resulted in a total debt discount that exceeds the Zwick Note proceeds, the amount recorded for the BCF was limited to principal amount of the Zwick Note. The resulting $50,000 discount is being accreted over the 18 month term of the Zwick Note. 

 

9% Convertible Promissory Note issued March 20, 2015 - $100,000 

 

On March 20, 2015, the Company entered into a Securities Purchase Agreement with Lincoln Park Capital Fund ("Lincoln"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $100,000 (the "Lincoln Note") and 333,332 stock purchase warrants allowing Lincoln to purchase up to 333,332 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Lincoln Note is due in 18 months on September 20, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Lincoln in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Lincoln Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Lincoln Note is convertible into common stock, at Lincoln’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Lincoln Note principal between the Lincoln Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $1.50 per share; estimated volatility – 147%; 5-year risk free interest rate – 1.42%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $81,895 to the warrants and $18,105 to the Lincoln Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Lincoln Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $481,895. As this amount resulted in a total debt discount that exceeds the Lincoln Note proceeds, the amount recorded for the BCF was limited to principal amount of the Lincoln Note. The resulting $100,000 discount is being accreted over the 18 month term of the Lincoln Note. 

 

 
14
 

 

9% Convertible Promissory Note issued March 20, 2015 - $150,000 

 

On March 23, 2015, the Company entered into a Securities Purchase Agreement with Brio Capital Master Fund, LTD ("Brio"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $150,000 (the "Brio Note") and 500,000 stock purchase warrants allowing Brio to purchase up to 500,000 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Brio Note is due in 18 months on September 23, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Brio in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Brio Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Brio Note is convertible into common stock, at Brio’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Brio Note principal between the Brio Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $1.26 per share; estimated volatility – 147%; 5-year risk free interest rate – 1.41%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $118,487 to the warrants and $31,513 to the Brio Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Brio Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $598,487. As this amount resulted in a total debt discount that exceeds the Brio Note proceeds, the amount recorded for the BCF was limited to principal amount of the Brio Note. The resulting $150,000 discount is being accreted over the 18 month term of the Brio Note. 

 

9% Convertible Promissory Note issued April 20, 2015 - $50,000 

 

On April 20, 2015, the Company entered into a Securities Purchase Agreement with Terry King ("King"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $50,000 (the "King Note") and 166,667 stock purchase warrants allowing King to purchase up to 166,667 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The King Note is due in 18 months on October 20, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of King in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the King Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The King Note is convertible into common stock, at King’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated King Note principal between the King Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $0.98 per share; estimated volatility – 151%; 5-year risk free interest rate – 1.33%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $37,190 to the warrants and $12,810 to the King Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the King Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $150,524. As this amount resulted in a total debt discount that exceeds the King Note proceeds, the amount recorded for the BCF was limited to principal amount of the King Note. The resulting $50,000 discount is being accreted over the 18 month term of the King Note. 

 

 
15
 

 

9% Convertible Promissory Note issued April 22, 2015 - $100,000 

 

On April 22, 2015, the Company entered into a Securities Purchase Agreement with Melvyn I. Weiss ("Weiss"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $100,000 (the "Weiss Note") and 333,332 stock purchase warrants allowing Weiss to purchase up to 333,332 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Weiss Note is due in 18 months on October 22, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Weiss in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Weiss Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Weiss Note is convertible into common stock, at Weiss’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Weiss Note principal between the Weiss Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $0.98 per share; estimated volatility – 151%; 5-year risk free interest rate – 1.41%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $37,190 to the warrants and $12,810 to the Weiss Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Weiss Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $150,524. As this amount resulted in a total debt discount that exceeds the Weiss Note proceeds, the amount recorded for the BCF was limited to principal amount of the Weiss Note. The resulting $100,000 discount is being accreted over the 18 month term of the Weiss Note.  

 

9% Convertible Promissory Note issued May 7, 2015 - $25,000 

 

On May 7, 2015, the Company entered into a Securities Purchase Agreement with Oak Grove Asset Management ("Oak Grove"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $25,000 (the "Oak Grove Note") and 83,333 stock purchase warrants allowing Oak Grove to purchase up to 83,333 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Oak Grove Note is due in 18 months on November 7, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Oak Grove in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Oak Grove Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Oak Grove Note is convertible into common stock, at Oak Grove’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Oak Grove Note principal between the Oak Grove Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $0.94 per share; estimated volatility – 149%; 5-year risk free interest rate – 1.55%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $18,357 to the warrants and $6,643 to the Oak Grove Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Oak Grove Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $71,682. As this amount resulted in a total debt discount that exceeds the Oak Grove Note proceeds, the amount recorded for the BCF was limited to principal amount of the Oak Grove Note. The resulting $25,000 discount is being accreted over the 18 month term of the Oak Grove Note. 

 

 
16
 

 

9% Convertible Promissory Note issued May 18, 2015 - $50,000 

 

On May 18, 2015, the Company entered into a Securities Purchase Agreement with Arthur Luxenberg ("Luxenberg"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $50,000 (the "Luxenberg Note") and 166,667 stock purchase warrants allowing Maidenbaum to purchase up to 166,667 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Luxenberg Note is due in 18 months on November 18, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Luxenberg in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Luxenberg Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Luxenberg Note is convertible into common stock, at Luxenberg’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Luxenberg Note principal between the Maidenbaum Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $0.90 per share; estimated volatility – 148%; 5-year risk free interest rate – 1.56%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $36,239 to the warrants and $13,761 to the Luxenberg Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Luxenberg Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $136,239. As this amount resulted in a total debt discount that exceeds the Luxenberg Note proceeds, the amount recorded for the BCF was limited to principal amount of the Luxenberg Note. The resulting $50,000 discount is being accreted over the 18 month term of the Luxenberg Note. 

 

9% Convertible Promissory Note issued May 18, 2015 - $50,000 

 

On May 18, 2015, the Company entered into a Securities Purchase Agreement with Shalom Maidenbaum ("Maidenbaum"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $50,000 (the "Maidenbaum Note") and 166,667 stock purchase warrants allowing Maidenbaum to purchase up to 166,667 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Maidenbaum Note is due in 18 months on November 18, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Maidenbaum in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Maidenbaum Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Maidenbaum Note is convertible into common stock, at Maidenbaum’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Maidenbaum Note principal between the Maidenbaum Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $0.90 per share; estimated volatility – 148%; 5-year risk free interest rate – 1.56%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $36,239 to the warrants and $13,761 to the Maidenbaum Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Maidenbaum Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $136,239. As this amount resulted in a total debt discount that exceeds the Maidenbaum Note proceeds, the amount recorded for the BCF was limited to principal amount of the Maidenbaum Note. The resulting $50,000 discount is being accreted over the 18 month term of the Maidenbaum Note. 

 

 
17
 

 

9% Convertible Promissory Note issued May 20, 2015 - $25,000 

 

On May 20, 2015, the Company entered into a Securities Purchase Agreement with Harry Newton ("Newton"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $25,000 (the "Newton Note") and 83,335 stock purchase warrants allowing Newton to purchase up to 83,335 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Newton Note is due in 18 months on November 18, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Newton in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Newton Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Newton Note is convertible into common stock, at Newton’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Newton Note principal between the Newton Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $0.90 per share; estimated volatility – 148%; 5-year risk free interest rate – 1.53%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $18,119 to the warrants and $6,881 to the Newton Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Newton Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $68,119. As this amount resulted in a total debt discount that exceeds the Newton Note proceeds, the amount recorded for the BCF was limited to principal amount of the Newton Note. The resulting $25,000 discount is being accreted over the 18 month term of the Newton Note. 

 

9% Convertible Promissory Note issued May 29, 2015 - $100,000 

 

On May 29, 2015, the Company entered into a Securities Purchase Agreement with Lincoln Park Capital Fund ("Lincoln"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $100,000 (the "Lincoln Note") and 333,332 stock purchase warrants allowing Lincoln to purchase up to 333,332 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Lincoln Note is due in 18 months on November 29, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Lincoln in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Lincoln Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Lincoln Note is convertible into common stock, at Lincoln’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Lincoln Note principal between the Lincoln Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $0.85 per share; estimated volatility – 147%; 5-year risk free interest rate – 1.49%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $71,154 to the warrants and $28,846 to the Lincoln Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Lincoln Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $254,487. As this amount resulted in a total debt discount that exceeds the Lincoln Note proceeds, the amount recorded for the BCF was limited to principal amount of the Lincoln Note. The resulting $100,000 discount is being accreted over the 18 month term of the Lincoln Note. 

