UNITED STATES | |||
SECURITIES AND EXCHANGE COMMISSION | |||
Washington, D.C. 20549 | |||
Form 10-Q | |||
| |||
(Mark One) | |||
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||
For the quarterly period ended March 31, 2019 | |||
or | |||
o 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: 000-26533 | |||
| |||
MASTERMIND, INC. | |||
(Exact name of registrant as specified in its charter) | |||
| |||
Nevada |
| 82-3807447 | |
(State or other jurisdiction of incorporation or organization) |
| (I.R.S. Employer Identification No.) | |
|
|
| |
1450 W. Peachtree St. NW, Atlanta, Georgia |
| 30309 | |
(Address of principal executive offices) |
| (Zip Code) | |
| |||
(678) 420-4000 | |||
(Registrants telephone number, including area code) | |||
| |||
(Former name, former address and former fiscal year, if changed since last report) | |||
| |||
Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934. ☒ None | |||
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 ☒ No ☐ | |||
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files). Yes ☒ No ☐ | |||
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. (Check one): | |||
☐ Large Accelerated Filer ☐ Accelerated Filer | |||
☒ Non-accelerated Filer ☒ Smaller reporting company | |||
Emerging growth company ☒ | |||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ | |||
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒ | |||
As of May 20, 2019, there were 33,870,520 shares of the registrant’s Common Stock outstanding. |
MASTERMIND, INC.
TABLE OF CONTENTS
|
| Page |
PART I | FINANCIAL INFORMATION |
|
Item 1 | Condensed Consolidated Financial Statements |
|
| Condensed Consolidated Balance Sheets at March 31, 2019 (unaudited) and September 30, 2018 | 3 |
| Condensed Consolidated Statements of Operations for the three and six months ended March 31, 2019 and 2018 (unaudited) | 4 |
| Condensed Consolidated Statements of Changes in Equity for the three and six months ended March 31, 2019 and 2018 (unaudited) | 5 |
| Condensed Consolidated Statements of Cash Flows for the six months ended March 31, 2019 and 2018 (unaudited) | 6 |
| Notes to Condensed Consolidated Financial Statements (unaudited) | 7 |
Item 2 | Managements Discussion and Analysis of Financial Condition and Results of Operations | 12 |
Item 3 | Quantitative and Qualitative Disclosures About Market Risk | 17 |
Item 4 | Controls and Procedures | 17 |
PART II | OTHER INFORMATION |
|
Item 1. | Legal Proceedings | 18 |
Item 1A. | Risk Factors | 18 |
Item 2 | Unregistered Sales of Equity Securities and Use of Proceeds | 18 |
Item 3 | Defaults Upon Senior Securities | 18 |
Item 4 | Mine Safety Disclosures | 18 |
Item 5 | Other Information | 18 |
Item 6 | Exhibits | 19 |
| Signatures | 20 |
2
Mastermind, Inc. | |||
Condensed Consolidated Balance Sheets | |||
(Unaudited) | |||
|
|
|
|
| March 31, 2019 |
| September 30, 2018 |
ASSETS |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents | $ 673,033 |
| $ 861,371 |
Accounts receivable | 1,218,404 |
| 1,146,312 |
Unbilled receivable | 283,146 |
| - |
Advance to related party | - |
| 6,589 |
Prepaid expenses and other current assets | 77,523 |
| 23,611 |
Total current assets | 2,252,106 |
| 2,037,883 |
Property and equipment, net | 86,712 |
| 92,685 |
Total assets | 2,338,818 |
| $ 2,130,568 |
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
Current liabilities: |
|
|
|
Accounts payable and accrued expenses | $ 124,141 |
| $ 123,862 |
Unearned revenues | - |
| 109,363 |
Deferred tax liabilities | 117,637 |
| 109,724 |
Total current liabilities | 241,778 |
| 342,949 |
Total liabilities | 241,778 |
| 342,949 |
|
|
|
|
Stockholders Equity: |
|
|
|
Series B Preferred stock, $0.001 par value; 1,000,000 shares authorized; no shares issued and outstanding as of March 31, 2019 and September 30, 2018, respectively | - |
| - |
Common stock, $0.001 par value, 125,000,000 shares authorized, 33,870,520 shares issued and outstanding as of March 31, 2019 and September 30, 2018 | 33,871 |
| 33,871 |
Retained earnings | 2,063,169 |
| 1,753,748 |
Total stockholders equity | 2,097,040 |
| 1,787,619 |
Total liabilities and stockholders equity | $ 2,338,818 |
| $ 2,130,568 |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
Mastermind, Inc. | |||||||
Condensed Consolidated Statements of Operations | |||||||
(Unaudited) | |||||||
|
|
|
|
|
|
|
|
| Three Months Ended March 31, |
| Six Months Ended March 31, | ||||
| 2019 |
| 2018 |
| 2019 |
| 2018 |
|
|
|
|
|
|
|
|
Revenues | $ 1,474,036 |
| $ 1,248,553 |
| $ 2,695,377 |
| $ 2,210,424 |
Cost of revenues | 180,333 |
| 66,334 |
| 345,418 |
| 235,420 |
Gross profit | 1,293,703 |
| 1,182,219 |
| 2,349,959 |
| 1.975,004 |
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
General and administrative | 941,849 |
| 950,895 |
| 1,932,632 |
| 1,665,728 |
Total operating expenses | 941,849 |
| 950,895 |
| 1,932,632 |
| 1,665,728 |
Income from operations | 351,854 |
| 231,324 |
| 417,327 |
| 309,276 |
|
|
|
|
|
|
|
|
Other (Expense), Net: |
|
|
|
|
|
|
|
Merger costs | - |
| (50,000) |
| - |
| (50,000) |
Interest (expense) to related party, net of interest income | - |
| (3,998) |
| - |
| (8,600) |
Other (expense) | - |
| (53,998) |
| - |
| (58,600) |
Net income before provision for income taxes | 351,854 |
| 177,326 |
| 417,327 |
| 250,676 |
Provision for income taxes | 107,905 |
| 34,490 |
| 107,906 |
| 48,756 |
Net income | $ 243,949 |
| $ 142,836 |
| $ 309,421 |
| $ 201,920 |
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
Basic | $ 0.01 |
| $ 0.00 |
| $ 0.01 |
| $ 0.01 |
Diluted | $ 0.01 |
| $ 0.00 |
| $ 0.01 |
| $ 0.01 |
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
Basic | 33,870,520 |
| 31,579,672 |
| 33,870,520 |
| 30,388,799 |
Diluted | 33,870,520 |
| 31,579,672 |
| 33,870,520 |
| 30,388,799 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
Mastermind, Inc. | |||||||||
Condensed Consolidated Statements of Changes in Equity | |||||||||
For the Three and Six Months Ended March 31, 2019 and 2018 | |||||||||
|
|
|
|
|
|
|
| ||
| Common Stock |
|
|
|
|
|
| ||
| Shares |
| Amount |
| Additional Paid-in Capital |
| Retained Earnings |
| Total Equity |
Balance at September 30, 2018 | 33,870,520 |
| $ 33,871 |
| $ - |
| $ 1,753,748 |
| $ 1,787,619 |
Net income |
|
|
|
|
|
| 65,473 |
| 65,473 |
Balance at December 31, 2018 | 33,870,520 |
| 33,871 |
| - |
| 1,819,221 |
| 1,853,092 |
Net income |
|
|
|
|
|
| 243,949 |
| 243,949 |
Balance at March 31, 2019 | 33,870,520 |
| $ 33,871 |
| $ - |
| $ 2,063,170 |
| $ 2,097,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| Common Stock |
|
|
|
|
|
| ||
| Shares |
| Amount |
| Additional Paid-in Capital |
| Retained Earnings |
| Total Equity |
Balance at September 30, 2017 | 29,236,759 |
| $ 29,237 |
| $ - |
| $ 943,457 |
| $ 972,694 |
Distributions |
|
|
|
|
|
| (100,000) |
| (100,000) |
Net income |
|
|
|
|
|
| 73,352 |
| 73,352 |
Balance at December 31, 2017 | 29,236,759 |
| 29,237 |
| - |
| 916,809 |
| 946,046 |
Effect of merger transaction | 4,633,761 |
| 4,634 |
|
|
| (18,902) |
| (14,268) |
Net income |
|
|
|
|
|
| 142,836 |
| 142,836 |
Balance at March 31, 2018 | 33,870,520 |
| $ 33,871 |
| $ - |
| $ 1,040,743 |
| $ 1,074,614 |
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
Mastermind, Inc. | |||
Condensed Consolidated Statements of Cash Flows | |||
(Unaudited) | |||
| |||
| Six Months Ended March 31, | ||
| 2019 |
| 2018 |
Cash flows from operating activities: |
|
|
|
Net income | $ 309,421 |
| $ 201,920 |
Adjustments to reconcile net income to net cash flows provided by (used in) operating activities |
|
|
|
Depreciation | 14,805 |
| 14,268 |
Changes in assets and liabilities: |
|
|
|
Accounts receivable | (72,092) |
| 311,772 |
Unbilled receivable | (283,146) |
| - |
Prepaid expenses and other current assets | (53,912) |
| 22,485 |
Accounts payable and accrued expenses | 279 |
| 20,603 |
Unearned revenues | (109,363) |
| (116,519) |
Deferred tax liabilities | 7,913 |
| - |
Net cash flows provided by (used in) operating activities | (186,095) |
| 454,529 |
|
|
|
|
Cash flows from investing activities: |
|
|
|
Purchase of equipment | (8,832) |
| (11,223) |
Net cash flows used in investing activities | (8,832) |
| (11,223) |
|
|
|
|
Cash flows from financing activities: |
|
|
|
Distributions | - |
| (100,000) |
Repayment of related party note | - |
| (62,160) |
Repayment of advance from (to) related party | 6,589 |
| (13,846) |
Net cash flows provided by (used in) financing activities | 6,589 |
| (175,646) |
Net change in cash and cash equivalents | (188,338) |
| 267,660 |
Cash and cash equivalents at beginning of period | 861,371 |
| 545,904 |
Cash and cash equivalents at end of period | $ 673,033 |
| $ 813,564 |
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
Income taxes paid | $ - |
| $ - |
Interest paid | $ - |
| $ - |
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
6
MASTERMIND, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2019
(Unaudited)
1.
