Nevada
|
|
46-4724127
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
13355 Moss Rock Dr., Auburn, CA
|
|
95602
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
||
Item 1.
|
4
|
|
Item 2.
|
19 | |
Item 3.
|
25 | |
Item 4.
|
25 | |
|
|
25 |
Item 1.
|
25 | |
Item 1A.
|
25 | |
Item 2.
|
25 | |
Item 3.
|
26 | |
Item 4.
|
26 | |
Item 5.
|
26 | |
Item 6.
|
27 | |
28 |
IDdriven Inc.
|
Condensed Consolidated Balance Sheets
|
|
March 31,
|
December 31,
|
||||||
|
2016
|
2015
|
||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Current Assets
|
||||||||
Cash and cash equivalents
|
$
|
161,327
|
$
|
48,764
|
||||
Accounts receivable
|
2,152
|
2,005
|
||||||
Other receivables and prepaid expenses
|
72,997
|
23,195
|
||||||
Total Current Assets
|
236,476
|
73,964
|
||||||
Property and equipment, net
|
8,917
|
8,455
|
||||||
Other assets
|
18,075
|
17,283
|
||||||
|
||||||||
TOTAL ASSETS
|
$
|
263,468
|
$
|
99,702
|
||||
|
||||||||
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
||||||||
Current Liabilities
|
||||||||
Accounts payable
|
$
|
110,584
|
$
|
62,671
|
||||
Accrued expenses
|
36,361
|
4,868
|
||||||
Other current liabilities
|
20,864
|
17,746
|
||||||
Convertible note payable, net of unamortized debt discount of $11,566 and $0, respectively
|
18,434
|
-
|
||||||
Derivative liability
|
1,453,609
|
31,080
|
||||||
Total Current Liabilities
|
1,639,852
|
116,365
|
||||||
Long-term liabilities
|
||||||||
Convertible notes payable, net of unamortized debt discount and debt issue cost of $271,521 and $29,687, respectively
|
478,479
|
470,313
|
||||||
TOTAL LIABILITIES
|
2,118,331
|
586,678
|
||||||
|
||||||||
Stockholders' Deficit
|
||||||||
Preferred stock: 10,000,000 authorized; $0.001 par value
|
||||||||
Series A convertible preferred stock, $0.001 par value, $1.00 stated value; 808,000 shares designated; 807,568 shares issued and outstanding.
|
808
|
808
|
||||||
Common stock: 500,000,000 authorized; $0.001 par value 75,310,000 and 74,910,000 shares issued and outstanding, respectively
|
75,310
|
74,910
|
||||||
Additional paid in capital
|
746,810
|
696,368
|
||||||
Series A convertible preferred stock subscription
|
(5,000
|
)
|
(250,000
|
)
|
||||
Accumulated deficit
|
(2,649,860
|
)
|
(989,330
|
)
|
||||
Accumulated other comprehensive loss
|
(22,931
|
)
|
(19,732
|
)
|
||||
Total Stockholders' Deficit
|
(1,854,863
|
)
|
(486,976
|
)
|
||||
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$
|
263,468
|
$
|
99,702
|
IDdriven Inc.
|
Condensed Consolidated Statements of Operations and Comprehensive Loss
|
(Unaudited)
|
Three Months Ended
|
||||||||
March 31,
|
||||||||
|
2016
|
2015
|
||||||
Revenues
|
$
|
1,732
|
$
|
16,371
|
||||
Operating Expenses
|
||||||||
General and administration
|
159,840
|
58,155
|
||||||
Salaries and wages
|
94,962
|
59,551
|
||||||
Stock based compensation
|
50,842
|
-
|
||||||
Research and development
|
30,949
|
4,218
|
||||||
Management fees
|
124,552
|
77,625
|
||||||
Depreciation
|
1,386
|
1,430
|
||||||
Total operating expenses
|
462,531
|
200,979
|
||||||
Loss from operations
|
(460,799
|
)
|
(184,608
|
)
|
||||
Other income (expense)
|
||||||||
Interest income
|
-
|
2,070
|
||||||
Interest expense
|
(23,581
|
)
|
-
|
|||||
Change in fair value of derivative liability
|
(1,176,150
|
)
|
-
|
|||||
Total other (expense) income
|
(1,199,731
|
)
|
2,070
|
|||||
Net loss before taxes
|
(1,660,530
|
)
|
(182,538
|
)
|
||||
Income tax benefit
|
-
|
34,500
|
||||||
Net loss
|
$
|
(1,660,530
|
)
|
$
|
(148,038
|
)
|
||
Other comprehensive income (loss)
|
||||||||
Foreign currency translation adjustment
|
(3,199
|
)
|
(8,775
|
)
|
||||
Comprehensive loss
|
$
|
(1,663,729
|
)
|
$
|
(156,813
|
)
|
||
Basic and dilutive loss per common share
|
$
|
(0.02
|
)
|
$
|
(1.06
|
)
|
||
Weighted average number of common shares outstanding - basic and diluted
|
75,170,870
|
139,692
|
IDdriven Inc.
|
Condensed Consolidated Statements of Cash Flows
|
(Unaudited)
|
Three Months Ended
|
||||||||
March 31,
|
||||||||
2016
|
2015
|
|||||||
|
||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net loss
|
$
|
(1,660,530
|
)
|
$
|
(148,038
|
)
|
||
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
Depreciation
|
1,386
|
1,430
|
||||||
Stock-based compensation
|
50,842
|
-
|
||||||
Expenses paid by note payable
|
5,000
|
- | ||||||
Amortization of debt discount and debt issue cost
|
10,479
|
-
|
||||||
Change in fair value of derivative liability
|
1,176,150
|
-
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(54
|
)
|
50,988
|
|||||
Prepaid expenses and other receivables
|
(23,868
|
)
|
15,095
|
|||||
Accounts payable
|
45,558
|
55,921
|
||||||
Accrued interest
|
13,033
|
-
|
||||||
Other current liabilities
|
(201
|
)
|
(38,840
|
)
|
||||
Net Cash Used in Operating Activities
|
(382,205
|
)
|
(63,444
|
)
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Purchase of property and equipment
|
(1,458
|
)
|
- | |||||
Net Cash Used in Investing Activities
|
(1,458
|
)
|
-
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from issuance of note payable
|
250,000
|
- | ||||||
Proceeds from preferred stock subscription
|
245,000
|
- | ||||||
Net Cash Provided by Financing Activities
|
495,000
|
-
|
||||||
Foreign currency translation effect on cash and cash equivalents
|
1,226
|
(6,927
|
)
|
|||||
Increase (decrease) in cash and cash equivalents
|
112,563
|
(70,371
|
)
|
|||||
Cash and cash equivalents, beginning of period
|
48,764
|
92,224
|
||||||
Cash and cash equivalents, end of period
|
$
|
161,327
|
$
|
21,853
|
||||
Supplemental cash flow information
|
||||||||
Cash paid for interest
|
$
|
-
|
$
|
-
|
||||
Cash paid for taxes
|
$
|
-
|
$
|
-
|
||||
Supplemented disclosure of non-cash investing and financing activities
|
||||||||
Derivative liability recognized as debt discount
|
$
|
263,879
|
$
|
-
|
||||
Prepaid expenses paid by note payable | $ | 25,000 | $ | - | ||||
Accrued debt issuance cost | $ | 17,500 | $ | - |
|
March 31,
2016
|
December 31,
2015
|
||||||
|
||||||||
Spot Euro: USD exchange rate
|
$
|
1.14
|
$
|
1.09
|
||||
|
||||||||
Average Euro: USD exchange rate
|
$
|
1.11
|
$
|
1.10 – 1.15
|
|
Level 1
|
quoted prices in active markets for identical assets and liabilities
|
|
Level 2
|
other significant observable inputs (including quoted prices for similar assets and liabilities, interest rates, credit risk, etc.)
|
|
Level 3
|
significant unobservable inputs (including the Company’s own assumptions in determining the fair value of assets and liabilities).