 

 
18
 

 

9% Convertible Promissory Note issued May 29, 2015 - $50,000 

 

On May 29, 2015, the Company entered into a Securities Purchase Agreement with Jerry Novack ("Novack"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $50,000 (the "Novack Note") and 166,667 stock purchase warrants allowing Novack to purchase up to 166,667 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Novack Note is due in 18 months on November 29, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Novack in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Novack Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Novack Note is convertible into common stock, at Lincoln’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Novack Note principal between the Novack Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $0.85 per share; estimated volatility – 147%; 5-year risk free interest rate – 1.49%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $35,577 to the warrants and $14,423 to the Novack Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Novack Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $127,244. As this amount resulted in a total debt discount that exceeds the Novack Note proceeds, the amount recorded for the BCF was limited to principal amount of the Novack Note. The resulting $50,000 discount is being accreted over the 18 month term of the Novack Note. 

 

9% Convertible Promissory Note issued May 29, 2015 - $50,000 

 

On May 29, 2015, the Company entered into a Securities Purchase Agreement with Brio Capital Master Fund ("Brio"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $50,000 (the "Brio Note") and 166,667 stock purchase warrants allowing Brio to purchase up to 166,667 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Brio Note is due in 18 months on November 29, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Brio in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Brio Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Brio Note is convertible into common stock, at Brio’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Brio Note principal between the Brio Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $0.85 per share; estimated volatility – 147%; 5-year risk free interest rate – 1.49%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $35,577 to the warrants and $14,423 to the Brio Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Brio Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $127,244. As this amount resulted in a total debt discount that exceeds the Brio Note proceeds, the amount recorded for the BCF was limited to principal amount of the Brio Note. The resulting $50,000 discount is being accreted over the 18 month term of the Brio Note. 

 

 
19
 

 

9% Convertible Promissory Note issued June 9, 2015 - $100,000 

 

On June 9, 2015, the Company entered into a Securities Purchase Agreement with Lincoln Park Capital Fund ("Lincoln"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $100,000 (the "Lincoln Note") and 333,332 stock purchase warrants allowing Lincoln to purchase up to 333,332 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Lincoln Note is due in 18 months on December 9, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Lincoln in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Lincoln Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Lincoln Note is convertible into common stock, at Lincoln’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Lincoln Note principal between the Lincoln Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $1.83 per share; estimated volatility – 148%; 5-year risk free interest rate – 1.74%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $84,833 to the warrants and $15,167 to the Lincoln Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Lincoln Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $594,833. As this amount resulted in a total debt discount that exceeds the Lincoln Note proceeds, the amount recorded for the BCF was limited to principal amount of the Lincoln Note. The resulting $100,000 discount is being accreted over the 18 month term of the Lincoln Note. 

 

9% Convertible Promissory Note issued June 11, 2015 - $100,000

 

On June 11, 2015, the Company entered into a Securities Purchase Agreement with Melvin Weiss ("Weiss"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $100,000 (the "Weiss Note") and 333,332 stock purchase warrants allowing Weiss to purchase up to 333,332 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Weiss Note is due in 18 months on December 11, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Weiss in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Weiss Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Weiss Note is convertible into common stock, at Weiss’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Weiss Note principal between the Weiss Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $2.18 per share; estimated volatility – 148%; 5-year risk free interest rate – 1.80%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $87,052 to the warrants and $12,948 to the Weiss Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Weiss Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $713,719. As this amount resulted in a total debt discount that exceeds the Weiss Note proceeds, the amount recorded for the BCF was limited to principal amount of the Weiss Note. The resulting $100,000 discount is being accreted over the 18 month term of the Weiss Note. 

 

 
20
 

 

9% Convertible Promissory Note issued June 12, 2015 - $25,000

 

On June 12, 2015, the Company entered into a Securities Purchase Agreement with Harry Newton ("Newton"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $25,000 (the "Newton Note") and 83,335 stock purchase warrants allowing Newton to purchase up to 83,335 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Newton Note is due in 18 months on December 12, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Newton in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Newton Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Newton Note is convertible into common stock, at Newton’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Newton Note principal between the Newton Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $2.09 per share; estimated volatility – 148%; 5-year risk free interest rate – 1.75%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $21,635 to the warrants and $3,365 to the Newton Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Newton Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $170,802. As this amount resulted in a total debt discount that exceeds the Newton Note proceeds, the amount recorded for the BCF was limited to principal amount of the Newton Note. The resulting $25,000 discount is being accreted over the 18 month term of the Newton Note. 

 

9% Convertible Promissory Note issued June 12, 2015 - $75,000

 

On June 12, 2015, the Company entered into a Securities Purchase Agreement with Brio Capital Master Fund ("Brio"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $75,000 (the "Brio Note") and 250,000 stock purchase warrants allowing Brio to purchase up to 250,000 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Brio Note is due in 18 months on December 12, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Brio in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Brio Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Brio Note is convertible into common stock, at Brio’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Brio Note principal between the Brio Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $2.09 per share; estimated volatility – 148%; 5-year risk free interest rate – 1.75%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $64,906 to the warrants and $10,094 to the Brio Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Brio Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $512,406. As this amount resulted in a total debt discount that exceeds the Brio Note proceeds, the amount recorded for the BCF was limited to principal amount of the Brio Note. The resulting $75,000 discount is being accreted over the 18 month term of the Brio Note. 

 

 
21
 

 

9% Convertible Promissory Note issued June 19, 2015 - $200,000

 

On June 19, 2015, the Company entered into a Securities Purchase Agreement with Lincoln Park Capital Fund ("Lincoln"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $200,000 (the "Lincoln Note") and 666,667 stock purchase warrants allowing Lincoln to purchase up to 666,667 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Lincoln Note is due in 18 months on December 19, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Lincoln in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Lincoln Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Lincoln Note is convertible into common stock, at Lincoln’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Lincoln Note principal between the Lincoln Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $2.19 per share; estimated volatility – 148%; 5-year risk free interest rate – 1.59%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $174,205 to the warrants and $25,795 to the Lincoln Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Lincoln Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $1,434,205. As this amount resulted in a total debt discount that exceeds the Lincoln Note proceeds, the amount recorded for the BCF was limited to principal amount of the Lincoln Note. The resulting $200,000 discount is being accreted over the 18 month term of the Lincoln Note. 

 

9% Convertible Promissory Note issued June 23, 2015 - $25,000

 

On June 23, 2015, the Company entered into a Securities Purchase Agreement with Mark Friedman ("Friedman"), for the sale of an unsecured, 9% convertible promissory note in the principle amount of $25,000 (the "Friedman Note") and 83,335 stock purchase warrants allowing Friedman to purchase up to 83,335 shares of the Company’s common stock at an exercise price of $0.75 or 85% of the exercise price of the warrants issued at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000 for a period of four (4) years, subject to adjustment as provided therein. The Friedman Note is due in 18 months on December 23, 2016 and includes interest at the rate of 9% per annum, due semi-annually. The first / initial interest payment is due in advance in cash or common stock (at the discretion of the Company) at $0.30 per share. Subsequent interest payments are payable at the discretion of Friedman in cash or common stock, with stock valued based on the 10 day VWAP for 10 days before the applicable interest due date. In the event of default the Friedman Note shall increase to the lesser of fifteen percent (15%) or the highest rate permissible by law. The Friedman Note is convertible into common stock, at Friedman’s option, at a price of $0.30 per share or 85% of the price common stock is sold at the next equity or convertible debt financing with gross proceeds to the Company of no less than $1,000,000. Upon default the conversion price shall be permanently reduced to the lesser of $0.25 per share or the 10 day VWAP then in effect on the date of default. The Company first allocated Friedman Note principal between the Friedman Note and the warrants based upon their relative fair values. The estimated fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $2.20 per share; estimated volatility – 148%; 5-year risk free interest rate – 1.71%; expected dividend rate - 0% and expected life - 4 years. This resulted in allocating $21,789 to the warrants and $3,211 to the Friedman Note. Next, the intrinsic value of the BCF was computed as the difference between the fair value of the common stock issuable upon conversion of the Friedman Note and the total price to convert based on the effective conversion price. The calculated intrinsic value was $180,123. As this amount resulted in a total debt discount that exceeds the Friedman Note proceeds, the amount recorded for the BCF was limited to principal amount of the Friedman Note. The resulting $25,000 discount is being accreted over the 18 month term of the Friedman Note. 