Business
Mastermind, Inc. (the Company, we, us, or the organization) is an involvement marketing service agency that designs, creates and develops branding and marketing campaigns, primarily for large corporate clients with well-known brands. We specialize in customer conversion initiatives that we believe facilitate the involvement of more of the right customers with the brands of our clients. We focus on converting prospects to customers. Our programs can take on various forms, including creating and managing digital content, designing websites, social media and sharing campaigns, mobile merchandising, and communications and branding.
On February 14, 2018, we consummated a transactions pursuant to a Joint Venture Interest Contribution Agreement (the Contribution Agreement) made and entered into as of February 14, 2018 by and among (i) us, (ii) Mastermind Involvement Marketing, a Georgia joint venture (MIM), and (iii) Mastermind Marketing, Inc, a Georgia Corporation (MM Inc.), Digital Advize, LLC, a Georgia limited liability company (Advize), and Villanta Corporation, a Georgia Corporation (Villanta, together with Advize and MM Inc., the Sellers or Majority Stockholders).
Pursuant to the Contribution Agreement the Sellers contributed, transferred, assigned and conveyed to us all right, title and interest in and to one hundred percent (100%) of such joint venture interest in MIM (the Contributed Joint Venture Interest), together with any and all rights, privileges, benefits, obligations and liabilities appertaining thereto, reserving unto such Seller no rights or interests therein whatsoever, and (ii) we accepted the contribution of the Contributed Joint Venture Interest, and in consideration for such contribution the Sellers collectively were entitled to receive from us 29,236,759 of our common stock, $.001 par value (the Common Stock) representing 85% of our total outstanding Common Stock after the issuance of the Contribution Consideration (the Contribution Consideration) with each Seller receiving for its respective percentage of Contributed Joint Venture Interest that same percentage of the Contribution Consideration (such transaction, the Business Combination). As a result of the Business Combination, the Sellers became our controlling shareholders of and we became a wholly-owned subsidiary. The Business Combination was treated as a reverse acquisition for accounting purposes, whereby MIM is considered the acquirer for accounting purposes, and our historical financial statements before the Business Combination will be replaced with the historical financial statements of MIM and its consolidated entities before the Business Combination in all future filings.
On April 19, 2018, our Board of Directors took action by written consent to approve an amendment to our certificate of incorporation (the Amended Certificate) to change of our name from CoConnect, Inc. to Mastermind, Inc. (the Name Change), subject to stockholder approval. On April 27, 2018, in lieu of a meeting of our stockholders, and pursuant to Section 78.320 of the Nevada Revised Statutes of the State of Nevada, the Majority Stockholders, who represent 85% of our voting securities, approved the Amended Certificate, by written consent. On May 24, 2018, we filed the Certificate of Amendment with the Secretary of State of the State of Nevada to change our name to Mastermind, Inc.
2.
Interim Financial Statements and Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (U.S. GAAP) for interim financial information pursuant to Rule 8-03 of Regulation S-X. Accordingly, these unaudited condensed consolidated financial statements do not include all of the information and disclosures required by U.S. GAAP for complete financial statements. In the opinion of management, the accompanying unaudited condensed consolidated financial statements include all adjustments (consisting only of normal recurring adjustments), which we consider necessary, for a fair presentation of those financial statements. The results of operations and cash flows for the three and six months ended March 31, 2019 may not necessarily be indicative of results that may be expected for any succeeding period or for the entire fiscal year. These condensed consolidated financial statements should be read in conjunction with our audited financial statements included in our Annual Report on Form 10-K as of and for the fiscal years ended September 30, 2018 and 2017 as filed with the Securities and Exchange Commission.
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and judgments, which are evaluated on an ongoing basis, and that affect the amounts reported in our unaudited
7
MASTERMIND, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2019
(Unaudited)
condensed financial statements and accompanying notes. Management bases its estimates on historical experience and on various other assumptions that it believes are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the amounts of revenues and expenses that are not readily apparent from other sources. Actual results could differ from those estimates and judgments. In particular, significant estimates and judgments include those related to revenue recognition, allowance for doubtful accounts, useful lives and valuation of property and equipment.
We adopted the Accounting Standard Codification (ASC) 606, Revenue from Contracts with Customers as of October 1, 2018, using the modified retrospective method, and concluded that, consistent with prior reporting, our revenues are primarily generated from our involvement marketing services and contracts which are typically billed based on time and materials or at a fixed price. If billed at a fixed price, revenue is recognized on a proportional performance basis as the services specified in the arrangement are performed. The determination of proportional performance revenue recognition is dependent on the nature of the services specified in the arrangement. Advanced payments on services and contracts are deferred and recorded as unearned revenues on our balance sheet until the earnings process has been completed and revenue is then recognized. In all cases, we evaluate involvement marketing contracts to determine that the time and amount of services reflects the consideration expected to be received for the performance obligations that have been provided in accordance with the five-step process to recognize revenues as defined in ASC606. ASC 606 defines contracts as written, oral and through customary business practice. Under this definition, we consider contracts to be created at the time that an order to provide services is agreed upon regardless of whether or not there is a written contract. Results for reporting periods after January 1, 2018 are presented under ASC 606.
3.
Related Party Transactions
On January 3, 2012, we entered into a perpetual license agreement (the Perpetual License) with Mastermind Marketing, Inc. (the Licensor), which provides for licenses of trademarks, internet domains, and certain intellectual property as defined in the Perpetual License. The Licensor is one of our members and its chief executive officer is also our chief executive officer. The Perpetual License, which may be terminated at any time by either party, is effective January 3, 2012 and provides for aggregate payments of $2,170,000 over the calendar years from 2019 through 2039 with no further payments required after December 31, 2039. During the three and six months ended March 31, 2019 and 2018, and as of March 31, 2019 and September 30, 2018, there were no license fee payments required or payable.
On January 3, 2014, we entered into a commercial lease agreement (the Lease) with 1450 West Peachtree, LLC, a Georgia limited liability company (the Landlord), for the lease of our corporate facility in Atlanta, Georgia. In connection with the Lease, we have entered into a sublease agreement which provides for the sublease of 9,000 square feet of the total 15,000 of the demised property. The sublessor is not a related party. The manager of the Landlord is also our chief executive officer. The term of the lease is 10 years from the date of the agreement and provides for monthly rent and payment of operating expenses on a triple-net basis. In satisfaction of our obligation to the Landlord pursuant to the Lease, we made lease payments, net of payments made by the sublessee, of $30,000 and $30,000 during the three months ended March 31, 2019 and 2018, respectively, and $60,000 and $60,000 during the six months ended March 31, 2019 and 2018, respectively.
