x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
California
|
68-0006075
|
|
(State or other jurisdiction of incorporation)
|
(I.R.S. Employer Identification No.)
|
|
1222 Research Park Drive, Davis CA
|
95618
|
|
(Address of Principal Executive Office)
|
(Zip Code)
|
Large accelerated filer ¨
|
Accelerated filer ¨
|
|
Non-accelerated filer ¨
(Do not check if a smaller reporting company)
|
Smaller reporting company x
|
Page
|
|
PART I - FINANCIAL INFORMATION
|
|
1
|
|
1
|
|
2
|
|
3
|
|
4
|
|
7
|
|
7
|
|
7
|
|
PART II - OTHER INFORMATION
|
|
8
|
|
8
|
|
8
|
|
8
|
|
8
|
|
8
|
|
9
|
|
EXHIBITS
|
|
December 31, 2014
|
June 30, 2014
|
|||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash
|
$
|
16,345
|
$
|
97,846
|
||||
Prepaid and other current assets
|
29,101
|
3,613
|
||||||
Total current assets
|
45,446
|
101,459
|
||||||
PROPERTY AND EQUIPMENT, net
|
7,968
|
7,076
|
||||||
Total assets
|
$
|
53,414
|
$
|
108,535
|
||||
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable, trade
|
$
|
661,424
|
$
|
643,090
|
||||
Accrued liabilities
|
998,324
|
935,966
|
||||||
Accrued liabilities-majority shareholder
|
6,974,686
|
6,615,469
|
||||||
Notes payable-other
|
1,383,682
|
1,383,682
|
||||||
Note payable - majority shareholder
|
2,133,198
|
2,188,947
|
||||||
Convertible notes payable, net of discount of $213,981 and $123,640
|
144,327
|
213,240
|
||||||
Notes payable - minority shareholders
|
201,786
|
208,068
|
||||||
Derivative liability
|
317,290
|
281,251
|
||||||
Deferred wages – employees
|
1,038,828
|
1,035,335
|
||||||
Deferred other income
|
24,598
|
24,598
|
||||||
Customer deposits
|
384,767
|
384,767
|
||||||
Total current liabilities
|
14,262,910
|
13,914,413
|
||||||
LONG TERM LIABILITIES
|
||||||||
Deferred wages and interest-majority shareholder
|
1,430,730
|
1,328,830
|
||||||
Total liabilities
|
15,693,640
|
15,243,243
|
||||||
STOCKHOLDERS' DEFICIT
|
||||||||
Common stock, authorized, 150,000,000 shares, no par value
65,155,058 and 54,876,990 issued and outstanding respectively
|
39,724,659
|
39,082,892
|
||||||
Accumulated deficit
|
(55,364,885
|
)
|
(54,217,600
|
)
|
||||
Total stockholders' deficit
|
(15,640,226
|
)
|
(15,134,708
|
)
|
||||
$
|
53,414
|
$
|
108,535
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
December 31, 2014
|
December 31, 2013
|
December 31, 2014
|
December 31, 2013
|
|||||||||||||
REVENUE
|
||||||||||||||||
Other revenue
|
$
|
-
|
$
|
3,732
|
$
|
-
|
$
|
3,756
|
||||||||
OPERATING EXPENSES
|
||||||||||||||||
Selling, general and administrative
|
112,958
|
142,349
|
290,169
|
275,850
|
||||||||||||
Rent expense to majority shareholder
|
132,652
|
132,652
|
265,304
|
120,001
|
||||||||||||
Legal, accounting, & professional fees
|
14,208
|
4,360
|
14,208
|
5,660
|
||||||||||||
Research and development
|
3,290
|
|||||||||||||||
Depreciation and amortization
|
85
|
367
|
229
|
600
|
||||||||||||
Total expenses
|
(259,903
|
)
|
(279,728
|
)
|
(569,910
|
) |
(405,401
|
) | ||||||||
Operating loss
|
(259,903
|
)
|
(275,996
|
)
|
(569,910
|
)
|
(401,645
|
)
|
||||||||
OTHER INCOME (EXPENSE)
|
||||||||||||||||
Interest expense
|
(152,262
|
)
|
(115,438
|
)
|
(254,310
|
)
|
(196,641
|
)
|
||||||||
Interest expense- majority shareholder
|
(77,000
|
)
|
(74,610
|
)
|
(153,313
|
)
|
(149,498
|
)
|
||||||||
Derivative (loss) income
|
(187,855
|
) |
(201,203
|
)
|
(169,752
|
)
|
52,209
|
|||||||||
Total other income (expense)
|
(417,117
|
)
|
(391,251
|
)
|
(577,375
|
)
|
(293,930
|
)
|
||||||||
NET LOSS
|
$
|
(677,020
|
)
|
(667,247
|
)
|
$
|
(1,147,285
|
)
|
$
|
(695,575
|
)
|
|||||
Loss per common share - Basic and diluted