 

Related to the 9% Convertible Promissory Notes above, during the three months ended June 30, 2015, the Company recognized $46,266 of interest expense and $148,833 of accretion related to the debt discounts. During the six months ended June 30, 2015, the Company recognized $72,477 of interest expense and $159,118 of accretion related to the debt discounts. Additionally, related to the 9% Convertible Promissory Notes, the Company has outstanding 6,050,002 common stock purchase warrants. 

 

 
22
 

 

NOTE 5 – Stockholder's Equity

 

Preferred and Common Stock 

 

As of June 30, 2015 and December 31, 2014, there were 37,798,153 and 1,502,477 shares of common stock outstanding, respectively. As of June 30, 2015 there were 27,212,694 shares of Series A Preferred Stock and 4,000,000 shares of Series B Preferred Stock outstanding. No preferred stock was outstanding as of December 31, 2014. All share and per share amounts have been retrospectively restated to reflect the one-for-thirty reverse stock split effected January 16, 2015. 

 

During the six months ended June 30, 2015, the Company issued preferred stock and common stock as follows: 

 

 

·

Issued 30,748,969 shares of restricted common stock, 27,212,694 shares of Series A Preferred Stock and 4,000,000 shares of Series B Preferred Stock to purchase MMP, LLC in a share exchange for 100% of the Member interests in MMP, LLC accounted for under ASC 805-40, “Reverse Acquisitions”.

 

 

 

 

·

Issued 1,294,457 shares of restricted common stock and recognized $1,153,240 of stock compensation expense in exchange for services valued at the fair value of services performed or the closing price of our stock on the date of issuance.

 

 

 

 

·

Issued 2,252,250 shares of restricted common stock to Alan Beck for the purchase of 100% of common stock issued and outstanding of FUNMAP, See “NOTE 7 – BUSINESS COMBINATIONS, Columbia Funmap, Inc. Acquisition” below for more information.

 

 

 

 

·

Issued 2,000,000 shares of restricted common stock pursuant to the Asset Purchase Agreement between the Company and RND Enterprises, Inc.See “NOTE 7 – BUSINESS COMBINATIONS, RND Enterprises, Inc. Asset Purchase”

 

Each share of Series A Preferred shall: (i) have a par value of $0.001 per share, (ii) rank on parity with the Company's common stock and any class of series of capital stock hereafter created, and (iii) be convertible into one share of common stock at the option of the holder until January 1, 2017 after which the right to convert to common stock ceases. Holders of the Series A Preferred are entitled to vote on all matters submitted to the Company's stockholders and are entitled to such number of votes as is equal to the number of shares of Series A Preferred stock such holder owns. The holders of Series A Preferred stock are not entitled to any dividends declared by the Company nor do such holders have any liquidation preferences or any other asset distribution rights as it relates to the Company. 

 

Each share of Series B Preferred shall: (i) have a par value of $0.001 per share, (ii) rank on parity with the Company's common stock and any class of series of capital stock hereafter created, but not higher than the Series A Convertible Preferred Stock, and (iii) be convertible into one share of common stock at the option of the holder until January 1, 2017 after which the right to convert to common stock ceases. Holders of the Series B Preferred have no voting rights, are not entitled to any dividends declared by the Company or have any liquidation preferences or any other asset distribution rights as it relates to the Company.

 

 
23
 

 

Common Stock Warrants 

 

Each of the Company’s warrants outstanding entitles the holder to purchase one share of the Company’s common stock for each warrant share held. A summary of the Company’s warrants outstanding and exercisable as of June 30, 2015 and December 31, 2014 is as follows: 

 

 

Number of Warrants as of

 

Warrant Number 

 

 

June 30, 2015 

 

 

December 31, 2014 

 

 

Exercise Price 

 

 

Date of Issuance  

 

Expiration Date  

1

 

 

 

833,335

 

 

 

-

 

 

$ 0.75

 

 

March 18, 2015

 

March 18, 2019

2

 

 

 

166,667

 

 

 

-

 

 

$ 0.75

 

 

March 20, 2015

 

March 20, 2019

3

 

 

 

333,332

 

 

 

-

 

 

$ 0.75

 

 

March 20, 2015

 

March 20, 2019

4

 

 

 

500,000

 

 

 

-

 

 

$ 0.75

 

 

March 23, 2015

 

March 23, 2019

5

 

 

 

166,667

 

 

 

-

 

 

$ 0.75

 

 

April 20, 2015

 

April 20, 2019

6

 

 

 

333,332

 

 

 

-

 

 

$ 0.75

 

 

April 22, 2015

 

April 22, 2019

8

 

 

 

83,333

 

 

 

-

 

 

$ 0.75

 

 

May 7, 2015

 

May 7, 2019

9

 

 

 

166,667

 

 

 

-

 

 

$ 0.75

 

 

May 18, 2015

 

May 18, 2019

10

 

 

 

166,667

 

 

 

-

 

 

$ 0.75

 

 

May 18, 2015

 

May 18, 2019

11

 

 

 

83,335

 

 

 

-

 

 

$ 0.75

 

 

May 20, 2015

 

May 20, 2019

12

 

 

 

333,332

 

 

 

-

 

 

$ 0.75

 

 

May 29, 2015

 

May 29, 2019

14

 

 

 

166,667

 

 

 

-

 

 

$ 0.75

 

 

May 29, 2015

 

May 29, 2019

15

 

 

 

166,667

 

 

 

-

 

 

$ 0.75

 

 

May 29, 2015

 

May 29, 2019

16

 

 

 

333,332

 

 

 

-

 

 

$ 0.75

 

 

June 9, 2015

 

June 9, 2019

18

 

 

 

83,335

 

 

 

-

 

 

$ 0.75

 

 

June 11, 2015

 

June 10, 2019

19

 

 

 

250,000

 

 

 

-

 

 

$ 0.75

 

 

June 12, 2015

 

June 12, 2019

20

 

 

 

333,332

 

 

 

-

 

 

$ 0.75

 

 

June 12, 2015

 

June 10, 2019

21

 

 

 

666,667

 

 

 

-

 

 

$ 0.75

 

 

June 19, 2015

 

June 19, 2019

22

 

 

 

200,000

 

 

 

-

 

 

$ 0.75

 

 

April 15, 2015

 

April 15, 2018

23

 

 

 

100,000

 

 

 

-

 

 

$ 0.75

 

 

April 15, 2015

 

April 15, 2018

24

 

 

 

100,000

 

 

 

-

 

 

$ 0.75

 

 

April 15, 2015

 

April 15, 2018

25

 

 

 

300,000

 

 

 

-

 

 

$ 0.75

 

 

April 15, 2015

 

April 15, 2018

26

 

 

 

100,000

 

 

 

-

 

 

$ 0.75

 

 

April 15, 2015

 

April 15, 2018

27

 

 

 

83,335

 

 

 

-

 

 

$ 0.75

 

 

June 23, 2015

 

June 23, 2019

Total 

 

 

 

6,050,002

 

 

 

-

 

 

 

 

 

 

 

 

 

 

During the six months ended June 30, 2015, the Company issued 6,050,002 warrants related to the Company’s 9% Convertible Promissory Notes. No warrants expired, were canceled or repriced during the six months ended June 30, 2015.

 

 
24
 

 

NOTE 6 – MERGER

 

On January 9, 2015, Multimedia Platforms, Inc. (formerly Sports Media Entertainment Corp.) (the “Company”, “Registrant” and “Legal Acquirer”) entered into a Share Exchange Agreement (the “Merger”), between and among the Company and Multimedia Platforms, LLC, a Florida Limited Liability Corporation (“Accounting Acquirer”), all the members of MMP LLC (the "Members"), Harrison Holdings, LLC and Amalfi Coast Capital (collectively, the "Debt Holders"). Pursuant to the Merger, the Registrant was (i) to issue to the Debt Holders a total of 4,000,000 shares of Series B Convertible Preferred stock in exchange for all the indebtedness of the Company totaling approximately $688,138 as of December 31, 2014; issue (ii) 21,320,832 shares of restricted common stock and (iii) 34,390,199 shares of Series A Convertible Preferred stock (collectively, the “Merger Shares”) to the Members in exchange for 100% of the Members interest in MMP LLC. The Merger Shares were adjusted such that 30,748,969 shares of restricted common stock, 27,212,694 shares of Series A Convertible Preferred stock and 4,000,000 shares of Series B Convertible Preferred stock were ultimately issued. The share issuances represent approximately 97.6% of the total issued and outstanding shares of preferred and common stock of the Registrant post-closing. As a result, the Company (i) became the 100% parent of MMP LLC; (ii) assumed the operations of MMP LLC; (iii) changed its name from Sports Media Entertainment Corp. to Multimedia Platforms, Inc.; and (iv) experienced a change in control.  

