NOTES TO CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
AS OF MARCH 31, 2016
NOTE 1 – ORGANIZATION, NATURE
OF BUSINESS AND GOING CONCERN
(A) Organization
Bang Holdings Corp.
was incorporated in the State of Colorado on May 13, 2014. The Company was organized to develop and sell E-Cigarette products.
Bang Vapor, Inc. was
incorporated in the State of Florida on October 27, 2014. The Company was organized to develop and sell E-Cigarette products.
Bang Digital Media,
Inc. was incorporated in the State of Florida on November 23, 2015. The Company was organized to develop digital and electronic
media.
(B) Basis of Presentation
The accompanying unaudited condensed consolidated
financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America
(“U.S. GAAP”) for interim information Regulation S-K. Accordingly, they do not include all of the information and footnotes
required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments consisting of a normal and
recurring nature considered necessary for a fair presentation have been included. Operating results for the three-month period
ended March 31, 2016 may not necessarily be indicative of the results that may be expected for the year ending December 31, 2016.
(C) Principles of Consolidation
The accompanying condensed
consolidated financial statements include the accounts of Bang Holdings Corp. and its wholly owned subsidiaries Bang Vapor, Inc.
(from October 27, 2014) and Bang Digital Media, Inc. (from November 23, 2015) and are hereafter referred to as (the “Company’).
All intercompany accounts have been eliminated in the consolidation.
(D) Going Concern
For the three months
ended March 31, 2016, the Company has incurred net operating losses and used cash in operations. As of March 31, 2016, the Company
has an accumulated deficit of $2,689,852 and used cash in operations of $96,309. The company is also in default on the repayment
of its convertible note payable of $500,000. Losses have principally occurred as a result of the substantial resources required
for marketing of the Company’s products which included the general and administrative expenses associated with its organization
and product development.
These
conditions raise substantial doubt about the Company’s ability to continue as a going concern. These condensed
consolidated financial statements do not include any adjustments to reflect the possible future effect on the recoverability
and classification of assets or the amounts and classifications of liabilities that may result from the outcome of these
uncertainties. Management believes that the actions presently being taken to obtain additional funding and implement its
strategic plan provides the opportunity for the Company to continue as a going concern.
NOTE 2 – SUMMARY OF SIGNIFICANT
ACCOUNTING POLICIES
(A) Cash and Cash Equivalents
The Company considers
all highly liquid temporary cash instruments with a maturity of three months or less to be cash equivalents.
(B) Use of Estimates in Financial
Statements
The presentation of
financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates. Significant estimates during the period covered
by these financial statements include the valuation of website costs, valuation of deferred tax asset, stock-based compensation
and beneficial conversion features on convertible debt.
(C) Fair value measurements and Fair
value of Financial Instruments
The Company adopted
FASB ASC Topic 820, Fair Value Measurements. ASC Topic 820 clarifies the definition of fair value, prescribes methods for measuring
fair value, and establishes a fair value hierarchy to classify the inputs used in measuring fair value as follows:
Level 1-Inputs are
unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date.
Level 2-Inputs are
unadjusted quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and
liabilities in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated
by observable market data.
Level 3-Inputs are
unobservable inputs which reflect the reporting entity’s own assumptions on what assumptions the market participants would
use in pricing the asset or liability based on the best available information.
The Company did not
identify any assets or liabilities that are required to be presented on the balance sheets at fair value in accordance with ASC
Topic 820.
Due to the short-term
nature of all financial assets and liabilities, their carrying value approximates their fair value as of the balance sheet dates.
(D) Computer and Equipment and Website
Costs
Computer Equipment
and Website Costs are capitalized at cost, net of accumulated depreciation. Depreciation is calculated by using the straight-line
method over the estimated useful lives of the assets, which is three to five years for all categories. Repairs and maintenance
are charged to expense as incurred. Expenditures for betterments and renewals are capitalized. The cost of computer equipment and
the related accumulated depreciation are removed from the accounts upon retirement or disposal with any resulting gain or loss
being recorded in operations.
Software maintenance
costs are charged to expense as incurred. Expenditures for enhanced functionality are capitalized.