|
March 31, 2016
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets
|
||||||||||||||||
None
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Liabilities
|
||||||||||||||||
Derivative liabilities
|
$
|
-
|
$
|
-
|
$
|
1,453,609
|
$
|
1,453,609
|
||||||||
|
||||||||||||||||
December 31, 2015
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Assets
|
||||||||||||||||
None
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
Liabilities
|
||||||||||||||||
Derivative liabilities
|
$
|
-
|
$
|
-
|
$
|
31,080
|
$
|
31,080
|
March 31,
2016
|
December 31,
2015
|
|||||||
(Unaudited)
|
|
|||||||
Furniture
|
$
|
5,915
|
$
|
5,915
|
||||
Computers
|
18,886
|
17,428
|
||||||
24,801
|
23,343
|
|||||||
Accumulated Depreciation
|
(13,961
|
)
|
(12,575
|
)
|
||||
Foreign currency translation effect
|
(1,923
|
)
|
(2,313
|
)
|
||||
$
|
8,917
|
$
|
8,455
|
March 31,
2016
(Unaudited)
|
December 31,
2015
|
|||||||
Convertible Notes – March 2016 and December 2015
|
$
|
750,000
|
$
|
500,000
|
||||
Convertible Note - February 2016
|
30,000
|
-
|
||||||
Less debt discount and debt issuance cost
|
(283,087
|
)
|
(29,687
|
)
|
||||
Total
|
496,913
|
470,313
|
||||||
Less current portion of convertible note payable
|
18,434
|
|
-
|
|||||
Long-term convertible note payable
|
$
|
478,479
|
$
|
470,313
|
Three
Months Ended
|
Year Ended
|
|||||||
March 31,
|
December 31,
|
|||||||
2016
|
2015
|
|||||||
Expected term
|
0.85 - 5.00 years
|
1.33 - 1.36 years
|
||||||
Expected average volatility
|
98% - 135
|
%
|
108% - 110
|
%
|
||||
Expected dividend yield
|
-
|
-
|
||||||
Risk-free interest rate
|
0.55% - 1.37
|
%
|
0.80
|
%
|
Fair Value Measurements Using Significant Observable Inputs (Level 3)
|
||||
Balance - December 31, 2015
|
$
|
31,080
|
||
Addition of new derivative liability upon issuance of convertible notes as debt discounts
|
263,879
|
|||
Addition of new derivatives liability recognized as loss on convertible notes
|
192,976
|
|||
Addition of new derivatives liability recognized as loss on warrants
|
73,904
|
|||
Loss on change in fair value of the derivative
|
891,770
|
|||
Balance – March 31, 2016
|
$
|
1,453,609
|
|
Three Months Ended
|
|||||||
|
March 31,
|
|||||||
|
2016
|
2015
|
||||||
Day one loss due to derivatives on convertible notes and warrants
|
$
|
266,880
|
$
|
-
|
||||
Day one loss due to derivatives on debt issue cost
|
17,500
|
-
|
||||||
Loss on change in fair value of the derivative
|
891,770
|
-
|
||||||
Net loss on derivative liability
|
$
|
1,176,150
|
$
|
-
|
Customer
|
Three Months Ended
|
Three Months Ended
|
||||
March 31, 2016
|
March 31, 2015
|
|||||
Consultancy
|
|
|
|
|
|
|
EU OCG UK
|
|
|
-%
|
|
50%
|
|
EU Key Talk
|
|
|
-%
|
|
50%
|
|
Software License
|
|
|
|
|
|
|
EU PWN
|
|
|
100%
|
|
-%
|
·
|
|
Increase the number of authorized shares of common stock, $0.001 par value from 100,000,000 to 500,000,000;
|
·
|
|
Create a class of preferred stock consisting of 10,000,000 shares, the designations and attributes of which are left for future determination by our board of directors (“Preferred Stock”);
|
·
|
|
Designated 808,000 shares of Preferred Stock as its Series A Convertible Preferred;
|
·
|
|
Effect a 1 for 6 forward stock split of the Company’s issued and outstanding common stock;
|
·
|
The stated value of the Series A Preferred is $1.00 per share.
|
|
|
·
|
The shares have no voting rights, provided, however, that for so long as any shares are outstanding, we many not, without the affirmative vote of at least 51% of the then outstanding shares of the Series A Preferred, (a) alter or change adversely the powers, preferences or rights given to the Series A Preferred or alter or amend the Certificate of Designation, (b) authorize or create any class of stock ranking as to dividends, redemption or distribution of assets upon a liquidation (as defined) senior to, or otherwise in pari passu with, the Series A Preferred, (c) amend our articles of incorporation or other charter documents in any manner that adversely affects any rights of the holders, (d) increase the number of authorized shares of Series A Preferred, or (e) enter into any agreement with respect to any of the foregoing.
|
|
|
·
|
Each share is convertible at the option of the holder based upon a conversion price of $0.0296 per share into shares of our common stock at any time. The rate of conversion is subject to adjustment as discussed below.
|
|
|
·
|
Upon our liquidation, dissolution or winding-up, the holders will be entitled to receive out of our assets, whether capital or surplus, an amount equal to the stated value per share, $1.00, plus any accrued and unpaid dividends thereon.
|
|
|
·
|
The conversion price of the Series A Preferred is subject to proportional adjustment in the event of stock splits, stock dividends and similar corporate events by adjustment of the conversion price by its multiplication by a fraction the numerator of which is the number of shares of common stock outstanding immediately before such event, and the denominator of which is the number of shares outstanding immediately after such event.
|
|
|
·
|
If, at any time while the Series A Preferred is outstanding, the Company or any subsidiary, as applicable sells or grants any option to purchase or sells or grants any right to re-price, or otherwise disposes of or issues (or announces any sale, grant or any option to purchase or other disposition), any common stock or common stock equivalents entitling any person to acquire shares of common stock at an effective price per share that is lower than a conversion price then in effect for any of the Series A Preferred, as adjusted, then the conversion price for shares of Series A Preferred shall be reduced to equal the lower issuance price.
|
|
|
·
|
As long as any shares of Series A Preferred are outstanding, unless the holders of at least 51% in Stated Value of the then outstanding shares of such Series A Preferred shall have given prior written consent, the Company shall not, and shall not permit any Subsidiary to, directly or indirectly:
a) The Company shall be prohibited from effecting or entering into an agreement to effect any issuance by the Company or any of its subsidiaries of common stock or common stock equivalents (or a combination of units thereof) involving a variable rate transaction. “Variable Rate Transaction” means a transaction in which the Company (i) issues or sells any debt or equity securities that are convertible into, exchangeable or exercisable for, or include the right to receive, additional shares of common stock either (A) at a conversion price, exercise price or exchange rate or other price that is based upon, and/or varies with, the trading prices of or quotations for the shares of common stock at any time after the initial issuance of such debt or equity securities or (B) with a conversion, exercise or exchange price that is subject to being reset at some future date after the initial issuance of such debt or equity security or upon the occurrence of specified or contingent events directly or indirectly related to the business of the Company or the market for the common stock or (ii) enters into any agreement, including, but not limited to, an equity line of credit, whereby the Company may issue securities at a future determined price.
|
Warrants Outstanding
|
|
|
Warrants Exercisable
|
|
||||||||||||||
Number of Shares
|
|
|
Weighted Average Remaining
Contractual life (in years)
|
|
|
Weighted Average
Exercise Price
|
|
|
Number of Shares
|
|
|
Weighted Average
Exercise Price
|
|
|||||
|
250,000
|
|
|
|
4.99
|
|
|
$
|
0.40
|
|
|
|
250,000
|
|
|
|
$0.40
|
|
|
Options Outstanding
|
|||||||||||||||
|
Number of
Shares
|
Weighted- Average
Exercise Price
|
Fair Value on
Grant Date
|
Intrinsic
Value |
||||||||||||
Balances as of December 31, 2015
|
8,173,686
|
$
|
0.0587
|
$
|
71,630
|
$
|
-
|
|||||||||
Granted
|
-
|
-
|
-
|
-
|
||||||||||||
Exercised
|
-
|
-
|
-
|
-
|
||||||||||||
Forfeited/canceled
|
-
|
-
|
-
|
-
|
||||||||||||
Balances as of March 31, 2016
|
8,173,686
|
$
|
0.0587
|
$
|
71,630
|
$
|
-
|
|
Year Ended
December 31,
|
|||
|
2015
|
|||
Expected term
|
5 years
|
|||
Expected average volatility
|
95
|
%
|
||
Expected dividend yield
|
-
|
|||
Risk-free interest rate
|
1.67
|
%
|
||
Expected annual forfeiture rate
|
-
|
Options Outstanding
|
|
|
Options Exercisable
|
|
||||||||||||||
Number of Shares
|
|
|
Weighted Average Remaining
Contractual life (in years)
|
|
|
Weighted Average
Exercise Price
|
|
|
Number of Shares
|
|
|
Weighted Average
Exercise Price
|
|
|||||
|
8,173,686
|
|
|
|
4.73
|
|
|
$
|
0.0587
|
|
|
|
-
|
|
|
|
-
|
|
● | Small & Medium Enterprises (SME) (<500 subscribers) – via direct web-based interaction; and |
● | Large companies (500+) via channel partners. |
|
||||||||||||||||
|
March 31,
2016
|
December 31,
2015
|
Change
|
%
|
||||||||||||
Cash and cash equivalents
|
$
|
161,327
|
$
|
48,764
|
$
|
112,563
|
231
|
%
|
||||||||
Total Assets
|
$
|
263,468
|
$
|
99,702
|
$
|
163,766
|
164
|
%
|
||||||||
Total Liabilities
|
$
|
2,118,331
|
$
|
586,678
|
$
|
1,531,653
|
261
|
%
|
||||||||
Stockholders’ Deficit
|
$
|
1,854,863
|
$
|
486,976
|
$
|
1,367,887
|
281
|
%
|
|
Period Ended
|
|||||||||||||||
|
March 31,
|
|||||||||||||||
|
2016
|
2015
|
Change
|
%
|
||||||||||||
Revenue
|
$
|
1,732
|
$
|
16,371
|
$
|
(14,639
|
)
|
(89
|
%)
|
Three Months Ended
|
||||||||||||||||
March 31,
|
||||||||||||||||
2016
|
2015
|
Change
|
%
|
|||||||||||||
General and administration
|
$
|
159,840
|
$
|
58,155
|
$
|
101,685
|
175
|
%
|
||||||||
Salaries and wages
|
94,962
|
59,551
|
35,411
|
59
|
%
|
|||||||||||
Stock based compensation
|
50,842
|
-
|
50,842
|
*
|
|
|||||||||||
Research and development
|
30,949
|
4,218
|
26,731
|
634
|
%
|
|||||||||||
Management fees
|
124,552
|
77,625
|
46,927
|
60
|
%
|
|||||||||||
Depreciation
|
1,386
|
1,430
|
(44
|
)
|
(3
|
%)
|
||||||||||
$
|
462,531
|
$
|
200,979
|
$
|
261,552
|
130
|
%
|
Three Months Ended
|
||||||||||||||||
March 31,
|
||||||||||||||||
2016
|
2015
|
Change
|
%
|
|||||||||||||
Interest income
|
$
|
-
|
$
|
2,070
|
$
|
(2,070
|
)
|
(100
|
%)
|
|||||||
Interest expense
|
(23,581
|
)
|
-
|
(23,581
|
)
|
*
|
||||||||||
Change in fair value of derivative liability
|
(1,176,150
|
)
|
-
|
(1,176,150
|
)
|
*
|
||||||||||
$
|
(1,199,731
|
)
|
$
|
2,070
|
$
|
(1,201,801
|
)
|
*
|
|
As of
|
||||||||||||||||
March 31,
2016
|
December 31,
2015
|
Change
|
%
|
|||||||||||||
Current Assets
|
$
|
236,476
|
$
|
73,964
|
$
|
162,512
|
220
|
%
|
||||||||
Current Liabilities
|
1,639,852
|
116,365
|
1,523,487
|
1,309
|
%
|
|||||||||||
Working Capital
|
$
|
(1,403,376
|
)
|
$
|
(42,401
|
)
|
$
|
(1,360,975
|
)
|
3,210
|
%
|
|||||
Three Months Ended
|
||||||||||||
March 31,
|
||||||||||||
2016
|
2015
|
Change
|
||||||||||
Cash Flows used in Operating Activities
|
$
|
(382,205
|
)
|
$
|
(63,444
|
)
|
$
|
(318,761
|
)
|
|||
Cash Flows used in Investing Activities
|
(1,458
|
)
|
-
|
(1,458
|
)
|
|||||||
Cash Flows from Financing Activities
|
495,000
|
-
|
495,000
|
|||||||||
Foreign currency adjustment
|
1,226
|
(6,927
|
)
|
8,153 | ||||||||
Net Increase (Decrease) in Cash During Period
|
$
|
112,563
|
$
|
(70,371
|
)
|
$
|
182,934
|
Exhibit No.