 

The terms and conditions of the Merger give rise to reverse merger accounting whereby MMP LLC is deemed the acquirer for accounting purposes. Consequently, the assets and liabilities and the historical operations of MMP LLC prior to the Merger are reflected in the financial statements and have been recorded at the historical cost basis of MMP LLC. Our financial statements include the assets and liabilities of both the Company and MMP LLC. The Merger was accounted for under recapitalization accounting whereby the equity of MMP LLC is presented as the equity of the combined enterprise and the capital account of MMP LLC is adjusted to reflect the par value of the outstanding stock of the Legal Acquirer after giving effect to the number of shares issued in the Merger (27,212,694 Series A Preferred, 4,000,000 Series B Preferred and 30,748,969 restricted common shares). Shares retained by the Legal Acquirer (1,502,477 common shares) are reflected as an issuance as of the reverse merger date (February 2, 2015) for the historical amount of the net liabilities of the Company. 

 

NOTE 7 – BUSINESS COMBINATIONS

 

Columbia Funmap, Inc. Acquisition 

 

The Company accounted for the purchase using the acquisition method of accounting which requires, among other things, that assets acquired and liabilities assumed be recognized at their estimated fair values as of the acquisition date. Estimates of fair value included in the consolidated financial statements, in conformity with ASC No. 820, “Fair Value Measurements and Disclosures” (“ASC 820”), represent the Company’s best estimates using industry data and trends and by reference to relevant market rates and transactions. The following estimates and assumptions are inherently subject to significant uncertainties and contingencies beyond the control of the Company. Accordingly, the Company cannot provide assurance that the estimates, assumptions, and values reflected in the valuations will be realized, and actual results could vary materially. 

 

Any changes to the initial estimates of the fair value of the assets and liabilities will be recorded as adjustments to those assets and liabilities and residual amounts will be allocated to goodwill. In accordance with ASC 805, if additional information is obtained about these assets and liabilities within the measurement period (not to exceed one year from the date of acquisition), the Company will refine its estimates of fair value to allocate the purchase price more accurately. 

 

On February 27, 2015, the Company entered into a Securities Purchase Agreement with, Columbia Funmap, Inc., a New Jersey Corporation, and Alan H. Beck, the President of FUNMAP for the purchase of 100% of common stock issued and outstanding of FUNMAP. The closing of the Securities Purchase Agreement occurred on February 27, 2015. The acquisition of FUNMAP will allow the Company to gain a distribution foothold in 35 metropolitan areas in North America and acquire control of a respected and vital travel tool for GLBT travelers, including the website www.gayosphere.com. 

 

The table below summarizes the preliminary estimates of fair value of the FUNMAP assets acquired and liabilities assumed as of the acquisition date. The net enterprise value of FUNMAP was valued at $3,479,834 which represented both the restricted common stock and notes issued by the Company for its 100% interest. Upon closing, the final purchase price consisted of the assumption of $93,968 of liabilities, issuance of 2,160,000 shares of restricted common stock to Mr. Beck, repayment of related party debt of $87,888 by issuing 92,250 shares of restricted common stock to Mr. Beck, and note to Mr. Beck totaling $10,000. Additionally, the Company entered into a consulting agreement with Mr. Beck under which Mr. Beck will act as a national sales manager. The agreement has a term of 36 months, provides compensation of $5,000 per month plus 15% of cash collected for print sales sold directly by Consultant; plus a 3% override on print sales of FunMaps™; plus 20% of collected online sales made by Consultant, personally. 

 

 
25
 

 

The preliminary purchase price allocation is as follows: 

 

Net tangible assets acquired and liabilities assumed:

 

 

 

 

 

 

 

Cash and cash equivalents 

 

 

$ 17,240

 

 

 

 

Accounts receivable 

 

 

 

64,382

 

 

 

 

Accounts payable 

 

 

 

(22,193 )

 

 

 

Loans 

 

 

 

(3,000 )

 

 

 

Credit cards 

 

 

 

(6,830 )

 

 

 

Line of credit 

 

 

 

(61,945 )

 

 

 

Subtotal Funmap net liabilities assumed 

 

 

 

 

 

 

 

(12,346 )

Amount of purchase price allocated to goodwill 

 

 

 

 

 

 

 

3,479,834

 

 

 

 

 

 

 

 

 

 

 

Net assets acquired  

 

 

 

 

 

 

$ 3,467,488

 

 

 

 

 

 

 

 

 

 

 

Consideration paid:

 

 

 

 

 

 

 

 

 

2,160,000 shares of common stock 

1)

 

$ 3,369,600

 

 

 

 

 

92,250 shares of common stock issued for related party loans 

 

 

 

87,888

 

 

 

 

 

Issuance of note 

 

 

 

10,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consideration 

 

 

 

 

 

 

$ 3,467,488

 

__________ 

 

 

 

 

 

 

 

 

 

1) The fair value of the 2,160,000 ordinary shares issued as part of the consideration paid for FUNMAP was determined on the basis of the closing price of the Company's ordinary shares of $1.84 on the acquisition date discounted 15% for lack of marketability (DLOM).          

 

RND Enterprises Inc. Asset Purchase

 

On June 17, 2015, the Company entered into an asset purchase agreement (the “Asset Purchase Agreement”) with RND Enterprises, Inc. (the “RND”), pursuant to which the Company purchased substantially all of the assets of RND from its sole shareholder Mr. David Moyal, for a purchase price of $1,000,000, consisting of $200,000 in cash and $800,000 in shares of common stock. Immediately prior to the transaction, the 5% shareholder of RND transferred all his interests in RND to Mr. Moyal for nominal amount. In consideration, the Company agreed to pay to the minority shareholder $30,000 in cash and issue 750,000 shares of common stock valued at $0.40 per share. In aggregate, the Company completed the acquisition transaction for an amount equal to $1,330,000, consisting of $230,000 in cash payable at closing and $1,100,000 in the restricted shares of the Company’s common stock, valued at $0.40 per share for a total of 2,750,000 shares. The transaction was closed on June 17, 2015. 750,000 shares of common stock valued at $300,000 were unissued as of June 30, 2015. RND is engaged in the business of publishing an LGBT culture magazine known as Next Magazine

 

The Company accounted for the purchase using the acquisition method of accounting which requires, among other things, that assets acquired and liabilities assumed be recognized at their estimated fair values as of the acquisition date. Estimates of fair value included in the consolidated financial statements, in conformity with ASC 820, represent the Company’s best estimates using industry data and trends and by reference to relevant market rates and transactions. The following estimates and assumptions are inherently subject to significant uncertainties and contingencies beyond the control of the Company. Accordingly, the Company cannot provide assurance that the estimates, assumptions, and values reflected in the valuations will be realized, and actual results could vary materially. 

 

Any changes to the initial estimates of the fair value of the assets and liabilities will be recorded as adjustments to those assets and liabilities and residual amounts will be allocated to goodwill. In accordance with ASC 805, if additional information is obtained about these assets and liabilities within the measurement period (not to exceed one year from the date of acquisition), the Company will refine its estimates of fair value to allocate the purchase price more accurately. 

 

 
26
 

 

The table below summarizes the preliminary estimates of fair value of the RND assets acquired and liabilities assumed as of the acquisition date. The net enterprise value of the net assets purchased was valued at $1,330,000 which represented both the cash paid and restricted common stock issued by the Company.

 

The preliminary purchase price allocation is as follows: 

 

Net tangible assets acquired and liabilities assumed:

 

 

 

 

 

 

 

Assets

 

 

 

 

 

$ -

 

Liabilities

 

 

 

 

 

 

 

 

Amount of purchase price allocated to intangibles

 

 

 

 

 

 

1,330,000

 

Net assets acquired

 

 

 

 

 

$ 1,330,000

 

 

 

 

 

 

 

 

 

 

Consideration paid:

 

 

 

 

 

 

 

 

2,750,000 shares of common stock

1)

 

$ 1,100,000

 

 

 

 

 

Cash at closing

 

 

 

230,000

 

 

 

 

 

Total consideration

 

 

 

 

 

 

$ 1,330,000

 

__________

 

 

 

 

 

 

 

 

 

1) The fair value of the 2,750,000 common stock issued as part of the consideration paid was determined to be $0.40 per share which is consistent with the price paid per share of $0.30 included in our 9% Convertible Promissory Notes.