On December 12, 2016, we executed a promissory note (the Note), in the principal amount of $500,000, with Mastermind Marketing, Inc. The principal of the Note, including all accrued interest, was due and payable on December 12, 2018. During the term of the Note, interest is payable monthly at a rate equal to the greater of 3.75% per annum or the prime rate published in the Wall Street Journal on the last day of the month plus one-half percent (1/2%), however the interest rate will not exceed 5.5% per annum. As of September 31, 2018 the obligation to pay all principal and accrued interest was satisfied and there were no further borrowings during the six months ended March 31, 2019 or balances due as of March 31, 2019. During the three and six months ended March 31, 2018, we recorded interest expense of $3,998 and $8,600.
We made payments to our Majority Stockholders pursuant to the terms of an operating agreement, as amended, for services rendered to us in the aggregate amount of $212,810 and $212,810 during the three months ended March 31, 2019 and 2018, respectively, and $425,620 and $325,629 during the six months ended March 31, 2019 and 2018,
8
MASTERMIND, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2019
(Unaudited)
respectively. As of March 31, 2019 and September 30, 2018, we had no obligations payable to our three majority stockholders for consulting services.
4.
Property and Equipment
Property and equipment consist of the following:
|
| March 31, 2019 |
| September 30, 2018 |
Furniture, fixtures and office equipment |
| $ 140,319 |
| $ 131,487 |
Leasehold improvements |
| 73,795 |
| 73,795 |
|
| 214,114 |
| 205,282 |
Less: accumulated depreciation |
| (127,402) |
| (112,597) |
|
| $ 86,712 |
| $ 92,685 |
Depreciation expense for the three months ended March 31, 2019 and 2018 was $7,201 and $6,962, respectively. Depreciation expense for the six months ended March 31, 2019 and 2018 was $14,805 and $14,268, respectively.
5.
Income Taxes
Prior to February 14, 2018, the effective date of the Business Combination, no provision for income taxes was made since we were treated as a partnership for income tax purposes and the income or loss was passed through to our members.
We are required to file federal and state income tax returns in the United States. The preparation of these tax returns requires us to interpret the applicable tax laws and regulations in effect in such jurisdictions, which could affect the amount of tax paid by us. In consultation with our tax advisors, we base our tax returns on interpretations that are believed to be reasonable under the circumstances. The tax returns, however, are subject to routine reviews by the various federal and state taxing authorities in the jurisdictions in which we file tax returns. As part of these reviews, a taxing authority may disagree with respect to the income tax positions taken by us (uncertain tax positions) and, therefore, may require us to pay additional taxes. As required under applicable accounting rules, we accrue an amount for our estimate of additional income tax liability, including interest and penalties, which we could incur as a result of the ultimate or effective resolution of the uncertain tax positions. We account 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. 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.
In assessing the realization of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment.
On December 22, 2017, the Tax Cuts and Jobs Act of 2017 (the Tax Act) was signed into law making significant changes to the Internal Revenue Code. Changes include, but are not limited to, a federal corporate tax rate decrease from 35% to 21% for tax years beginning after December 31, 2017, the transition of U.S international taxation from a worldwide tax system to a territorial system, and a one-time transition tax on the mandatory deemed repatriation of foreign earnings. We have estimated our provision for income taxes in accordance with the Tax Act and guidance available as of the date of this filing but have kept the full valuation allowance.
9
MASTERMIND, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2019
(Unaudited)
On December 22, 2017, Staff Accounting Bulletin No. 118 ("SAB 118") was issued to address the application of US GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for certain income tax effects of the Tax Act. The deferred tax expense recorded in connection with the remeasurement of deferred tax assets is a provisional amount and a reasonable estimate at December 31, 2017 based upon the best information currently available. The ultimate impact may differ from these provisional amounts, possibly materially, due to, among other things, additional analysis, changes in interpretations and assumptions the Company has made, additional regulatory guidance that may be issued, and actions the Company may take as a result of the Tax Act. Any subsequent adjustment to these amounts will be recorded to current tax expense in the quarter of 2018 when the analysis is complete.
6.
Stockholders Equity
Our current authorized capital stock consists of one hundred twenty-six million (126,000,000) shares of stock consisting of (i) one hundred twenty-five million (125,000,000) shares of common stock, par value $0.001 per share (the Common Stock); and (ii) one million (1,000,000) shares of preferred stock (the Preferred Stock). A 2018 Equity Incentive Plan consisting of four million (4,000,000) shares of Common Stock was also adopted by written consent of holders of 85% of the voting securities.
Preferred Stock
Our amended and restated articles of incorporation provide that our board of directors has the authority, without action by the stockholders, to designate and issue shares of preferred stock in one or more classes or series, and the number of shares constituting any such class or series, and to fix the voting powers, designations, preferences, limitations, restrictions and relative rights of each class or series of preferred stock, including, without limitation, dividend rights, dividend rates, conversion rights, exchange rights, voting rights, rights and terms of redemption, dissolution preferences, and treatment in the case of a merger, business combination transaction, or sale of the Companys assets substantially in their entirety, which rights may be greater than the rights of the holders of the common stock.
There are no shares of Preferred Stock issued or outstanding.
Common Stock
Pursuant to the Contribution Agreement, we issued 29,236,759 shares of our Common Stock, in the aggregate, to Mastermind Marketing, Inc, a Georgia Corporation, Digital Advize, LLC, a Georgia limited liability company, and Villanta Corporation, a Georgia Corporation. These three entities are controlled by Daniel A. Dodson, Ricardo Rios, and Michael Gelfond; respectively. Messrs, Dodson, Rios and Gelfond were appointed as our executive officers upon the consummation of the Business Consummation.
Common Stock Options
As of March 31, 2019 and September 30, 2018, there were fully-vested, non-qualified stock options exercisable by our former chief executive officer and sole director into 525,667 shares of our common stock at an exercise price of $0.15 per share. There were no stock options exercised during the six months ended March 31, 2019 and 2018.
7.
Concentration of Credit Risk and Major Customers
For the six months ended March 31, 2019, one client represented approximately 10% of our total revenues. For the six months ended March 31, 2018, three customers represented approximately 34%, 15% and 11%, respectively, of our total revenues.
As of March 31, 2019 and September 30, 2018, we had accounts receivable of $482,721, or 59%, due from three customers; and $507,031, or 62%, due from four customers, respectively.
10
MASTERMIND, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2019
(Unaudited)
8.
Subsequent Events
We evaluated all events or transactions that occurred after the balance sheet date through the date when these financial statements were available to be issued and we determined that we did not have any material recognizable or disclosable subsequent events.
11
Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
This quarterly report on Form 10-Q contains certain statements that are forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995 (the Litigation Reform Act). These forward-looking statements and other information are based on our beliefs as well as assumptions made by us using information currently available.
The words anticipate, believe, estimate, expect, intend, will, should and similar expressions, as they relate to us, are intended to identify forward-looking statements. Such statements reflect our current views with respect to future events and are subject to certain risks, uncertainties and assumptions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those described herein as anticipated, believed, estimated, expected, intended or using other similar expressions.
In accordance with the provisions of the Litigation Reform Act, we are making investors aware that such forward-looking statements, because they relate to future events, are by their very nature subject to many important factors that could cause actual results to differ materially from those contemplated by the forward-looking statements contained in this quarterly report on Form 10-Q. For example, we may encounter competitive, technological, financial and business challenges making it more difficult than expected to continue to develop and market our products; the market may not accept our existing and future products; we may not be able to retain our customers; we may be unable to retain existing key management personnel; and there may be other material adverse changes in our operations or business. Certain important factors affecting the forward-looking statements made herein also include, but are not limited to (i) continued downward pricing pressures in our targeted markets, (ii) the continued acquisition of our customers by certain of our competitors, and (iii) continued periods of net losses, which could require us to find additional sources of financing to fund operations, implement our financial and business strategies, meet anticipated capital expenditures and fund research and development costs. In addition, assumptions relating to budgeting, marketing, product development and other management decisions are subjective in many respects and thus susceptible to interpretations and periodic revisions based on actual experience and business developments, the impact of which may cause us to alter our marketing, capital expenditure or other budgets, which may in turn affect our financial position and results of operations. For all of these reasons, the reader is cautioned not to place undue reliance on forward-looking statements contained herein, which speak only as of the date hereof. We assume no responsibility to update any forward-looking statements as a result of new information, future events, or otherwise except as required by law. For further information, you are encouraged to review our filings with the Securities and Exchange Commission (SEC), including our Current Report on Form 8-K, as filed with the SEC on February 22, 2018, as amended on April 20, 2018, and risk factors as discussed therein under Item 2.01.