|
|
Description
|
31.1*
|
|
|
|
|
|
32.1*
|
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.INS*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.INS*
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
101.INS*
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.INS*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
IDdriven, Inc.
|
|
|
|
|
Date: May 18, 2016
|
By:
|
/s/ Arend D. Verweij
|
|
|
Arend D. Verweij
|
|
Chief Executive Officer and Chief Financial Officer
|
|
|
|
(Principal Executive Officer and Principal Financial and Accounting Officer)
|
/s/ Arend D. Verweij
|
|
Arend D. Verweij, Chief Executive Officer (Principal Executive Officer and Principal Financial and Accounting Officer)
|
Date: May 18, 2016
|
By:
|
/s/ Arend D. Verweij
|
|
|
Arend D. Verweij
|
|
|
Chief Executive Officer
|
|
|
(Principal Executive Officer and Principal Financial and Accounting Officer)
|
This certification accompanies this Quarterly Report on Form 10-Q pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not, except to the extent required by such Act, be deemed filed by the Company for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Such certification will not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except to the extent that the Company specifically incorporates it by reference.
|
Document and Entity Information - shares |
3 Months Ended | |
---|---|---|
Mar. 31, 2016 |
May. 13, 2016 |
|
Document And Entity Information [Abstract] | ||
Entity Registrant Name | IDdriven, Inc. | |
Entity Central Index Key | 0001605024 | |
Trading Symbol | iddr | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 75,310,000 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2016 | |
Amendment Flag | false | |
Document Fiscal Year Focus | 2016 | |
Document Fiscal Period Focus | Q1 |
Condensed Consolidated Balance Sheets (Parentheticals) - USD ($) |
Mar. 31, 2016 |
Dec. 31, 2015 |
---|---|---|
Unamortized debt discount | $ 11,566 | $ 0 |
Convertible notes payable, net of unamortized debt discount | $ 271,521 | $ 29,687 |
Preferred stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Preferred stock, shares authorized | 10,000,000 | 10,000,000 |
Common stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 500,000,000 | 500,000,000 |
Common stock, shares issued | 75,310,000 | 74,910,000 |
Common stock, shares outstanding | 75,310,000 | 74,910,000 |
Series A convertible preferred stock | ||
Preferred stock, par value (in dollars per share) | $ 0.001 | $ 0.001 |
Preferred stock, stated value per share (in dollars per share) | $ 1.00 | $ 1.00 |
Preferred stock, shares authorized | 808,000 | 808,000 |
Preferred stock, shares issued | 807,568 | 807,568 |
Preferred stock, shares outstanding | 807,568 | 807,568 |
ORGANIZATION AND DESCRIPTION OF BUSINESS |
3 Months Ended |
---|---|
Mar. 31, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
ORGANIZATION AND DESCRIPTION OF BUSINESS | NOTE 1. ORGANIZATION AND DESCRIPTION OF BUSINESS
Organization and Operations
IDdriven, Inc., (“IDdriven”, “we”, “us”, or the “Company”) is a Nevada corporation incorporated on January 27, 2014 under the name TiXFi, Inc. (“TiXFi”). Insight Innovators B.V., was incorporated on May 22, 2013 in the Netherlands and has its registered corporate seat in Amersfoort, The Netherlands.
Effective on February 1, 2016, the Company’s corporate name was changed to IDdriven, Inc. Following its December 21, 2015 acquisition of a 100% ownership interest of Insight Innovators, B.V., a Dutch corporation (“Insight”), the Company became an enterprise software company that developed, and is currently marketing and seeking license opportunities for a next-generation Identity and Access Management enterprise solution designed to manage large volumes of users and access rights over various applications in hybrid environments (cloud and on-premises). The Company’s sports and entertainment ticket broker business was sold upon completion of the Insight merger as discussed below.
Change in Fiscal Year. On January 21, 2016, our Board of Directors approved a change in our Fiscal Year from February 28 to December 31 in connection with our acquisition of Insight Innovators, B.V. The change in fiscal year became effective for our 2015 fiscal year, which began March 1, 2015 and ended December 31, 2015. Insight had a fiscal year of December 31. Due to reverse acquisition with Insight, all of the financial statements prior to the acquisition date are of Insight.
Stock Split. Effective January 21, 2016, we effected a 1 for 6 forward stock split of our issued and outstanding common stock (the “Forward Stock Split”). All references to shares of our common stock in this report on Form 10-Q refers to the number of shares of common stock after giving effect to the Forward Stock Split (unless otherwise indicated).
Share Exchange and Reorganization
On December 21, 2015 (the “Effective Date”), Insight Innovators B.V. merged into IDdriven, and became a 100% subsidiary of IDdriven. Furthermore, the Company entered into and closed on a share exchange agreement with IDdriven and its shareholders. Pursuant to the terms of the share exchange agreement, IDdriven issued 55,980,000 shares of its unregistered common stock to the shareholders of Insight in exchange for 40,074 shares of Insight’s common stock, representing 100% of its issued and outstanding common stock and assumed $46,000 of Insight’s debts and as a result of the share exchange agreement, Insight became a wholly owned subsidiary of TiXFi. In conjunction with the Share Exchange, we purchased 12,000,000 shares of our common stock from Paula Martin, our former Chief Executive Officer and sole director, for a price of approximately $0.0125 per share (an aggregate of $150,000) pursuant to the terms of a Stock Redemption Agreement dated December 21, 2015. In addition, pursuant to the terms and conditions of a Spin-Off Agreement dated December 21, 2015, Ms. Martin acquired all assets and liabilities related our online ticket brokerage business in exchange for the cancellation by Ms. Martin of 18,000,000 shares of our common stock she held.
Going Concern Matters
The accompanying unaudited condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”), which contemplates the Company’s continuation as a going concern. The Company has incurred operating losses of $460,799 during the period ended March 31, 2016 and has an accumulated deficit of $2,649,860 as of March 31, 2016. In addition, current liabilities exceed current assets by $1,403,376 as of March 31, 2016.
Management intends to raise additional operating funds through equity and/or debt offerings. However, there can be no assurance management will be successful in its endeavors.
There are no assurances that the Company will be able to either (1) achieve a level of revenues adequate to generate sufficient cash flow from operations; or (2) obtain additional financing through either private placement, public offerings and/or bank financing necessary to support its working capital requirements. To the extent that funds generated from operations and any private placements, public offerings and/or bank financing are insufficient, the Company will have to raise additional working capital. No assurance can be given that additional financing will be available, or if available, will be on terms acceptable to the Company. If adequate working capital is not available to the Company, it may be required to curtail or cease its operations.
Due to uncertainties related to these matters, there exists a substantial doubt about the ability of the Company to continue as a going concern. The accompanying unaudited condensed consolidated financial statements do not include any adjustments related to the recoverability or classification of asset-carrying amounts or the amounts and classification of liabilities that may result should the Company be unable to continue as a going concern.
|
SIGNIFICANT ACCOUNTING POLICIES |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | NOTE 2: SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation of Interim Financial Statements
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America for interim financial information and with the instructions to Form 10-Q and Regulation S-X. Accordingly, the financial statements do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.
In the opinion of management, all adjustments consisting of normal recurring entries necessary for a fair statement of the periods presented for: (a) the financial position; (b) the result of operations; and (c) cash flows, have been made in order to make the financial statements presented not misleading. The results of operations for such interim periods are not necessarily indicative of operations for a full year. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K, for the year ended December 31, 2015, as filed with the Securities and Exchange Commission on April 14, 2016.
Consolidation Policy
For March 31, 2016, the unaudited condensed consolidated financial statements of the Company include the accounts of the Company and its wholly owned subsidiary, Insight Innovators B.V. All significant intercompany balances and transactions have been eliminated in consolidation. Prior to December 21, 2015, the financial statements presented are those of Insight.
Use of Estimates
The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures 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 from those estimates. Significant estimates include assumptions about collection of accounts and notes receivable, the valuation and recognition of stock-based compensation expense, the valuation and recognition of derivative liability, valuation allowance for deferred tax assets and useful life of fixed assets.
Functional currency
The accompanying unaudited condensed consolidated financial statements are presented in U.S. dollars ("USD"). The Company's wholly owned subsidiary (Insight’s) functional currency is the Euro. The financial statements are translated into USD in accordance with Codification ASC 830, “Foreign Currency Matters”. All assets and liabilities were translated at the current exchange rate, at respective balance sheet dates, shareholders' equity is translated at the historical rates and income statement items are translated at the average exchange rate for the reporting periods. The resulting translation adjustments are reported as other comprehensive income and accumulated other comprehensive income in the shareholders' equity in accordance with Codification ASC 220, “Comprehensive Income”.