 

 

Pro Forma Adjusted Summary

 

The results of operations for FUMNAP and RND have been included in the condensed consolidated financial statements subsequent to their acquisition dates. The Company determined that the results of operation for RND for the period June 18, 2015 — June 30, 2015 were immaterial and therefore did not include RND’s results of operations in the condensed consolidated statements of operations for the three and six months ended June 30, 2015. Under the acquisition method of accounting, the total purchase price was allocated to the tangible and intangible assets acquired on the basis of their respective estimated fair values at the dates of acquisition. The valuation of the identifiable intangible assets and their useful lives acquired reflects management’s estimates. 

 

The following schedule presents unaudited consolidated pro forma results of operations data as if the acquisitions had occurred on January 1, 2014. This information does not purport to be indicative of the actual results that would have occurred if the acquisition had actually been completed on the date indicated, nor is it necessarily indicative of the future operating results or the financial position of the combined company: 

 

 

 

    Three Months Ended
June 30, 

 

 

 

2015 

 

 

2014 

 

Net revenue 

 

$ 232,441

 

 

$ 517,182

 

Gross profit 

 

 

70,482

 

 

 

318,191

 

Operating costs 

 

 

(694,364 )

 

 

(336,772 )

Stock compensation 

 

 

(181,190 )

 

 

-

 

Interest expense 

 

 

(195,099 )

 

 

-

 

Net income (loss) 

 

$ (1,000,171 )

 

$ (18,581 )

 

 
27
 

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

2015 

 

 

2014 

 

Net revenue 

 

$ 445,305

 

 

$ 1,051,074

 

Gross profit 

 

 

172,921

 

 

 

636,042

 

Operating costs 

 

 

(1,081,808 )

 

 

(706,608 )

Stock compensation 

 

 

(1,153,240 )

 

 

-

 

Goodwill impairment 

 

 

(2,729,834 )

 

 

-

 

Interest expense 

 

 

(231,595 )

 

 

-

 

Net (loss) 

 

$ (5,023,556 )

 

$ (70,566 )

 

All expenditures incurred in connection with the acquisitions were expensed and are included in selling, general and administrative expenses. The Company recorded revenue of $53,137 and $89,237 and net loss of $56,228 and $54,923 from FUNMAP for the three and six months ended June 30, 2015, respectively. The Company impaired $2,729,834 of goodwill related to the FUNMAP purchase, See “NOTE 8 – GOODWILL” for additional information.

 

NOTE 8 – GOODWILL

 

The carrying amount of goodwill as of June 30, 2015 is as follows: 

 

 

 

Amount 

 

Goodwill 

 

$ 3,479,834

 

Accumulated impairment 

 

 

(2,729,834 )

Balance 

 

$ 750,000

 

 

In accordance with FASB ASC 350, “Intangibles – Goodwill and Other,” we perform goodwill impairment testing at least annually, unless indicators of impairment exist in interim periods. The impairment test for goodwill uses a two-step approach. Step one compares the estimated fair value of a reporting unit with goodwill to its carrying value. If the carrying value exceeds the estimated fair value, step two must be performed. Step two compares the carrying value of the reporting unit to the fair value of all of the assets and liabilities of the reporting unit (including any unrecognized intangibles) as if the reporting unit was acquired in a business combination. If the carrying amount of a reporting unit’s goodwill exceeds the implied fair value of its goodwill, an impairment loss is recognized in an amount equal to the excess. 

 

For purposes of reviewing impairment and the recoverability of goodwill, we must make various assumptions regarding estimated future cash flows and other factors in determining the fair values of the reporting unit. We perform an annual impairment review at the end of each fiscal year. 

 

On March 31, 2015, we performed a goodwill impairment test and estimated the fair value of our reporting unit based on the income approach (also known as the discounted cash flow (“DCF”) method, which utilizes the present value of cash flows to estimate fair value). The future cash flows for our FUNMAP reporting unit was projected based on our estimates of future revenues, operating income and other factors (such as working capital and capital expenditures). The discount rates used in our DCF method were based on a weighted-average cost of capital (“WACC”) determined from relevant market comparisons, adjusted upward for specific reporting unit risks (primarily the uncertainty of achieving projected operating cash flows). A terminal value growth rate was applied to the final year of the projected period and reflected our estimate of stable, perpetual growth. We then calculated a present value of the cash flows for the reporting unit to arrive at an estimate of fair value under the income approach and then used the market approach to corroborate this value. We determined that the carry value of goodwill exceeded the fair value under the income and market approach. As a result we impaired $2,729,834 as of June 30, 2015 based on the income approach. 

 

 
28
 

 

NOTE 9 – Subsequent Events

 

From July 1, 2015 through August 13, 2015, the Company issued 300,000 shares of restricted common stock and recorded $90,000 in stock compensation expense in exchange for services valued at the fair value of services performed. The shares were issued in reliance upon an exemption from registration pursuant to Section 4(2) of the Securities Act of 1933. 

 

On July 9, 2015, the holder of the Company’s Series A Preferred stock converted 9,212,699 shares of Series A Preferred stock into 9,212,699 shares of common stock. 

 

The company issued three 9% Convertible Promissory Notes, including 666,670 stock purchase warrants in exchange for $200,000. 

 

The remaining 750,000 shares of common stock to be issued pursuant to the RND asset purchase were issued.  

 

On July 29, 2015, the Company issued 1.5 million common stock purchase warrants to Patrick Kolenik, pursuant to a consulting agreement. The consulting agreement has a term of 24 months with compensation in the form of 1.5 million warrants.  

 

On July 29, 2015, the Company issued 1.5 million common stock purchase warrants Carry W Sucoff pursuant to a consulting agreement dated June 22, 2015. The consulting agreement has a term of 24 months with compensation in the form of 1.5 million warrants. 

 

Both warrants contain identical terms including Piggyback registration rights, cashless exercise, 5 year life, $0.30 exercise price and shares of warrant stock cannot be sold prior to February 1, 2016 unless any of the shares owned or controlled by Robert Blair or TBG Holdings, or any of their affiliates, are sold, or are included in a registration statement for resale during that period. The fair value of the warrants was $0.274. The fair value of the warrants was calculated using the Black-Scholes option pricing model and the following assumptions: market price of common stock - $.30 per share; estimated volatility - 152%; risk free interest rate - 1.62%; expected dividend rate - 0% and expected life - 5 years. The resulting total compensation expense of $822,000 will be recognized ratably over the 24 month consulting term. 

 

 
29
 

 

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

 

This quarterly report contains forward-looking statements including statements regarding our expectations, beliefs, intentions or future strategies that are signified by the words “expects,” “anticipates,” “intends,” “believes” or similar language. These forward-looking statements involve risks, uncertainties and other factors. All forward-looking statements included in this quarterly report are based on information available to us on the date hereof and speak only as of the date hereof. We undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events, or otherwise. The factors discussed elsewhere in this quarterly report are among those factors that in some cases have affected our results and could cause the actual results to differ materially from those projected in the forward-looking statements.

 

The following discussion should be read in conjunction with our condensed consolidated financial statements and related notes included elsewhere in this quarterly report. 

 

Overview  

 

 Through the Merger with Multimedia Platforms, LLC, acquisition of Columbia Funmap, Inc., and asset purchase of RND Enterprises, Inc.’s Next Magazine, the Company has transformed its operations to become an industry-leading multimedia technology and publishing company that integrates print media with social media, and related online platforms, to deliver information and advertising to niche markets. The Company teams utilize its proven business model to deliver niche publications and online platforms that target one of the most sought-after demographics in the world, the Lesbian, Gay, Bisexual and Transgender population (“LGBT”). The Company has recently expanded its concept to include video and mobile applications reaching deep into the international LGBT community. The Company's top brands include The Agenda, a Florida-based weekly LGBT newspaper covering world, national and local news and events, Guy Magazine, a weekly entertainment and lifestyle full-color publication covering the burgeoning South Florida LGBT marketplace and Next Magazine, a weekly comprehensive lifestyle resource for all gay New Yorkers since 1993. The Company's plan to interweave print, web and mobile delivery of the highest quality news and entertainment information via a variety of platforms crosses all cultural, generational and preferred modality barriers to reach an unprecedented audience. 