Overview
Mastermind, Inc. is a digital marketing agency that plans, executes and analyzes digital marketing initiatives for clients in numerous industries including Fashion, Automotive, Spirits & Beer, Business-to-business, Consumer Electronics, Banking & Financial Services, Consumer Packaged Goods, Feed & Beverage, Healthcare, Home Improvement, Restaurants, Retail, Technology, and Communications. Mastermind offers a unique approach to digital and social marketing called Involvement Marketing (IM). IM is aimed at involving more people with each clients' brand in ways that inspire them to take an action (e.g.- becoming aware of the brand, trying it, purchasing more of it, and/or even becoming an advocate for the brand through social media). Mastermind's Involvement Marketing initiatives encompass any one, or combination of tactics including Content Marketing, Digital/Mobile Marketing, Influencer Marketing, Social Marketing, Promotion Marketing, Digital/Social Contingency Communications, Digital Channel Optimization, and Augmented Reality Marketing.
Mastermind has assembled an impressive team of experienced, cross-functional marketing experts to develop and execute Involvement Marketing initiatives (see key executive bios below). These experts have extensive backgrounds in digital/social marketing & media, content development, influencer marketing, promotion, digital contingency communications & PR, research, strategy, creative message development, and analytics. Mastermind has also developed a disciplined approach to Involvement Marketing that ensures the right tactic(s) is employed to best achieve the objective and that it is executed flawlessly. The team is led by our senior executives described in our 10K.
12
Mastermind has worked with some of the best-known brands in in dozens of industries. While the agency does not have a client in every industry currently, its experience provides the confidence of potential major clients to consider Mastermind. Mastermind works with clients on both a project-basis and ongoing services basis. Mastermind is developing innovative marketing technology initiatives with the potential to drive more interest from potential clients in the next few years. Our senior executives Daniel Dodson (CEO), Michael Gelfond (President), and Ricardo Rios (SVP) have developed solid reputations and contacts over their careers that will be instrumental in driving new business (see below for bios on these officers).
Mastermind Key Leadership
Daniel Dodson, CEO and founding partner of Mastermind Marketing in 1984. Under his leadership, Mastermind has grown into a nationally-recognized, award-winning integrated digital marketing agency that ranks at the top of both Ad Age's and Chief Marketer's top agencies. Dan is a renowned expert in Involvement Marketing -- leveraging social, mobile, digital and promotion to get more people involved with the right brand benefits at the right time to drive revenue and deliver measurable ROI. He has been published in numerous trade publications and spoken about Involvement Marketing on dozens of occasions.
Dan has a wealth of experience working with leading brands in almost every industry including 7/11, AT&T, Bank of America, Bayer, BMW, Chase, Chick-fil-A, Ciba Vision, Citi, Coors Brewing Company, The Coca-Cola Company, Dreyer's, ESPN, Fruit-of-the-Loom, Georgia Pacific, Hanes, Harley-Davidson, Harman, The Home Depot, Johnson & Johnson, Kodak, Kroger, Macy's, Mazda, MTV, Nabisco, NBC, Nestle, Roche, Saks 5th Avenue, Sears, Sharp Electronics, Shell, UPS, Valvoline, Verizon, and many others.
Prior to Mastermind, Dan was a certified public accountant at HLB Gross Collins, P.C. where he worked on a variety of manufacturing and service businesses.
Michael Gelfond, President, is recognized leader in digital marketing with a deep experience helping clients drive results for clients.
After graduating from the UGA in 1995 Gelfond started his career with iXL, one of the first global digital agencies. After a successful IPO, Mike and other colleagues saw an opportunity to spin-off the Atlanta operations private and launched Creative Digital Group in 2002. After building Creative Digital into one of the Southeasts fastest-growing interactive agencies, they were acquired by LBi, the worlds premier independent global digital agency, in 2007. After pioneering this successful venture, Gelfond left LBi in the summer of 2010 and joined Mastermind Marketing, the Southeasts leading social, mobile, digital and promotion agency as EVP and Partner.
During his career Mike has helped guide some of the worlds most well-known brands such as ATT, Bayer, Coca-Cola, ING, Pebble Beach Resorts, Roche, The Home Depot and The NFL Network, to name a few. He is a frequent speaker and contributor to National and Southeast TV, radio and print on all matters digital. In 2010, Mike was a recipient of Atlanta Business Chronicles 40 Under 40 award.
Ricardo Rios, Senior VP, has been with Mastermind for 3 years. He is results-driven, versatile traditional and digital marketing executive with a strong business background and 19 years of agency and client-side experience with clients including Citi, Harley-Davidson, PayPal, The Home Depot, Exxon, and others.
Prior to Mastermind, Ricardo was Vice President of Digital Marketing for Citi Retail Services, a division of Citigroup.
During his time at Citi, he successfully built out a digital consultancy function that provided key marketing services to Citis retail partners including The Home Depot, Macys, Best Buy, Staples and other major retailers. He started his career with an Agency start-up and was recognized as part of the Top 25 WSI Consultant Earners List from a network of over 1500 digital marketing consultants worldwide.
Ryan Wofford, VP Strategy, leads strategic planning for Mastermind across a variety of disciplines, including brand strategy and communications, UX, analytics, as well as social and digital strategy. He has been with Mastermind for almost 4 years and is a seasoned strategic marketing leader with two decades of experience, delivering conversions and measurable results for Fortune 500 global companies and small businesses alike. Ryan has developed and executed marketing strategies to help clients achieve business goals and communication objectives through digital execution that increased sales pipelines and conversions, strengthened brand awareness and loyalty, and positioned companies as thought leaders within their industries..
13
Ryan has lead development of social and key event activation strategies and executions for clients like Bayer Crop Science's corporate and marketing communications groups for the past two years. In addition to the always-on social strategy, key campaigns he has helped lead include Feed A Bee, Thankful 4 Ag, Citrus Matters and more. Ryan also leads social media strategic planning for Bayers Animal Health division in the US, which includes their key social campaigns like Share for Shelters, and PAWS these campaigns help raise awareness of the lack of domestic abuse shelters that can accept survivors of domestic abuse and their pets.
Andrew Golubock, VP Group Account Director, has been with Mastermind over 2 years. Andrew is a marketing communications leader with client-side and agency experience in digital marketing, traditional & interactive advertising, social media, new media, user experience, business development, direct marketing, client service, advertising strategy, broadcast, video, marketing plan development, project management, video & film production, lead generation, brand content.
As Senior Director of Mother Nature Network (MNN a leading source for environmental news, advice on sustainable living, conversation and social responsibility), Andrew oversaw all aspects of corporate sponsorships on MNN.com the worlds largest environmental news website, led creative team in development, production, execution and distribution of brand content campaigns (videos, microsites, infographics, articles, etc.) both onsite and on social media and developed and maintained executive/senior-level relationships with clients such as: AT&T, Mercedes, SC Johnson, Aflac, Georgia-Pacific and NAPA.
Andrew has also worked at Lbi where he led online marketing efforts across five brands for the largest agency retainer client. At Lbi, Andrew developed strategy, presentations and materials for business pitches and RFPs, provided project management and client service for creative communications. At Grey Worldwide, Andrew helped agency pitches and cultivated new business opportunities, wrote and implemented marketing plans and strategy. Managed team of advertising professionals.
Kellie Streat, Account Director, has been with Mastermind over a year and is a client services leader. She is an award-winning advertising and marketing communications professional with accomplishments on both client and agency sides. As Director of National Advertising for AT&T Entertainment Group, Kellie has developed marketing strategies, brand communications plans and integrated advertising campaigns including television, digital and social platforms. In previous roles, she spearheaded product launches, local and sponsorship advertising. Kellie's work on the agency side included account management roles at both BBDO and Fletcher Martin Ewing. She is a graduate of Emory University's Goizueta Business School. She enjoys the strategic, analytic and relationship challenges of marketing, and was named to the 2017 Top 40 under 40 list by Brand Innovators.
Critical Accounting Policies
Our significant accounting policies are described in Note 2 to the financial statements which are included in our Annual Report on Form 10-K as of and for the fiscal years ended September 30, 2018 and 2017. Our discussion and analysis of our financial condition and results of operations are based upon these financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. We evaluate our estimates on an on an on-going basis. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. In the past, actual results have not been materially different from our estimates. However, results may differ from these estimates under different assumptions or conditions.