Translation gains and losses that arise from exchange rate fluctuations from transactions denominated in a currency other than the functional currency are translated into Euro at the rate on the date of the transaction and included in the results of operations as incurred. There were no material transaction gains or losses in the periods presented.
Revenue recognition
The Company recognizes revenue in accordance with Accounting Standards Codification subtopic 605-10, Revenue Recognition (“ASC 605-10”) which requires that four basic criteria must be met before revenue can be recognized: (i) persuasive evidence of an arrangement exists; (ii) services have been rendered; (iii) the fee is fixed or is determinable; and (iv) collectability is reasonably assured. Determination of criteria (iii) and (iv) are based on management's judgments regarding the fixed nature of the selling prices of the services delivered and the collectability of those amounts. The Company’s agreements do not include general rights of return and do not provide clients with the right to take possession of the software supporting the services being provided. As such, the agreements are accounted for as service contracts.
Revenues from the services rendered are recognized in proportion to the services delivered.
Any amount receivable or received, but unrecognized for revenue recognition purpose is recorded as deferred revenues.
Sales taxes collected from clients and remitted to governmental authorities where applicable are accounted for on a net basis and therefore are excluded from revenues in the statements of operations.
Stock-Based Compensation
ASC 718, "Compensation – Stock Compensation," prescribes accounting and reporting standards for all share-based payment transactions in which employee services are acquired. Transactions include incurring liabilities, or issuing or offering to issue shares, options, and other equity instruments such as employee stock ownership plans and stock appreciation rights. Share-based payments to employees, including grants of employee stock options, are recognized as compensation expense in the financial statements based on their fair values. That expense is recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite service period (usually the vesting period).
The Company accounts for stock-based compensation issued to non-employees and consultants in accordance with the provisions of ASC 505-50, "Equity – Based Payments to Non-Employees." Measurement of share-based payment transactions with non-employees is based on the fair value of whichever is more reliably measurable: (a) the goods or services received; or (b) the equity instruments issued. The fair value of the share-based payment transaction is determined at the earlier of performance commitment date or performance completion date.
Share-based expense totaled $50,842 and $0 for the three months ended March 31, 2016 and 2015, respectively.
Fair value measurements
Fair value is defined as the price that the Company would receive to sell an investment or pay to transfer a liability in a timely transaction with an independent counter-party in the principal market or in the absence of a principal market, the most advantageous market for the investment or liability. A three-tier hierarchy is established to distinguish between (1) inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on market data obtained from sources independent of the reporting entity (observable inputs) and (2) inputs that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing an asset or liability developed based on the best information available in the circumstances (unobservable inputs); and establishes a classification of fair value measurements for disclosure purposes.
The hierarchy is summarized in the three broad levels listed below:
In accordance with Accounting Standards Codification (“ASC”) 815, the Company’s debt derivative liabilities are measured at fair value on a recurring basis, and are level 3 measurements in the three-tier fair value hierarchy.
There were no transfers between the levels of the fair value hierarchy during the periods ended March 31, 2016 and 2015.
Fair value of financial instruments
The Company's financial instruments consist primarily of cash, accounts payable and accrued expenses, and debt. The carrying amounts of such financial instruments approximate their respective estimated fair value due to the short-term maturities and approximate market interest rates of these instruments.
The following table summarizes fair value measurements by level at March 31, 2016 and December 31, 2015 measured at fair value on a recurring basis:
Convertible Notes
Convertible notes are regarded as compound instruments, consisting of a liability component and an equity component. The component parts of compound instruments are classified separately as financial liabilities and equity in accordance with the substance of the contractual arrangement. At the date of issue, the fair value of the liability component is estimated using the prevailing market interest rate for a similar non-convertible instrument. This amount is recorded as a liability on an amortized cost basis until extinguished upon conversion or at the instrument’s maturity date. The equity component is determined by deducting the amount of the liability component from the fair value of the compound instrument as a whole. This is recognized as additional paid-in capital and included in equity, net of income tax effects, and is not subsequently remeasured. After initial measurement, they are carried at amortized cost using the effective interest method.
Derivative Financial Instruments
The fair value of an embedded conversion option that is convertible into a variable amount of shares and warrants that include price protection reset provision features are deemed to be “down-round protection” and, therefore, do not meet the scope exception for treatment as a derivative under ASC 815 “Derivatives and Hedging”, since “down-round protection” is not an input into the calculation of the fair value of the conversion option and warrants and cannot be considered “indexed to the Company’s own stock” which is a requirement for the scope exception as outlined under ASC 815.
The accounting treatment of derivative financial instruments requires that the Company record the embedded conversion option and warrants at their fair values as of the inception date of the agreement and at fair value as of each subsequent balance sheet date. Any change in fair value is recorded as non-operating, non-cash income or expense for each reporting period at each balance sheet date. The Company reassesses the classification of its derivative instruments at each balance sheet date. If the classification changes as a result of events during the period, the contract is reclassified as of the date of the event that caused the reclassification.
The Black-Scholes option valuation model was used to estimate the fair value of the conversion options. The model includes subjective input assumptions that can materially affect the fair value estimates. The expected volatility is estimated based on the most recent historical period of time, of other comparative securities, equal to the weighted average life of the options.
Conversion options are recorded as debt discount and are amortized as interest expense over the life of the underlying debt instrument.
Recently Issued Accounting Standards
In April 2016, the FASB issued ASU 2016-10, “Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing,” which provides further guidance on identifying performance obligations and improves the operability and understandability of licensing implementation guidance. The effective date for ASU 2016-10 is the same as the effective date of ASU 2014-09 as amended by ASU 2015-14, for annual reporting periods beginning after December 15, 2017, including interim periods within those years. The Company has not yet determined the impact of ASU 2016-10 on its condensed consolidated financial statements.
In March 2016, the FASB issued ASU No. 2016-09, “Compensation – Stock Compensation, or ASU No. 2016-09.” The areas for simplification in this Update involve several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. For public entities, the amendments in this Update are effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. Early adoption is permitted in any interim or annual period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. An entity that elects early adoption must adopt all of the amendments in the same period. Amendments related to the timing of when excess tax benefits are recognized, minimum statutory withholding requirements, forfeitures, and intrinsic value should be applied using a modified retrospective transition method by means of a cumulative-effect adjustment to equity as of the beginning of the period in which the guidance is adopted. Amendments related to the presentation of employee taxes paid on the statement of cash flows when an employer withholds shares to meet the minimum statutory withholding requirement should be applied retrospectively. Amendments requiring recognition of excess tax benefits and tax deficiencies in the income statement and the practical expedient for estimating expected term should be applied prospectively. An entity may elect to apply the amendments related to the presentation of excess tax benefits on the statement of cash flows using either a prospective transition method or a retrospective transition method. We are currently evaluating the impact of adopting ASU No. 2016-09 on our condensed consolidated financial statements.
In March 2016, the FASB issued ASU 2016-08, “Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net),” that clarifies how to apply revenue recognition guidance related to whether an entity is a principal or an agent. ASU 2016-08 clarifies that the analysis must focus on whether the entity has control of the goods or services before they are transferred to the customer and provides additional guidance about how to apply the control principle when services are provided and when goods or services are combined with other goods or services. The effective date for ASU 2016-08 is the same as the effective date of ASU 2014-09 as amended by ASU 2015-14, for annual reporting periods beginning after December 15, 2017, including interim periods within those years. The Company has not yet determined the impact of ASU 2016-08 on its condensed consolidated financial statements.
In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842),” to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. Topic 842 affects any entity that enters into a lease, with some specified scope exemptions. The guidance in this Update supersedes Topic 840, Leases. The core principle of Topic 842 is that a lessee should recognize the assets and liabilities that arise from leases. A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For public companies, the amendments in this Update are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. We are currently evaluating the impact of adopting ASU No. 2016-02 on our condensed consolidated financial statements.
In January 2016, the FASB issued an accounting standard update which requires, among other things, that entities measure equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) at fair value, with changes in fair value recognized in earnings. Under the standard, entities will no longer be able to recognize unrealized holding gains and losses on equity securities classified today as available for sale as a component of other comprehensive income. For equity investments without readily determinable fair values the cost method of accounting is also eliminated, however subject to certain exceptions, entities will be able to elect to record equity investments without readily determinable fair values at cost, less impairment and plus or minus adjustments for observable price changes, with all such changes recognized in earnings. This new standard does not change the guidance for classifying and measuring investments in debt securities and loans. The standard is effective for us on July 1, 2018 (the third quarter of our 2019 fiscal year). The Company is currently evaluating the anticipated impact of this standard on our condensed consolidated financial statements.
|
PROPERTY AND EQUIPMENT |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
PROPERTY AND EQUIPMENT | NOTE 3. PROPERTY AND EQUIPMENT
Property and equipment consisted of the following at March 31, 2016 and December 31, 2015:
Depreciation expense for the three months ended March 31, 2016 and 2015 amounted to $1,386 and $1,430, respectively. All of our property and equipment are recorded in Insight (foreign subsidiary) as of March 31, 2016 and December 31, 2015.
|
CONVERTIBLE NOTES PAYABLE |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Convertible Notes Payable [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CONVERTIBLE NOTES PAYABLE | NOTE 4. CONVERTIBLE NOTES PAYABLE
The Company amortized the debt discount and debt issuance cost $10,479 and $0 for the periods ended March 31, 2016 and 2015, respectively.
10% Convertible Notes – March 2016 and December 2015
On December 21, 2015, the Company issued a 10% Convertible Note (the “10% Convertible Note”) in the amount of $500,000, in exchange for a promissory note for $500,000 originally issued by Insight on October 20, 2015 to an unrelated third party investor (the “Investor”). The company assumed accrued interest of $3,838 due from this previous promissory note. The 10% Convertible Note bears interest at the rate of 10% per annum and matures May 1, 2017. The holder is entitled to convert any portion of the outstanding and unpaid conversion amount in to fully paid and non-assessable shares of Common Stock. The conversion price (the “Conversion Price”) is 75% of the volume weighted average price of the Common Stock for the ten (10) trading days immediately prior to the applicable conversion date, subject to adjustment herein but in no event: (i) lower than $4,000,000 divided by the total number of shares of Common Stock outstanding immediately prior to the conversion date; or (ii) greater than $12,000,000 divided by the total number of shares of common stock outstanding immediately prior to the conversion date.