The Company has adopted
the provisions of ASC 350-50-15, “Accounting for Web Site Development Costs.” Costs inured in the planning stage of
a website are expensed as research and development while costs incurred in the development stage are capitalized and amortized
over the life of the asset, estimated to be three years.
|
|
Depreciation/
|
|
|
Amortization
|
Asset Category
|
|
Period
|
Furniture and fixtures
|
|
5 Years
|
Computer equipment
|
|
3 Years
|
Website costs
|
|
3 Years
|
Computer and equipment and website costs
consisted of the following:
|
|
March 31,
2016
|
|
|
December 31,
2015
|
|
|
|
|
|
|
|
|
|
|
Computer equipment
|
|
$
|
6,845
|
|
|
$
|
6,845
|
|
Website development
|
|
|
-
|
|
|
|
17,174
|
|
Total
|
|
|
6,845
|
|
|
|
24,019
|
|
Impairments
|
|
|
-
|
|
|
|
(17,174
|
)
|
Accumulated depreciation
|
|
|
(1,762
|
)
|
|
|
(1,420
|
)
|
Balance
|
|
$
|
5,083
|
|
|
$
|
5,425
|
|
Depreciation expense
for the three months ended March 31, 2016 and 2015 was $342 and $221, respectively.
(E) Inventories
The Company’s
inventories consist entirely of purchased finished goods. Inventories are stated at lower of cost or market. Cost is determined
on the first-in, first-out basis.
(F) Revenue Recognition
The Company recognizes
revenue on arrangements in accordance with FASB ASC Topic. 605 “Revenue Recognition”. In all cases, revenue is
recognized only when the price is fixed and determinable, persuasive evidence of an arrangement exists, the service is performed
and collectability of the resulting receivable is reasonably assured. The Company recognizes revenue when the products are shipped
to the customers and collectability is reasonable assured.
The Company recognizes
revenue from advertising transactions when there is persuasive evidence of an arrangement, delivery has occurred, the sales price
is fixed or determinable and collectability is reasonably assured.
(G) Advertising, Marketing and Promotion Costs
Advertising, marketing
and promotion expenses are expensed as incurred and are included in selling, general and administrative expenses on the accompanying
statement of operations. For the three months ended March 31, 2016 and 2015, advertising, marketing and promotion expense was $5,094
and $9,947, respectively.
(H) Segments
The Company operates
in one segment and therefore segment information is not presented.
(I)
Loss Per Share
The basic loss
per share is calculated by dividing the Company’s net loss available to common shareholders by the weighted average
number of common shares during the period. The diluted loss per share is calculated by dividing the Company’s net loss
by the diluted weighted average number of shares outstanding during the period. The diluted weighted average number of shares
outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. The Company had
1,529,991 shares issuable upon the exercise of options and warrants and 1,448,571 shares issuable upon conversion of
convertible notes payable that were not included in the computation of dilutive loss per share because their inclusion is
anti-dilutive for three months ended March 31, 2016. The Company had 1,650,000 shares issuable upon the exercise of options
and warrants and 1,428,591 shares issuable upon conversion of convertible notes payable that were not included in the
computation of dilutive loss per share because their inclusion is anti-dilutive for three months ended March 31, 2015.
(J) Stock-Based Compensation
The Company recognizes
compensation costs to employees under FASB ASC Topic 718, Compensation – Stock Compensation. Under FASB ASC Topic. 718,
companies are required to measure the compensation costs of share-based compensation arrangements based on the grant-date fair
value and recognize the costs in the financial statements over the period during which employees are required to provide services.
Share-based compensation arrangements include stock options, restricted share plans, performance based awards, share appreciation
rights and employee share purchase plans. As such, compensation cost is measured on the date of grant at their fair value. Such
compensation amounts, if any, are amortized over the respective vesting periods of the option grant.