Results of Operations
Three Months Ended March 31, 2019 vs. March 31, 2018
Revenues
Revenues for the three months ended March 31, 2019 were $1,474,036 as compared with $1,248,553 for the comparable prior year period, an increase of $225,483 or 18.1%. The increase is attributable to incremental project assignments creating increased project revenues from certain significant existing customers during the three months ended March 31, 2019 as compared to the comparable prior year period. It is anticipated that these increased project assignments will be ongoing and recurring in future periods.
14
Gross Profit
Gross profit for the three months ended March 31, 2019 was $1,293,703 or 87.8% of revenues, compared with $1,182,219 or 94.7% of revenues, for the comparable prior year period. The increase in gross profit dollars is primarily due to the increase in project revenues. The decrease in gross profit as a percentage of revenues is primarily due to increased investment in the growth of our business through the expansion of existing and new clients. We have added more category-specific and subject-matter expertise to realize more revenue opportunities with clients and potential clients. We anticipate this investment should drive more revenue growth.
General and Administrative Expenses
General and administrative expenses for the three months ended March 31, 2019 were $941,849 as compared with $950,895 for the comparable prior year period, a decrease of $9,046 or 1.0%. Our general and administrative expenses decreased primarily as a result of decreased legal and license fees of $73,718 incurred in connection with the merger transaction during the three months ended March 31, 2018. These decreases were offset by increases in (i) personnel costs of $24,814; (ii) accounting and auditing fees of $14,700; (iii) entry fees for awards of $11,960; and (iv) market research costs of $10,000 during the three months ended March 31, 2019.
Other (Expense), Net
Other (expense), net for the three months ended March 31, 2019 was $0 as compared with $53,998 for the comparable prior year period, a decrease of $53,998. The decrease is primarily due to the costs of the merger incurred during the three months ended March 31, 2018.
Net Income
Net income for the three months ended March 31, 2019 was $243,949 as compared with $142,836 for the comparable prior year period, an increase of $101,113 or 70.8%. The increase is primarily attributable to increased revenues from client projects.
Six Months Ended March 31, 2019 vs. March 31, 2018
Revenues
Revenues for the six months ended March 31, 2019 were $2,695,377 as compared with $2,210,424 for the comparable prior year period, an increase of $484,953 or 21.9%. The increase is attributable to incremental project assignments creating increased project revenues from certain significant existing customers during the six months ended March 31, 2019 as compared to the comparable prior year period. It is anticipated that these increased project assignments will be ongoing and recurring in future periods.
Gross Profit
Gross profit for the six months ended March 31, 2019 was $2,349,959 or 87.2% of revenues, compared with $1,975,004 or 89.4% of revenues, for the comparable prior year period. The increase in gross profit dollars is primarily due to the increase in project revenues. The decrease in gross profit as a percentage of revenues is primarily due to increased investment in the growth of our business through the expansion of existing and new clients. We have added more category-specific and subject-matter expertise to realize more revenue opportunities with clients and potential clients. We anticipate this investment should drive more revenue growth.
General and Administrative Expenses
General and administrative expenses for the six months ended March 31, 2019 were $1,932,632 as compared with $1,665,728 for the comparable prior year period, an increase of $266,904 or 16.0%. Our general and administrative expenses increased primarily as a result of increased personnel and overhead costs in support of our current increase and growth in revenues of $261,392.
Other (Expense), Net
Other (expense), net for the six months ended March 31, 2019 was $0 as compared with $58,600 for the comparable prior year period, a decrease of $58,600. The decrease is primarily due to the costs of the merger incurred during the six months ended March 31, 2018.
15
Net Income
Net income for the six months ended March 31, 2019 was $309,421 as compared with $201,920 for the comparable prior year period, an increase of $107,501 or 53.2%. The increase is primarily attributable to increased revenues from client projects.
Liquidity and Capital Resources
As of March 31, 2019, we had cash of $673,033 when compared with a balance of $861,371 as of September 30, 2018.
During the six months ended March 31, 2019, we had net cash of $186,095 used in operating activities as compared with net cash of $454,529 provided by operating activities for the comparable prior year period. Our uses of cash for operating activities have primarily consisted of salaries and wages for our employees; costs incurred in connection with performance on client projects; facility and facility-related costs, material and professional fees. The sources of our cash flows from operating activities have consisted primarily of payments received from clients in connection with the performance on contractually agreed-upon projects. The decrease in cash flows provided by operating activities, as compared to the comparable prior year period, is primarily due to (i) an increase in receivables from customers for billed projects during the period and in unbilled receivables for customers where revenues were earned but not billed during the period: (ii) an increase in prepaid expenses; and (iii) a decrease in unearned revenues and deferred tax liabilities. These uses of cash offset our net income for the period.
During the six months ended March 31, 2019, we had net cash of $8,832 used in investing activities as compared with net cash of $11,223 used in investing activities for the comparable prior year period. The net cash outflows are a result of the purchase of computers and office equipment during the six months ended March 31, 2019 and 2018, respectively.
During the six months ended March 31, 2019, we had net cash of $6,589 provided by financing activities as compared to net cash of $175,646 used in financing activities for the comparable prior year period. The net cash provided by financing activities during the six months ended March 31, 2019 is a result of a repayment to us of an advance made to a related party. The net cash used in financing activities for the six months ended March 31, 2018 is primarily due to (i) distributions of $100,000 to our chief executive officer, executive vice president and senior vice president, prior to the merger transaction; (ii) repayment of the related party note payable in the amount of $62,160; and (iii) repayment of the related party advance in the amount of $13,486.
There were no exercises of options or warrants during the six months ended March 31, 2019 and 2018.
The ability to attract additional capital investments in the future will depend on many factors, including the availability of credit, rate of revenue growth, ability to acquire new client opportunities, the timing of new product introductions and enhancements to existing products, and the opportunities to acquire complimentary businesses that may be made available to us from time-to-time. We believe that as of March 31, 2019 our cash position and cash flows from our fiscal 2019 operations will be sufficient to fund our working capital and planned strategic activities for at least the next twelve months.
Any potential future sale of equity or debt securities may result in dilution to our stockholders, and we cannot be certain that additional public or private financing will be available in amounts or on terms acceptable to us, or at all. If we are required to raise additional financing, but are unable to obtain such financing, we may be required to delay, reduce the scope of, or eliminate one or more aspects of our operations or business development activities.
Off-Balance Sheet Arrangements
As of March 31, 2019, we did not have any off-balance sheet arrangements that have, or are reasonably likely to have, a current or future material effect on our financial condition, results of operations, liquidity, capital expenditures or capital resources.
16
Item 3.
Quantitative and Qualitative Disclosures About Market Risk.
Not applicable.
Item 4.
Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Based on an evaluation under the supervision and with the participation of our management, our principal executive officer and principal financial officer have concluded that our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act were not effective as of March 31, 2019 to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is (i) recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms and (ii) accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure. Management has formed a committee that is planning a series of meetings to address these issues over the next several months. Based on this evaluation, our management concluded that, as of March 31, 2019, our internal control over financial reporting was not effective due to (i) insufficient segregation of duties in the finance and accounting functions due to limited personnel; and (ii) inadequate corporate governance policies. In the future, subject to working capital limitations, we intend to take appropriate and reasonable steps to make improvements to remediate these deficiencies. Management will not be able to fully address this issue until there is adequate revenue to afford the financial resources to responsibly hire enough people to properly segregate all duties to insure best practice internal controls.
Changes in Internal Control Over Financial Reporting
There have not been any changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) under the Exchange Act) during the fiscal period to which this report relates that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
17
PART II.
OTHER INFORMATION
Item 1.
Legal Proceedings
We are not a party to any legal proceedings, other than ordinary routine litigation incidental to our business, which we believe will not have a material effect on our financial position or results of operations.
Item 1A.
Risk Factors
Not Applicable.
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item 3.
Defaults Upon Senior Securities
None.
Item 4.
Mine Safety Disclosures
Not Applicable.
Item 5.
Other Information
None.
18
Item 6.
Exhibits
Exhibit No. | Description | |
31.1* | Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2* | Certification of Principal Financial and Accounting Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32.1* | Certification of Principal Executive, Financial and Accounting Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 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.LAB** | XBRL Taxonomy Extension Label Linkbase Document. | |
101.PRE** | XBRL Taxonomy Extension Presentation Linkbase Document. | |
101.DEF** | XBRL Taxonomy Extension Definition Linkbase Document. | |
|
|
* | Included herewith. |
** | Filed with this report in accordance with Rule 406T of Regulation S-T, the information in these exhibits shall not be deemed to be filed for purposes of Section 18 of the Exchange Act or otherwise subjected to liability under that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such filing. |
19
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| Mastermind, Inc. | |
| By: | /s/ Daniel A. Dodson |
|
| Daniel A. Dodson Chief Executive Officer (Principal Executive, Financial and Accounting Officer) |
Dated: May 20, 2019 |
|
20
CERTIFICATION
I, Daniel A. Dodson, hereby certify that:
1.