On March 28, 2016, the Company issued an additional 10% Convertible Note in the amount of $250,000 and warrants to purchase up to 250,000 shares of our common stock, less a financing cost of $17,500, to the same Investor, with the same terms and maturity. The warrants are exercisable into 250,000 shares of common stock, for a period of five years from issuance, at a price of $0.40 per share. We accounted for the issuance of the Warrants in accordance with ASC 815 as a derivative (see Note 5).
We measured our derivative warrant instruments at fair value at March 31, 2016 and March 28, 2016 using the Black-Scholes model. The derivative liability is revalued at each reporting period and changes in fair value are recognized currently in the condensed consolidated statements of operations. The initial recognition and subsequent changes in fair value of the warrant derivative liability have no effect on the Company’s cash flows. For the March 28, 2016 warrants, the initial fair value of the warrants of $73,904 was expensed on the issue date of the warrants as loss on change in fair value of derivative liability.The fair value of the Warrants at March 31, 2016 was $73,547.
Effective March 28, 2016 and December 21, 2015, the Company evaluated the terms of the conversion features of the convertible debentures in accordance with ASC Topic No. 815 - 40, Derivatives and Hedging - Contracts in Entity's Own Stock and determined it is indexed to the Company's common stock and that the conversion features meet the definition of a liability and therefore bifurcated the conversion feature and accounted for it as a separate derivative liability.
The Company valued the conversion feature at the issue dates, on March 28, 2016 and December 21, 2015, at $442,976 and $30,319, respectively, using the Black Scholes valuation model. On March 28, 2016 and December 21, 2015, $250,000 and $30,319, respectively, of the value assigned to the derivative liability was recognized as a debt discount on the convertible debentures. The financing costs of $17,500 were included as part of the debt discount on the March 28, 2016 note. The debt discounts were recorded as a reduction (contra-liability) to the convertible debentures and are being amortized over the life of the notes using the straight line method. For the March 28, 2016 note, the excess of fair value of the conversion option over the face value of the note of $210,476 of was expensed on the issue date of the convertible note as loss on change in fair value of derivative liability.
As of March 31, 2016, the outstanding principal balance of the notes were $750,000, the notes had accrued interest of $17,879, an unamortized debt discount of $271,521. Interest expense from debt discount amortization of $8,166 was recorded for the three months ended March 31, 2016.
8% Convertible Note – February 2016
On February 5, 2016, we entered into a one-year consulting agreement with an unrelated party that requires the issuance of a note payable (the “8% Convertible Note”) for $30,000 and 300,000 shares of our unregistered common stock. The shares were issued during March 2016. The note bears interest at the rate of 8% per annum and is due in full on February 4, 2017. The holder of the 8% Convertible Note may, in its sole option, convert the outstanding principal balance plus accrued interest into shares of our common stock at a conversion price which is a 20% discount to the market price of our common stock at maturity or for the market price of our common stock at any time prior to maturity.
Effective February 5, 2016, the Company evaluated the terms of the conversion features of the convertible debenture in accordance with ASC Topic No. 815 - 40, Derivatives and Hedging - Contracts in Entity's Own Stock and determined it is indexed to the Company's common stock and that the conversion features meet the definition of a liability and therefore bifurcated the conversion feature and accounted for it as a separate derivative liability.
The Company valued the conversion feature at the issue date (February 5, 2016) at $13,879 using the Black Scholes valuation model and was recognized as a debt discount on the convertible debenture. The debt discount was recorded as a reduction (contra-liability) to the convertible debenture and is being amortized over the life of the convertible debenture.
As of March 31, 2016, the outstanding principal balance of the note was $30,000, the note had accrued interest of $362 and an unamortized debt discount of $11,566. Interest expense and debt discount amortization of $362 and $2,313, respectively, was recorded for the three months ended March 31, 2016.
|
DERIVATIVE LIABILITIES |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Liability [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
DERIVATIVE LIABILITIES | NOTE 5. DERIVATIVE LIABILITIES
The Company analyzed the conversion option for derivative accounting consideration under ASC 815, Derivatives and Hedging, and determined that the instrument should be classified as a liability since the conversion option becomes effective at issuance resulting in there being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options.
ASC 815 requires we assess the fair market value of derivative liability at the end of each reporting period and recognize any change in the fair market value as other income or expense item.
The Company determined our derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair value as of March 31, 2016. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration, the risk free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value of each convertible note and warrants is estimated using the Black-Scholes valuation model. The following weighted-average assumptions were used in the March 31, 2016 and December 31, 2015:
The following table summarizes the derivative liabilities included in the balance sheet at March 31, 2016:
The following table summarizes the loss on derivative liability included in the statement of operations for the three months ended March 31, 2016 and 2015, respectively.
|
RELATED PARTY CONSIDERATIONS |
3 Months Ended |
---|---|
Mar. 31, 2016 | |
Related Party Transactions [Abstract] | |
RELATED PARTY CONSIDERATIONS | NOTE 6. RELATED PARTY CONSIDERATIONS
Rent
Insight leases approximately 4,000 square feet of space in The Netherlands from a related party landlord, owned by immediate family member of management. The terms of the lease require that Insight pay €1,500 per month (approximately $1,665 per month) on a month to month basis to a related party landlord, owned by immediate family member of management. Total rent expenses for the three months ended March 31, 2016 and 2015 were $4,995 and $5,175, respectively. Management Contracts
During the years ended December 31, 2015 and 2014, the Company entered into management contracts with officers and directors of the Company who are also major shareholders, whereby they received cash salaries, stock option grants and other commitments (see Note 9). During the three months ended March 31, 2016 and 2015, the Company accrued management fees of $124,552 and $77,625, respectively, to directors and/or officers of the Company. |
CONCENTRATIONS |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||
Risks and Uncertainties [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||
CONCENTRATIONS | NOTE 7. CONCENTRATIONS
The following table sets forth information as to each customer that accounted for 10% or more of the Company’s revenues for the years ended March 31, 2016 and 2015. In the year ended December 31, 2015 Insight Innovators decided to stop with consultancy and move forward as a product company.
All of our sales were generated in foreign countries by Insight during the periods ended March 31, 2016 and 2015. |
STOCKHOLDERS' DEFICIT |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity Attributable to Parent [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
STOCKHOLDERS' DEFICIT | NOTE 8. STOCKHOLDERS’ DEFICIT
On January 21, 2016 with an effective date of February 1, 2016, the Company filed Amended and Restated Articles of Incorporation (the “Amended and Restated Articles”) with the Secretary of State of the State of Nevada to:
Preferred Stock
The Company has authorized 10,000,000 preferred shares with a par value of $0.001 per share. The Board of Directors is authorized to divide the authorized shares of Preferred Stock into one or more series, each of which shall be so designated as to distinguish the shares thereof from the shares of all other series and classes.
Series A Convertible Preferred Stock
The Company has designated 808,000 shares of Series A Convertible Preferred Stock ("Series A Preferred"). As at March 31, 2016 and December 31, 2015, the Company had 807,568 shares of Series A Convertible preferred stock issued and outstanding.
The designations, rights and preferences of the Series A Preferred include:
During the year ended December 31, 2015, we issued 807,568 shares of Series A Convertible Preferred stock, to five individuals, as part of the merger with Insight. The shares were issued for cash of $557,802 and exchange of a convertible note payable and accrued interest of $257,912. As of March 31, 2016, $5,000 was unpaid and a subscription receivable was recorded.
Common Stock
The Company has authorized 500,000,000 common shares with a par value of $0.001 per share. Each common share entitles the holder to one vote, in person or proxy, on any matter on which action of the stockholders of the corporation is sought.
During the period ended March 31, 2016, the Company issued 400,000 shares of common stock to consultants, for services valued at $40,000.
As at March 31, 2016 and December 31, 2015 the Company had 75,310,000 and 74,910,000 shares of common stock issued and outstanding, respectively.
Warrants
The following table summarizes information relating to outstanding and exercisable warrants as of March 31, 2016:
|
INCENTIVE STOCK PLANS |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
INCENTIVE STOCK PLANS | NOTE 9. INCENTIVE STOCK PLANS
2015 Stock Option Grants
We granted stock options, which were adopted by our board of directors on December 21, 2015, that provide equity incentives to our executive officers or directors.
During the year ended December 31, 2015 we issued options to purchase an aggregate of 8,173,686 shares of our unregistered common stock at a price of $0.04893 per share for 1/3 of the shares, $0.05873 per share for 1/3 of the shares, and $0.06852 per share for 1/3 of the shares. The options had an aggregate value totaling $71,630 and were issued to Messrs. Verweij, van Wijk and de Vries, executive officers of our company.
A summary of activity during the period ended March 31, 2016 follows:
The outstanding options have a weighted-average remaining contract term of 4.73 years. As of March 31, 2016, all options remain unvested.
One-third of the options granted vest at the end of the first, second and third year after the date of the award date of December 21, 2015. After vesting, the option generally can be exercised for the period remaining in the 5-year term from issuance date. Total compensation cost expected to be recognized for unvested options at March 31, 2016 amounted to $10,842 over a weighted average period of three months.