Equity instruments
issued to other than employees are recorded on the basis of the fair value of the instruments, as required by FASB ASC Topic 505,
Equity Based Payments to Non-Employees. In general, the measurement date is when either a (a) performance commitment, as defined,
is reached or (b) the earlier of (i) the non-employee performance is complete or (ii) the instruments are vested. The measured
value related to the instruments is recognized over a period based on the facts and circumstances of each particular grant as defined
in the FASB Accounting Standards Codification.
(K) Income Taxes
The Company accounts
for income taxes under FASB Codification Topic 740-10-25 (“ASC 740-10-25”). Under ASC 740-10-25, deferred tax assets
and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying
amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using
enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered
or settled. Under ASC 740-10-25, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in income
in the period that includes the enactment date.
(L
) Shipping and Handling Costs
The Company includes
shipping and handling fees billed to customers as revenue and shipping and handling costs to customers as cost of revenue.
(M) Recent Accounting Pronouncements
In May 2014, the FASB
issued a comprehensive new revenue recognition standard that will supersede nearly all existing revenue recognition guidance under
U.S. GAAP. The standard’s core principle (issued as ASU 2014-09 by the FASB), is that a company will recognize revenue when
it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects
to be entitled in exchange for those goods or services. These may include identifying performance obligations in the contract,
estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each
separate performance obligation. The new guidance must be adopted using either a full retrospective approach for all periods presented
in the period of adoption or a modified retrospective approach. In August 2015, the FASB issued ASU No. 2015-14, which defers the
effective date of ASU 2014-09 by one year, and would allow entities the option to early adopt the new revenue standard as of the
original effective date. This ASU is effective for public reporting companies for interim and annual periods beginning after December
15, 2017. The Company is currently evaluating its adoption method and the impact of the standard on its condensed consolidated
financial statements.
In April 2016, the
FASB issued ASU No. 2016-09, Compensation – Stock Compensation (topic 718). The FASB issued this update to improve the accounting
for employee share-based payments and affect all organizations that issue share-based payment awards to their employees. Several
aspects of the accounting for share-based payment award transactions are simplified, including: (a) income tax consequences; (b)
classification of awards as either equity or liabilities; and (c) classification on the statement of cash flows. The updated guidance
is effective for annual periods beginning after December 15, 2016, including interim periods within those fiscal years. Early adoption
of the update is permitted. The Company is currently evaluating the impact of the new standard.
Recent accounting
pronouncements issued by FASB (including the Emerging Issues Task Force), the AICPA and the SEC, did not or are not believed by
the Company management, to have a material impact on the Company’s present or future financial statements.
NOTE 3 – PREPAID EXPENSES
On November 12, 2015,
the Company issued 100,000 shares of common stock with a fair value of $50,000 for a consulting agreement expiring on February
1, 2016. For the three months ended March 31, 2016, the Company expensed $19,753. As of March 31, 2016 and December 31, 2015, the
balance was $0 and $19,753, respectively.
NOTE 4 – LOAN PAYABLE
The Company entered
in an agreement with a third party for a loan for gross proceeds of $6,500. The note is non-interest bearing and matures in April
2017.
NOTE 5 – CONVERTIBLE NOTES PAYABLE – RELATED
PARTIES
On August 22, 2014
the Company entered into an agreement to issue an unsecured convertible promissory note for $500,000 and security purchase agreement
for 1,000,000 shares of common stock for $350,000 ($.35 per share), respectively with a related party. The note bears interest
at an annual rate of 10% and is payable on or before 12 months from the date of issuance. The Company issued the holder a total
of 1,500,000 warrants exercisable at a cashless conversion price of $.35 for a period of 5 years. The warrants were valued using
the Black-Scholes Option Pricing Model with the following assumptions: dividend yield of 0%, annual volatility of 353%, risk free
interest rate of 1.68%, and expected life of 5 years for a fair value of $524,960. The Company allocated $190,900 for the fair
value of the convertible note payable. In addition, the note may be converted at any time, at the option of the holder, into shares
of the Company’s common stock at a conversion price of $0.35 per share, subject to adjustment. The Company recorded a debt
discount of $190,900 for the fair value of the beneficial conversion feature and $190,900 for the value of the warrants received.