I have reviewed this Quarterly Report on Form 10-Q of Mastermind, Inc. (the Company);
2.
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Company as of, and for, the periods presented in this report;
4.
The Companys other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Company and have:
a.
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Company is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b.
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c.
Evaluated the effectiveness of the Companys disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d.
Disclosed in this report any change in the Companys internal control over financial reporting that occurred during the Companys fourth fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting; and
5.
The Companys other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Companys auditors and the audit committee of the Companys board of directors (or persons performing the equivalent functions):
a.
All significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the Companys ability to record, process, summarize and report financial information; and
b.
Any fraud, whether or not material, that involves management or other employees who have a significant role in the Companys internal control over financial reporting.
Date: May 20, 2019 |
|
|
|
/s/ Daniel A. Dodson |
|
Daniel A. Dodson |
|
Chief Executive Officer |
|
(Principal Executive Officer) |
|
CERTIFICATION
I, Daniel A. Dodson, hereby certify that:
1.
I have reviewed this Quarterly Report on Form 10-Q of Mastermind, Inc. (the Company);
2.
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
3.
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Company as of, and for, the periods presented in this report;
4.
The Companys other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the Company and have:
a.
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Company is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b.
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c.
Evaluated the effectiveness of the Companys disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d.
Disclosed in this report any change in the Companys internal control over financial reporting that occurred during the Companys fourth fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting; and
5.
The Companys other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Companys auditors and the audit committee of the Companys board of directors (or persons performing the equivalent functions):
a.
All significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the Companys ability to record, process, summarize and report financial information; and
b.
Any fraud, whether or not material, that involves management or other employees who have a significant role in the Companys internal control over financial reporting.
Date: May 20, 2019 |
|
|
|
/s/ Daniel A. Dodson |
|
Daniel A. Dodson |
|
Chief Executive Officer |
|
(Principal Financial and Accounting Officer) |
|
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Mastermind, Inc., a Nevada corporation (the Company), on Form 10-Q for the fiscal quarter ended March 31, 2019, as filed with the Securities and Exchange Commission on the date hereof (the Report), I, Daniel A. Dodson, Chief Executive Officer of the Company, hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:
(1)
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2)
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
Date: May 20, 2019 |
|
|
|
/s/ Daniel A. Dodson |
|
Daniel A. Dodson |
|
Chief Executive Officer and President |
|
This certification accompanies each report of the Company on Form 10-Q and Form 10-K pursuant to §906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes-Oxley Act of 2002, be deemed filed by the Company for purposes of §18 of the Securities Exchange Act of 1934, as amended.
A signed original of this written statement required by §906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.
Document and Entity Information - USD ($) |
6 Months Ended | |
---|---|---|
Mar. 31, 2019 |
May 19, 2019 |
|
Document and Entity Information: | ||
Entity Registrant Name | Mastermind, Inc. | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2019 | |
Trading Symbol | mmnd | |
Amendment Flag | false | |
Entity Central Index Key | 0001088638 | |
Current Fiscal Year End Date | --09-30 | |
Entity Common Stock, Shares Outstanding | 33,870,520 | |
Entity Public Float | $ 5,792,201 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Current Reporting Status | Yes | |
Document Fiscal Year Focus | 2019 | |
Document Fiscal Period Focus | Q2 |
Balance Sheets - USD ($) |
Mar. 31, 2019 |
Sep. 30, 2018 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Current assets | ||||||||||||
Cash and cash equivalents | $ 673,033 | $ 861,371 | ||||||||||
Accounts receivable | 1,218,404 | 1,146,312 | ||||||||||
Unbilled receivable | 283,146 | |||||||||||
Advance to related party | 6,589 | |||||||||||
Prepaid expenses and other current assets | 77,523 | 23,611 | ||||||||||
Total current assets | 2,252,106 | 2,037,883 | ||||||||||
Property and equipment, net | 86,712 | 92,685 | ||||||||||
Total assets | 2,338,818 | 2,130,568 | ||||||||||
Current liabilities | ||||||||||||
Accounts payable and accrued expenses | 124,141 | 123,862 | ||||||||||
Unearned revenues | 109,363 | |||||||||||
Deferred tax liabilities | 117,637 | 109,724 | ||||||||||
Total current liabilities | 241,778 | 342,949 | ||||||||||
Total liabilities | 241,778 | 342,949 | ||||||||||
Stockholders' equity | ||||||||||||
Preferred stock | [1] | [2] | ||||||||||
Common stock | 33,871 | [3] | 33,871 | [4] | ||||||||
Retained earnings | 2,063,169 | 1,753,748 | ||||||||||
Total stockholders' equity | 2,097,040 | 1,787,619 | ||||||||||
Total liabilities and stockholders' equity | $ 2,338,818 | $ 2,130,568 | ||||||||||
|
Statements of Operations - USD ($) |
3 Months Ended | 6 Months Ended |
---|---|---|
Mar. 31, 2019 |
Mar. 31, 2019 |
|
Income Statement | ||
Revenues | $ 1,248,553 | $ 2,210,424 |
Cost of revenues | 66,334 | 235,420 |
Gross profit | 1,182,219 | 1,975,004 |
Expenses | ||
General and administrative | 950,895 | 1,665,728 |
Total expenses | 950,895 | 1,665,728 |
Income (loss) from operations | 231,324 | 309,276 |
Other expenses: | ||
Merger costs | 50,000 | 50,000 |
Interest expense to related party | 3,998 | 8,600 |
Total other expense | 53,998 | 58,600 |
Income (loss) before provision for taxes | 177,326 | 250,676 |
Provision for income taxes | $ 34,490 | 48,756 |
Net income (loss) | $ 309,421 | |
Shares used in computing netincome (loss) per common share, basic | 31,579,672 | 30,388,799 |
Shares used in computing net income (loss) per common share, diluted | 31,579,672 | 30,388,799 |
Business |
6 Months Ended |
---|---|
Mar. 31, 2019 | |
Notes | |
Business | <!--egx--><p align="left" style='margin-top:6.0pt;margin-right:0in;margin-bottom:6.0pt;margin-left:0in;text-align:justify;text-indent:.25in;margin-left:.25in;text-align:left;text-indent:-.25in'><b>1. </b><b>Business</b></p> <p style='margin-top:6.0pt;margin-right:0in;margin-bottom:6.0pt;margin-left:0in;text-align:justify;text-indent:.25in'>Mastermind, Inc. (the Company, we, us, or the organization) is an involvement marketing service agency that designs, creates and develops branding and marketing campaigns, primarily for large corporate clients with well-known brands. We specialize in customer conversion initiatives that we believe facilitate the involvement of more of the right customers with the brands of our clients. We focus on converting prospects to customers. Our programs can take on various forms, including creating and managing digital content, designing websites, social media and sharing campaigns, mobile merchandising, and communications and branding.</p> <p style='margin-top:6.0pt;margin-right:0in;margin-bottom:6.0pt;margin-left:0in;text-align:justify;text-indent:.25in'>On February 14, 2018, we consummated a transactions pursuant to a Joint Venture Interest Contribution Agreement (the Contribution Agreement) made and entered into as of February 14, 2018 by and among (i) us, (ii) Mastermind Involvement Marketing, a Georgia joint venture (MIM), and (iii) Mastermind Marketing, Inc, a Georgia Corporation (MM Inc.), Digital Advize, LLC, a Georgia limited liability company (Advize), and Villanta Corporation, a Georgia Corporation (Villanta, together with Advize and MM Inc., the Sellers or Majority Stockholders).