The fair value of each option on the date of grant is estimated using the Black Scholes option valuation model. The following weighted-average assumptions were used for options granted during the year ended December 31, 2015:
The following table summarizes information relating to outstanding and exercisable stock options as of March 31, 2016:
Aggregate intrinsic value is the sum of the amounts by which the quoted market price of the Company's stock exceeded the exercise price of the stock options at March 31, 2016 for those stock options for which the quoted market price was in excess of the exercise price ("in-the-money options"). As of March 31, 2016, the aggregate intrinsic value of options outstanding was $nil, as we did not have options available for exercise. As of March 31, 2016, no options to purchase shares of common stock were exercisable.
|
SUBSEQUENT EVENTS |
3 Months Ended |
---|---|
Mar. 31, 2016 | |
Subsequent Events [Abstract] | |
SUBSEQUENT EVENTS | NOTE 10. SUBSEQUENT EVENTS
On May 16, 2016, the Company received the balance of $5,000 of the subscription receivable for the $250,000 Series A Convertible Preferred Stock issued on December 31, 2015.
On May 16, 2016, the Company issued 10% convertible promissory notes payable in the aggregate amount of $75,000 to two unrelated investors (the “May 2016 Convertible Notes”). The May 2016 Convertible Notes bear interest at the rate of 10% per annum and matures October 31, 2017. Interest is payable upon maturity at time of conversion. The holder is entitled to convert any portion of the outstanding and unpaid conversion amount in to fully paid and non-assessable shares of Common Stock. The conversion price (the “Conversion Price”) is, subject to adjustment, 80% of the volume weighted average price of the Common Stock for the ten (10) trading days immediately prior to the applicable conversion date, subject to adjustment herein but in no event: (i) lower than $6,000,000 divided by the total number of shares of Common Stock outstanding immediately prior to the conversion date; or (ii) greater than $18,000,000 divided by the total number of shares of common stock outstanding immediately prior to the conversion date. The conversion price of the May 2016 Convertible Notes is subject to proportional adjustment in the event of stock splits, stock dividends and similar corporate events. Further, the May 2016 Convertible Notes are not convertible to the extent that (a) the number of shares of our common stock beneficially owned by the holder and (b) the number of shares of our common stock issuable upon the conversion of the May 2016 Convertible Notes or otherwise would result in the beneficial ownership by holder of more than 4.99% of our then outstanding common stock. This ownership limitation can be increased or decreased to any percentage not exceeding 9.99% by the holder upon 61 days’ notice to us. The May 2016 Convertible Notes automatically convert into shares of our Common Stock at the conversion price without any action of the holder upon the occurrence of any of the following events after the date the notes were issued: (i) the completion of a public offering of the Company’s securities for gross proceeds of at least $5,000,000 pursuant to an effective registration statement under the Securities Act (a “Public Offering”); or (ii) we complete one or more financing transactions subsequent to the date of issuance and prior to the Maturity Date for gross proceeds of at least $5,000,000.
|
SIGNIFICANT ACCOUNTING POLICIES (Policies) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Basis of Presentation of Interim Financial Statements | Basis of Presentation of Interim Financial Statements
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America for interim financial information and with the instructions to Form 10-Q and Regulation S-X. Accordingly, the financial statements do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.
In the opinion of management, all adjustments consisting of normal recurring entries necessary for a fair statement of the periods presented for: (a) the financial position; (b) the result of operations; and (c) cash flows, have been made in order to make the financial statements presented not misleading. The results of operations for such interim periods are not necessarily indicative of operations for a full year. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K, for the year ended December 31, 2015, as filed with the Securities and Exchange Commission on April 14, 2016.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidation Policy | Consolidation Policy
For March 31, 2016, the unaudited condensed consolidated financial statements of the Company include the accounts of the Company and its wholly owned subsidiary, Insight Innovators B.V. All significant intercompany balances and transactions have been eliminated in consolidation. Prior to December 21, 2015, the financial statements presented are those of Insight. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Use of Estimates | Use of Estimates
The preparation of financial statements in accordance with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures 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 from those estimates. Significant estimates include assumptions about collection of accounts and notes receivable, the valuation and recognition of stock-based compensation expense, the valuation and recognition of derivative liability, valuation allowance for deferred tax assets and useful life of fixed assets.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Functional currency | Functional currency
The accompanying unaudited condensed consolidated financial statements are presented in U.S. dollars ("USD"). The Company's wholly owned subsidiary (Insight’s) functional currency is the Euro. The financial statements are translated into USD in accordance with Codification ASC 830, “Foreign Currency Matters”. All assets and liabilities were translated at the current exchange rate, at respective balance sheet dates, shareholders' equity is translated at the historical rates and income statement items are translated at the average exchange rate for the reporting periods. The resulting translation adjustments are reported as other comprehensive income and accumulated other comprehensive income in the shareholders' equity in accordance with Codification ASC 220, “Comprehensive Income”. Translation gains and losses that arise from exchange rate fluctuations from transactions denominated in a currency other than the functional currency are translated into Euro at the rate on the date of the transaction and included in the results of operations as incurred. There were no material transaction gains or losses in the periods presented.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue recognition | Revenue recognition
The Company recognizes revenue in accordance with Accounting Standards Codification subtopic 605-10, Revenue Recognition (“ASC 605-10”) which requires that four basic criteria must be met before revenue can be recognized: (i) persuasive evidence of an arrangement exists; (ii) services have been rendered; (iii) the fee is fixed or is determinable; and (iv) collectability is reasonably assured. Determination of criteria (iii) and (iv) are based on management's judgments regarding the fixed nature of the selling prices of the services delivered and the collectability of those amounts. The Company’s agreements do not include general rights of return and do not provide clients with the right to take possession of the software supporting the services being provided. As such, the agreements are accounted for as service contracts. Revenues from the services rendered are recognized in proportion to the services delivered. Any amount receivable or received, but unrecognized for revenue recognition purpose is recorded as deferred revenues. Sales taxes collected from clients and remitted to governmental authorities where applicable are accounted for on a net basis and therefore are excluded from revenues in the statements of operations. |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stock-Based Compensation | Stock-Based Compensation
ASC 718, "Compensation – Stock Compensation," prescribes accounting and reporting standards for all share-based payment transactions in which employee services are acquired. Transactions include incurring liabilities, or issuing or offering to issue shares, options, and other equity instruments such as employee stock ownership plans and stock appreciation rights. Share-based payments to employees, including grants of employee stock options, are recognized as compensation expense in the financial statements based on their fair values. That expense is recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite service period (usually the vesting period).
The Company accounts for stock-based compensation issued to non-employees and consultants in accordance with the provisions of ASC 505-50, "Equity – Based Payments to Non-Employees." Measurement of share-based payment transactions with non-employees is based on the fair value of whichever is more reliably measurable: (a) the goods or services received; or (b) the equity instruments issued. The fair value of the share-based payment transaction is determined at the earlier of performance commitment date or performance completion date.
Share-based expense totaled $50,842 and $0 for the three months ended March 31, 2016 and 2015, respectively.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair value measurements | Fair value measurements
Fair value is defined as the price that the Company would receive to sell an investment or pay to transfer a liability in a timely transaction with an independent counter-party in the principal market or in the absence of a principal market, the most advantageous market for the investment or liability. A three-tier hierarchy is established to distinguish between (1) inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on market data obtained from sources independent of the reporting entity (observable inputs) and (2) inputs that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing an asset or liability developed based on the best information available in the circumstances (unobservable inputs); and establishes a classification of fair value measurements for disclosure purposes. The hierarchy is summarized in the three broad levels listed below:
In accordance with Accounting Standards Codification (“ASC”) 815, the Company’s debt derivative liabilities are measured at fair value on a recurring basis, and are level 3 measurements in the three-tier fair value hierarchy.
There were no transfers between the levels of the fair value hierarchy during the periods ended March 31, 2016 and 2015.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair value of financial instruments | Fair value of financial instruments
The Company's financial instruments consist primarily of cash, accounts payable and accrued expenses, and debt. The carrying amounts of such financial instruments approximate their respective estimated fair value due to the short-term maturities and approximate market interest rates of these instruments. The following table summarizes fair value measurements by level at March 31, 2016 and December 31, 2015 measured at fair value on a recurring basis:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Convertible Notes | Convertible Notes
Convertible notes are regarded as compound instruments, consisting of a liability component and an equity component. The component parts of compound instruments are classified separately as financial liabilities and equity in accordance with the substance of the contractual arrangement. At the date of issue, the fair value of the liability component is estimated using the prevailing market interest rate for a similar non-convertible instrument. This amount is recorded as a liability on an amortized cost basis until extinguished upon conversion or at the instrument’s maturity date. The equity component is determined by deducting the amount of the liability component from the fair value of the compound instrument as a whole. This is recognized as additional paid-in capital and included in equity, net of income tax effects, and is not subsequently remeasured. After initial measurement, they are carried at amortized cost using the effective interest method.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Financial Instruments | Derivative Financial Instruments
The fair value of an embedded conversion option that is convertible into a variable amount of shares and warrants that include price protection reset provision features are deemed to be “down-round protection” and, therefore, do not meet the scope exception for treatment as a derivative under ASC 815 “Derivatives and Hedging”, since “down-round protection” is not an input into the calculation of the fair value of the conversion option and warrants and cannot be considered “indexed to the Company’s own stock” which is a requirement for the scope exception as outlined under ASC 815.
The accounting treatment of derivative financial instruments requires that the Company record the embedded conversion option and warrants at their fair values as of the inception date of the agreement and at fair value as of each subsequent balance sheet date. Any change in fair value is recorded as non-operating, non-cash income or expense for each reporting period at each balance sheet date. The Company reassesses the classification of its derivative instruments at each balance sheet date. If the classification changes as a result of events during the period, the contract is reclassified as of the date of the event that caused the reclassification.
The Black-Scholes option valuation model was used to estimate the fair value of the conversion options. The model includes subjective input assumptions that can materially affect the fair value estimates. The expected volatility is estimated based on the most recent historical period of time, of other comparative securities, equal to the weighted average life of the options.