|
$
|
(0.01
|
)
|
(0.01
|
)
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
|||||
Weighted average common shares outstanding
- Basic and diluted
|
59,514,263
|
51,153,091
|
57,400,675
|
50,219,311
|
Six Months Ended
|
||||||||
December 31,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
Cash Flows From Operating Activities
|
||||||||
Net loss
|
$
|
(1,147,285
|
)
|
$
|
(695,575
|
)
|
||
Adjustments to reconcile net loss to net cash
Provided by (used in) operating activities:
|
||||||||
Depreciation expense
|
228
|
600
|
||||||
Derivative (gain)/loss
|
169,752
|
(52,209
|
)
|
|||||
Stock based compensation
|
7,174
|
34,630
|
||||||
Debt discount amortization
|
156,583
|
99,228
|
||||||
Change in assets and liabilities:
|
||||||||
Prepaid expenses
|
2,262
|
(6,030
|
)
|
|||||
Other assets
|
||||||||
Accounts payable
|
18,334
|
(21,308
|
)
|
|||||
Accrued liabilities - related parties
|
461,117
|
531,349
|
||||||
Accrued liabilities and deferred wages
|
60,485
|
153,288
|
||||||
Net Cash Provided By (Used in) Operating Activities
|
$
|
(271,350
|
)
|
$
|
43,973
|
|||
Cash Flows Provided from Investing Activities
|
||||||||
Purchase of Fixed Assets
|
(1,120
|
)
|
-
|
|||||
Net Cash Used in Investing Activities
|
(1,120
|
)
|
-
|
|||||
Cash Flows Provided from Financing Activities
|
||||||||
Proceeds from convertible notes payable
|
280,750
|
129,500
|
||||||
Borrowings on note payable
|
1,998
|
|||||||
Payment on note payable
|
(8,280
|
) |
-
|
|||||
Deferred financing costs
|
(27,750
|
) | ||||||
Net payments on related party note payable
|
(55,749
|
)
|
(149,012
|
)
|
||||
Net Cash Provided by (Used in) Financing Activities
|
$
|
190,969
|
$
|
(19,512
|
)
|
|||
Net Increase (Decrease) In Cash
|
$
|
(81,501
|
)
|
$
|
24,461
|
|||
Cash, Beginning of Six Months
|
$
|
97,846
|
$
|
5,015
|
||||
Cash, End of Six Months
|
$
|
16,345
|
$
|
29,476
|
||||
Supplemental Cash Flow Information:
|
||||||||
Interest paid
|
$
|
11,485
|
$
|
1,715
|
||||
Supplemental Disclosure of Non-Cash Financing Activities:
|
||||||||
Write off of derivative liability to additional paid-in capital
|
380,637
|
270,729
|
||||||
Note payable and accrued interest converted to common stock
|
253,956
|
147,222
|
||||||
Shares issued to settle accounts payable
|
47,538
|
|||||||
Debt discount for derivative liability
|
246,924
|
106,222
|
Derivative Liabilities
|
||||
June 30, 2014
|
$
|
281,251
|
||
Debt discount due to derivative liability
|
246,924
|
|||
Reclass of derivative liability to additional paid-in capital due to conversion of related notes payable
|
(380,637
|
) | ||
Change in fair value
|
169,752
|
|||
December 31, 2014
|
$
|
317,290
|
Level 1
|
Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
|
|
Level 2
|
Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability; and
|
|
Level 3
|
Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity).
|
Total
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
LIABILITIES:
|
||||||||||||||||
Derivative liabilities – 6/30/2014
|
281,251
|
-
|
-
|
281,251
|
||||||||||||
Derivative liabilities – 12/31/2014
|
317,290
|
317,290
|
Exhibit No.
|
Description
|
||
31.1
|
|||
31.2
|
|||
32.1
|
|||
32.2
|
|||
101.INS
|
XBRL Instance Document
|
||
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
||
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
||
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
||
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
||
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
MOLLER INTERNATIONAL, INC.
|
|||
Date: February 23, 2015
|
By:
|
/s/ Paul S. Moller
|
|
Paul S. Moller, Ph.D.