 

Products and Services

 

The Company has developed an advanced social media platform, The Global Agenda Network, where advertisers’ social media platforms, like Facebook, Twitter, etc., are connected to an App and web portal where social media response pages respond in real time – allowing for the consumer and business to have a real-time relationship with information and content 24/7. By harnessing the power of individuals, their businesses & their relationships by merging print & social media through technology, The Company has created a diverse channel for business owners from all over the world to interact and sell their products and services to an ever-growing family of interconnected loyal readers and viewers. 

 

Business Strategy

 

The Company is initially targeting the LGBT (Lesbian, Gay, Bisexual, Transgender population) as a multimedia company. The Company will position its trusted technology as a leader in the LGBT community to deliver advertisers’ messages and cutting-edge content worldwide to the company’s readers and viewers through multiple delivery systems, which include but are not limited to websites, mobile applications, entertainment magazines and newspapers. Growth will be achieved through strategic acquisitions and joint ventures in targeted markets. The Company has identified several targeted acquisitions that will add new markets, advertisers and revenues. The willingness for existing publications to sell or JV is based in part on the rise of online only publications and also on the print media's general failure to successfully transition to a print/online hybrid revenue model. The Company has done both and created a flexible online social media sharing platform that can easily be adapted to other publications. 

 

 
30
 

 

 

Our Industry

 

The Global lesbian, gay, bisexual and transgender (LGBT) population is estimated to be more than 400 million, with a purchasing power estimated at $3 trillion. LGBT buying power is diverse in ethnicity and socioeconomic status, and are an incredibly loyal constituency. Based on a diverse range of LGBT population estimates and more than a hundred online population samples conducted by expert research partners at Harris Interactive over the twelve years, the 2013 analysis estimates approximately 6 to 7% of the adult U.S. population as willing to self-identify as lesbian, gay, bisexual and/or transgender, or between 15-16 million adults, a figure that has risen slowly year after year. The overall United States LGBT community is projected to have a purchasing power of $850 Billon. 

 

Competition

 

In our market niche, we are unique in being the only publicly traded media conglomerate. Other LBGT media companies are not considered to be competition but rather acquisition targets.  

 

Results of Operations 

 

Three and Six Months Ended June 30, 2015 Compared With the Three and Six Months Ended June 30, 2014. 

 

Revenue 

 

During the three months ended June 30, 2015, net revenue increased $77,605 or 50.1% to $232,441 compared to $154,836 during the three months ended June 30, 2014. During the six months ended June 30, 2015, net revenue increased $121,158 or 40.2% to $422,526 compared to $301,368 during the six months ended June 30, 2014. Revenue increased during the three and six months ended June 30, 2015 compared to the same period of the prior year due to expanded circulation and increased sales efforts and the inclusion of FUNMAP revenues from March 1 – June 30, 2015 of $89,237.  

 

Cost of Sales and Gross Profit 

 

During the three months ended June 30, 2015, cost of sales increased $98,211 to $161,959 compared to $63,748 during the three months ended June 30, 2014. During the six months ended June 30, 2015, cost of sales increased $138,983 to $262,384 compared to $123,401 during the six months ended June 30, 2014. Gross profit during the three months ended June 30, 2015 was $70,482 with a gross margin of 30.3% compared to $91,088 and 58.8% gross margin during the three months ended June 30, 2014. Gross profit during the six months ended June 30, 2015 was $160,142 with a gross margin of 37.9% compared to $177,967 and 59.1% gross margin during the six months ended June 30, 2014. Gross margins decreased due to increased circulation and the expansion into the central Florida market. The expansion is currently outpacing the sales gains but this trend is expected to reverse in future quarters. 

 

Operating Expenses 

 

A summary of our operating expense for the three and six months ended June 30, 2015 and 2014 follows: 

 

 

 

Three Months Ended

 

 

June 30,

 

 

Increase /  

 

 

 

2015 

 

 

2014 

 

 

(Decrease) 

 

Operating expense 

 

 

 

 

 

 

 

 

 

General and administrative 

 

 

618,760

 

 

 

58,763

 

 

$ 559,997

 

Sales and marketing 

 

 

194,886

 

 

 

38,714

 

 

 

156,172

 

Stock compensation 

 

 

181,190

 

 

 

-

 

 

 

181,190

 

Total operating expense 

 

$ 994,836

 

 

$ 97,477

 

 

$ 897,359

 

 

 
31
 

 

 

 

Six Months Ended
June 30,

 

 

Increase /  

 

 

 

2015 

 

 

 

2014 

 

 

(Decrease) 

 

Operating expense 

 

 

 

 

 

 

 

 

 

 

General and administrative 

 

 

831,626

 

 

 

 

126,013

 

 

$ 705,613

 

Sales and marketing 

 

 

296,963

 

 

 

 

79,552

 

 

 

217,411

 

Stock compensation 

 

 

1,153,240

 

 

 

 

-

 

 

 

1,153,240

 

Goodwill impairment 

 

 

2,729,834

 

 

 

 

-

 

 

 

2,729,834

 

Total operating expense 

 

$ 5,011,663

 

 

 

$ 205,565

 

 

$ 4,806,098

 

 

General and administrative (“G&A”) costs include costs related to personnel, professional fees, travel and entertainment, public company costs, insurance and other office related costs and exclude stock compensation costs. G&A costs increased by $559,997 to $618,760 during the three months ended June 30, 2015 compared to $58,763 during the three months ended June 30, 2014. G&A costs increased by $705,613 to $831,626 during the six months ended June 30, 2015 compared to $126,013 during the six months ended June 30, 2014. G&A costs increased due to increases in professional fees, outside services, personnel and travel as a result of the recent Merger and increased efforts to position the Company for future growth. Additionally, G&A costs increased in 2015 due to FUNMAP operations which costs that were absent in 2014.  

 

Sales and marketing (“S&M”) costs include costs to promote and sell our products and exclude stock compensation costs. S&M costs increased by $156,172 to $194,886 during the three months ended June 30, 2015 compared to $38,714 during the three months ended June 30, 2014. S&M costs increased by $217,411 to $296,963 during the six months ended June 30, 2015 compared to $79,552 during the six months ended June 30, 2014. S&M costs increased during 2015 primarily due to the build out of our website, increased public relations efforts and higher delivery and distribution costs resulting from increased volume. 

 

Stock compensation increased as a result of the issuance of 1,294,457 shares of restricted common stock in exchange for services during the six months ended June 30, 2015. 

 

During the six months ended June 30, 2015, pursuant to current GAAP guidelines, the Company recorded $3,479,834 of goodwill related to the Acquisition of FUNMAP. The Company performed goodwill impairment testing related to FUNMAP resulting in the impairment of $2,729,834 of goodwill resulting in a goodwill balance of $750,000 as of June 30, 2015. 

 

Other Income (Expense) 

 

Other income and expense was $195,099 for the three months ended June 30, 2015 compared to $0 during the three months ended June 30, 2014. Other income and expense was $231,595 for the six months ended June 30, 2015 compared to $0 during the six months ended June 30, 2014. The increase is due to the recognition of interest expense related to our convertible promissory notes under which we received $1,575,000 during the six months ended June 30, 2015. The terms of the notes provide for six months of interest expense due in upon closing. Additionally, as a result of the warrants issued with the notes and beneficial conversion feature contained in the notes, the Company recognized debt discounts totaling $1,575,000 which are being amortized over the duration of the notes resulting in $148,833 and $159,118 of amortization for the three and six months ended June 30, 2015, respectively. 

 

Liquidity and Capital Resources

 

Our available working capital and capital requirements will depend upon numerous factors, including our ability to make accretive acquisitions and timely integration, increase demand for advertisers, to establish collaborative arrangements with other organizations, and our ability to attract and retain key employees.   

 

Through June 30, 2015, we have incurred an accumulated deficit of $5,453,232. This loss has been incurred through a combination of goodwill impairment of $2,729,834, stock compensation expense of $1,153,240 and professional fees and expenses supporting our plans to develop and brand our business. 