Conversion options are recorded as debt discount and are amortized as interest expense over the life of the underlying debt instrument.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Recent Accounting Pronouncements | Recently Issued Accounting Standards
In April 2016, the FASB issued ASU 2016-10, “Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing,” which provides further guidance on identifying performance obligations and improves the operability and understandability of licensing implementation guidance. The effective date for ASU 2016-10 is the same as the effective date of ASU 2014-09 as amended by ASU 2015-14, for annual reporting periods beginning after December 15, 2017, including interim periods within those years. The Company has not yet determined the impact of ASU 2016-10 on its condensed consolidated financial statements.
In March 2016, the FASB issued ASU No. 2016-09, “Compensation – Stock Compensation, or ASU No. 2016-09.” The areas for simplification in this Update involve several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. For public entities, the amendments in this Update are effective for annual periods beginning after December 15, 2016, and interim periods within those annual periods. Early adoption is permitted in any interim or annual period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. An entity that elects early adoption must adopt all of the amendments in the same period. Amendments related to the timing of when excess tax benefits are recognized, minimum statutory withholding requirements, forfeitures, and intrinsic value should be applied using a modified retrospective transition method by means of a cumulative-effect adjustment to equity as of the beginning of the period in which the guidance is adopted. Amendments related to the presentation of employee taxes paid on the statement of cash flows when an employer withholds shares to meet the minimum statutory withholding requirement should be applied retrospectively. Amendments requiring recognition of excess tax benefits and tax deficiencies in the income statement and the practical expedient for estimating expected term should be applied prospectively. An entity may elect to apply the amendments related to the presentation of excess tax benefits on the statement of cash flows using either a prospective transition method or a retrospective transition method. We are currently evaluating the impact of adopting ASU No. 2016-09 on our condensed consolidated financial statements.
In March 2016, the FASB issued ASU 2016-08, “Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net),” that clarifies how to apply revenue recognition guidance related to whether an entity is a principal or an agent. ASU 2016-08 clarifies that the analysis must focus on whether the entity has control of the goods or services before they are transferred to the customer and provides additional guidance about how to apply the control principle when services are provided and when goods or services are combined with other goods or services. The effective date for ASU 2016-08 is the same as the effective date of ASU 2014-09 as amended by ASU 2015-14, for annual reporting periods beginning after December 15, 2017, including interim periods within those years. The Company has not yet determined the impact of ASU 2016-08 on its condensed consolidated financial statements.
In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842),” to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. Topic 842 affects any entity that enters into a lease, with some specified scope exemptions. The guidance in this Update supersedes Topic 840, Leases. The core principle of Topic 842 is that a lessee should recognize the assets and liabilities that arise from leases. A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. For public companies, the amendments in this Update are effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. We are currently evaluating the impact of adopting ASU No. 2016-02 on our condensed consolidated financial statements.
In January 2016, the FASB issued an accounting standard update which requires, among other things, that entities measure equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) at fair value, with changes in fair value recognized in earnings. Under the standard, entities will no longer be able to recognize unrealized holding gains and losses on equity securities classified today as available for sale as a component of other comprehensive income. For equity investments without readily determinable fair values the cost method of accounting is also eliminated, however subject to certain exceptions, entities will be able to elect to record equity investments without readily determinable fair values at cost, less impairment and plus or minus adjustments for observable price changes, with all such changes recognized in earnings. This new standard does not change the guidance for classifying and measuring investments in debt securities and loans. The standard is effective for us on July 1, 2018 (the third quarter of our 2019 fiscal year). The Company is currently evaluating the anticipated impact of this standard on our condensed consolidated financial statements.
|
SIGNIFICANT ACCOUNTING POLICIES (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accounting Policies [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of differences between reported amount and reporting currency denominated amount |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of fair value measurements recurring and nonrecurring |
|
PROPERTY AND EQUIPMENT (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant and Equipment [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of property and equipment |
|
CONVERTIBLE NOTES PAYABLE (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Convertible Notes Payable [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of convertible note payable |
|
DERIVATIVE LIABILITIES (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Liability [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of fair value of the option liability at each measurement date |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of derivative liabilities |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of loss on derivative liability |
|
CONCENTRATIONS (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||
Risks and Uncertainties [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||
Schedule of information as customer that accounted to the Company's revenues |
|
STOCKHOLDERS' DEFICIT (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity Attributable to Parent [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of outstanding and exercisable warrants |
|
INCENTIVE STOCK PLANS (Tables) |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of stock options outstanding |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of weighted-average assumptions |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of outstanding and exercisable stock options |
|
ORGANIZATION AND DESCRIPTION OF BUSINESS (Detail Textuals 1) - USD ($) |
3 Months Ended | ||
---|---|---|---|
Mar. 31, 2016 |
Mar. 31, 2015 |
Dec. 31, 2015 |
|
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |||
Operating losses | $ (460,799) | $ (184,608) | |
Accumulated deficit | (2,649,860) | $ (989,330) | |
Working capital | $ 1,403,376 |
SIGNIFICANT ACCOUNTING POLICIES (Details 1) - USD ($) |
Mar. 31, 2016 |
Dec. 31, 2015 |
---|---|---|
Assets | ||
Assets | ||
Liabilities | ||
Derivative liabilities | $ 1,453,609 | $ 31,080 |
Level 1 | ||
Assets | ||
Assets | ||
Liabilities | ||
Derivative liabilities | ||
Level 2 | ||
Assets | ||
Assets | ||
Liabilities | ||
Derivative liabilities | ||
Level 3 | ||
Assets | ||
Assets | ||
Liabilities | ||
Derivative liabilities | $ 1,453,609 | $ 31,080 |
SIGNIFICANT ACCOUNTING POLICIES (Detail Textuals) - USD ($) |
3 Months Ended | |
---|---|---|
Mar. 31, 2016 |
Mar. 31, 2015 |
|
Accounting Policies [Abstract] | ||
Stock based compensation | $ 50,842 |
PROPERTY AND EQUIPMENT (Details) - USD ($) |
Mar. 31, 2016 |
Dec. 31, 2015 |
---|---|---|
Property, Plant and Equipment [Line Items] | ||
Property and equipment, Gross | $ 24,801 | $ 23,343 |
Accumulated Depreciation | (13,961) | (12,575) |
Foreign currency translation effect | (1,923) | (2,313) |
Property and equipment, Net | 8,917 | 8,455 |
Furniture | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, Gross | 5,915 | 5,915 |
Computers | ||
Property, Plant and Equipment [Line Items] | ||
Property and equipment, Gross | $ 18,886 | $ 17,428 |
PROPERTY AND EQUIPMENT (Detail Textuals) - USD ($) |
3 Months Ended | |
---|---|---|
Mar. 31, 2016 |
Mar. 31, 2015 |
|
Property, Plant and Equipment [Abstract] | ||
Depreciation expense | $ 1,386 | $ 1,430 |
CONVERTIBLE NOTES PAYABLE (Details) - USD ($) |
Mar. 31, 2016 |
Mar. 28, 2016 |
Dec. 31, 2015 |
Dec. 21, 2015 |
---|---|---|---|---|
Debt Instrument [Line Items] | ||||
Less debt discount and debt issuance cost | $ (271,521) | $ (29,687) | ||
Total | 496,913 | 470,313 | ||
Less current portion of convertible note payable | 18,434 | |||
Long-term convertible note payable | 478,479 | 470,313 | ||
Convertible Notes - March 2016 and December 2015 | ||||
Debt Instrument [Line Items] | ||||
Convertible Note | 750,000 | 500,000 | ||
Less debt discount and debt issuance cost | (271,521) | $ (250,000) | $ (30,319) | $ (30,319) |
Convertible Note - February 2016 | ||||