As of March 31, 2016 and December 31, 2015 the Company amortized $381,800 and $243,724 and accrued interest of $80,548 and $68,082,
respectively. As of March 31, 2016 and December 31, 2015 the convertible note payable was in default.
On January 29, 2016, the Company’s
President loaned the Company $30,000 pursuant to a convertible debenture. The Loan bears interest at 10% per annum, is due on January
29, 2017 and is convertible into common stock at the discretion of the holder at a conversion price of $2.00 per share, subject
to adjustment. Pursuant to the note agreement, for a period of one year following the Initial Closing Date, the Company shall agree
to or issue any Common Stock or securities convertible into or exercisable for shares of Common Stock (or modify any of the foregoing
which may be outstanding) to any person or entity at a price per share or conversion or exercise price per share which shall be
less than the conversion price in effect at such time without the consent of the purchaser, then the conversion price shall be
reduced to such lower price. Under ASC 815-40-15, the Company is required to account for convertible debt with reset provisions
when the following three items are present (1) one or more underlying amounts or payments are required (2) no initial net investment
or an initial net investment that is smaller than would be required for other types of contracts (3) its terms require or permit
net settlement, it can be readily settled net by means outside the contract or it provides for delivery of an asset that puts the
recipient in a position not substantially different from the net settlement. ASC 815-40-15 further defines the requirement that
the assets are readily convertible to cash. Due to the lack of a public market for the Company’s securities, the Company
determined that the convertible notes payable were not readily convertible to cash and therefore no derivative liability has been
recorded.
In addition, the Company
agreed to issue 30,000 warrants with an exercise price of $1.50 per share that expire January 29, 2021. The Company recorded a
debt discount of $10,500 for the value of the warrants received. As of March 31, 2016, the Company amortized $1,784 and accrued
interest of $510, respectively.
NOTE 6 – STOCKHOLDERS’ EQUITY
The Company is authorized
to issue up to 500,000,000 shares of common stock, par value $0.0001, and up to 50,000,000 shares of preferred stock par value
$.0001.
During the three months
ended March 31, 2016, the Company issued 3,000 shares for the settlement of an outstanding loan of $1,500.
During the three months
ended March 31, 2016, a related party converted 314,295 warrants into 314,295 shares of common stock and the Company received proceeds
of $110,000.
During the three months
ended March 31, 2016, the Company recorded $84,223 of stock-based compensation in relation existing employee and consulting agreements.
NOTE 7 – OPTIONS AND WARRANTS
The following tables
summarize all options grants to employees for the period ended March 31, 2016 and the related changes during the period are presented
below:
|
|
Number of Options
|
|
|
Weighted Average
Exercise Price
|
|
Stock Options
|
|
|
|
|
|
|
|
|
Balance at December 31, 2015
|
|
|
300,000
|
|
|
$
|
.50
|
|
Granted
|
|
|
—
|
|
|
|
—
|
|
Exercised
|
|
|
—
|
|
|
|
—
|
|
Expired
|
|
|
—
|
|
|
|
—
|
|
Balance at March 31, 2016
|
|
|
300,000
|
|
|
$
|
.50
|
|
|
|
|
Options Outstanding
|
|
|
Options Exercisable
|
|
Price
|
|
|
Number
Outstanding at
March 31,
2016
|
|
|
Weighted
Average
Remaining
Contractual
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Number
Exercisable at
March 31,
2016
|
|
|
Weighted
Average
Exercise
Price
|
|
$
|
0.50
|
|
|
|
300,000
|
|
|
|
—
|
|
|
$
|
.50
|
|
|
|
200,000
|
|
|
$
|
.50
|
|
As discussed in Note
5 above, the Company issued 30,000 warrants with an exercise price of $1.50 per share that expire January 29, 2021. The warrants
were valued using the Black-Scholes Option Pricing Model with the following assumptions: dividend yield of 0%, annual volatility
of 514%, risk free interest rate of 1.33%, and expected life of 5 years with a fair value of $10,500.
During the three months
ended March 31, 2016, the Company recorded total option expense of $9,210. As of March 31, 2016, the future value on unvested stock
options was $23,508.