|
|||
President, CEO, Chairman of the Board
|
|||
-(1QX@6@CM#M1
M7'":ZXQE F*\PEBWD0I&;F%)FZ&`#U\^GY\TJKC:6[Q4
M>Y1?8=LLM?I)HU8Z#<>Z-P3([J^&N+V'@WR"+G\4[Q.BEQ*K?ICHH".W%5R5
MC'TBMHDW'-J>0P7,IJ`LZXF*AA$.@A2=+X6,3P&6['M5]&P-,&%2#1P0"]"4
M4\F:0T&'#LM17($Z&N@`A?*Y!XII]D_K=&E+)2)6MB;JIY6+QJ6!2YPE:L+8
M56D\5E`CELSSN@CB8$067;P1M0(<%4&G?BU=85-"6-3]M.6AN#4I+.P$:0 D,^87"LVBQ\"7I"%L$0SKC/%=IY;F_
M.,(`&5>D7QR3.@,Z]DL3E0TY$R`.D&E%Z.,RO1J2]`S2YD!<((N*T,?'TDM(
M6P'Q@*PK\G$U-LT ?Q_?%V460S87.[:$ZG61.(-:`WU)O;H4MX8B!YK\R^
MNP7?W6RU!O>=MMVEP]/;YE_Z@RYZR<.WS4%'-=#R4ZBP
FDL>$3Z/NMCJ`=+4E#9?PC/:K889:5(S)V+0ANP+
W(LTH5&+0G]TX9@>8Z4
MWR]>BWZEA@0Q'7ARR]1MK$KH7'P196E(HG:X*$-8-7VT7^*;$#_!U_%IM''+
MG?5O8+DV/!?W7.>R-J04&7#ZW@(F5[OU[!ZL:B!/6+'*PEIM;POXC0I8-^V8
M9TK9[@&46?]C7O\#``#__P,`4$L#!!0`!@`(````(0#@#\7KA@(``&8&```8
M````>&PO=V]R:W-H965T2>@&$\`K4=([`QO"G_K[3A:N
MSFER$R77TW@Z0SQ9@W7WTG-2(K;6:?4OH.(]5V!)]BQXW[.,9]$T'8WC]TE8
MR*@O\(X[OI@;O2-H&I2T'?<6C#,D?KLB+,5CEQZ])>
&UL4$L!`BT`%``&``@````A`&$`'9XR
M`0``0`(``!$`````````````````.)(``&1O8U!R;W!S+V-O
NOTE D - NOTES PAYABLE & DERIVATIVE LIABILITIES
|
6 Months Ended | ||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2014
|
|||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||
Debt Disclosure [Text Block] |
NOTE D – NOTES PAYABLE & DERIVATIVE LIABILITIES
Majority Shareholder
During the six months ended December 31, 2014 and 2013 the Company made repayments on majority shareholder notes payable of $55,749, and $149,012, respectively. The total debt outstanding to majority shareholder at December 31, 2014 is $2,133,198. The debt is unsecured, payable upon demand and bears an annual interest rate of 10%.
Minority Shareholder
During the six months ended December 31, 2014 and 2013 MI made net repayments on related party notes payable of $6,282 and $0. The total due to minority shareholders at December 31, 2014 is $201,786. The debt is unsecured, payable upon demand and bears an annual interest rate of 10%.
Convertible Notes Payable & Derivative Liabilities
During the six months ended December 31, 2014 and 2013 MI received $280,750 and $129,500 related to convertible promissory notes. The borrowings are due nine to twelve months after issuance, carry an interest rate of 0% to 8% for 90 days, then increases to 12%, and is convertible into common stock at the lesser of $0.24 or 60% of the lowest trading price in the 25 trading days prior to conversion and for some instruments 53% and 58% of the average of the three lowest days in the ten trading days prior to conversion. A debt discount of $246,924 was recorded as a result of these convertible notes during the six months ended December 31, 2014. A total of $156,583 of the debt discount was amortized during the period to interest expense. During the six months ended December 31, 2014, promissory notes totaling $253,956 were converted to 10,204,866 shares of MI common stock as a result $380,637 of the derivative liability was reclassed to additional paid in capital. The change in fair value of the derivative liability at December 31, 2014 is $169,752 and is recorded as derivative loss.
The Company analyzed the conversion options for derivative accounting consideration under ASC 815-15 “Derivatives and Hedging” and determined that for the instruments immediately convertible, the embedded conversion features should be classified as liabilities due to their being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options. The embedded conversion features were measured at fair value at inception with the change in fair value recorded to earnings. Additionally, because there is no explicit limit to the number of shares to be issued upon conversion of the above instruments, the Company cannot determine if it will have sufficient authorized shares to settle all other share-settleable instruments, including the warrants granted above. As a result, all other share-settable instruments have also been classified as
liabilities.
|