Debt Instrument [Line Items] | ||||
Convertible Note | 30,000 | |||
Less debt discount and debt issuance cost | $ (11,566) |
DERIVATIVE LIABILITIES (Details) |
3 Months Ended | 12 Months Ended |
---|---|---|
Mar. 31, 2016 |
Dec. 31, 2015 |
|
Derivative Liabilities [Line Items] | ||
Expected dividend yield | ||
Risk-free interest rate | 0.80% | |
Minimum | ||
Derivative Liabilities [Line Items] | ||
Expected term | 10 months 6 days | 1 year 3 months 29 days |
Expected average volatility | 98.00% | 108.00% |
Risk-free interest rate | 0.55% | |
Maximum | ||
Derivative Liabilities [Line Items] | ||
Expected term | 5 years | 1 year 4 months 10 days |
Expected average volatility | 135.00% | 110.00% |
Risk-free interest rate | 1.37% |
DERIVATIVE LIABILITIES (Details 1) |
3 Months Ended |
---|---|
Mar. 31, 2016
USD ($)
| |
Derivative Liability [Roll Forward] | |
Balance - December 31, 2015 | $ 31,080 |
Addition of new derivative liability upon issuance of convertible notes as debt discounts | 263,879 |
Addition of new derivatives liability recognized as loss on convertible notes | 192,976 |
Addition of new derivatives liability recognized as loss on warrants | 73,904 |
Loss on change in fair value of the derivative | 891,770 |
Balance - March 31, 2016 | $ 1,453,609 |
DERIVATIVE LIABILITIES (Details 2) - USD ($) |
3 Months Ended | |
---|---|---|
Mar. 31, 2016 |
Mar. 31, 2015 |
|
Derivative Liability [Abstract] | ||
Day one loss due to derivatives on convertible notes and warrants | $ 266,880 | |
Day one loss due to derivatives on debt issue cost | 17,500 | |
Loss on change in fair value of the derivative liability | 891,770 | |
Net loss on derivative liability | $ 1,176,150 |
RELATED PARTY (Detail Textuals) |
3 Months Ended | ||
---|---|---|---|
Mar. 31, 2016
USD ($)
ft²
|
Mar. 31, 2016
EUR (€)
ft²
|
Mar. 31, 2015
USD ($)
|
|
Related Party Transaction [Line Items] | |||
Total rent expenses | $ 4,995 | $ 5,175 | |
Insight | |||
Related Party Transaction [Line Items] | |||
Lease space area (in square feet) | ft² | 4,000 | 4,000 | |
Total rent expenses | $ 1,665 | € 1,500 | |
Officer And Director | |||
Related Party Transaction [Line Items] | |||
Accrued management fees | $ 124,552 | $ 77,625 |
CONCENTRATIONS (Details) - Revenue - Customer concentration risk - EU |
3 Months Ended | |
---|---|---|
Mar. 31, 2016 |
Mar. 31, 2015 |
|
OCG UK | ||
Concentration Risk [Line Items] | ||
Concentration risk percentage | 50.00% | |
Key Talk | ||
Concentration Risk [Line Items] | ||
Concentration risk percentage | 50.00% | |
PWN | ||
Concentration Risk [Line Items] | ||
Concentration risk percentage | 100.00% |
STOCKHOLDERS' DEFICIT (Details) |
3 Months Ended |
---|---|
Mar. 31, 2016
$ / shares
shares
| |
Stockholders' Equity Attributable to Parent [Abstract] | |
Warrants Outstanding, Number Of Shares | shares | 250,000 |
Warrants Outstanding, Weighted Average Remaining Contractual life (in years) | 4 years 11 months 27 days |
Warrants Outstanding, Weighted Average Exercise Price | $ / shares | $ 0.40 |
Warrants Exercisable, Number of Shares | shares | 250,000 |
Warrants Exercisable, Weighted Average Exercise Price | $ / shares | $ 0.40 |
STOCKHOLDERS' DEFICIT (Detail Textuals) |
3 Months Ended | |||
---|---|---|---|---|
Mar. 31, 2016
$ / shares
shares
|
Feb. 01, 2016
$ / shares
shares
|
Jan. 31, 2016
shares
|
Dec. 31, 2015
$ / shares
shares
|
|
Class of Stock [Line Items] | ||||
Preferred stock, shares authorized | 10,000,000 | 10,000,000 | 10,000,000 | |
Common stock, shares authorized | 500,000,000 | 500,000,000 | 100,000,000 | 500,000,000 |
Common stock, par value (in dollars per share) | $ / shares | $ 0.001 | $ 0.001 | $ 0.001 | |
Stock split, conversion ratio | 6 | |||
Forward stock split | 1 for 6 forward stock split | |||
Series A convertible preferred stock | ||||
Class of Stock [Line Items] | ||||
Preferred stock, shares authorized | 808,000 | 808,000 | 808,000 |
STOCKHOLDERS' DEFICIT (Detail Textuals 1) |
3 Months Ended | 12 Months Ended | |
---|---|---|---|
Mar. 31, 2016
USD ($)
$ / shares
shares
|
Dec. 31, 2015
USD ($)
Individual
$ / shares
shares
|
Feb. 01, 2016
shares
|
|
Stockholders Equity Note [Line Items] | |||
Preferred stock, shares authorized | shares | 10,000,000 | 10,000,000 | 10,000,000 |
Preferred stock, par value (in dollars per share) | $ / shares | $ 0.001 | $ 0.001 | |
Series A convertible preferred stock subscription | $ | $ 5,000 | $ 250,000 | |
Series A convertible preferred stock | |||
Stockholders Equity Note [Line Items] | |||
Preferred stock, shares authorized | shares | 808,000 | 808,000 | 808,000 |
Preferred stock, par value (in dollars per share) | $ / shares | $ 0.001 | $ 0.001 | |
Preferred stock, shares issued | shares | 807,568 | 807,568 | |
Preferred stock, shares outstanding | shares | 807,568 | 807,568 | |
Preferred stock, stated value per share (in dollars per share) | $ / shares | $ 1.00 | $ 1.00 | |
Preferred stock, voting rights description | The shares have no voting rights, provided, however, that for so long as any shares are outstanding, we many not, without the affirmative vote of at least 51% of the then outstanding shares of the Series A Preferred, (a) alter or change adversely the powers, preferences or rights given to the Series A Preferred or alter or amend the Certificate of Designation, (b) authorize or create any class of stock ranking as to dividends, redemption or distribution of assets upon a liquidation (as defined) senior to, or otherwise in pari passu with, the Series A Preferred, (c) amend our articles of incorporation or other charter documents in any manner that adversely affects any rights of the holders, (d) increase the number of authorized shares of Series A Preferred, or (e) enter into any agreement with respect to any of the foregoing. | ||
Number of individuals to issue preferred stock | Individual | 5 | ||
Conversion price | $ / shares | $ 0.0296 | ||
Value of shares issued for cash | $ | $ 557,802 | ||
Accrued interest | $ | 257,912 | ||
Series A convertible preferred stock subscription | $ | $ 5,000 |
STOCKHOLDERS' DEFICIT (Detail Textuals 2) - USD ($) |
3 Months Ended | |||
---|---|---|---|---|
Mar. 31, 2016 |
Feb. 01, 2016 |
Jan. 31, 2016 |
Dec. 31, 2015 |
|
Stockholders Equity Note [Line Items] | ||||
Common stock, shares authorized | 500,000,000 | 500,000,000 | 100,000,000 | 500,000,000 |
Common stock, par value (in dollars per share) | $ 0.001 | $ 0.001 | $ 0.001 | |
Common stock, voting rights | One vote | |||
Common stock, shares issued | 75,310,000 | 74,910,000 | ||
Common stock, shares outstanding | 75,310,000 | 74,910,000 | ||
Consultant | ||||
Stockholders Equity Note [Line Items] | ||||
Number of shares issued for services | 400,000 | |||
Value of shares issued for cash | $ 40,000 |
INCENTIVE STOCK PLANS (Details) - Stock Option - USD ($) |
3 Months Ended | 12 Months Ended |
---|---|---|
Mar. 31, 2016 |
Dec. 31, 2015 |
|
Options Outstanding, Number of Shares | ||
Balances as of December 31, 2015 | 8,173,686 | |
Granted | 8,173,686 | |
Exercised | ||
Forfeited/canceled | ||
Balances as of March 31, 2016 | 8,173,686 | 8,173,686 |
Options Outstanding, Weighted- Average Exercise Price | ||
Balances as of December 31, 2015 | $ 0.0587 | |
Granted | ||
Exercised | ||
Forfeited/canceled | ||
Balances as of March 31, 2016 | $ 0.0587 | $ 0.0587 |
Options Outstanding, Fair Value on Grant Date | ||
Balances as of December 31,2015 | $ 71,630 | |
Granted | ||
Exercised | ||
Forfeited/canceled | ||
Balances as of March 31, 2016 | $ 71,630 | |
Intrinsic Value | ||
Balances as of December 31, 2015 | ||
Granted | ||
Exercised | ||
Forfeited/canceled | ||
Balances as of March 31, 2016 |
INCENTIVE STOCK PLANS (Details 1) - Stock Option |
12 Months Ended |
---|---|
Dec. 31, 2015 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Expected term | 5 years |
Expected average volatility | 95.00% |
Expected dividend yield | |
Risk-free interest rate | 1.67% |
Expected annual forfeiture rate |
INCENTIVE STOCK PLANS (Details 2) - Stock Option - $ / shares |
3 Months Ended | |
---|---|---|
Mar. 31, 2016 |
Dec. 31, 2015 |
|
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Options Outstanding, Number of Shares | 8,173,686 | 8,173,686 |
Options Outstanding, Weighted Average Remaining Contractual life (in years) | 4 years 8 months 23 days | |
Options Outstanding, Weighted Average Exercise Price | $ 0.0587 | $ 0.0587 |
Options Exercisable, Number of Shares | ||
Options Exercisable, Weighted Average Exercise Price |
38,HZ#IQ;\^7401#%)2=.&2_M(C/8T5:APR'[9TH FTGT';BL+T;!6TG MT';BL+W]23Q-7,9?S9[)UG(FT';BL/WM+G6,48L!-2$"$F@<.S;M1/D1!S0.'YA L JAY
VTD
MOU$BQ,EG6*GPZQ#>[-.1MDY(1T(Z$0ZQ+SP8^3*_$4.*7,D!Z8ZX?Y<<+5PY
M$:N,;&W:A[[[D+T6R2'+\=4)S3#G@$D#9D)@J[YJD D#\WX!H#HBL@$"3J;R^((ZJDI+)8R.27QMLA)Q*$^'L
MB628FJIRZ=5+!6-0!A=I9&@>M09JC4M1&XKD)@D$@),"6A10Q4KTN!$[,##
MV:UV'FZ"B%
+4%HL\DP(X/U]]5W07!81V(P@-F'R%Q3^]
M!'RT(,!N! "N*,DLTO]1D.>Y\QC5IBR+H9U3L&B5(SKA'XB>VH%Y.\)%UU4-
M]T@(Q\(L?!!GOQ&WX6W2X2.7PTR,J;X?](23\7K=W>[-:8T:.8N5151NL50P5+.I"/T6K$PGOYRV@)8:B&2&'/L,BL5:'C
MPM)BPZ1#L< @EVK!:$UBN."$]I#B:=),FZ*5B27S32?5H#NZ#M#*!+@R62M.
M"F;%83U/'"S1B@.HXDAI_4@$Y-!XX&93@8@OK<1/P22TY$E@3<]G0/6!A\*A
ME0*E/9BTA]A:85(P]RG0;U1<]E.4^8"8'S,'%93Y<#?S@3(?')B_@>A_E%2@
MS <'YF_@;N8#93Y@YEO[UD:#=&..N4OV4MX#XCUM$I> ,,AEXTQYSQ'O8_LW
MTB"]]W%8-TY)SQ&?8^L
0'N!+@7]''F!4$G".Z"
MT%;:9F;K^D$426+!&R1K8KZVO]/NPD T&>EBI-W:=K76:Q($8>Q>#6CD
"80.NU#9S)Y:)\=$.");5%+A/3O:UF&2(JHQ0NVQ)X]
MN\*+Y/F9=F_L0 CW/IJZ90O_P/EQ%@1L
BOB5&1