 

 
32
 

 

At June 30, 2015, the Company had current assets of $549,355 compared to current liabilities of $566,502. During the six months ended June 30, 2015, the Company recognized net revenue of $422,526 and an operating loss adjusted to exclude the effects of stock compensation expense, goodwill impairment and depreciation of $968,397. The Company has incurred losses since inception and may not be able to generate sufficient net revenue from its business in the future to achieve or sustain profitability. To finance our operations, we are currently pursuing additional funds through equity or debt financing or a combination thereof. The Company currently has no commitments to obtain any such financing, and there can be no assurance that financing will be available in amounts or on terms acceptable to the Company, if at all. 

 

Net cash used by operating activities was $915,690 during the six months ended June 30, 2015 as compared to $0 during the six months ended June 30, 2014.  

 

Net cash used by investing activities was $196,330 during the six months ended June 30, 2015 as compared to $0 during the six months ended June 30, 2014.  

 

Net cash provided by financing activities was $1,569,848 during the six months ended June 30, 2015 as compared to $0 during the six months ended June 30, 2014. 

 

Critical Accounting Estimates  

 

The preparation of financial statements and related disclosures in conformity with accounting principles generally accepted in the United States requires us to make judgments, assumptions and estimates that have a significant impact on the results that we report in our consolidated financial statements. Some of our accounting policies require us to make difficult and subjective judgments, often as a result of the need to make estimates regarding matters that are inherently uncertain. Note 2 of the Notes to the Condensed Consolidated Financial Statements describes the significant accounting policies used in the preparation of the financial statements. Certain of these significant accounting policies require us to make critical accounting estimates, as defined below. 

 

A critical accounting estimate is defined as one that is both material to the presentation of our financial statements and requires management to make difficult, subjective or complex judgments that could have a material effect on our financial condition and results of operations. Specifically, critical accounting estimates have the following attributes: 

 

 

·

we are required to make assumptions about matters that are highly uncertain at the time of the estimate; and

 

 

 

 

·

different estimates we could reasonably have used, or changes in the estimate that are reasonably likely to occur, would have a material effect on our financial condition or results of operations.

 

Estimates and assumptions about future events and their effects cannot be determined with certainty. We base our estimates on historical experience and on various other assumptions believed to be applicable and reasonable under the circumstances. These estimates may change as new events occur, as additional information is obtained and as our operating environment changes. These changes have historically been minor and have been included in the consolidated financial statements as soon as they became known. Based on a critical assessment of our accounting policies and the underlying judgments and uncertainties affecting the application of those policies, management believes that our financial statements are fairly stated in accordance with accounting principles generally accepted in the United States, and present a meaningful presentation of our financial condition and results of operations. 

 

Our most critical accounting estimates include: 

 

 

·

the assessment of recoverability of goodwill which impacts operating expenses when we record impairments; and

 

 

 

 

·

the recognition and measurement of current and deferred income taxes, which impact our provision for taxes.

 

Below, we discuss these policies further, as well as the estimates and judgments involved.  

 

Goodwill  

 

Goodwill is no longer amortized, but evaluated for impairment annually, or immediately if conditions indicate that impairment could exist. Goodwill represents the excess of the purchase price over the fair value of current financial assets, property and equipment, and separately reportable intangible assets. The tangible assets, intangible assets, and goodwill acquired are then assigned to reporting units. Goodwill is then tested for impairment at least annually for each reporting unit. Step one of the goodwill impairment test involves comparing the fair value of the reporting unit to its carrying value. If the fair value exceeds the carrying value, no further testing is required. If the carrying value exceeds the fair value, a step two test must be performed. Step two includes estimating the fair value of all tangible and intangible assets for the reporting unit. The fair value of goodwill is then estimated by subtracting the fair value of tangible and intangible assets from the fair value of the reporting unit total assets determined in step one. The goodwill impairment is the excess of the recorded goodwill over the estimated fair value of goodwill.  

 

 
33
 

 

We acknowledge the uncertainty surrounding the key assumptions that drive the estimated fair value. Any material negative change in the fundamental outlook of our business, our industry or the capital market environment could cause the reporting unit to fail step one. Accordingly, we will be monitoring events and circumstances each quarter (prior to the annual testing date) to determine whether an additional goodwill impairment test should be performed.  

 

Income Taxes

 

Provisions for income taxes are based on taxes payable or refundable for the current period and deferred taxes on temporary differences between the amount of taxable income and pretax financial income and between the tax bases of assets and liabilities and their reported amounts in the financial statements. Deferred tax assets and liabilities are included in the financial statements at currently enacted income tax rates applicable to the period in which the deferred tax assets and liabilities are expected to be realized or settled. 

 

When accounting for Uncertainty in Income Taxes, first, the tax position is evaluated to determine the likelihood that it will be sustained upon external examination. If the tax position is deemed “more-likely-than-not” to be sustained, the tax position is then assessed to determine the amount of benefit to recognize in the financial statements. The amount of the benefit that may be recognized is the largest amount that has a greater than 50 percent likelihood of being realized upon ultimate settlement. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. The Company’s utilization of U.S. Federal net operating losses will be limited in accordance to Section 381 rules. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. 

 

Off-Balance Sheet Arrangements

 

We have no material off-balance sheet transactions. 

 

Item 4. Controls and Procedures.

 

Disclosure Controls and Procedures 

 

At the end of the period covered by this quarterly report, the Chief Executive Officer and Chief Financial Officer of the Company (the “Certifying Officers”) conducted an evaluation of the Company’s disclosure controls and procedures. As defined under Sections 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), the term “disclosure controls and procedures” means controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including the Certifying Officers, to allow timely decisions regarding required disclosure. 

 

Based on this evaluation, the Certifying Officers concluded that the Company’s disclosure controls and procedures were not effective, for the quarter covered by this report, to ensure that material information is recorded, processed, summarized and reported by management of the Company on a timely basis in order to comply with the Company’s disclosure obligations under the Exchange Act, and the rules and regulations promulgated there under. 

 

Management has found it necessary to limit the Company’s administrative staffing in order to conserve cash, until the Company’s level of business activity increases. As a result, there is limited segregation of duties amongst the employees. The Company and its independent public accounting firm have identified this as a material weakness in the Company’s internal controls. The Company intends to remedy this material weakness by hiring additional employees and reallocating duties, including responsibilities for financial reporting, among the employees as soon as there are sufficient resources available. However, until such time, this material weakness will continue to exist. Despite the limited number of employees and limited segregation of duties, management believes that the Company is capable of following its disclosure controls and procedures effectively. 

 

Internal Control over Financial Reporting 

 

There were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

 
34
 

 

PART II -- OTHER INFORMATION

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

All funds received from the sale of our shares were used for working capital purposes. All shares bear a legend restricting their disposition. The foregoing securities may not be offered or sold in the United States unless registered under the Act, or pursuant to an exemption from registration. 

 

The shares were issued in reliance upon an exemption from registration pursuant to Section 4(2) of the Securities Act of 1933, as amended (the “Securities Act”). Each investor took his securities for investment purposes without a view to distribution and had access to information concerning us and our business prospects, as required by the Securities Act. In addition, there was no general solicitation or advertising for the purchase of our shares. Our securities were sold only to accredited and sophisticated investors, as defined in the Securities Act with whom we had a direct personal preexisting relationship, and after a thorough discussion. Finally, our stock transfer agent has been instructed not to transfer any of such shares, unless such shares are registered for resale or there is an exemption with respect to their transfer. 

 

Each purchaser was provided with access to our filings with the United States Securities and Exchange Commission, including the following: 

 

 

·

Our annual report to stockholders for the most recent fiscal year, and, if requested by the purchaser in writing, a copy of our most recent Form 10-K under the Exchange Act of 1934, as amended (the “Exchange Act”).

 

 

 

 

·

The information contained in an annual report on Form 10-K under the Exchange Act.

 

 

 

 

·

The information contained in any reports or documents required to be filed by the Company under sections 13(a), 14(a), 14(c), and 15(d) of the Exchange Act since the distribution or filing of the reports specified above.

 

 

 

 

·

A brief description of the securities being offered, the use of the proceeds from the offering, and any material changes in our affairs that are not disclosed in the documents furnished.

 

During the three months ended June 30, 2015, the Company issued fifteen 9% Convertible Promissory Notes totaling $1,025,000 of principal and issued 3,416,668 stock purchase warrants pursuant to Securities Purchase Agreements. 