</p> <p style='margin-top:6.0pt;margin-right:0in;margin-bottom:6.0pt;margin-left:0in;text-align:justify;text-indent:.25in'>Pursuant to the Contribution Agreement the Sellers contributed, transferred, assigned and conveyed to us all right, title and interest in and to one hundred percent (100%) of such joint venture interest in MIM (the Contributed Joint Venture Interest), together with any and all rights, privileges, benefits, obligations and liabilities appertaining thereto, reserving unto such Seller no rights or interests therein whatsoever, and (ii) we accepted the contribution of the Contributed Joint Venture Interest, and in consideration for such contribution the Sellers collectively were entitled to receive from us 29,236,759 of our common stock, $.001 par value (the Common Stock) representing 85% of our total outstanding Common Stock after the issuance of the Contribution Consideration (the Contribution Consideration) with each Seller receiving for its respective percentage of Contributed Joint Venture Interest that same percentage of the Contribution Consideration (such transaction, the Business Combination). As a result of the Business Combination, the Sellers became our controlling shareholders of and we became a wholly-owned subsidiary. The Business Combination was treated as a reverse acquisition for accounting purposes, whereby MIM is considered the acquirer for accounting purposes, and our historical financial statements before the Business Combination will be replaced with the historical financial statements of MIM and its consolidated entities before the Business Combination in all future filings.</p> <p style='margin-top:6.0pt;margin-right:0in;margin-bottom:6.0pt;margin-left:0in;text-align:justify;text-indent:.25in'>On April 19, 2018, our Board of Directors took action by written consent to approve an amendment to our certificate of incorporation (the Amended Certificate) to change of our name from CoConnect, Inc. to Mastermind, Inc. (the Name Change), subject to stockholder approval. On April 27, 2018, in lieu of a meeting of our stockholders, and pursuant to Section 78.320 of the Nevada Revised Statutes of the State of Nevada, the Majority Stockholders, who represent 85% of our voting securities, approved the Amended Certificate, by written consent. On May 24, 2018, we filed the Certificate of Amendment with the Secretary of State of the State of Nevada to change our name to Mastermind, Inc.</p> |
Related Party Transactions |
6 Months Ended |
---|---|
Mar. 31, 2019 | |
Notes | |
Related Party Transactions | 3. Related Party Transactions On January 3, 2012, we entered into a perpetual license agreement (the Perpetual License) with Mastermind Marketing, Inc. (the Licensor), which provides for licenses of trademarks, internet domains, and certain intellectual property as defined in the Perpetual License. The Licensor is one of our members and its chief executive officer is also our chief executive officer. The Perpetual License, which may be terminated at any time by either party, is effective January 3, 2012 and provides for aggregate payments of $2,170,000 over the calendar years from 2019 through 2039 with no further payments required after December 31, 2039. During the three and six months ended March 31, 2019 and 2018, and as of March 31, 2019 and September 30, 2018, there were no license fee payments required or payable. On January 3, 2014, we entered into a commercial lease agreement (the Lease) with 1450 West Peachtree, LLC, a Georgia limited liability company (the Landlord), for the lease of our corporate facility in Atlanta, Georgia. In connection with the Lease, we have entered into a sublease agreement which provides for the sublease of 9,000 square feet of the total 15,000 of the demised property. The sublessor is not a related party. The manager of the Landlord is also our chief executive officer. The term of the lease is 10 years from the date of the agreement and provides for monthly rent and payment of operating expenses on a triple-net basis. In satisfaction of our obligation to the Landlord pursuant to the Lease, we made lease payments, net of payments made by the sublessee, of $30,000 and $30,000 during the three months ended March 31, 2019 and 2018, respectively, and $60,000 and $60,000 during the six months ended March 31, 2019 and 2018, respectively. On December 12, 2016, we executed a promissory note (the Note), in the principal amount of $500,000, with Mastermind Marketing, Inc. The principal of the Note, including all accrued interest, was due and payable on December 12, 2018. During the term of the Note, interest is payable monthly at a rate equal to the greater of 3.75% per annum or the prime rate published in the Wall Street Journal on the last day of the month plus one-half percent (1/2%), however the interest rate will not exceed 5.5% per annum. As of September 31, 2018 the obligation to pay all principal and accrued interest was satisfied and there were no further borrowings during the six months ended March 31, 2019 or balances due as of March 31, 2019. During the three and six months ended March 31, 2018, we recorded interest expense of $3,998 and $8,600. We made payments to our Majority Stockholders pursuant to the terms of an operating agreement, as amended, for services rendered to us in the aggregate amount of $212,810 and $212,810 during the three months ended March 31, 2019 and 2018, respectively, and $425,620 and $325,629 during the six months ended March 31, 2019 and 2018, respectively. As of March 31, 2019 and September 30, 2018, we had no obligations payable to our three majority stockholders for consulting services. |
Property and Equipment |
6 Months Ended | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2019 | |||||||||||||||||||
Notes | |||||||||||||||||||
Property and Equipment | 4.Property and Equipment Property and equipment consist of the following:
Depreciation expense for the three months ended March 31, 2019 and 2018 was $7,201 and $6,962, respectively. Depreciation expense for the six months ended March 31, 2019 and 2018 was $14,805 and $14,268, respectively. |
Income Taxes |
6 Months Ended |
---|---|
Mar. 31, 2019 | |
Notes | |
Income Taxes | 5. Income Taxes Prior to February 14, 2018, the effective date of the Business Combination, no provision for income taxes was made since we were treated as a partnership for income tax purposes and the income or loss was passed through to our members. We are required to file federal and state income tax returns in the United States. The preparation of these tax returns requires us to interpret the applicable tax laws and regulations in effect in such jurisdictions, which could affect the amount of tax paid by us. In consultation with our tax advisors, we base our tax returns on interpretations that are believed to be reasonable under the circumstances. The tax returns, however, are subject to routine reviews by the various federal and state taxing authorities in the jurisdictions in which we file tax returns. As part of these reviews, a taxing authority may disagree with respect to the income tax positions taken by us (uncertain tax positions) and, therefore, may require us to pay additional taxes. As required under applicable accounting rules, we accrue an amount for our estimate of additional income tax liability, including interest and penalties, which we could incur as a result of the ultimate or effective resolution of the uncertain tax positions. We account 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. 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. In assessing the realization of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment. On December 22, 2017, the Tax Cuts and Jobs Act of 2017 (the Tax Act) was signed into law making significant changes to the Internal Revenue Code. Changes include, but are not limited to, a federal corporate tax rate decrease from 35% to 21% for tax years beginning after December 31, 2017, the transition of U.S international taxation from a worldwide tax system to a territorial system, and a one-time transition tax on the mandatory deemed repatriation of foreign earnings. We have estimated our provision for income taxes in accordance with the Tax Act and guidance available as of the date of this filing but have kept the full valuation allowance. On December 22, 2017, Staff Accounting Bulletin No. 118 ("SAB 118") was issued to address the application of US GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for certain income tax effects of the Tax Act. The deferred tax expense recorded in connection with the remeasurement of deferred tax assets is a provisional amount and a reasonable estimate at December 31, 2017 based upon the best information currently available. The ultimate impact may differ from these provisional amounts, possibly materially, due to, among other things, additional analysis, changes in interpretations and assumptions the Company has made, additional regulatory guidance that may be issued, and actions the Company may take as a result of the Tax Act. Any subsequent adjustment to these amounts will be recorded to current tax expense in the quarter of 2018 when the analysis is complete. |