The following tables
summarize all warrant grants to for the period ended March 31, 2016 and the related changes during the period are presented below.
|
|
Number of Warrants
|
|
|
Weighted Average
Exercise Price
|
|
Stock Warrants
|
|
|
|
|
|
|
|
|
Balance at December 31, 2015
|
|
|
1,214,286
|
|
|
$
|
.35
|
|
Granted
|
|
|
30,000
|
|
|
|
.35
|
|
Exercised
|
|
|
(314,295
|
)
|
|
|
—
|
|
Expired
|
|
|
—
|
|
|
|
—
|
|
Balance at March 31, 2016
|
|
|
1,229,991
|
|
|
$
|
.35
|
|
NOTE 8 – RELATED PARTIES
On August 22, 2014
the Company entered into an agreement to issue an unsecured convertible promissory note for $500,000 and security purchase agreement
for 1,000,000 shares of common stock for $350,000 ($.35 per share), respectively with a related party. The note bears interest
at an annual rate of 10% and is payable on or before 12 months from the date of issuance. The Company issued the holder a total
of 1,500,000 warrants exercisable at a cashless conversion price of $.35 for a period of 5 years. The warrants were valued using
the Black-Scholes Option Pricing Model with the following assumptions: dividend yield of 0%, annual volatility of 353%, risk free
interest rate of 1.68%, and expected life of 5 years for a fair value of $524,960. The Company allocated $190,800 for the fair
value of the convertible note payable. In addition, the note may be converted at any time, at the option of the holder, into shares
of the Company’s common stock at a conversion price of $0.35 per share, subject to adjustment. The Company recorded a debt
discount of $190,800 for the fair value of the beneficial conversion feature and $190,900 for the value of the warrants received.
As of March 31, 2016 and December 31, 2015 the Company amortized the entire debt discount and recorded accrued interest of $80,548
and $68,082, respectively. See Note 5.
On January 29, 2016,
the Company’s President loaned the Company $30,000 pursuant to a convertible debenture. The Loan bears interest at 10% per
annum, is due on January 29, 2017 and is convertible into common stock at the discretion of the holder. In addition, the Company
agreed to issue 30,000 warrants that expire January 29, 2021. In addition, the note may be converted at any time, at the option
of the holder, into shares of the Company’s common stock at a conversion price of $0.35 per share, subject to adjustment.
The Company recorded a debt discount of $10,500 for the value of the warrants received. As of March 31, 2016, the Company amortized
$1,784 and accrued interest of $510, respectively. See Note 5.
In February, 2016,
the Company President advanced the Company an additional $7,500. These amounts were repaid as of March 31, 2016.
For the three months
ended March 31, 2016, the Company recorded rent expense of $6,000 and $5,500, respectively. As of March 31, 2016, the Company accrued
rent of $29,500 due to the Company’s president.
As of March 31, 2016
and December 31, 2015 the Company owed its President accrued salary of $74,279 and $38,200, respectively.
On October 1, 2015
the Company entered into lease with the Director of the Company and Father of the President. The term of the lease is for one year
with an annual rent of $30,000 per year. The Company at it option has the right to extend for 9 additional years. During the three
months ended March 31, 2016 and 2015, the Company recorded rent expense of $7,500 and $5,500, respectively. As of March 31, 2016
and December 31, 2015 the Company accrued $15,000 and $7,500 as due to related party.
NOTE 9 – SUBSEQUENT EVENTS
On April 5, 2016 the
Company entered into a consulting agreement for investor relation services for a monthly retainer of $5,000 per month for the first
three months and $7,500 per month thereafter in addition the Company agreed to issue 75,000 shares of common stock payable 15,000
shares due within 10 days 6,000 shares per month for 10 months commencing on the 3-month anniversary of this Agreement. These terms
are for a twelve month (12) period and either party may terminate this Agreement with a 14-day written notice.
On April 20, 2016,
the Company executed a stock purchase agreement with a third party for the sale of 200,000 shares of common stock and the Company
received gross proceeds of $200,000.
On April 21, 2016, a related
party converted 142,857 warrants into 142,857 shares of common stock and the Company received proceeds of $50,000.