 

Subsequent to June 30, 2015, the Company issued three 9% Convertible Promissory Notes totaling $200,000 of principal and issued 666,670 stock purchase warrants pursuant to Securities Purchase Agreements.  

 

The Securities Purchase Agreements, 9% Convertible Promissory Notes and Warrants all have identical terms, See “NOTE 4 – Promissory Notes” and “NOTE 9 – Subsequent Events” to our financial statements above for more information. 

 

On June 17, 2015, the Company entered into an asset purchase agreement with RND pursuant to which the Company purchased substantially all of the assets of RND from its sole shareholder. The purchase price included the issuance of 2,750,000 shares of restricted common stock, See “NOTE 7 – BUSINESS COMBINATIONS, RND Enterprises, Inc. Asset Purchase to our financial statements above for more information.

 

During the three months ended June 30, 2015, the Company issued 665,300 shares of restricted common stock in exchange for services, See ”NOTE 5 - STOCKHOLDERS’ EQUITY” to our financial statements above for more information.

 

 
35
 

 

Item 5. Other Information. 

 

The Company entered into an employment agreement with its Chief Executive Officer, Robert Blair, on June 26, 2015 to memorialize the terms and conditions of Mr. Blair’s employment with the Company (the “Employment Agreement”).  

 

Under the Employment Agreement, Mr. Blair is entitled to an annual salary of $250,000. Pursuant to the Employment Agreement, Mr. Blair is also eligible to receive an annual cash incentive bonus for each calendar year he is employed by the Company equal to $50,000 for every $2,000,000 increase in the Company’s revenue for the applicable calendar year subject to certain terms and adjustments as set forth in the Employment Agreement. Additionally, the Company agreed to grant Mr. Blair a stock option to purchase 3,000,000 shares of the Company’s common stock at an exercise price per share equal to the fair market value of the Company’s common stock as of the date of grant once the Company adopts an equity compensation plan and completes any required or necessary regulatory filings and approvals, as applicable, with respect to such a plan. Mr. Blair will vest in the shares underlying the stock option in equal annual installments over three years beginning on the first anniversary of the date of grant. 

 

The Employment Agreement provides for severance payments in the event the Company does not renew the Employment Agreement or Mr. Blair terminates employment without “Cause,” for “Good Reason” (including in connection with a Change in Control) or as a result of death or Permanent Disability (each capitalized term as defined in the Employment Agreement). Mr. Blair’s severance payment consists of: (A) a cash amount equal to 2 times the current calendar year’s base salary, (B) acceleration to 100% vested status for all stock, stock option and other equity awards currently held and (C) prorated annual bonus for the year in which the date of termination occurs, which amount shall be determined based on attainment of the performance objectives and the number of days that Executive was employed by the Company during the year of termination.  

 

If Mr. Blair’s employment is terminated due to non-renewal of the Employment Agreement by Mr. Blair, voluntary resignation by Mr. Blair without Good Reason or for Cause by the Company, then no severance is due to Mr. Blair under the Employment Agreement.  

 

The foregoing description of the Employment Agreement is qualified in its entirety by reference to the full text of the Employment Agreement, which is attached as Exhibit 10.7 to this report and is incorporated in this report by reference. 

 

 
36
 

 

Item 6. Exhibits.

 

Exhibit No. 

 

Identification of Exhibit 

3.1 

 

Articles of Incorporation (Incorporated by reference to our registration statement on Form SB-2, file number 333-148732, filed on January 17, 2008). 

3.2 

 

By Laws. (Incorporated by reference to our registration statement on Form SB-2, file number 333-148732, filed on January 17, 2008). 

3.3 

 

Certificate of Amendment to the Articles of Incorporation changing name from Sports Media Entertainment Corp. to Multimedia Platforms, Inc. (Incorporated by reference from exhibit 3.2 to the Form 8-k filed on January 23, 2015). 

3.4 

 

Certificate of Change to the Articles of Incorporation relating to the authorized shares of common stock and the one-for-thirty reverse stock split (Incorporated by reference from exhibit 3.1 to the Form 8-k filed on January 23, 2015). 

3.5 

 

Certificate of Designation of Series A Convertible Preferred Stock as filed with the Nevada Secretary of State, effective January 19, 2015 (Incorporated by reference from Exhibit 3.3 to the Current Report on Form 8-K filed with the Securities and Exchange Commission on January 23, 2015). 

3.6 

 

Certificate of Designation of Series B Convertible Preferred Stock as filed with the Nevada Secretary of State, effective January 19, 2015 (Incorporated by reference from Exhibit 3.4 to the Current Report on Form 8-K filed with the Securities and Exchange Commission on January 23, 2015). 

10.1 

 

Securities Purchase Agreement between the Company and Columbia Funmap, Inc. (Incorporated by reference from exhibit 10.1 to Form 8-k filed on March 5, 2015). 

10.2 

 

Share Exchange Agreement dated January 9, 2015 between the Sports Media Entertainment Corp. and Multimedia Platforms, LLC (Incorporated by reference from exhibit 1.1 to Form 8-k filed on January 23, 2015). 

10.3 

 

Form of Securities Purchase Agreement related to the private bridge note offering (Incorporated by reference from exhibit 10.3 to Form 10-Q filed on May 27, 2015). 

10.4 

 

Form of 9% Convertible Promissory Note related to the private bridge note offering (Incorporated by reference from exhibit 10.4 to Form 10-Q filed on May 27, 2015). 

10.5 

 

Form of Common Stock Purchase Warrant related to the private bridge note offering (Incorporated by reference from exhibit 10.5 to Form 10-Q filed on May 27, 2015). 

10.6 

 

Asset Purchase Agreement between Multimedia Platforms, Inc and RND Enterprises, Inc. (Incorporated by reference from exhibit 10.1 to Form 8-k filed on June 23, 2015).

10.7* 

 

Employment Agreement between Multimedia Platforms, Inc. and Robert Blair.

10.8* 

 

Consulting Agreement between Multimedia Platforms, Inc. and Patrick Kolenik 

10.9* 

 

Consulting Agreement between Multimedia Platforms, Inc. and Cary Sucoff 

10.10* 

 

Form of Common Stock Purchase Warrant issued to Patrick Kolenik

10.11* 

 

Form of Common Stock Purchase Warrant issued to Cary Sucoff

99.1 

 

Unaudited pro forma condensed consolidated financial statements as of and for the year ended December 31, 2014 (Incorporated by reference from exhibit 99.1 to Form 10-Q filed on May 27, 2015) 

31.1* 

 

Certification of Bobby Blair, Chairman and Chief Executive Officer of Multimedia Platforms, Inc., pursuant to 18 U.S.C. §1350, as adopted pursuant to §302 of the Sarbanes-Oxley Act of 2002. 

31.2* 

 

Certification of Timothy Hart, Chief Financial Officer of Multimedia Platforms, Inc., pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002. 

32.1* 

 

Certification of Bobby Blair, Chairman and Chief Executive Officer of Multimedia Platforms, Inc., pursuant to 18 U.S.C. §1350, as adopted pursuant to §302 of the Sarbanes-Oxley Act of 2002. 

32.2* 

 

Certification of Timothy Hart, Chief Financial Officer of Multimedia Platforms, Inc., pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002. 

101.INS ** 

 

XBRL Instance Document 

101.SCH ** 

 

XBRL Taxonomy Extension Schema Document 

101.CAL ** 

 

XBRL Taxonomy Extension Calculation Linkbase Document 

101.DEF ** 

 

XBRL Taxonomy Extension Definition Linkbase Document 

101.LAB ** 

 

XBRL Taxonomy Extension Label Linkbase Document 

101.PRE ** 

 

XBRL Taxonomy Extension Presentation Linkbase Document 

____________

* Filed Herewith 

 

** XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections. 

 

 
37
 

 

 

SIGNATURES 

 

In accordance with Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. 

 

 

MULTIMEDIA PLATFORMS, INC. 

 

       
Date: August 14, 2015 By: /s/ Bobby Blair

 

 

 

Bobby Blair

 

 

 

Chairman and Chief Executive Officer
(Principal Executive Officer)  

 

 

 

 

 

 

 

 

 

 

By:

/s/ Timothy Hart 

 

 

 

Timothy Hart
Chief Financial Officer  

 

 

 

(Principal Financial Officer) 

 

 

 

38