Stockholders' Equity |
6 Months Ended |
---|---|
Mar. 31, 2019 | |
Notes | |
Stockholders' Equity | 6. Stockholders Equity Our current authorized capital stock consists of one hundred twenty-six million (126,000,000) shares of stock consisting of (i) one hundred twenty-five million (125,000,000) shares of common stock, par value $0.001 per share (the Common Stock); and (ii) one million (1,000,000) shares of preferred stock (the Preferred Stock). A 2018 Equity Incentive Plan consisting of four million (4,000,000) shares of Common Stock was also adopted by written consent of holders of 85% of the voting securities. Preferred Stock Our amended and restated articles of incorporation provide that our board of directors has the authority, without action by the stockholders, to designate and issue shares of preferred stock in one or more classes or series, and the number of shares constituting any such class or series, and to fix the voting powers, designations, preferences, limitations, restrictions and relative rights of each class or series of preferred stock, including, without limitation, dividend rights, dividend rates, conversion rights, exchange rights, voting rights, rights and terms of redemption, dissolution preferences, and treatment in the case of a merger, business combination transaction, or sale of the Companys assets substantially in their entirety, which rights may be greater than the rights of the holders of the common stock. There are no shares of Preferred Stock issued or outstanding. Common Stock Pursuant to the Contribution Agreement, we issued 29,236,759 shares of our Common Stock, in the aggregate, to Mastermind Marketing, Inc, a Georgia Corporation, Digital Advize, LLC, a Georgia limited liability company, and Villanta Corporation, a Georgia Corporation. These three entities are controlled by Daniel A. Dodson, Ricardo Rios, and Michael Gelfond; respectively. Messrs, Dodson, Rios and Gelfond were appointed as our executive officers upon the consummation of the Business Consummation. Common Stock Options As of March 31, 2019 and September 30, 2018, there were fully-vested, non-qualified stock options exercisable by our former chief executive officer and sole director into 525,667 shares of our common stock at an exercise price of $0.15 per share. There were no stock options exercised during the six months ended March 31, 2019 and 2018. |
Concentration of Credit Risk and Major Customers |
6 Months Ended |
---|---|
Mar. 31, 2019 | |
Notes | |
Concentration of Credit Risk and Major Customers | 7. Concentration of Credit Risk and Major Customers For the six months ended March 31, 2019, one client represented approximately 10% of our total revenues. For the six months ended March 31, 2018, three customers represented approximately 60%, respectively, of our total revenues. As of March 31, 2019 and September 30, 2018, we had accounts receivable of $482,721, or 59%, due from three customers; and $507,031, or 62%, due from four customers, respectively. |
Subsequent Events |
6 Months Ended |
---|---|
Mar. 31, 2019 | |
Notes | |
Subsequent Events | 8. Subsequent Events We evaluated all events or transactions that occurred after the balance sheet date through the date when these financial statements were available to be issued and we determined that we did not have any material recognizable or disclosable subsequent events. |
Property and Equipment: Schedule of Property and Equipment (Tables) |
6 Months Ended | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2019 | |||||||||||||||||||
Tables/Schedules | |||||||||||||||||||
Schedule of Property and Equipment |
|
Related Party Transactions (Details) - USD ($) |
3 Months Ended | 6 Months Ended | ||||
---|---|---|---|---|---|---|
Mar. 31, 2019 |
Mar. 31, 2018 |
Mar. 31, 2019 |
Mar. 31, 2018 |
Dec. 12, 2016 |
Jan. 03, 2012 |
|
Details | ||||||
Finite-Lived License Agreements, Gross | $ 2,170,000 | |||||
License Costs | $ 0 | $ 0 | $ 0 | $ 0 | ||
Operating Leases, Rent Expense | 30,000 | 30,000 | 60,000 | 60,000 | ||
Loans Payable | $ 0 | $ 0 | $ 500,000 | |||
Debt Instrument, Interest Rate, Stated Percentage | 3.75% | 3.75% | ||||
Interest Expense | 8,600 | |||||
Related Party Transaction, Selling, General and Administrative Expenses from Transactions with Related Party | $ 212,810 | $ 212,810 | $ 425,620 | $ 325,629 |
Property and Equipment: Schedule of Property and Equipment (Details) - USD ($) |
Mar. 31, 2019 |
Sep. 30, 2018 |
---|---|---|
Details | ||
Furniture and Fixtures, Gross | $ 140,319 | $ 131,487 |
Leasehold Improvements, Gross | 73,795 | 73,795 |
Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | 127,402 | 112,597 |
Property and equipment, net | $ 86,712 | $ 92,685 |
Property and Equipment (Details) - USD ($) |
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Mar. 31, 2019 |
Mar. 31, 2018 |
Mar. 31, 2019 |
Mar. 31, 2018 |
|
Details | ||||
Depreciation | $ 7,201 | $ 6,962 | $ 14,805 | $ 14,268 |
Stockholders' Equity (Details) - $ / shares |
Mar. 31, 2019 |
Sep. 30, 2018 |
---|---|---|
Details | ||
Common Stock, Shares Authorized | 125,000,000 | |
Preferred Stock, Shares Authorized | 4,000,000 | |
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number | 525,667 | 525,667 |
Investment Options, Exercise Price | $ 0.15 | $ 0.15 |
Concentration of Credit Risk and Major Customers (Details) - USD ($) |
6 Months Ended | ||
---|---|---|---|
Mar. 31, 2019 |
Mar. 31, 2018 |
Sep. 30, 2018 |
|
Details | |||
Concentration Risk, Percentage | 10.00% | 60.00% | |
Fair Value, Concentration of Risk, Accounts Receivable | $ 482,721 | $ 507,031 |
>.(QW0/-L&P)%7);7-:.-<=V3,%@TH
M86^P ^UO*C1*.&^:FMG.@"@C2$G&-YL]4Z+5-$^C[VSR%'LG6PUG0VROE#!O
M)Y X9'1+WQU/;=VXX&!YVHD:?H+[U9V-M]C,4K8*M&U1$P-51N^VQU,2XF/
M[Q8&NSB34,D%\3D8#V5&-T$02"A<8!!^N\(]2!F(O(R7B9/.*0-P>7YG_Q9K
M][543,7_@"M('QZ4^!P%2AM74O36
MH9I8O!0E7L>]U7$?QIO]88*M _@$X#/@$/.P,5%4_E4XD:<&!V+&WG8TQO!ES!S!//N<@J^E./'_X'P=OEM5
MN(OPW0>%R3I!LDJ01(+D \'MIQ+78O:?DK!%3Q68.DZ3)07V.D[RPCL/[!V/
M;_(O?)SV1V'J5EMR0>=?-O:_0G3@I6QN_ @U_H/-AH3*A>,7?S;CF(V&PV[Z
M06S^QOE?4$L#!!0 ( *>%M$Z'QO*RJ0( /$) 9 >&PO=V]R:W-H
M965TO ;MH3&B 2RB'_ /5P=#
M9CR:Y"D KV%R"*/ 7S#BT=DI&T(D@M +\C&9BT\/D]/S8__?&.#?:'0$TQTG
MX[,Q=++V!0I^O:@9<61191'HW-/D:#@6(^"UX_-3P96Q3\7927(*^/RI.!\G
M)V?'(BY'"F+FT=+N7$D*Y^EI G\[2YF
FV!-*Z)UJ#$C7'<8@?^$$*]O=[51F&IR"Y:^@;XI>YEDFRDRD&-:2(\
M0&G,H+!R%"TK^]:R#FQ0:\F-D5-22D&
IFZ);"/Q+R>0]V!W5MBT%H2?F?X.I%YYW? LPE[-Y^.6/Q^?'/K@'6^GR?X
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MLS@$-]'$21C]@5X_/7@$)75<1+>OJYLD=^LB]N4@%&!44*1= U2J)IA2+=?
M?$>X'NF^"-SLV 9#W7QZ.FMYP:ZIOK1^#*F-\^;ZD0W(W8(4?C6=NTNCFP@:
MF#>P^KO.HQN*L#81S>LLAY <-)2(WM7MKO5IB*DC'*"F;^PKXFMB0OM*J#>^
M=^VJM8W'6\BE80M\@\J7+[HQ5.>X$A] "'+B14?[
M9056[1X6VX0B6@_774<-_]"*.)I.ELXIOAUEXHB]!13:S6%=X6CW]VB)L%2C
MO_%Y9BS2]!R1 \:KQ^.<<-ZW/BA\#)%6H(U%11Q^<8Q@Z=T.3!H/J:_D)^@3
M.*810\4/'.P0G06MFR #8Y%XLO9$S" *?(]X1):+CFL3>O3:0,!X3FHX]E%^
M_/#6. @1S\%K!YHQ3.-#9/ZKR(D]9,0E",L%;F'('H$[(!O 2.P>UG((LHD[
M3(:+,PCB[W#U@AA-%@5IV4(MQA1@C'$S61U$\FH@4C0IJBAB2^]\C.HH,'>
MJ%R8+\(.4?G)?5Y$8+TA$"SS2WAT4\Y)E IH 1_0#;L!D*(Q3:NLK65
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MM'R8IM.HIY?2Q0X+8HLV?OL:,^ @X"CUV?B\9*"V4G
M&FH#EB+8RKZ@XMUSA.4;&>6(6FT/>YKU[9+IJBN$:#J7P)>WZ^IH _2^62N'&,*H+DOW ^I))7L08O "#B^\09=7RH"O8N28C8C
MUV/(5R#;G8%).5/,O$ED/9U8V=H88OQ2@)#F*!$F!/F;&4QZ'7'"("O/M:C,
MX,U9JN-T7"A:GN>@N&0IMI:B2>N9/ .3VI!#)H]V!RL,T"=5>T+%#;)XJV-#
MWC/#+"X,Y]/T72&^F6-BY PW&?#;/(#Y':=S@YXYT7X$HPIQXN)6 (P".U^D
M%!(=VBR@MUZL?>L$8Z5(>VI^ V*XC>Y9NOAG